Professional Documents
Culture Documents
Management Accounting
Management Accounting
Naveen Sharma
Module – 1
The part of accounting that helps managers in making decisions providing accounting information is called
management accounting.
It helps the management to perform all its functions, including planning, organizing, staffing, direction, and
control. In other words, the field of accounting that provides economic and financial information for
managers and other internal users is called management accounting.
The Institute of Chartered Accountants of England and Wales defines, “Management Accounting is that
form of accounting which enables a business to be conducted more efficiently.”
Professor J Batty defines, “It is the term used to describe the accounting methods, systems, and
techniques, which, coupled with special knowledge and ability, assist management in its task of maximizing
profits or minimizing losses.”
The Institute of Cost and Management Accountants London has defined, “Management Accounting as
the application of professional knowledge and skill in the preparation of accounting information in such a
way as to assist management in the formulation of policies and the planning control of the operation of the
undertakings.”
1|Page
Prof. Naveen Sharma
From the above definitions, we can say that the part of accounting that provides information to the
managers for use in planning, controlling operations, and decision making is called management
accounting.
Management accounting is a technique of selective nature. It does not use the whole data
provided by financial records. It selects and picks up only that information form different
financial records (such as profit and loss account or balance sheet), which are relevant and useful
to the management to arrive at important decisions on different aspects of the business.
Management accounting is concerned with the future. It collects and analyses data to plan the
future. The primary function of management is to decide bout the future course of action.
Management accounting, with the help of different techniques, formats the future course of
action.
Management Accounting makes available useful information which helps the management in
planning and decision-making. It can only provide information but cannot proscribe. It is up to
management to what extent it. It can make use of the information depending upon its efficiency
and wisdom.
Management accounting studies the relation between causes and effects. Financial accounting
does and analyses the causes responsible for profits or losses. Management accounting
attempts to study the cause-and-effect relationship by analyzing the different variables affecting
the profits and profitability of the business.
2|Page
Prof. Naveen Sharma
Management accounting is a part of accounting. It has developed out of the need for making more use of
accounting for making managerial decisions.
Management accounting helps in the performance of each of these functions in the following ways:
1. Provides data
Management accounting serves as a vital source of data for management planning. The accounts and
documents are a repository of a vast quantity of data about the past progress of the enterprise, which is a
must for making forecasts for the future.
2. Modifies data
Management accounting modifies the available accounting data rearranging in such a way that it becomes
useful for management.
The modification of data in similar groups makes the data more useful and understandable. The accounting
data required for management decisions is properly compiled and classifies.
3|Page
Prof. Naveen Sharma
For example, purchase figures for different months may be classified to know total purchases made during
each period product-wise, supplier-wise, and territory-wise.
3. Communication
The top management needs concise information at relatively long intervals, middle management needs
information regularly, and lower management is interested in detailed information at short-intervals.
Management accounting establishes communication within the organization and with the outside world.
The accounting data is analyzed meaningfully for effective planning and decision-making. For this purpose,
the data is presented in a comparative form, Ratios are calculated, and likely trends are projected.
Management accounting provides a means of communicating management plans upward, downward, and
outward through the organization.
Initially, it means identifying the feasibility and consistency of the various segments of the plan. The later
stages it keeps all parties informed about the plans they have been agreed upon and their roles in these
plans.
6. Facilitates control
Management accounting helps in translating given objectives and strategy into specified goals for
attainment t by a specified time and secures the effective accomplishment of these goals efficiently. All this
is made possible through budgetary control and standard costing, which is an integral part of management
accounting.
Management accounting does not restrict itself to financial data for helping the management in decision
making but also uses such information that may be capable of being measured in monetary terms. Such
information may be collected from special surveys, statistical compilations, engineering records, etc.
8. To assist in planning.
Management Accounting assists the management in planning as well as to formulate policies by making
forecasts about the production, selling the inflow and outflow of cash, etc.
4|Page
Prof. Naveen Sharma
Not only that, but it may also forecast how much may be needed from alternative courses of action or the
expected rate of return from that place and at the same time decides upon the programmed of activities to
be undertaken.
9. To assist in organizing.
By preparing budgets and ascertaining specific cost centers, it delivers the resources to each center and
delegates the respective responsibilities to ensure their proper utilization.
10. Decision-Making
Management accounting furnishes accounting data and statistical information required for the decision-
making process, which vitally affects the survival and the success of the business.
Management accounting supplies analytical information regarding various alternatives, and the choice of
management is made easy.
By setting goals, planning the best and economic courses of action, and also by measuring the
performances of the employees, it tries to increase their efficiency and, ultimately, motivate the
organization as a whole.
12. To Coordinate
It helps the management in coordination the whole activities of the enterprise, firstly by preparing the
functional budgets, then co-coordinating the whole activities of the enterprise, firstly, by preparing the
functional budgets, then co-coordinating the whole activities by integrating all functional budgets into one
which goes by the name of ‘Master Budget.’
In this way, it helps the management by con-coordinating the different parts of the enterprise. Besides,
overall coordination is not at all possible without budgetary control.’
13. To Control
The actual work done can be compared with ‘Standards’ to enable the management to control the
performances effectively.
5|Page
Prof. Naveen Sharma
The primary objective of Management Accounting is to enable the management to maximize profits or
minimize losses.
The fundamental objective of management accounting provides information to the managers for use in
planning, controlling operations, and decision making.
1. Uses of Information
The primary functions of management are the uses of information. It presents accounting information in a
form that enables the management, investors, and creditors to analyze the financial statements.
Planning is deciding in advance what is to be done. It helps the management of ineffective planning. It
provides costing and statistical data to be utilized in setting goals and formulating future policies.
3. Decision Making
6|Page
Prof. Naveen Sharma
Decision making is defined as the selection of a course of action from among alternatives. It helps the
management in decision-making. It uses accounting data to solve various management problems.
Management accounting techniques like cost-volume-profit analysis, standard costing, budgetary control,
capital budgeting, funds flow analysis, etc. Assist the management in arriving at the correct decision.
4. Motivating
Motivation means individuals need, desires, and concepts that cause him or her to act in a particular
manner. Delegation serves as a motivation device because it increases the job satisfaction of employees
and encourages them to look forward.
By setting goals, planning the best and economic courses of action, and also by measuring the
performances of the employees, it tries to increase their efficiency and, ultimately, motivate the
organization as a whole.
5. Controlling
6. Reporting
One of the primary objectives of management accounting is to keep the management fully informed about
the latest positions of the concern. The facilitates management to take proper and timely decisions.
The object of management accounting is to provide data. It presents the different alternative plans before
the management in a comparative manner. The performance of various departments is also regularly
communicated to the top management.
7. Help in Organizing
Organizing is the process of allocating and arranging human and nonhuman resources so that plans can be
carried out successfully.
7|Page
Prof. Naveen Sharma
Management accounting, like accounting, as an accounting service to management through its .various
functions, has to employ several tools, techniques, and methods. Now one technique can satisfy managerial
needs.
These are placed here in brief to have some idea about those.
1. Financial Planning
A business requires finance. Financial planning involves determining both long-term and short-term
financing objectives of the firm. Every firm has to decide on the sources of raising funds.
The funds can be raised either through the issue of share capital or through raising loans. Again a decision
is to be taken about the type of capital, equity share capital, or preference share capital.
When it decides to raise funds through loans, management is to decide the extent of borrowing, long-term,
or short term. All these decisions are important for financing planning.
2. Budgetary Control
There are a number of the device which help in controlling. The most widely used device for management
control is “Budget.”
Budgetary control is a system that resorts to budget as a means of planning and controlling and coordinating
different types of activities, like the production and distribution of goods and services as designed.
3. Marginal Costing
8|Page
Prof. Naveen Sharma
Marginal costing is helpful for the measurement of profitability of different lines of production. This
technique helps in identifying the nature of costs like marginal costs (variable) and fixed costs.
This is a method of costing which is concerned with changes in costs resulting from changes in the volume
of production.
The statement of actual costs after they have been incurred is called Historical cost accounting.
Historical cost accounting is a system of accounting that records all transactions at costs incurred as soon as
they take place or on a date immediately after their occurrence.
5. Decision Accounting
One of the most important functions of top management is to make decisions. Decision making involves
a choice from several alternatives.
The decision is taken after studying the alternative data in terms of costs, prices, and profits furnished by
management accounting and exercising the best choice after considering other non-financial factors. The
objective is to maximize profit through the use of the best alternative method.
The management accounting uses Marginal Costing techniques, Capital Expenditure Budget, and separation
of production costs to achieve this end.
6. Standard Costing
Standard costing is an important tool of cost control, which is one of the main objectives of management
accounting.
Standard costing techniques compare the standard costs of materials, labor, and expenses incidental
to production, which is predetermined, with the actual costs that have occurred in the course of carrying
out production.
It is the most effective technique available for controlling performances and costs.
The technique of financial analysis includes comparative financial statements, ratios, fund flow
statements, Cash flow statements, and comparative financial statement analysis tools to management for
decision making.
The financial statements reveal the past performances of business in respect of dividend-paying capacity,
nature of debts services, profit-earning capacity, and solvency position.
9|Page
Prof. Naveen Sharma
8. Revaluation Accounting
Revaluation or Replacement accounting revere to the maintenance of capital in real terms. This term is used
to denote the methods employed for overcoming the problems connect with fixed asset replacement in a
period of rising prices.
It is a fact that a problem arises in connection with the replacement of fixed assets in terms of rising prices.
It ensures the maintenance of the capital of the firm.
9. Control Accounting
It is not a separate accounting system. It consists of techniques of standard costing, budgetary control,
control reports and statement, internal check, internal audit, and reports.
