Professional Documents
Culture Documents
The original cost of the machine used (Purchased in June 2008) was ` 10,000. Its
estimated life is 10 years, the estimated scrap value at the end of its life is ` 1,000,
and the estimated working time per year (50 weeks of 44 hours) is 2,200 hours of
which machine maintenance etc., is estimated to take up 200 hours.
No other loss of working time expected, setting up time, estimated at 100 hours, is
regarded as productive time. (Holiday to be ignored).
(ii) Electricity used by the machine during production is 16 units per hour at cost of a 9
paisa per unit. No current is taken during maintenance or setting up.
(iii) The machine required a chemical solution which is replaced at the end of week at a
cost of ` 20 each time.
(iv) The estimated cost of maintenance per year is ` 1,200.
(v) Two attendants control the operation of machine together with five other identical
machines. Their combined weekly wages, insurance and the employer's contribution
to holiday pay amount ` 120.
(vi) Departmental and general works overhead allocated to this machine for the current
year amount to ` 2,000.
You are required to calculate the machine hour rate of operating the machine.
(b) A dairy product company manufacturing baby food with a shelf life of one year furnishes
the following information:
(i)
On 1st January, 2016, the company has an opening stock of 20,000 packets whose
variable cost is `180 per packet.
(ii) In 2015, production was 1,20,000 packets and the expected production in 2016 is
1,50,000 packets. Expected sales for 2016 is 1,60,000 packets.
47
(iii) In 2015, fixed cost per unit was ` 60 and it is expected to increase by 10% in 2016.
The variable cost is expected to increase by 25%. Selling price for 2016 has been
fixed at ` 300 per packet.
You are required to calculate the Break-even volume in units for 2016.
(c) (i)
(ii) A company has purchased a plant for ` 10,00,000 with a useful life of 6 years. It
expects that ` 15,00,000 will be required to replace the plant after 6 years. To
ensure that money is available at the time of replacement, the company has created
a sinking fund.
You are required to determine the amount to be deposited annually, if the fund
earns interest at 8% per annum. Given CVFA0.08,6 = 7.336.
(d) A company had the following balance sheet as on 31st March, 2015
Liabilities
Assets
Amount (`)
1,28,00,000
Amount (`)
15% Debentures
80,00,000
Current Liabilities
32,00,000
1,60,00,000
32,00,000
1,60,00,000
` 32,00,000
70%
2.5
30%
Operating Leverage
(5 4 = 20 Marks)
Answer
(a)
Working Notes:
(i)
48
` 10,000 - ` 1,000
= ` 900
10 years
` 120 50 weeks
= ` 1,000
6 machines
Amount
(per annum)
Amount
(per hour)
A. Standing Charge
(i)
Wages of attendants
1,000
2,000
3,000
1.5
3,000
2,000
B. Machine Expense
(iii) Depreciation
900
0.45
1.37
1,000
0.50
1,200
0.60
(iv) Electricity
` 0.0916units1,900hours
2,000hours
4.42
Fixed Cost
Variable Cost
2015 (`)
72,00,000
2016 (`)
79,20,000
(` 60 1,20,000 units)
(110% of ` 72,00,000)
180
225
(125% of ` 180)
49
(`)
79,20,000
24,00,000
55,20,000
` 55,20,000
= 73,600 packets.
` 300 ` 225
73,600
20,000
93,600
(c) (i)
50
(d) Workings:
Total Assets Turnover Ratio i.e.
Sales
= 2.5
Total Assets
Amount (`)
Sales Turnover
4,00,00,000
(2,80,00,000)
Contribution
1,20,00,000
(32,00,000)
88,00,000
(12,00,000)
76,00,000
(22,80,000)
53,20,000
(i)
Operating Leverage
Contribution
` 1,20,00,000
=
= 1.36
EBIT
` 88,00,000
(ii)
Financial Leverage
EBIT
EBT
Contribution ` 1,20,00,000
=
= 1.58
` 76,00,000
EBT
` 88,00,000
= 1.16
` 76,00,000
Or
Combined Leverage
PAT / EAT
` 53,20,000
=
= ` 13.30
No.of Shares 4,00,000 shares
Question 2
(a) The following information is available from a company's records for March, 2016:
51
` 25,000
` 40,000
` 5,80,000
` 40,000
` 65,000
` 4,00,000
` 60,000
` 50,000
(i)
Inventory of WIP at the end of the month includes material worth ` 35,000 on
which 400 labour hours have been booked.
