Professional Documents
Culture Documents
MANAGERIAL LEVEL-2
< Session/ Exam Term >
< Day, the dd mm yyyy >
(b) Universal Food Company produces food for pet animals that is sold in 50 kg bags. The Cost and
Management Accountant is preparing budgets for the 3rd quarter of 2018, using the following available
data:
Budgeted sales for the 3rd quarter is 50,000 bags @ Rs. 3,000 per bag.
Production of 1 bag of 50 kg food requires 20 kg of material ‘A’ and 30 kg of material ‘B’.
Budgeted inventory levels are as under:
Additional Information:
Direct labour required to produce and pack @ Rs. 240 per bag.
Fixed Costs:
– Manufacturing overhead costs – Rs. 3,840,000 per month
– Selling and administrative expenses – Rs. 2,160,000 per month
Variable Costs:
– Manufacturing overhead costs – Rs. 86 per bag
– Selling and administrative expenses – Rs. 150 per unit
Budgeted production is 1,020 bags per month and budgeted fixed overhead are Rs. 800,000 per month.
During March 1,000 bags were produced and sold @ Rs. 12,000 per bag. Relevant details of this production
are as under:
Rs. ‘000’
Direct material bought and used (45,000 kg) 6,100
Direct labour (30,000 hours) 1,350
Actual variable production overhead 550
8,000
Actual fixed overheads 1,000
Total production cost 9,000
Required:
(a) Selling price variance.
(b) Sales volume contribution variance.
(c) Direct material cost variance, analysed into price and usage variances.
(d) Direct labour cost variance, analysed into rate and efficiency variances.
(e) Variable production overhead variance, analysed into expenditure and efficiency variances.
(f) Total variable production cost variance.
(g) Fixed production overhead expenditure variance.
(h) Budgeted and actual net profit for the month.
(i) Reconciliation of budgeted and actual profit.
Rupees
Electricity cost 695,000
Power breakdown cost 555,000
The new power system would require considerable maintenance work to keep it in proper adjustment. The
company engineers estimate that maintenance cost would increase by Rs. 16,000 per annum if new system
operates. The transmission system needs an overhaul at the end of every 2 years amounting to
Rs. 200,000 per overhaul.
The contract period would be 10 years with salvage value (of installations) of Rs. 70,000. After 10 years
company will be able to purchase a new power generation system from an international supplier amounting
to Rs. 30 million.
Faran Textile requires a rate of return before tax of at least 18% on investment and uses straight-line
deprecation method.
Required:
(a) Should Faran Textile accept the offer or not? Ignore taxation.
(b) Should Faran Textile accept the offer or not, if taxation rate is 35%?
(Support your answers with proper working)
Naimat Tech
Income Statement
For the year ended June 30, 2017
Desktops Laptops
Total
Total Per Unit Total Per Unit
[Rs. in million]
[Rs. in million] [Rs. ‘000’] [Rs. in million] [Rs. ‘000’]
Sales 2,250 30 4,500 45 6,750
Production costs:
Materials 675 9 1,500 15 2,175
Direct labour 450 6 700 7 1,150
Variable factory overhead 225 3 700 7 925
Fixed factory overhead 75 1 200 2 275
Total production cost 1,425 19 3,100 31 4,525
Gross profit 825 11 1,400 14 2,225
Fixed marketing and administrative expenses (825)
Income before tax 1,400
Income tax @ 50.0% (700)
Net Income 700
Required:
(a) Break-even units of desktops and laptops for 2016-17.
(b) Sales (Rupee) required to earn profit of 7.5% on sales in 2017-18.
(c) Break-even units of desktops and laptops for 2017-18.
Hours Available
Blending machine 14,000
Baking oven 15,400
Packing machine 14,000
Required:
(i) Calculate the machine utilisation rate for each machine.
(ii) Identify which machine is the bottleneck resource.
(c) Data extracted from records of Masroor & Co. is tabulated below:
Required:
(i) Calculate TA ratio for both products.
(ii) Rank products.
Additional Information:
It is estimated that gross profit of 25% on gross sales (before discount) can be achieved and
maintained.
Six months’ sales (before discount) and purchases are budgeted as follows:
Credit sales are expected to be 65% of total sales and the remainder would be for cash. Credit terms
are settled at the end of each month after sale. A 5% settlement discount is offered for debts settled on
those terms. Past experience shows that 20% of its credit customers will not take advantage of these
terms and will settle one month later.
Purchases will be made from two suppliers in equal proportion. One supplier requires payment in the
month of delivery while the second one requires payment in the month following delivery.
Trade license and other local taxes totalling Rs. 115,200 will be payable on February 28, 2018 for the
next year. Trade license and other local taxes of Rs. 57,600 for the six months i.e. up to
February 28, 2018 were paid directly by the company from its main business account.
Monthly salaries and wages would be Rs. 36,000.
An estimated electricity bill would be paid in the month of December 2017 for Rs. 30,000 to cover the
first 3 months’ supplies.
Expenses on printing, stationery and postage are expected to be Rs. 6,000 per month.
It is anticipated that the company will purchase secondhand delivery van for Rs. 288,000 in the month of
December 2017, which will be written off over 4 years. Depreciation is to be provided for 3 months.
No interest/ markup will be charged by bank on overdraft due to main business account maintained with the
bank. Corporate taxes will be paid from main business account.
Required:
You are required to prepare monthly cash flow forecast for the six months’ period ending on
February 28, 2018.
THE END