ICAI Nov 2013 - Suggested
ICAI Nov 2013 - Suggested
The Suggested Answers hosted in the website do not constitute the basis for evaluation of the
students answers in the examination. The answers are prepared by the Faculty of the Board
of Studies with a view to assist the students in their education. While due care is taken in
preparation of the answers, if any errors or omissions are noticed, the same may be brought to
the attention of the Director of Studies.
Carrying cost
Re-order period
10 days
Safety stock
600 units
`
(i)
Materials issued :
Direct
3,25,000
Indirect
1,15,000
6,50,000
2,50,000
Administration (Under)
1,75,000
1,50,000
2,00,000
42
(c) Calculate the degree of operating leverage, degree of financial leverage and the degree
of combined leverage for the following firms :
Production (in units)
N
17,500
S
6,700
D
31,800
Fixed costs
4,00,000
3,50,000
2,50,000
Interest on loan
1,25,000
75,000
Nil
85
130
37
38.00
42.50
12.00
Plan - II
4,00,000
4,00,000
12% Debentures
2,00,000
2,00,000
6,00,000
6,00,000
The indifference point between the plans is ` 2,40,000. Corporate tax rate is 30%.
Calculate the rate of dividend on preference shares.
(4 x 5 = 20 Marks)
Answer
(a) (i)
` 10 15%
9,60,00,000
` 1.5
= 8,000 units
(ii) Re-order Level
60,000units
300days
= 600 + 2,000
= 2,600 units
10 days)
43
1
2
Re-order Quantity
8,000 units
= 4,600 units
OR
Average Stock Level
=
=
= 4,600 units
* Minimum Stock Level
60,000units
300days
10 days)
= 2,600 2,000
= 600 units
OR
Minimum Stock Level
Note: Various levels can be calculated in different other ways. However answers
will be the same.
(b)
Dr.
3,25,000
Dr.
1,15,000
4,40,000
44
(ii)
Dr.
4,87,500
Dr.
1,62,500
6,50,000
Dr.
2,50,000
2,50,000
Dr.
1,75,000
absorption
1,75,000
of
Dr.
1,50,000
1,50,000
Dr.
2,00,000
2,00,000
Firm S
Firm D
17,500
6,700
31,800
85
130
37
14,87,500
8,71,000
11,76,600
Variable Cost/Unit
38.00
42.50
12.00
6,65,000
2,84,750
3,81,600
Contribution (A-B)
8,22,500
5,86,250
7,95,000
4,00,000
3,50,000
2,50,000
EBIT
4,22,500
2,36,250
5,45,000
1,25,000
75,000
PBT
2,97,500
1,61,250
5,45,000
Selling Price/Unit
DOL =
DFL=
C
EBIT
45
8,22,500
5,86,250
7,95,000
4,22,500
2,36,250
5,45,000
= 1.95
= 2.48
= 1.46
EBIT
4,22,500
2,36,250
5,45,000
PBT
2,97,500
1,61,250
5,45,000
= 1.42
= 1.47
= 1.00
1.95 x 1.42
2.48 x 1.47
1.46 x 1
OR
= 2.77
= 3.65
= 1.46
Contribution
PBT
8,22,500
= 2.76
2,97,500
5,86,250
= 3.64
1,61,250
7,95,000
= 1.46
5,45,000
DCL = OL x FL
DCL =
1,51,200
Preference Dividend
16,800
x 100 = 8.4%
x 100 =
Preference Share Capital
2,00,000
Question 2
(a) The following information relates to a bus operator:
Cost of the bus
Insurance charges
Manager-cum accountant's salary
18,00,000
3% p.a.
8,000 p.m.
46
Annual Tax
`
`
`
Garage Rent
Annual repair & maintenance
Expected life of the bus
Scrap value at the end of 15 years
`
`
`
`
`
`
Driver's salary
Conductor's salary
Stationery
Engine oil, lubricants (for 1200 kms.)
Diesel and oil (for 10 kms.)
50,000
2,500 p.m.
1,50,000
15 years
1,20,000
15,000 p.m.
12,000 p.m.
500 p.m.
2,500
52
10% of
collections
Route distance
20 km long
The bus will make 3 round trips for carrying on the average 40 passengers in each trip.
Assume 15% profit on collections. The bus will work on the average 25 days in a month.
Calculate fare for passenger-km.
(8 Marks)
(b) The assets of SONA Ltd. consist of fixed assets and current assets, while its current
liabilities comprise bank credit in the ratio of 2 : 1. You are required to prepare the
Balance Sheet of the company as on 31st March 2013 with the help of following
information:
Share Capital
` 5,75,000
` 1,50,000
Gross Margin
25%
Inventory Turnover
5 times
1.5 months
Current Ratio
1.5:1
Quick Ratio
0.8: 1
4 times
(8 Marks)
47
Answer
(a) Working Notes:
(i)
= ` 1,12,000 p.a.
Depreciation per month =
` 1,12,000
12months
= ` 9,333.33
=
=
Totaldistance travelled
1,200 K.m.
3,000K.m.
1,200 K.m.