(j)
(k)
You are required to prepare Creditors A/c, Stores Ledger Control A/c, WIP Control A/c,
Wages Control A/c and Factory Overhead Control A/c.
(8 Marks)
(b) With the following ratios and further information given below prepare a Trading Account,
Profit and Loss Account and Balance Sheet of ABC Company.
Fixed Assets
`40,00,000
`4,00,000
Closing Stock
Stock turnover ratio
10
25 percent
20 percent
1/5
1/2
5/4
5/7
(8 Marks)
Answer
(a)
Creditors A/c
Dr.
Particulars
To Bank A/c
Cr.
(`)
Particulars
(`)
25,000
52
To Balance c/d
6,20,000
5,95,000
6,20,000
Cr.
Particulars
Particulars
(`)
To Balance b/d
(`)
5,70,000
(Balancing figure)
To Creditors A/c
(Materials purchased)
65,000
6,35,000
6,35,000
Cr.
Particulars
To Balance b/d
(`) Particulars
3,20,000 -
(80% of ` 4,00,000)
Material
35,000
Labour
20,000
Factory Oh
(`)
10,05,000
8,000
63,000
1,28,000
10,68,000
10,68,000
Cr.
Particulars
To Bank A/c
(`)
Particulars
(80% of ` 4,00,000)
(`)
3,20,000
53
80,000
(20% of ` 4,00,000)
4,00,000
4,00,000
Cr.
Particulars
(`)
Particulars
To Bank A/c
(` 20 6,400 hours)
(Indirect expenses)
1,40,000
(`)
1,28,000
12,000
1,40,000
(b) Workings:
(i)
Fixed Assets
5
=
TotalCurrent Assets 7
` 40,00,000 7
= ` 56,00,000
5
(ii)
Fixed Assets 5
=
Capital
4
Or, Capital =
(iii)
Capital
1
=
TotalLiabilities * 2
` 40,00,000 4
= ` 32,00,000
5
Net Pr ofit 1
=
Capital
5
(v)
Net Pr ofit 1
=
Sales
5
`32,00,000 ` 8,00,000
= 10
Average Stock
54
= ` 2,40,000 Or,
= ` 80,000
OpeningStock + ` 4,00,000
= ` 2,40,000
2
Trading Account
Particulars
(`)
To Opening Stock
To Manufacturing
Purchase
Particulars
80,000 By Sales
exp./
(`)
32,00,000
27,20,000
(Balancing figure)
4,00,000
36,00,000
(`)
Particulars
To Operating Expenses
To Net Profit
6,40,000
(Balancing figure)
8,00,000
(`)
8,00,000
8,00,000
Balance Sheet
Capital and Liabilities
(`)
Assets
Capital
Liabilities
96,00,000
(`)
40,00,000
4,00,000
52,00,000
96,00,000
Question 3
(a) X Associates undertake to prepare income tax returns for individuals for a fee. They use
the weighted average method and actual costs for the financial reporting purposes.
However, for internal reporting, they use a standard costs system. The standards, based
on equivalent performance, have been established as follows:
Labour per return
55
For March 2015 performance, budgeted overhead is `98,000 for standard labour hours
allowed.
The following additional information pertains to the month of March 2015:
March 1
200 No.
March 31
825 Nos
125 Nos
Return-in-process labour
` 12,000
` 5,000
Cost Data:
March 1
- Overheads
March 1 to 31
` 1,78,000
` 90,000
Overheads
You are required to compute:
(a) For each element, equivalent units of performance and the actual cost per
equivalent unit.
(b) Actual cost of return-in-process on March 31.
(c) The standard cost per return.
(d) The labour rate and labour efficiency variance as well as overhead volume and
overhead expenditure variance.
(8 Marks)
(b) A trader whose current sales are ` 4,20,000 per annum and an average collection period
of 30 days, wants to pursue a more liberal policy to improve sales. A study made by a
management consultant reveals the following information:
Credit Policy
Increase in
Collection Period
Increase in Sales
Present default
anticipated
10 days
1.5%
II
30 days
III
45 days
` 21,000
`52,500
`63,000
3%
4%
The selling price per unit is ` 3. Average cost per unit is `2.25 and variable cost per unit
is ` 2. The current bad-debts loss is 1%. Required return on additional investment is
20%. Assume a 360 days year.