It is in this field that the management has scope to display ingenuity in the’ analysis, interpretation, and
presentation of information at all levels of management.
It has already been stated that the management accounting of an enterprise is to provide management and
other operations as a basis of protective and constructive to management.
The management accountant provides all these data and information relevant to the enterprise for the
purpose.
With the development of electronic devices for recording and classifying data, reporting to management
has considerably improved. Feed-back of information can be used as control techniques.
There is a large number of statistical and graphical techniques that are used in management accounting.
Some common examples are the master chart, chart of sales and earnings, investment chart, etc.
Ratio accounting signifies the technique and methodology of analysis and interpretation of financial
statements using accounting ratios derived from such statements.
Ratio accounting included trend analysis, comparative financial statements, ratio analysis, fund flow
statements, etc.
10 | P a g
Prof. Naveen Sharma
Still, its effectiveness is limited by several reasons. Management Accounting is a recent discipline, and
therefore, it is in the process of development.
Hence, it suffers from all the limitations of a new discipline. Some of the limitations of management
accounting follow:
Management accounting should never be considered as an alternative or substitute for management. The
tools and techniques of management accounting provide only information and not decisions.
Decisions are to be taken by management, and implementation of decisions is also done by management.
2. Evolutionary’ Stage
Management accounting is still in its initial stage. Management accounting is only in a developmental stage
that has not reached the final stage.
The techniques and tools used by this system give varying and deferring results.
11 | P a g
Prof. Naveen Sharma
Management accounting is mainly concerned with the rearrangement or modification of data. It derives its
information from financing accounting, cost accounting, and other records.
The correctness of management accounting depends upon the correctness of these basic records: that is,
their limitations are also the; limitations of a management accountant.
4. Lack of knowledge
Deficiency in knowledge in related subjects like accounting principles statistics, economics, principles of
management, etc. will limit the use of management accounting.
5. Persistent Efforts
The conclusions and decisions drawn by the management accountant are not executed automatically. Thus,
there is a need for continuous and coordinated efforts of each management level to execute these
decisions.
He has to convince people at all levels. In other words, he must be an efficient salesman in selling his ideas.
6. Intensive Decision
Decision making based on management accounting that provides scientific analysis of various situations will
be a time-consuming one.
As such, management may avoid systematic procedures for making a decision and arrive at a decision using
intuitive and intuitive limits the usefulness of management accounting.
7. Costly Installation
It is very costly. The installation of a management accounting system needs a very elaborate organization
and numerous rules and regulations. This results in heavy investment, which only bill concerns can afford.
8. Personal Bias
The interpretation of financial information depends on the capacity of an interpreter as one has to make a
personal judgment, personal prejudices and bias affect the objectivity of decisions.
9. Resistance
12 | P a g
Prof. Naveen Sharma
New rules and regulations are also required to be framed, which affects many personal, and hence there is a
possibility of resistance from some quarters or the other.
The installation of a management accounting system requires high costs on account of an elaborate
organization and numerous rules and regulations. It can, therefore, be adopted only by big concerns.
The main function of management accounting is to provide data and not decisions. It can only inform, not
prescribe.
Management accounting has a very wide scope incorporating many disciplines. Management requires
information from both accounting as well as non accounting sources.
This creates many problems and brings a degree of inexactness and subjectivity in conclusion obtained
through it.
Management accounting is a tool of management, not an alternative to management. It cannot replace the
management or administration.
It calls for a rearrangement of the personal and their activities, which is generally not like by the people
involved.
13 | P a g
Prof. Naveen Sharma
Every organization has to decide at the right time. Management accounting played a vital role in
the decision-making process in a business organization.
1. Efficient Planning
Management accounting plays a vital role in taking an efficient plan providing necessary information.
Through the capital budget, sales budget, Cost-volume-profit analysis, management accountants provide
information for making plans.
Management accounting also plays an important role in increasing efficiency in business operations
through budgeting, ratio analysis, variance analysis, standard costing, etc.
3. Efficient Control
Management accounting takes pan inefficient control through JIT philosophy and total quality control
system.
Management accounting helps to increase labor efficiency through standard labor costing, linking bonus
with productivity and budgeting.
Management accounting contributes a lot to increase the management efficiency of the organization
providing managers with the correct information.
We know that the main functions of management are planning, organizing, leading, and controlling
management accounting helps management personnel to perform the functions properly, providing
necessary accounting information.
7. Communicating
For performing the functions efficiently and effectively, managers need to communicate with the various
parties and parts of the organization.
Last of all, we can say that the activities of management accounting are occurred only to perform a vital role
in the decision-making process in an organization.
The scope of management accounting is so wide broad-based that it includes within its fold an analysis of
all the aspects of modern accounting, which emphasis the common denominator of the functions of both
management and accounting the making of an effective decision based on appropriate information.
Some of the areas of specialization included within the ambit of management accounting:
1. Financial Accounting
Financial accounting is the general accounting which accounting relates to the recording of business
transactions in the books of prime entry, posting them into respective ledger accounts, balancing them
preparing a trial balance.
Accounting for revenues, expenses, assets, liabilities, and net worth, together with the production of
summary financial reports.
15 | P a g
Prof. Naveen Sharma
Hence management accounting can not obtain full control and coordination of operations without a well
designed financial accounting system.
2. Cost Accounting
Costing is a branch of accounting. Accounting for current, standard and prospective costs; analysis and
communication of cost data at all levels of management with the organization. It is the process and
technique of ascertaining cost. Planning, decision-making, and control are the basic managerial
functions.
The cost accounting system provides the necessary tools such as standard costing, budgetary control,
inventory control, marginal costing, etc. for carrying out such functions efficiently.
3. Budgeting Forecasting
Budgeting means expressing the plans, policies, and goals of the enterprise for a definite period in the
future. Assembly and consolidation of budget; assistance to management personnel in translating
operating plans into financial budgets; reporting and analysis of budget variances.
Forecasting, on the other hand, is a prediction of what happened as a result of a given set of circumstances.
Targets are set for different departments, and responsibility is fixed for achieving these targets.
4. Data Processing
Recording accounting data, performing repetitive operations with these data, and preparing reports to form
recoded data.
5. Internal Auditing
Review and appraisal of accounting procedures and records to ascertain their reliability, conformity to
prescribed practices, and adequacy to protect against loss of assets by fraud, waste, and other causes.
Internal audit helps the management in fixing the responsibility of different individuals.
6. Tax Reporting
This necessitates the computation of income by the Income Tax Act, preparing return statements and
making payment of taxes when due Income statements are prepared, and tax liabilities are calculated.
The management is informed about the tax burden from the central Government, State Government, and
Local Authorities. This includes the computation of taxable income as per tax law, filing of returns, etc.
7. Financial Analysis
16 | P a g
Prof. Naveen Sharma
Interpretation of accounting reports, analysis in financial terms of proposed projects, plans, and procedures;
assistance to the management in interpretation and evaluation of financial data of all types.
8. Inventory Control
It includes control over inventory from the time it is acquired until its final disposal.
9. Revaluation Accounting
This is concerned with ensuring that capital is maintained intact in real terms, and profit is calculated with
this fact in mind.
Graphs, charts, pictorial presentations, index numbers, and other statistical methods make the information
more impressive and intelligible.
Other tools, such as time series, regression analysis, sampling technique, etc. are highly useful for planning
and forecasting.
11. Taxation
This includes the computation of income following the tax laws, filing of returns, and making tax payments.
This includes maintenance of proper data processing and other office management services, reporting on
the best use of mechanical and electronic devices.
It provides statistical data to the various departments and undertakes special cost studies, cost estimations,
reports on cost-volume-profit relationships, under the changing conditions of the organization.
This includes the preparation of monthly, quarterly, half-yearly income statements and the related reports,
cash flow and funds flow statements, scrap reports, etc.
This includes maintenance of proper data processing and other data processing and other office
management services, reporting on the best use of mechanical and electronic devices.
17 | P a g
Prof. Naveen Sharma
Financial accounting ensures that the assets and liabilities of a business are properly accounted for and
provides shareholder investors, tax authority, creditors, etc.
On the other hand, management accounting provides information, especially for the use of managers who
are responsible for making proper decisions within an organization.
Financial accounting is concerned with the recording of day-to-day transactions of the business.
Though both financial and management accounting relies on the same financial data, there are some
differences between financial and management accounting.
Distinctions between Management Accounting and Financial Accounting are the following.
Point of
Management Accounting Financial Accounting
difference
18 | P a g
Prof. Naveen Sharma
Timespan Flexible, varying from hours to years Less flexible; usually 1 month to 1 year.
Fundamental
Emphasizes relevance. Emphasizes objectivity and verifiability.
quality
Enhancing
Emphasizes timeliness. Emphasizes precision.
Quality
Rules It has the managers’ own rules. It has no accountants’ own rules.
19 | P a g
Prof. Naveen Sharma
Reporting
Well-defined – annually, semi-annually,
frequency and As needed – daily, weekly, monthly.
quarterly. (Verifiable)
duration.
20 | P a g
Prof. Naveen Sharma
Module -2
Marginal Costing
Definition: Marginal Costing is a costing technique wherein the marginal cost, i.e. variable cost is charged
to units of cost, while the fixed cost for the period is completely written off against the contribution.
The term marginal cost implies the additional cost involved in producing an extra unit of output,
which can be reckoned by total variable cost assigned to one unit. It can be calculated as:
Marginal Cost = Direct Material + Direct Labor + Direct Expenses + Variable Overheads
2. Valuation of Stock: While valuing the finished goods and work in progress, only variable cost are
taken into account. However, the variable selling and distribution overheads are not included in the
valuation of inventory.