` 2,500
` 2,500
= ` 6,250
Diesel and Oil
=
=
Totaldistance travelled
10 K.m.
3,000K.m.
10 K.m.
` 52
` 52 = ` 15,600
Standing Charges:
Depreciation {Working Note- (i)}
9,333.33
48
` 18,00,000
Insurance Charge
3%
4,500
Manager-cum-accountants salary
8,000
12
4,166.67
` 50,000
Annual Tax (p.m.)
12
Garage Rent
2,500
28,500
` 1,50,000
Repair & Maintenance per month
12
15,000
Conductors Salary
12,000
Stationery
500
6,250
15,600
49,350
49,350
90,350
6,023.34
6,023.33
1,02,396.67
Add: Profit**
18,070
Total Collection
1,20,466.67
Working note:
Total costs before commission on collection and net profit is ` 90,350.
Commission on collection to driver and conductor is 10% of collection and Profit is
15% of collection means
100% - (10% + 15%) i.e. 75%
= ` 90,350
` 90,350
75
100 = ` 1,20,466.67
Drivers share
Conductors share
** Profit on collection
=
=
Total Collection
Total Passenger - km. {Working Note (ii)}
` 1,20,466.67
1,20,000
= ` 1.004 (appx.)
(b) Working Notes:
(1) Computation of Current Assets (CA) and Current Liabilities (CL)
Current Assets
= Current Ratio
Current Liabilities
CA
CL
1.5
1
CA
= 1.5CL
CA - CL
= 1,50,000
2.
0.5 CL
= 1,50,000
CL
CA
1,50,000
= 3,00,000
0.5
Bank Credit
Other CL
2
1
BC
= 2 OCL
BC + OCL
= CL
2 OCL + OCL
= 3,00,000
3 OCL
= 3,00,000
OCL
= 1,00,000
Bank Credit
= 2 1,00,000 = 2,00,000
49
50
3.
Computation of Inventory
Quick Ratio
=
=
4.
Quick Assets
Current Liabilities
0.8
0.8 3,00,000
= 4,50,000 Inventories
Inventories
Computation of Debtors
Inventory Turnover
= 5 times
Average Inventory
COGS
COGS
Inventory Turnover
= 2,10,000 5 = 10,50,000
360
ACP
360
45
Sales - COGS
100 = 25%
Sales
25Sales
Sales - COGS =
100
= COGS
0.75 Sales
= 10,50,000
Sales
10,50,000
= 14,00,000
0.75
Debtors
Sales
Debtors Turnover
5.
14,00,000
= 1,75,000
8
= CA - (Debtors + Inventory)
= 4,50,000 (1,75,000 + 2,10,000)= 4,50,000 3,85,000 = 65,000
6.
51
=4
` Assets
Share Capital
Current Liabilities:
Bank Credit
Other Current Liabilities
2,00,000
Inventories
Debtors
1,00,000
11,35,000
`
6,85,000
2,10,000
1,75,000
65,000
11,35,000
Question 3
(a) The rate of change of labour force in a company during the year ending 31st March, 2013
was calculated as 13%,8% and 5% respectively under 'Flux Method', 'Replacement
method' and 'Separation method'. The number of workers separated during the year is
40.
You are required to calculate:
(i)
(8 Marks)
(b) APZ Limited is considering to select a machine between two machines 'A' and 'B'. The
two machines have identical capacity, do exactly the same job, but designed differently.
Machine 'A' costs ` 8,00,000, having useful life of three years. It costs ` 1,30,000 per
year to run.
Machine 'B' is an economy model costing ` 6,00,000, having useful life of two years. It
costs ` 2,50,000 per year to run.
The cash flows of machine 'A' and 'B' are real cash flows. The costs are forecasted in
rupees of constant purchasing power. Ignore taxes.
The opportunity cost of capital is 10%.
52
t1
0.9091
t2
0.8264
t3
0.7513
(8 Marks)
Answer
(a) (i)
40
Average no. of workers on roll
Or,
5
100
Or,
Or,
8
100
Or,
800
Or,
13
100
Or,
800
800
X + ( X + 64 40)
2
800
X + ( X + 24 )
2
2X
= 1,600 24
= 788 workers
(b)
53
Machine A
Machine B
8,00,000
6,00,000
1,30,000
2,50,000
2.4868
1.7355
3,23,284
4,33,875
11,23,284
10,33,875
4,51,698.57
Or 4,51,699
5,95,721.69
Or 5,95,722
Recommendation: APZ Limited should consider buying Machine A since its equivalent
Cash outflow is less than Machine B.
Question 4
(a) SP Limited produces a product 'Tempex' which is sold in a 10 Kg. packet. The standard
cost card per packet of 'Tempex' are as follows:
`
Direct materials 10 kg @ ` 45 per kg
450
400
80
200
1,130
Budgeted output for the third quarter of a year was 10,000 Kg. Actual output is 9,000 Kg.
54
`
Direct Materials 8,900 Kg @ ` 46 per Kg.