Which of the above policies would you recommend for adoption?
(8 Marks)
56
Answer
(a) (a) Statement Showing Cost Elements Equivalent Units of Performance and the
Actual Cost per Equivalent Unit
Detail of Returns
Details
Detail of
Input
Units
Equivalent Units
Output
Units
Labour
Units
Overheads
Units
Returns in
Process at Start
200 Returns
Completed in
March
900
900
100
900
100
Returns Started in
March
825 Returns
in
Process at the
end of March
125
100
80
100
80
1,025
1,000
1,025
Costs:
1,000
(`)
(`)
12,000
5,000
1,78,000
90,000
Total Cost
1,90,000
95,000
190.00
95.00
Stage of
Completion
Rate per
Return (`)
Total
(`)
Labour
125 returns
0.80
190.00
19,000
Overhead
125 returns
0.80
95.00
9,500
28,500
57
Labour
Overhead
1,000
1,000
50
50
950
950
Variance Analysis:
Labour Rate Variance
=
` 30,000(F)
` 98,000 ` 90,000
` 8,000(F)
(b) A.
Particulars
Present Policy
(30 days)
Proposed
Policy I
(40 days)
Proposed
Policy II
(60 days)
Proposed
Policy III
(75 days)
(`)
(`)
(`)
(`)
4,20,000
4,41,000
4,72,500
4,83,000
A. Expected Profit:
(a) Credit Sales
(b) Total Cost (other than
58
2,80,000
2,94,000
3,15,000
3,22,000
35,000
35,000
35,000
35,000
3,15,000
3,29,000
3,50,000
3,57,000
6,615
14,175
19,320
[Sales x ` 2/` 3]
1)
+ Fixed Cost)
4,200
(1% of
4,20,000)
(1.5% of
4,41,000)
(3% of
4,72,500)
(4% of
4,83,000)
1,00,800
1,05,385
1,08,325
1,06,680
7,311
11,667
14,875
5,250
(3,15,000x
C. Net Benefits (A B)
30
20
40
20
x ) (3,29,000x
x
)
360 100
360 100
95,550
(3,50,000x
98,074
60
20
x )
360 100
96,658
(3,57,000x
75 20
x )
360 100
91,805
= ` 35,000
360 days
100
Material
59
` 5,000
` 3,000
` 2,000
` 10,000
Labour
Overhead
Material
3,000
1,500
Labour
1,400
1,000
600
500
5,000
3,000
Overhead
Selling prices are
` 16,000
` 8,000
` 2,28,400
Useful life
Profitability index
4 years
1.0417
15%
0
15%
14%
13%
12%
1 years
0.869
0.877
0.885
0.893
60
2 years
0.756
0.769
0.783
0.797
3 years
0.658
0.675
0.693
0.712
4 years
0.572
0.592
0.613
0.636
(8 Marks)
Answer
(a) Apportionment of Joint Costs
Particulars
Selling Price
Less: Estimated profit
A (`)
B (`)
16,000
8,000
4,000
(20% of ` 8,000)
12,000
6,400
Cost of sales
Less: Selling & Distribution exp.
1,600
(25% of `16,000)
267
133
(` 400 2/3)
(` 400 1/3)
5,000
3,000
6,733
3,267
So, Joint cost of manufacture is to be distributed to A & B in the ratio of 6733 : 3267
Statement showing Cost of Production of A and B
Elements of cost
Material
Labour
Overheads
Joint Cost
A
B
3,367
2,020
1,346
1,633
980
654
Subsequent Cost
A
B
3,000
1,500
1,400
1,000
600
500
Cost of production
Total Cost
A
B
6,367
3,420
1,946
11,733
3,133
1,980
1,154
6,267
Working Note:
Calculation of Selling and Distribution Expenses
Particulars
(`)
24,000
(5,600)
18,400
(10,000)
(8,000)
400
(b) (i)
61
` 2,28,400
= ` 80,000
2.855
` 2,37,924.28
= 2.974
80,000
From the discount factor table, at discount rate of 13%, the cumulative discount
factor for 4 years is 2.974 (0.885 + 0.783 + 0.693 + 0.613 )
Hence, Cost of Capital = 13%
(iii) Net Present Value (NPV):
NPV = Sum of Present Values of Cash inflows Cost of the Project
= ` 2,37,924.28 ` 2,28,400 = ` 9,524.28
Net Present Value = ` 9,524.28
Alternative
NPV = Cost of Project (Profitability Index 1)
= 2,28,400 (1.0417 1) or 2,28,400 0.0417 = 9,524.28
(iv) Discounted Payback Period :
Year
Annual Cash
flow
PV of Re.1 @
13%
PV of Cash
flow
Cumulative PV of
Cash inflow
80,000
0.885
70,800
70,800
62
80,000
0.783
62,640
1,33,440
80,000
0.693
55,440
1,88,880
80,000
0.613
49,040
2,37,920
39,520
= 3.8059 years
49,040
= 3+
Or
Question 5
(a) State the difference between cost control and cost reduction.