3. Determination of Price: The prices are determined on the basis of marginal cost and marginal
contribution.
21 | P a g
Prof. Naveen Sharma
The difference between product costs and period costs forms a basis for marginal costing technique,
wherein only variable cost is considered as the product cost while the fixed cost is deemed as a period
cost, which incurs during the period, irrespective of the level of activity.
2. Special technique: It is not a unique method of costing, like contract costing, process
costing, batch costing. But, marginal costing is a different type of technique, used by the
managers for the purpose of decision making. It provides a basis for understanding cost
data so as to gauge the profitability of various products, processes and cost centers.
3. Decision Making: It has a great role to play, in the field of decision making, as the changes in the
level of activity pose a serious problem to the management of the undertaking.
Marginal Costing assists the managers in taking end number of business decisions, such as replacement of
machines, discontinuing a product or service, etc. It also helps the management in ascertaining the
appropriate level of activity, through break even analysis, that reflect the impact of increasing or decreasing
production level, on the company’s overall profit.
The contribution margin can be stated on a gross or per-unit basis. It represents the
incremental money generated for each product/unit sold after deducting the variable
portion of the firm's costs.
The contribution margin is computed as the selling price per unit, minus the variable
cost per unit. Also known as rupees contribution per unit, the measure indicates how a
particular product contributes to the overall profit of the company. It provides one way to
show the profit potential of a particular product offered by a company and shows the
portion of sales that helps to cover the company's fixed costs. Any remaining revenue left
after covering fixed costs is the profit generated.
The contribution margin is computed as the difference between the sale price of a product and the
variable costs associated with its production and sales process.
The above formula is also used as a ratio, to arrive at an answer in percentage terms, as follows:
Fixed monthly rents or salaries paid to administrative staff also fall in the fixed cost category.
23 | P a g
Prof. Naveen Sharma
Fixed costs are often considered as sunk costs that once spent cannot be recovered. These cost
components should not be considered while taking decisions about cost analysis or profitability
measures.
24 | P a g
PARTICULARS AMOUNT (₹) AMOUNT (₹)
*Direct Material xx
*Direct Labour xx
*Direct Expenses xx
-----
-----
-------
25 | P a g
Prof. Naveen Sharma
Marginal Costing
1 Marginal Costing Equation Sales – VC = FC + Profit
2 Contribution Sales – VC
Contribution Profit + FC
26 | P a g
Prof. Naveen Sharma
27 | P a g
Prof. Naveen Sharma
OTHERS
1 Contribution Profit + FC
3 Profit Contribution – FC
STATEMENT OF PROFIT
Particulars Amount
Sales ***
Less:-Variable cost **
Contribution ***
Less:- Fixed cost ***
Profit ***
28 | P a g
Prof. Naveen Sharma
2. Fixed cost / P/V Ratio [in value] (or) Fixed Cost * Sales value per unit / Contribution
3. Sales unit at Desired profit = {Fixed cost + Desired profit} / C. per unit
4. Sales value for Desired Profit = {Fixed cost + Desired profit} / P/V Ratio
5. At BEP Contribution = Fixed cost
6. Indifference Point = Point at which two Product sales result in same amount of profit
7. Shut down point = Point at which each of division or product can be closed
If sales are less than shut down point then that product is to shut
down.
Note
1. When comparison of profitability of two products if P/V Ratio of one product is greater
a. Select option with higher fixed cost (or) select option with lower fixed cost.
30 | P a g
Prof. Naveen Sharma
Practical Questions:
Question No.1:
From the following data, Calculate (a) P/V Ratio and (b) Break Even Point :
Selling price per unit Rs.20, Variable Cost per unit Rs.12 and Fixed Cost Rs.40,000
Solution :
=Rs.8/Rs.20 *100
= 40%
B.E.P ( in units) = Fixed Cost / Contribution per unit
= Rs.40,000 / Rs.8
= 5,000 units
B.E.P( in Rupees) = Fixed Cost / P/V Ratio
= Rs.40000/0.4
= Rs.1,00,000
Question No. 2:
From the following data, Calculate (a) P/V Ratio and (b) Break Even Point :
31 | P a g
Prof. Naveen Sharma
Solution:
32 | P a g
Prof. Naveen Sharma
Solution:
Selling price = Variable Cost + Contribution
= Rs.8 + Rs.12
= Rs.20
P/V Ratio = C / S *100
= Rs.12 / Rs.20 * 100
= 60%
B.E.P.( in Rs.) = Fixed Cost / P/V Ratio
= Rs.60,000/ 0.6
= Rs.1,00,000
B.E.P.( in units) = Fixed Cost / C per unit or ( B.E.P Sales in Rs. / Selling price per unit)
= Rs.60,000 / Rs.12 or( Rs.1,00,000/ Rs.20)
= 5,000 units
Question No.5:
From the following data, Calculate (a) P/V Ratio and (b) Break Even Point :
Profit Rs.1,20,000
Solution:
Contribution = Profit + Fixed Cost
= Rs.1,20,000 + Rs.2,00,000
= Rs.3,20,000
33 | P a g
Prof. Naveen Sharma
P / V Ratio = C / S *100
= Rs.3,20,000 / Rs.4,00,000 *100
= 80%
B.E.P.( in Rs.) = Fixed Cost / P/V Ratio
= Rs.2,00,000 / 0.8
= Rs.2,50,000
Question No. 6
Following information are given for manufacturing of a product:
Direct Expenses:
34 | P a g
Prof. Naveen Sharma
Calculate Break-even point in terms of units. Also find out new B.E.P. If selling price is reduced by 10% per
unit.
Solution:
Income Statement
35 | P a g
Prof. Naveen Sharma
= Rs.4,00,000 / Rs.16
= 25,000 units
Question No. 7:
From the following data, calculate the new selling price per unit if the break- even point is to be bought
down to 4,000 units.
Solution:
P /V Ratio or Contribution = Fixed Cost / B.E.P
= Rs.40,000 / 4000 units
=Rs.10
New selling price = New Contribution per unit + Variable Cost per unit
= Rs.10 + Rs.12
= Rs.22
Question No.8:
Calculate the sales required to earn profit of Rs.20,000 from the following data:
Fixed Cost Rs.40,000, P/ V Ratio 25%
Solution:
Desired Sales = ( Fixed Cost + Desired Profit ) / P/V Ratio
= (Rs.40,000 + Rs.20,000) / 25%
= Rs.60,000 / 0.25
= Rs.2,40,000
Income Statement
36 | P a g
Prof. Naveen Sharma
Profit Rs.20,000
Question No. 9:
Calculate the sales required to earn profit of Rs.30,000 from the following data:
Total Cost Rs.1,00,000, Variable Cost Rs.60,000, P/V Ratio 20% .
Solution:
Fixed Cost = Total Cost – Variable Cost
= Rs.1,00,000 – Rs.60,000
= Rs.40,000
Desired Sales =( Fixed Cost + Desired Profit) / P/V Ratio
= (Rs.40,000 + Rs.30,000) / 20%
= Rs.70,000 / 0.2
= Rs.3,50,000
Question No.10: ( H.W.)
Calculate the sales required to earn profit of Rs.1,40,000 from the following data:
Total Cost Rs.1,20,000, Variable Cost Rs.80,000, Sales Rs.2,00,000
Question No. 11:
X Ltd. Provides you the following data:
37 | P a g
Prof. Naveen Sharma
It is proposed to reduce the selling price by 20%. Calculate (a) New P/V Ratio, (b) New Break Even Point,
(c) Additional sales required to obtain the same amount of profit as before.
Solution:
Old Income statement
Contribution 48,000
Profit Rs.8000
New Selling Price per unit = Old Selling Price per unit – 20% reduce
= Rs.20 – (20% of Rs.20)
= Rs.20 – Rs.4
= Rs.16
New Contribution = New Selling price – Variable Cost
= Rs.16 – Rs.12
= Rs.4 per unit
New P/V Ratio = C / S * 100
= Rs.4 / Rs.16 * 100
= 25%
New B.E.P (in units) = Fixed Cost / C per unit
= Rs.40,000 / Rs.4
= 10,000 units
38 | P a g
Prof. Naveen Sharma
Sales Rs.4,00,000
It is proposed to reduce the selling price by 20% Calculate (a) New P/V Ratio, (b) New Break Even Point,
(c) Additional sales required to obtain the same amount of profit as before.
Solution:
Income Statement
Sales Rs.4,00,000
Contribution Rs.2,40,000
Profit Rs.40,000
39 | P a g
Prof. Naveen Sharma
= Rs.4,00,000 - Rs.80,000
= Rs.3,20,000
# Calculation of New Contribution:
New Contribution = New sales – Variable Cost
= Rs.3,20,000 – Rs.1,60,000
= Rs.1,60,000
# Calculation of New P/V Ratio:
New P/V Ratio = New Contribution / New Sales * 100
= Rs.1,60,000 / Rs.3,20,000 * 100
= 50%
# Calculation of New BEP:
New B.E.P. = Fixed cost / New P/V Ratio
=Rs,2,00,000 / 50%
= Rs.2,00,000 / 0.5
=Rs.4,00,000
# Additional sales required to obtain the same amount of profit as before
Desired Sales =( Fixed Cost + Desired Profit ) / New P/V Ratio
=( Rs.2,00,000 + Rs.40,000 ) / 0.5
= Rs.2,40,000 / 0.5
= Rs.4,80,000
Additional sales required = New sales – Old Sales
= Rs.4,80,000 – Rs.4,00,000
= Rs.80,000
Question No.13
Calculate profit when sales are Rs.2,40,000 from the following data:
P/V Ratio 25%, Fixed cost Rs.40,000
Solution:
40 | P a g
Prof. Naveen Sharma
Solution:
Fixed Cost = Total Cost – Variable Cost
= Rs1,20,000 – Rs.80,000
= Rs.40,000
Income Statement
Sales Rs.2,00,000
41 | P a g
Prof. Naveen Sharma
Contribution Rs.1,20,000
Profit Rs.80,000
Solution:
Fixed Cost = Total Cost – Variable Cost
= Rs.16,000 – Rs.12,000
= Rs.4,000
Income Statement
42 | P a g
Prof. Naveen Sharma
Sales Rs.20,000
Contribution Rs.8,000
Profit Rs.4,000
43 | P a g
Prof. Naveen Sharma
(b)
44 | P a g
Prof. Naveen Sharma
Contribution Rs30,00,000.
P / V Ratio = C / S *100
= Rs.30,00,000 / Rs.60,00,000 * 100
= 50%
B.E.P ( in units ) = Fixed Cost / C per unit
= Rs.20,00,000 / Rs.10
= 2,00,000 units
Question No. 19
From the following data, Calculate:
(a) Fixed Costs ; (b) Sales required to earn a profit of Rs.2,000
(C) Profit when sales are Rs.20,000
(d) New Break – Even Point if selling price is reduced by 20%
P/ V Ratio 40%, MOS 20% and Actual Sales Rs.12,500
Solution:
M.O.S = P / P. V Ratio so
P = M.O.S * P / V Ratio
=20% * 40%
= 0.2 * 0.4
P = 0.08 or 8%
P = 8% of sales
45 | P a g
Prof. Naveen Sharma
P= 8% of Rs.12,500
P = 1,000
C = 40% of sales
C = 40% of Rs.12,500
C = Rs.5,000
Fixed Cost = C – P
= Rs.5,000 – Rs.1,000
= Rs.4,000
# Sales required to earn a profit of Rs.2,000
Desires Sales = (Fixed Cost + Desired Profit) / P. V Ratio
= (Rs.4,000 + Rs.2,000) / 40%
= (Rs.6,000) / 0.4
= Rs.15,000
# Profit when sales are Rs.20,000
Desired Profit = (Desired sales * P / V Ratio) – Fixed Cost
= (Rs.20,000 * 40% ) – Rs.4,000
= (Rs.8,000) - Rs.4,000
= Rs.4,000
# New Break –Even Point if selling price is reduced by 20%
New Selling price = Old selling price – 20% reduce
= Rs.12,500 – (20% of Rs.12,500)
= Rs.12,500 – Rs.2,500
= Rs.10,000
New Contribution = New sales – Old Variable Cost
= Rs.10,000 – ( 60% of Rs.12,500)
= Rs.10,000 – ( Rs.7,500)
= Rs.2,500
46 | P a g
Prof. Naveen Sharma
47 | P a g
Prof. Naveen Sharma
48 | P a g
Prof. Naveen Sharma
= Rs.3,00,000
Question No.22
Himank Ltd. Provides you the following information:
49 | P a g
Prof. Naveen Sharma
50 | P a g
Prof. Naveen Sharma
51 | P a g
Prof. Naveen Sharma
= Rs.68,000 / 0.60
= Rs.1,13,333
Question No. 24
Selling price per unit Rs.10, Variable cost per unit Rs.6 . Fixed cost Rs.2,000, Actual sales Rs.20,000. Calculate
Margin of safety( in units), Margin of safety (in value) and Margin of safety (in %) .
Solution:
Income Statement
52 | P a g
Prof. Naveen Sharma
= Rs.15,000
Note: You can also use P / P.V Ratio
# Margin of Safety (in %)
M.O.S. (in %) = Margin of safety (in unit) / Actual sales (in unit) *100
= 1500 / 2,000 *100
= 75%
Question No. 25
P / V Ratio 40%, Margin of safety 60%, Sales Rs.1,50,000 . Calculate Break Even Sales, Fixed cost and Net
profit.
Solution:
# Break Even Sales:
Break-even sales = Actual sales – Margin of safety
= Rs.1,50,000 – 60% of Rs.1,50,000
= Rs.1,50,000 – Rs.90,000
= Rs.60,000
# Profit:
Profit = Margin of safety * P/V Ratio
= 60% of Rs.1,50,000 *40%
= Rs.90,000 * .40
= Rs.36,000
# Fixed Cost:
Fixed cost = Break Even sales * P/V Ratio
= Rs.60,000 * 40%
= Rs.60000 * .40
= Rs.24,000
Question No.26
Break Even Sales Rs.16,000, Total cost Rs.17,600, Break Even Sales 1600 units. Margin of Safety 400 units .
Calculate Fixed Cost.
53 | P a g
Prof. Naveen Sharma
Solution:
# Selling price per unit
Sp = B.E.P. in Rs. / B.E.P. in units
= Rs.16,000, / 1,600, units
= Rs.10 per unit
# Actual sales in Rs.
Actual Sales = B.E.P. in units + Margin of safety in units
= 1,600 units + 400 units
=2000 units * Rs.10
= Rs.20,000,
# Profit
Profit = Actual Sales – Total cost
= Rs.20,000 – Rs.17,600
= Rs.2,400
# P/V Ratio
MOS = P/ P.V Ratio
P /V Ratio = P / M.O.S *100
= Rs.2,400 / (400 units* Rs.10) *100
= Rs.2,400 / Rs.4,000 * 100
= 60%
# Fixed Cost
Fixed Cost = Contribution – Profit
= (60% of Actual sales ) – profit
= 60% of Rs.20,000 – Rs.2,400
=Rs.12,000 – Rs.2400
= Rs.9,600
54 | P a g
Prof. Naveen Sharma
Module – 3
DECISION – MAKING
APLICATIONS OF MARGINAL COSTING
1. Profit planning
2. Evaluation of performance
55 | P a g
Prof. Naveen Sharma
6. Offering Quotations
1. Marginal cost of making the component 1. Capacity of supplier – Ensure whether the
supplier has capacity to the requirements.
3. Cost of buying the component from an 3. Timely Delivery-Ensure whether the supplier will
outside supplier. make timely delivery of the components.
4. Benefit resulting from the utilization of the 4. More than one supplier- Ensure that more than
capacity released due to discontinuance of the one supplier is available to reduce the risk of
manufacturing of the component( e.g. rental outside buying.
income from hiring out the capacity released,
contribution from production of new product
by using capacity released)
5. Reduction in fixed cost on buying the 5. Possible use of released production capacity
component. and facilities due to discontinuance of the
manufacturing of the components
56 | P a g
Prof. Naveen Sharma
57 | P a g
Prof. Naveen Sharma
C- Less: Reduction in fixed costs (If any) due to discontinuance of manufacturing of the
component.
Step 3: Compare the Relevant Cost of manufacturing with the Relevant Cost of Buying.
Step 4: Making the component if Relevant cost of Manufacture is less than the Relevant Cost of
Buying.
OR
Buy the component if Relevant cost of manufacture is more than the Relevant cost of Buying
# Format of Statement Showing the Relevant Cost to Make and Buy
Statement Showing the Relevant Cost to Make and Buy
Question No.1
A machine manufactures 10,000, units of a part at a total cost of Rs.21per unit of which Rs.18 is variable.
This part is readily available in the market at Rs.19 per unit.
If the part is purchased from the market then machine can either be utilized to manufacture other
component B in same quantity and contributing Rs.2 per component, or it can be hired out at Rs.21,000,.
58 | P a g
Prof. Naveen Sharma
Solution:
Statement Showing the Relevant Cost of Make and Buy
Recommendation: The part should be bought from outside and released capacity should be hired
out since it will result in net saving of Rs.11,000 (i. e. Rs.1,80,000 – Rs.1,69,000)
Question No.2
Kunj Ltd. Manufactures 10,000 units of component ‘X’ per month. The total cost of a manufactured
component is Rs.100 as follows:
Total Rs100
An outside supplier has offered the same component at Rs.80 plus 10% GST plus Delivery cost of Rs.2. If
the component is bought, fixed overheads of extent of 60% could be avoided, if the capacity remains idle.
59 | P a g
Prof. Naveen Sharma
Required:
(a) Should the component be made or bought assuming that the released capacity remains idle.
(b) Evaluate the following two alternatives available to the manufactures:
(i) Rent out the released capacity at Re.1 per hour.
(ii) Manufacture a new product ‘Y’ which can be sold at Rs.73 per unit. The unit cost of product ‘Y’ is Rs. 60
as follows:
Material Rs.30
Total Rs.60
Solution:
# Calculation of Released capacity in hours = 10,000 * (Rs.40 / Rs.10) = 4
= 40,000 hours
# Calculation of Maximum units produce of product ‘Y’
= 40,000 hours / 2 hours
=20,000 units
Statement Showing the Relevant cost to Make and Buy
60 | P a g
Prof. Naveen Sharma
overheads(10,000 * Rs.30
* 60%)
Recommendation:
(a) The component should be manufactured since the cost of manufacturing is less than that of
buying from outside.
(b) The component should be bought from outside and released capacity used to produce product
‘Y’ since this decision will result in saving of Rs.60,000 (i.e. Rs.7,00,000 – Rs.6,40,000)
Question No.3
Auto Parts Ltd. has an annual production of 90,000 units for a motor component. The component’s cost
structure is as below:
Expenses:-
(a)The purchase Manager has an offer from a supplier who is willing to supply the component at Rs.540
per unit. Should the component be purchased and production stopped?
61 | P a g
Prof. Naveen Sharma
(b)Assume the resources now used for this component’s manufacture are to be used to produce another
new product for which the selling price is Rs.485.