(b) Write treatment of items associated with purchase of material:
(i)
Cash discount
(ii) Subsidy/Grant/Incentives
(iii) VAT or State Sales Tax
(iv) Commission/ brokerage paid
(c) Distinguish between operating lease and finance lease.
(d) Describe the three principles relating to selection of marketable securities. (4 4 = 16 Marks)
Answer
(a) Difference between Cost Control and Cost Reduction
Cost Control
Cost Reduction
1.
Cost
control
aims
at
maintaining the costs in
accordance
with
the
established standards.
1.
2.
2.
3.
3.
4.
4.
5.
5.
63
Items
Treatment
(i)
Cash discount
(ii)
(iii)
(iv)
Commission
brokerage paid
Operating Lease
Finance Lease
Ownership
Bearing
risk
The lessor bears the risk of The lessee bears the risk of
obsolescence.
obsolescence.
Purchase
option
The lessee does not have any It allows the lessee to have a
option to buy the asset during purchase option during the lease
the lease period.
period.
Expenses
borne
Usually, the lessor bears the cost The lessor does not bear the cost of
of repairs, maintenance or repairs, maintenance or operations.
operations.
Treatment
64
Marketability: It refers to the convenience, speed and cost at which a security can be
converted into cash. If the security can be sold quickly without loss of time and price it is
highly liquid or marketable.
Question 6
(a) (i)
Process A (`)
Process B (`)
12
14
20
20
30,00,000
21,00,000
4,30,000
5,00,000
4,00,000
4,00,000
Suggest:
1.
2.
Would you change your answer as given above, if you were informed that the
capacities of the two processes are as follows:
A - 6,00,000 units; B - 5,00,000 units? Why?
(4 Marks)
(ii) State the difference between Fixed Budget and Flexible Budget.
(4 Marks)
(b) The X Company has following capital structure at 31 st March, 2015 which is considered
to be optimum.
`
14% Debentures
3,00,000
1,00,000
16,00,000
20,00,000
The companys share has a current market price of `23.60 per share. The expected
dividend per share next year is 50% of 2015 EPS. The following are the earning per
share figure for the company during proceeding ten years. The past trends are expected
to continue.
Year
EPS (`)
Year
EPS (`)
2006
1.00
2011
1.61
2007
1.10
2012
1.82
2008
1.21
2013
1.95
2009
1.33
2014
2.15
2010
1.46
2015
2.36
65
The company issued new debentures carrying 16% rate of interest and the current
market price of debenture is ` 96.
Preference shares ` 9.20 (with dividend of ` 1.1 per share) were also issued. The
company is in 50% tax bracket.
(i)
Calculate after tax cost of (a) New debt (b) New Preference share (c) New equity
share (consuming new equity from retained earnings).
(ii) Calculate marginal cost of capital when no new shares was issued.
(iii) How much can be spent for capital investment before new ordinary shares must be
sold? Assuming the retained earning for next year's investment are 50% of 2015.
(iv) What will be the marginal cost of capital when the funds exceeds the amount
calculated in (iii), assuming new equity is issued at ` 20 per share?
(8 Marks)
Answer
(a) (i)
Process- A (`)
Process- B (`)
20.00
20.00
12.00
14.00
8.00
6.00
32,00,000
24,00,000
(` 8 4,00,000)
(` 6 4,00,000)
30,00,000
21,00,000
Profit
2,00,000
3,00,000
*Capacity (units)
4,30,000
5,00,000
34,40,000
30,00,000
(` 8 4,30,000)
(` 6 5,00,000)
30,00,000
21,00,000
4,40,000
9,00,000
*Capacity (units)
Process- A (`)
Process- B (`)
6,00,000
5,00,000
66
Total contribution
48,00,000
30,00,000
(` 8 6,00,000)
(` 6 5,00,000)
Fixed Cost
30,00,000
21,00,000
Profit
18,00,000
9,00,000
Process-A be chosen.