In the letter case, the material price will be Rs.200 per unit. 90,000 units of product can be produced, at the
same cost basis as above for Labour and Expenses. Discuss whether it would be advisable to divert the
resources to manufacture that new product, on the footing that the component presently being produced
would, instead of being produced, be purchased from the market.
Solution:
(a)Statement of the Variable Mfg. Cost and Purchase Cost of Component
Particulars Total Cost for 90,000 units Cost per unit (Rs.)
(Rs.)
Advice: If the component is purchased from the outside supplier, the company will have to pay Rs.45 per
unit more and on 90,000 units that company will have to spend Rs.40,50,000 more. Therefore, the
company should not stop the production of the component.
(b) Statement of contribution per unit if the Resources are used for new Product
Expenses 90 425
62 | P a g
Prof. Naveen Sharma
Advice : If the company diverts its resources for the production of another new product, it will benefit by
Rs.15 per unit. On 90,000 units, the company will save Rs.13,50,000. Therefore, it is advisable to divert the
resources to manufacture the new product and the component presently being produced should be
purchased from the market.
Question No. 4
The cost of a manufacturing company for the product is:
Particulars Rs.
Materials 12
Labour 9
63 | P a g
Prof. Naveen Sharma
Variable 6
Expenses
Fixed Expenses 18
Total 45
Rs. Rs.
Materials 12 2,40,000
Labour 9 1,80,000
Advice: The offer should be accepted because it gives an additional contribution of Rs.1,80,000 . The total
profit will also increase by Rs.1,80,000 because fixed expenses have already been recovered from the local
market.
64 | P a g
Prof. Naveen Sharma
Further some, the order from the local customer should not be accepted at Rs.36 per unit or at any rate
below the normal price i.e. Rs.45 because it will result in the general reduction of selling price of the
product.
Note: Acceptance of the additional order should not lead to production being in excess of the present
capacity since, in that case, some fixed expenses may also go up substantially. If there is such an increase in
fixed expenses, the increase should also be considered by inclusion in the total additional cost to be
compared with the additional revenue.
Question No.5
A manufacturer of certain product has been selling exclusively in the Indian market upto now. He has just
received his first export enquiry and wants to quote as competitively as the circumstances will allow. His
latest Indian cost sheet is:
Particulars Rs.
Total 62
Management is thinking of quoting a selling price somewhere between Rs.62 and Rs.68 per unit for this
export order. One of the directors suggests quoting an even lower price based on the principles of
Marginal costing. As the firm’s Accountant, you are requested to compute the lowest, the management
could quote on these principles assuming additional Expenses like special packing insurance etc. will
amount to Rs.4 per unit.
Solution:
Statement Showing the Lowest Price for the Export Enquiry
65 | P a g
Prof. Naveen Sharma
Advice: On the above basis, any price above Rs.55 will be that lowest possible price which can be quoted
by the company.
Question No.6
Particular Rs.
Per
unit
Depreciation 200
Royalty 200
Profit 1,000
Total 6,300
(i)A foreign buyer has offered to buy 200 such motors at Rs.5,000 each. As a cost Accountant of the
company would you advise acceptance of the offer?
66 | P a g
Prof. Naveen Sharma
(ii)What should the company quote for a motor to be purchased by a company under the same
management, if it should be at cost.
Solution:
Statement showing the Relevant cost per unit for Export
Particulars Rs.
Recommendation:
(i) Offer from foreign buyer should be accepted since this decision will yield an incremental profit
of Rs.40,000 (i.e. 200Unit * Rs.200 profit per unit[Rs.5,000 – Rs,4,800] = Rs.40,000). This will further
increase by Export incentive minus the cost of extra packing required for Export. It should be
noted that no excise duty is leviable in exports.
(ii) Following price should be quoted for motor to be purchased by a company under the same
management.
67 | P a g
Prof. Naveen Sharma
90% 144
100% 142
The company has received an order for 2,000 units from Canada at price of Rs.130 per unit.
Required: Advise the company as to whether the export order should be accepted or not.
Solution:
Statement showing the Differential cost per unit
Capacity Production Unit cost (Rs.) Total costs (Rs.) Differential Differential cost per
Utilization(%) No .of units * cost(Rs.) unit(Rs.)[Differential
(in units)
Cost per unit cost / 1000 units]
68 | P a g
Prof. Naveen Sharma
B. : Cost of producing(2,000
units)
Recommendation: The company should accept the export order since it will increase the existing profit by Rs.14,000.
69 | P a g
Prof. Naveen Sharma
OR
= Avoidable Fixed Cost / P.V Ratio
2. Shut Down Point (in units) = Present Fixed costs – Fixed Costs if plant is shut down / C per unit
OR
70 | P a g
Prof. Naveen Sharma
Universe Ltd. Manufactures 20,000 units of ‘X’ in a year at its normal production capacity. The unit cost as
to variable costs and fixed costs at this level are Rs.13 and Rs.4 respectively. Selling price unit is Rs.20.
Due to trade depression, it is expected that only 2,000 units of ‘X’ can be sold during the next year. The
management plans to shut-down the plant. The fixed costs for the next year then is expected to be
reduced to Rs.33,000. If the plant is shut down, plant maintenance would cost Rs.8,000 and on reopening
of the factory, cost of overhauling the plant and cost of training and engagement of new personnel would
amount to Rs. 3,000 and Rs.1,000 respectively. Should the plant to be shut-down? What is the shut-
down point?
Solution:
Statement of showing operating Losses (Next Year)
Recommendation: The plant should be Shut- Down since operating losses of shut down are less than
those of continued plant.
Shout –Down Point = Total Fixed costs - Shut Down costs / Contribution per unit
= Rs.80,000 – Rs.45,000 / [Rs.20 P.U – Rs.13 P.U]
= Rs.35,000 / Rs.7 P.U
= 5,000 units
Plant should be shut down since the Actual Sales are less than Shut Down (i.e.5,000 units)
71 | P a g
Prof. Naveen Sharma
Question No.9
(a) X Ltd. Provides you the following information:
3. P/ V Ratio 20%
Required: Advise the company whether the plant should be shut down and calculate the Shut Down
Point.
(b) If in the above part (a) the existing sales (in units) are reduced by 5% shall your decision be
changed?
Solution:
Part (a)
Recommendation: Since the Operating losses, If Shut Down are larger than those, if not Shut down, the
plant should not be SHUT DOWN.
Shut Down Point = Fixed Costs at present – Fixed costs if Shut Down / P. V Ratio
=Rs.4,80,000 – Rs.3,60,000 / 20%
= Rs.1,20,000 / 0.2
= Rs.6,00,000
72 | P a g
Prof. Naveen Sharma
Shut down point (in units) = Shut down point in Rupees / Selling price per unit
= Rs.6,00,000 / Rs.25
= 24,000 units
Plant should not be shut down since the Actual Sales (i.e. 25,000 units) are more than the shut down point
(i.e. 24,000 units)
(Part B)
Contribution 1,18,750
Recommendation: Since the Operating losses, If shut down, are lesser than those if plant is continued, the
plant should be shut down.
25,000units * 95/100 = 23,750 units
73 | P a g
Prof. Naveen Sharma
6. Product Mix Decision when Sales Demand of two or more products at different Selling Prices
are given.
Meaning of Key Factor Key Factor is a factor which limits the activities of
an undertaking. The extent of its influence must
first be assessed while preparing functional
budgets and taking decisions about the
profitability of a product.
74 | P a g
Prof. Naveen Sharma
Basis for Deciding upon priority of products To decide upon the priority of products, the
following guidelines may be used:
75 | P a g
Prof. Naveen Sharma
Question No.10
X Ltd. Which produces two products using the same raw – material and production facilities, provides you
the following information:
76 | P a g
Prof. Naveen Sharma
2.Contribution per kg of Raw Material = C / Raw materials per unit Rs.25/10kg Rs.24/5kg
Rs.2.5 Rs.4.8
3.Contribution per labour hour = C per unit / Labour hour per unit Rs.25 / 5Lhrs. Rs.24 / 10Lhrs
Rs.5 Rs.2.4
4.Contribution per machine Hour = C per unit / Machine Hour per Rs.25 / 10Mhrs. Rs.24 / 4Mhrs.
unit
Rs.2.5 Rs.6
Recommendation:
(a) When Sales Quantity is limited - Production ‘A’ is more profitable because its contribution per
unit is higher than that of Product ‘B’.
(b) When Sales value is limited – Product ‘B’ is more profitable because its P/ V Ratio is higher
than that of Product ‘ A’
77 | P a g
Prof. Naveen Sharma
(c) When Raw Material is in Short Supply – Product ‘B’ is more profitable because its Contribution
per kg. of Raw material is higher than of Product ‘A’
(d) When Labour Hours are limited – Product ‘A’ is more profitable because its Contribution per
labour is higher than that of Product ‘B’
(e) When Production capacity in term of Machine Hour is limited – Product ‘B’ is more profitable
because its Contribution per Machine Hour is higher than that of Product ‘A’
(f) When there are Heavy Demand Condition – Product ‘B’ is more profitable because P/ V Ratio
is higher than that of Product ‘A’
(g) When there Low Demand Condition – Product ‘A’ is more profitable because its Break – Even
Point is lower than that of Product ‘B’
78 | P a g
Prof. Naveen Sharma
Module 4
Cash Flow Analysis
Cash Flow Statement:
What is Cash Flow Statement?
The Meaning of Cash Flow Statement or statement of cash flows can be defined as ‘cash
flow statements exhibit the flow of incoming and outgoing cash. This statement assesses
the ability of the enterprise to generate cash and to utilize the cash. This statement is one
of the tools for assessing the liquidity and solvency of the enterprise’.
A cash flow statement is a financial statement that presents total data. Including cash
inflows a business gains from its continuing progress and external financing sources, as
well as all cash outflows that pay for trading activities and finances during a delivered
79 | P a g
Prof. Naveen Sharma
time. In other words, a cash flow statement is a financial statement that estimates the cash
produced or used by a firm in a presented time.
As mentioned initially, the cash flow statement furnishes data about the shift in the
position of Cash Equivalents and Cash of a firm, over an accounting period. The pursuits
according to this change are incorporated into investing, financing and operating.
However,
While outlining a cash flow statement, complete specifications of outflows and inflows
are furnished below these titles involving the net cash flow (or use)
The average of the net ‘cash flows (or use) is operated out and is given as ‘Net Increase
or Decrease in Cash Equivalents and cash’ to which the amount of ‘cash and cash
equivalent at the commencement’ is summed and therefore the quantity of ‘cash and
cash equivalents at the end’ is reported.
This total will be the same as the entire amount of cash at bank, cash equivalents (if
any) and cash in hand presented in the balance sheet.
Then, if the cash flows from operating activities are formed by direct method while
outlining the cash flow statement, it will be known as ‘direct method Cash Flow
Statement’.
A cash flow statement, when employed with other financial reports, permits users to
assess variations in net assets of a firm and its economic system. It involves liquidity
and stability, the capability to influence the amounts and timings of cash flows to adjust
to varying conditions and possibilities.
Cash flow data evaluate the capability of a firm to produce cash and cash equivalents. It
permits users to generate models to assess and analyze the existing value of the
expected cash flows of various companies.
It also assists in stabilizing its cash inflow and outflow, following in acknowledgement
to the varying situation. It is also essential in verifying the correctness of prior estimates
80 | P a g
Prof. Naveen Sharma
of anticipated cash flows and in exploring the association between profitability and net
cash flow and the result of varying cost prices.
The statement of cash flow gives insights, help an investor to understand the status of a
company’s operations, from where the money is coming, and how efficiently the money is
utilized. The statement is essential as it assists investors to understand whether an
organization financial status is reliable or not.
On the other hand, creditors, use this statement to analyze how much funds (liquid cash) a
company has to support its operating expenditures and pay the debts.
The cash flow statement is different from the balance sheet and income statement,
because, it does not include the future transaction of cash listed on credit. Therefore,
money is not equal to net income, whereas, on the income statement and balance sheet, it
should be equal, including cash sales and sales made on credit.
The operating activities on the cash flow statement comprise of various uses and sources cash from
the company’s operational activities. In simple words, it shows how much money a company has
generated from its products or services.
Interest returns
81 | P a g
Prof. Naveen Sharma
Payment of Income-tax
Payment credited to suppliers for goods and services used for production
Rent payments
For an investment and trading company, vouchers from the sale of debt, loans, or equity are also
incorporated. In the indirect method of preparing a cash flow statement, deferred tax, amortization,
depreciation, dividends or revenue received from investment, gains or losses of a non- current
asset, are also clubbed. However, buying or selling of long-term asset is not included.
Therefore, the determination of cash flows demands special consideration. Few are mentioned
below:
A direct method of how important sections of gross cash payments and gross cash receipts are
revealed. Similarly, an indirect method whereby net profit or loss is duly adjusted for the
effects of :
Items of income or expenses associated with investing or financing cash flows. It is necessary to
specify here that below the indirect method, the outset point is net profit and loss before
taxation and extraordinary things as per Statement of Profit and Loss of the company. Then this
amount is for non-cash items, etc., adjusted for determining cash flows from functioning
pursuits.
82 | P a g
Prof. Naveen Sharma
Direct Methods: Here, the notable titles of cash outflows and inflows (namely employee
benefits expenses paid, cash received from trade receivables, etc.,) are contemplated. It is
significant to perceive here that items are reported on accrual data in the statement of profit and
loss. Therefore, some changes are made to transform them into a cash basis.
Indirect Method: Indirect method of determining cash flow from operating pursuits starts with
the amount of net profit and loss. This statement includes the results of all operating activities of
a firm. However, an account of profit and loss is outlined on an accrual base and not on a cash
basis. It involves non-operating items (such as profit and loss on the sale of fixed assets, interest
paid, etc. Non-cash items such as goodwill to be written-off, depreciation, etc.). Hence, it
becomes vital to regulate the amount of net profit and loss as depicted by a statement of profit
and loss for landing at cash flows from operating activities.
In case, if accounts receivable falls, it indicates that more cash has been credited to the company
from customers while paying their credit accounts. So, the decreased amount is then combined with
net sales. But, if the accounts receivable is increased from one accounting period to the next, then
the increased amount is deducted from net sales because these amounts are depicted as revenue and
not cash.
83 | P a g
Prof. Naveen Sharma
are recorded in this category. In cash financing when funds are raised, it is known as “cash in” and
when dividends are given it is known as “cash-out”.
To provide information about cash inflows and outflows from operating, investing and financing
activities.
# Inflows of Cash
All transactions that lead to an increase in cash and cash equivalents are classified as inflow of
cash.
# Outflows Of Cash
All transactions that lead to a decrease in cash and cash equivalents are classified as outflows of
cash.
Cash
Cash Equivalents
Cash equivalents are short term, highly liquid investment that is readily convertible into a
known amount of cash.
84 | P a g
Prof. Naveen Sharma
Cash and Cash Equivalents - As Per Schedule III, Part I of The Companies
Act, 2013
2. Cheque in hand
3. Cash in hand
85 | P a g
Prof. Naveen Sharma
Indirect Method
Depreciation -----
86 | P a g
Prof. Naveen Sharma
Purchase of Investments ( )
Interest Received +
Dividend Received +
87 | P a g
Prof. Naveen Sharma
88 | P a g
Prof. Naveen Sharma
Question No.1
(2) Land was purchased for Rs.5,000 and amount provided for the amortization of goodwill
amounted to Rs.2,500
Solution:
89 | P a g
Prof. Naveen Sharma
AS -3(Para 18 –b)
Indirect Method
Rs. Rs.
(A) Cash Flow from Operating Activities:
Profit & loss a/c 2007 5,280
Less: Profit & loss a/c 2006 -5,020
Profit during the year 260
Add: Dividend paid 1,750
Net profit before tax 2,010
Adjustment for:
Goodwill written off 2,500
Increase in creditors 740
Increase in provision for D/D 50
Increase in Book Debts -1,400
Decrease in Stock 3,250
Net Cash from Operating Activities (A) 7,150
(B) Cash Flow from Investing Activities:
Purchase of Land -5,000
Net Cash Flow from Investing Activities -5,000
(C) Cash Flow from Financing Activities:
Issue of Share Capital 2,000
Redemption of debentures -3,000
Dividend paid -1,750
Net Cash Flow from Financing Activities -2,750
Net Cash and Cash Equivalents[A+B+C] -600
Cash and Cash Equivalents in the beginning 4,500
Cash and Cash Equivalents at the end 3,900
90 | P a g
Prof. Naveen Sharma
Question No.2
Additional Information:
(a)During the year ending 31st March, 2008, an additional dividend of Rs.52,000 was paid.
(b)The assets of another company were purchased for Rs.1,20,000 payable in fully paid shares of
the company. These assets consisted of Stock Rs.43,280, machinery Rs.36,720 and Goodwill
Rs.40,000. In additional, sundry purchases of Machine were made totaling Rs.11,300.
Solution:
91 | P a g
Prof. Naveen Sharma
AS – 3[para- 18(b)]
Rs. Rs.
1 Cash Flow from Operating Activities:
Net profit before tax and extraordinary items 1,25,060
Add: Depreciation * 50,020
Operating profit before working capital changes 1,75,080
Decrease in Debtors 25,100
Decrease in Advances 3,160
Decrease in Stock * 70,620
Increase in creditors 3,270
Decrease in Bills Payable (44,510)
Income tax paid during the year (50,000)
Net Cash from Operating Activities 1,82,720
2 Cash Flow from Investing Activities:
Purchase of Machine (11,300)
Net Cash from Investing Activities (11,300)
3 Cash Flow from Financing Activities:
Payment of Dividend (52,000)
Net cash from Financing Activities (52,000)
Net increase Cash and cash equivalent 1,19,420
Add: Cash in hand at the beginning 5000
Less: Bank overdraft at the beginning (1,19,020)
Cash and cash equivalent at the end of the year 5,400
Working note:
1. Calculation of Decrease/increase in
Stock:
Value in 2007 Rs.2,22,080
Add: Purchases by Shares 43,280
Less: Value in 2008 (1,94,740)
Decrease in Stock 70,620
92 | P a g
Prof. Naveen Sharma
2.Calculation of Depreciation:
(a)On Buliding:
Value in 2007 Rs.2,97,000
Less: Value in 2008 (2,88,500)
Depreciation on Building Rs.8500
(b) On Machinery:
Value in 2007 Rs.2,25,900
Add: Purchase by Shares Rs.36,720
Add: Purchase by cash Rs.11,300
Rs.2,73,920
Less: Value in 2008 (2,32,400)
Depreciation on Machinery Rs.41,520
Total Depreciation during the year Rs.50,020
1,50,000 1,50,000
93 | P a g
Prof. Naveen Sharma
Question No.3
Additional information:
(a) Depreciation @ 25% was charged on the opening value of Plant & Machinery.
(d) An old machine costing Rs.20,000 (W.D.V. Rs.8,000) was sold for Rs.14,000
94 | P a g
Prof. Naveen Sharma
Solution:
Rs. Rs.