*Note: It is assumed that capacity produced equals sales.
(ii) Difference between Fixed and Flexible Budgets
Fixed Budget
(b) (i)
Flexible Budget
1.
2.
3.
4.
Preference Dividend
Net Proceed
` 1.10
x 100 = 11.96%
` 9.20
(b) Equity Shares (Consuming New Equity from Retained Earnings) (Ke)
=
Expecteddividend(D1 )
+ Growthrate (G)
Current market price (P0 )
67
50% of ` 2.36
100 + 10% * = 5% + 10% = 15%
` 23.60
` 2.36 - ` 2.15
100 = 10%
` 2.15
Weight
(a)
Debenture
0.15
8.33%
1.25
Preference
shares
0.05
11.96%
0.60
Equity shares
0.80
15.00%
12.00
Marginal cost of
capital
13.85
(iii) The company can spent for capital investment before issuing new equity
shares and without increasing its marginal cost of capital:
Retained earnings can be available for capital investment
= 50% of 2015 EPS equity shares outstanding
68
80
Expecteddividend(D1 )
50% of `2.36
+ Growthrate (g) =
100 + 10%
Current market price (P0 )
`20
Weight
Cost (%)
(a)
(b)
Debenture
0.15
8.33
1.25
Preference shares
0.05
11.96
0.60
Equity shares
0.80
15.90
12.72
(a) (b)
14.57
Question 7
Answer any four of the following:
(a) What is cost plus contract? What are its advantages?
(b) Narrate the objectives of cost accounting.
(c) State, which of the following would result in inflow/outflow of funds, if the funds were
defined as working capital.
(i)
(ii)
69
Leveraged Lease
Answer
(a) Cost plus contract: Under cost plus contract, the contract price is ascertained by adding
a percentage of profit to the total cost of the work. Such types of contracts are entered
into when it is not possible to estimate the contract cost with reasonable accuracy due to
unstable condition of material, labour services etc.
Following are the advantages of cost plus contract:
(i)
(ii) It is useful specially when the work to be done is not definitely fixed at the time of
making the estimate.
(iii) Contractee can ensure himself about the cost of contract as he is empowered to
examine the books and documents of the contractor to ascertain the veracity of the
cost of contract.
(b) The main objectives of introduction of a Cost Accounting System in a manufacturing
organization are as follows:
(i)
70
(i)
outflow, Total current liabilities are increased but total current assets
remain unchanged.
(ii)
Inflow, current assets are increased but total current liabilities remain
unchanged.
(iii)
No effect, Both the total current assets and current liabilities remain
unchanged.
OR
If examinees assumed that proposed dividend as Non- current liability then
payment of final dividend is considered as out flow of fund.
(iv)
No effect, Neither the total current assets nor the total current liabilities are
affected.
(ii) Risk Principle: According to this principle, reliance is placed more on common
equity for financing capital requirements than excessive use of debt. Use of more
and more debt means higher commitment in form of interest payout. This would
lead to erosion of shareholders value in unfavourable business situation.
(iii) Control Principle: While designing a capital structure, the finance manager may
also keep in mind that existing management control and ownership remains
undisturbed.
(iv) Flexibility Principle: It means that the management chooses such a combination
of sources of financing which it finds easier to adjust according to changes in need
of funds in future too.
(v) Other Considerations: Besides above principles, other factors such as nature of
industry, timing of issue and competition in the industry should also be considered.
(e) (i)
Leveraged Lease: Under this lease, a third party is involved beside lessor and
lessee. The lessor borrows a part of the purchase cost (say 80%) of the asset from
the third party i.e., lender and asset so purchased is held as security against the
71
loan. The lender is paid off from the lease rentals directly by the lessee and the
surplus after meeting the claims of the lender goes to the lessor. The lessor is
entitled to claim depreciation allowance.
(ii) Profit Centres are the part of a business which is accountable for both cost and
revenue. These are responsible for generating and maximizing profits. Performance
of these centres is measured with the volume of profit it earns.