Cash Flow from Operating Activities :
(A)
Net Profit before tax and extraordinary items * 148,000
Less: Profit on sale of Machinery * -6,000
Add: Depreciation * 50,000
Operating Profit before Working Capital Change 192,000
Add: Decrease in receivables 80,000
Less: Increase in Stock -80,000
Less: Decrease in Creditors -48,000
Less: Income Tax Paid -20,000
Net Cash from Operating Activities 124,000
(B) Cash Flow from Investing Activities :
Purchase of Plant & Machinery * -138,000
Purchase of Investments -40,000
Purchase of Buildings -80,000
Sale of Plant & Machinery 14,000
Net cash flow from Investing Activities -244,000
C) Cash Flow from Financing Activities :
)
Issue of Share Capital 80,000
Issue of Debentures 80,000
Payment of Dividends (P.Y.) -40,000
Net Cash Flow from Financing Activities 120,000
[A +B +C ] Net Cash and Cash Nil
Equivalents
Add: Cash and cash Equivalents at the beginning 80,000
Cash and Cash Equivalents at the end 80,000
95 | P a g
Prof. Naveen Sharma
Working Note:
Tax Account
Particulars Rs. Particulars Rs.
To, Cash a/c[ Tax
paid during the 20,000 By, Balance b/d 28,000
year
To, Balance c/d 40,000 By, P & L a/c 32,000
(Provision
made during
the year*
60,000 60,000
96 | P a g
Prof. Naveen Sharma
Module – 5
Budgeting and Budgetary Control
Definition and Concept of Budget:
Thus budget is a written plan of action. A budget is used for cost control purposes and it is
one of the most important overall control devices employed by management. A budget
represents the financial requirements of different sections of the business during a given
period to achieve an estimated profit based upon a given volume of sales.
A budget is based upon past statistical data and it predicts the estimated labour, sales,
production and other management requirements for future, i.e., for a definite budgetary
period (of time). A budget can be thought of as an overall plan for the operation of the
business in terms of sales, production and expenditures. Thus budget acts as a
coordinating device among the various functions of the business.
Budgetary control makes use of budgets for planning and controlling all aspects of
producing and/ or selling products or services. Budgetary control attempts to show the
plans in financial terms. Budgetary control is the planning in advance of the various
functions of a business so that the business can be controlled. Budgetary control relates
expenditure to a section or department who incurs the expenditure, so that the actual
expenses can be compared with the budgeted ones, thus providing a convenient method of
control.
97 | P a g
Prof. Naveen Sharma
Budgetary control includes forecasts of income and expenditures (for the budgetary
period) on equipment, machinery, manpower, materials, etc., necessary for the efficient
production and distribution of estimated volume of sale. The budgetary control when
applied to a business as a whole or to different sections within the business-compares
actual performance and the predicted performance and thus enables all levels of
management and supervision to know how their sections (of business) are moving
towards the achievements of budgeted targets.
The differences between the two (i.e., predetermined and actual) figures-the variances-are
analyses and an action is taken quickly, at the right time and in the correct place to correct
the actual performance – as per the predicted or predetermined plan or performance.
1. Budget should specify units to be produced, broken down into sizes and styles, as well as
cost of production.
2. Budget should analyze all the factors affecting the sections/departments and the
business as a whole.
3. Budget should facilitate planning within the company. It should help planning future
income and expenses.
98 | P a g
Prof. Naveen Sharma
7. Budget should help stabilizing production and harmonies production and sale
programs.
9. Besides planning, budgetary control should provide a basis for, measuring performance
and exercising control-control means noting when expenditures fall outside the budget
estimates, tracing down the cause of such variation and taking necessary corrective action.
10. Budgetary control should watch the progress of achievements of the business
enterprise and evaluate policies of the management.
11. Budgetary control should pin-point those areas which are not working efficiently and
according to the predetermined targets.
12. Budgetary control, after planning, should coordinate the activities of a business so that
each is a part of an integral total.
13. Budgetary control should facilitate financial control; and control each function so that
the best possible results may be obtained.
1. Policy plans and actions taken are all reflected in the budgetary control system. There is
a formal recognition of the targets which the business hopes to achieve.
2. Not only departmental programs are developed, over expenditures in departments are
also curtailed and controlled.
4. The targets, goals and policies of a business enterprise are clearly defined.
99 | P a g
Prof. Naveen Sharma
5. Deviations from predetermined plans are brought to notice through variance analysis
and corrective action is stimulated by reports, statements and personal contacts.
9. Total capital required and price of an item (product) can be estimated in advance.
10. Budgetary control builds morale when operated in a truly managerial spirit, i.e., it
should not acquire merely a clerical outlook (or approach).
Limitations of Budget:
(i) Since budget is based on estimates, i.e., estimated sales, estimated costs, estimated
business conditions, etc. it may need periodic revisions because estimates may not come
out to be cent per cent true.
(ii) A budget may not work if the idea of budgeting is not sold properly to different
sections of the business. Only the persons working in different sections can make an
established budget, a success. Thus it should be a cooperative budgeting.
A budget cannot work until the desire to make it work is established in the minds of
persons working in the different sections of a business concern.
Types of budget
1. Main budgets
Budgeting is performed for planning and control purposes. Budgeting allows identifying
and setting business objectives and goals. There is a variety of budgets. The most
common budget types include the following:
100 | P a
Prof. Naveen Sharma
Master budget
Production Budget
Cash Budget
Flexible budget(Expenses )
Sales Budget.
Master Budget is the set of financial and operating budgets for a specific accounting
period, usually the next fiscal or calendar year. Master budget is prepared quarterly or
annually. The format of the master budget varies with business nature and size. Operating
budgets are used in daily operations and are the basis for financial budgets. Operating
budgets include the following: sales, production, direct materials, direct labor,
overhead, selling and administrative expenses, cost of goods manufactured, and cost of
goods sold. Financial budgets include a budgeted income statement and balance
sheet, cash budget, and capital expenditures budget. Budgeted income statement and
budgeted balance sheet are also called pro forma financial statements.
Production Budget is provides an estimate of the total volume of production and its
product wise distribution. Generally, the production budget is based on the sales
budget. The responsibility for overall production budget lies with works manager and for
departmental production budgets, departmental works manager are responsible.
101 | P a
Prof. Naveen Sharma
Question No.
Solution:
102 | P a
Prof. Naveen Sharma
Product Produc
'A' t 'B'
1st Q. 2nd Q. 3rd Q. 4th Q. 1st Q. 2nd Q. 3rd Q. 4th Q.
Qty. Qty. Qty. Qty. Qty. Qty. Qty. Qty.
A. Budgeted
Sales 1,000 2,360 2,160 2,480 2,000 1,000 1,250 750
B. Add: Closing
Stock 1,180 1,080 1,240 2,200 500 625 375 1,000
A+B = Production 2,180 3,440 3,400 5,000 2,500 1,625 1,625 1,750
Less: Opening
Stock -200 -1,180 -1,080 -1,240 -2,000 - 500 - 625 - 375
Unit to be
Produced 1,980 2,260 2,320 3,440 500 1,125 1,000 1,375
Cash Budget is the budget for expected cash inflows and outflows during the specific
period of time. Cash budget consists of four sections: receipts, disbursements, cash
surplus or deficit, and financing section. The receipts section lists the beginning cash
balance, cash collections from customers, and other receipts. The disbursements section
shows all cash payments (characterized by purpose). The cash surplus (deficit) section
provides the difference between cash receipts and cash disbursements. Finally, the
financing section examines in detail expected borrowings and repayments during the
period
Cash Budget
103 | P a
Prof. Naveen Sharma
Question No.1
Prepare Cash budget of Krishna Ltd. For April to June 2021 from the following
information:
Particulars Jan.(Rs.) Feb.(Rs.) March (Rs.) April (Rs.) May (Rs.) June (Rs.)
Sales 2,00,000 4,00,000 6,00,000 8,00,000 10,00,000 12,00,000
Purchases 1,52,000 3,06,000 4,60,000 6,08,000 7,56,000 9,04,000
Wages 24,000 30,000 36,000 48,000 60,000 72,000
Admin Exp. 30,000 40,000 50,000 60,000 70,000 80,000
Selling & Dist.Exp 30,000 50,000 70,000 90,000 1,10,000 1,00,000
3. 50% of credit sales collected in one month and the balance in two months.
5. 50% of credit are paid within one month and the balance within two months.
104 | P a
Prof. Naveen Sharma
8. The time lag in the time of the wages in one third of the month and of Admin. experiences
one month.
9. Admin. expenses for each month include depreciation amounting Rs. 10,000.
10. 12% Rs.2,00,000 debentures of Rs. 100 each where issue on 1 st Jan.(Half early interest due
on 30th June and 31st December.
11. 36,000 Equity shares Rs. 10 each where issued on 1st May at 5% premium.
Solution:
Cash
Budget
105 | P a
Prof. Naveen Sharma
Working Note:
3. Calculation of Wages:
106 | P a
Prof. Naveen Sharma
Question No.2
Prepare Cash Budget for the months of October, November and December, 2021 from the
following information:
2. Cash Sales and cash purchases are 10% of Total Sales and Total purchases respectively
3. One month’s credit is allowed to customers. Suppliers also allow one month’s
credit.
4. Time lag for wages, manufacturing and distribution expenses is one month.
5. During the month of October interest amounting to Rs.12,000 will be received and
interest on loan to the extent of Rs.9,000 will be paid.
Solution:
107 | P a
Prof. Naveen Sharma
Cash Budget
For the months of Oct. - Dec.2021
Particulars Oct. Nov. Dec.
Rs. Rs. Rs.
( A ) Cash Available :
Cash in hand (Op.Bal.) 1,60,000 1,48,000 1,19,000
Cash Sales 10% 60,000 70,000 40,000
Collection from Debtors* 4,50,000 5,40,000 6,30,000
Issue of Equity shares --- --- 80,000
Sale of Scrap --- --- 2,000
Dividend Received --- 7,000 ---
Interest Received 12,000 --- ---
Total Receipts (A) 6,82,000 7,65,000 8,71,000
(B) Cash Payments:
Cash Purchases 10% 50,000 60,000 35,000
Paid to creditors* 3,60,000 4,50,000 5,40,000
Wages paid 50,000 60,000 80,000
Manuf. Expenses paid 30,000 40,000 50,000
Distribution Expenses paid 20,000 30,000 35,000
Interest on loan 9,000 --- ---
Purchase of furniture --- 6,000 ---
Repayment of Loan 15,000 --- ---
Total payment (B) 5,34,000 6,46,000 7,40,000
(A-B) =Balance / Deficit 1,48,000 1,19,000 1,31,000
108 | P a
Prof. Naveen Sharma
Question No.3
Prepare cash Budget of Arnav Ltd. for April to June 2021 from the following information:
1. Sales Jan. 1,000 units. Sales are expected to be increased by 1,000 units per month.
2. Uniform Selling Price of Rs.100 per unit was fixed after adding 25% to cost.
4. 2% of Accounts Receivable constitute debt Losses. 50% of the good accounts receivable are
collected in the month following the sales, 50% of the remaining in the second month and the
balance in the third month.
6. 50% of credit Purchases are paid within one month and the balance in two months.
109 | P a
Prof. Naveen Sharma
9. The time lag in the payment of wages is 1/3 of the month and that of Admin. Expenses one
month.
10. 12% Rs.1,00,000 Debentures of Rs.100 each were issued on 1 st Jan.(Half yearly interest due on
30th June and 31st Dec.)
11. Estimated Advance tax for the assessment year 2021-22 is Rs.1,00,000. First installment of
Advance tax is 15% in June month.
12. 18,000 Equity Shares of Rs.10 each were issued on 1st May at 5% premium.
Solution:
Cash Budget
110 | P a
Prof. Naveen Sharma
Working Note:
111 | P a
Prof. Naveen Sharma
F. Less: Cash Purchases @ 25%* -17,000 -36,250 -55,500 -74,000 -92,500 -111,000
G. Credit Purchases 51,000 1,08,750 1,66,500 2,22,000 2,77,500 3,33,000
50% of Previous month [ a ] 83,250 1,11,000 1,38,750
50% of Previous to P.M [ b ] 54,375 83,250 1,11,000
Payment to Creditors [ a + b ]* 1,37,625 1,94,250 2,49,750
Question No.4
Prepare a Cash budget for the three months ending 31th June,2021 from the information
given below:
Sales and debtors – 10% sales are on cash, 50% of the credit sales are collected next
month and the balance in the following month.
2. Creditors –
Materials 2 months
Wages ¼ month
Overheads ½ month
112 | P a
Prof. Naveen Sharma
Solution:
Cash Budget
113 | P a
Prof. Naveen Sharma
Working Notes:
114 | P a
Prof. Naveen Sharma
Flexible (Expense) Budget is the budget at the actual capacity level. Because
flexible budget is dynamic, it is commonly used by companies. Flexible budget is adjusted
to the actual activity of the company. It can be easily prepared using a computerized
spreadsheet (e.g., Excel). At first, the relevant activity range is determined for the coming
period. Next, costs that are expected be incurred over the relevant range are analyzed.
These costs are then separated based on their cost behavior: fixed, variable, or mixed.
Finally, the flexible budget for variable costs at different points throughout the relevant
range is prepared. In other words, flexible budget matches expenses to specific revenue
levels or activity levels. For example, utility costs can be tied to the number of machines in
operation.
Flexible Budget
Question No.1
With the following data for 60% capacity, Prepare Flexible Budget for production at 80%
and 100% Capacity:
Solution:
Flexible Budget
115 | P a
Prof. Naveen Sharma
Working Note:
= Rs.8,000
At 60%capacity = Rs.12,000
= Rs.16,000
116 | P a
Prof. Naveen Sharma
= Rs.20,000
= Rs.9,000
= Rs.6,000
= Rs.8,000
= Rs.10,000
Question No.2
A company working at 50% capacity and manufacture 10,000 units of a product. At 50%
capacity the product cost is Rs.180 per unit and selling price is Rs.200 per unit. The
break- up of cost is as below
117 | P a
Prof. Naveen Sharma
At 60% - Raw material cost goes-up by 2% and sales price falls by 2%.
At 80% - Raw material cost increase by 5% and sale price decrease by 5%.
Solution:
Flexible budget
(10,000
Production: units) (12,000 units) (16,000 units)
118 | P a
Prof. Naveen Sharma
Total
(B) 2,20,000 2,20,000 2,20,000
A +B = Total
Cost 18,00,000 21,40,000 28,28,000
20,00,000
Sales (S.P*No.of (Rs.200*10,00 23,52,000 30,40,000
units) 0) (Rs.196 * 12,000) (Rs.190 * 16,000)
Working Note:
= Rs.1,20,000
At 50%capacity = Rs.1,80,000
= Rs.2,16,000
= Rs.2,88,000
119 | P a
Prof. Naveen Sharma
= Rs.1,00,000
= Rs.1,00,000
= Rs.1,20,000
= Rs.1,60,000
#Calculation of Sales :
= Rs.20,00,000
= Rs.196 * 12,000
= Rs.23,52,000
= Rs.190 * 16,000
120 | P a
Prof. Naveen Sharma
= Rs.30,40,000
Question No.
Prepare a Flexible Budget for overheads on the basis of the following data. Ascertain the
overhead at 50%, 60% and 70% Capacity.
Variable Overheads:
Materials 6,000
Labour 18,000
Semi-Variable Overheads:
Fixed Overheads:
Depreciation 16,500
Insurance 4,500
Salaries 15,000
121 | P a
Prof. Naveen Sharma
Solution:
(A)Variable
Cost:
(B)Semi-
Variable Cost
©Fixed Cost :
122 | P a
Prof. Naveen Sharma
Working Note:
= Rs.12,000
= Rs.15,000
123 | P a
Prof. Naveen Sharma
= Rs.21,000
= Rs.12,000 + Rs.15,000
= Rs.27,000
At 70% =
= Rs.12,000 + Rs.21,000
= Rs.33,000
= Rs.2,400
= Rs.600
= Rs.500
= Rs.700
124 | P a
Prof. Naveen Sharma
A department of Reliable India Company attains sales of Rs.6,00,000 at 80% of its normal
capacity. Its expenses are given below :
Rs.
(A)Administrative Overhead:
3.Depreciation 7,500
(B)Selling Cost :
1.Commission 8% of Sales
(C )Distribution Cost:
1.Salary Rs.15,000
125 | P a
Prof. Naveen Sharma
Solution:
Flexible Budget
Question No.
The following data are available in respect of SNS Manufacturing Ltd. for the year 2021:
126 | P a
Prof. Naveen Sharma
Items : Rs.
(A)Fixed Expenses:
Depreciation 7,40,000
(B)Semi-Variable Expenses(at
50% Capacity) :
Materials 21,70,000
Labour 20,40,000
127 | P a
Prof. Naveen Sharma
Total 98,00,000
Assume that the Fixed Expenses remain constant for all levels of production.
Semi –Variable Expenses remain constant between 45% to 65%, increasing by 10%
between 65% to 80% capacity and by 20% between 80% to 100% capacity.
Prepare a Flexible Budget for the year 2021 and forecast the profit at 50%, 60%, 75% and
100% capacity.
Solution:
Flexible budget
128 | P a
Prof. Naveen Sharma
Sales Budget is forecasts total sales in terms of quantity, items, period, value etc.
Sales budget is generally the fundamental budget on the basis of which all other functional
budgets are prepared. The budget is based on projected sales to be achieved in a budget
period. The sales manager is directly responsible for the preparation and execution of this
budget.
129 | P a
Prof. Naveen Sharma
Question:
Product Product
A B
130 | P a
Prof. Naveen Sharma
Increase / Decrease
Sales area X, Y, and Z respectively produce 10%, 20% and 70% of product A and 70%, 20%
and 10% of Product B sales.
Solution:
Production
A Product B
Units S.P Per Unit Amount Units S.P Per unit Amount
Period Rs. Rs. Rs. Rs.
I Quarter 1,000 30 30,000 2,000 40 80,000
II Quarter 2,360 30 70,800 1,000 40 40,000
III Quarter 2,160 30 64,800 1,250 40 50,000
IV Quarter 2,480 30 74,400 750 40 30,000
TOTAL 8000 2,40,000 5,000 2,00,000
SALES BUDGET
( AREA - WISE )
PRODUCT PRODUCT
A B
X (10%) Y (20%) Z (70%) Total X (70%) Y (20%) Z (10%) Total
Period Rs. Rs. Rs. Rs. Rs. Rs. Rs. Rs.
I Quarter 3,000 6,000 21,000 30,000 56,000 16,000 8,000 80,000
II Quarter 7,080 14,160 49,560 70,800 28,000 8,000 4,000 40,000
III Quarter 6,480 12,960 45,360 64,800 35,000 10,000 5,000 50,000
IV
Quarter 7,440 14,880 52,080 74,400 21,000 6,000 3,000 30,000
131 | P a
Prof. Naveen Sharma
Working Notes:
132 | P a