4,09,400
3,64,000
72,500
1,92,000
(8 Marks)
(b) The following are the summarized Balance Sheet of Flexon Limited as on 31st March
2012 and 2013 :
Liabilities
31.3.12
31.3.13 Assets
31.3.12
31.3.13
Share Capital
8,00,000
8,00,000 Goodwill
15,000
15,000
General Reserve
1,40,000
1,80,000 Building
4,00,000
3,60,000
1,60,000
2,70,000 Plant
3,70,000
5,20,000
Sundry Creditors
1,71,000
1,67,000 Investment
(Long-term)
1,20,000
1,50,000
30,000 Stock
3,00,000
2,30,000
1,80,000 Debtors
1,80,000
2,00,000
66,000
1,52,000
Bills Payable
Provision for Tax
20,000
1,60,000
14,51,000 16,27,000
55
On Plant - ` 40,000
On Building - ` 40,000
(2) Provision for tax of ` 1,90,000 was made during the year 2012-13.
(3) Interim dividend paid during the year 2012-13:
Interim Dividend
- ` 80,000
(ii) Funds flow statement for the year ended 31st March, 2013.
(8 Marks)
Answer
(a) (i)
9,000
10
56
(viii) Fixed Overhead Cost Variance = Absorbed Fixed Overhead Actual Fixed Overhead
=
` 200
9,000kgs. ` 1,92,000
10 kgs.
= ` 1,80,000 ` 1,92,000
= ` 12,000 (Adverse)
(b) (i)
31st March
2012
(`)
Working Capital
2013 Increase
(`)
(`)
Decrease
(`)
3,00,000
2,30,000
70,000
Debtors
1,80,000
2,00,000
20,000
66,000
1,52,000
86,000
5,46,000
5,82,000
1,71,000
1,67,000
4,000
20,000
30,000
10,000
Total (B)
1,91,000
1,97,000
3,55,000
3,85,000 1,10,000
80,000
30,000
3,85,000
30,000
3,85,000 1,10,000
1,10,000
` Application of Fund
5,13,596
30,000
Interim Dividend
80,000
57
Purchase of Investment
30,000
13,596
Purchase of Plant
1,90,000
1,70,000
5,13,596
5,13,596
Working Notes:
Adjusted Profit and Loss A/c
Particulars
` Particulars
To General Reserve
`
1,60,000
To Depreciation:
Plant
40,000
Building
40,000
To Goodwill
5,13,596
80,000
-
To Interim Dividend
80,000
To Corporate Dividend
Tax
13,596
1,90,000
2,70,000
6,73,596
6,73,596
` Particulars
1,70,000 By Bal. b/d
1,80,000 By P&L A/c
3,50,000
`
1,60,000
1,90,000
3,50,000
` Particulars
`
3,70,000 By Depreciation
40,000
1,90,000 By Bal. c/d
5,20,000
5,60,000
5,60,000
(Note: Schedule of changes in the working capital maybe computed alternatively by
taking provision for tax as current liability and working out the problem accordingly.)
58
Question 5
(a) Explain the following terms in relation to process costing:
(i)
Equivalent Production
(4 x 4 = 16 Marks)
Answer
(a) (i)
(ii) Inter-Process Profit: In some process industries the output of one process is transferred to the next process not at cost but at market value or cost plus a percentage
of profit. The difference between cost and the transfer price is known as interprocess profits.
(b) Practical applications of Marginal costing:
(i)
Pricing Policy: Since marginal cost per unit is constant from period to period, firm
decisions on pricing policy can be taken particularly in short term.
(ii) Decision Making: Marginal costing helps the management in taking a number of
business decisions like make or buy, discontinuance of a particular product,
replacement of machines, etc
(iii) Ascertaining Realistic Profit: Under the marginal costing technique, the stock of
finished goods and work-in-progress are carried on marginal cost basis and the
fixed expenses are written off to profit and loss account as period cost. This shows
the true profit of the period.
(iv) Determination of production level: Marginal costing helps in the preparation of
break-even analysis which shows the effect of increasing or decreasing production
activity on the profitability of the company.
59
The lower cost of operating branch network along with reduced staff costs leads to
cost efficiency.
Virtual banking allows the possibility of improved and a range of services being
made available to the customer rapidly, accurately and at his convenience.
Raising more money through issue of shares or debentures than company can
employ profitably.
(ii) Borrowing huge amount at higher rate than rate at which company can earn.
(iii) Excessive payment for the acquisition of fictitious assets such as goodwill etc.
(iv) Improper provision for depreciation, replacement of assets and distribution of
dividends at a higher rate.
(v) Wrong estimation of earnings and capitalization.
(Note: Students may answer any two of the above reasons)
Consequences of Over-Capitalisation
Over-capitalisation results in the following consequences:
(i)
60
(iv) Some companies may opt for reorganization. However, sometimes the matter gets
worse and the company may go into liquidation.
(Note: Students may answer any two of the above consequences)
Question 6
(a) Calculate Machine Hour Rate from the following particulars:
Cost of Machine
` 25,00,000
Salvage Value
` 1,25,000
25,000 Hours
3,000 Hours
400 Hours
Additional Information:
(i)
(8 Marks)
(b) PTX Limited is considering a change in its present credit policy. Currently it is evaluating
two policies. The company is required to give a return of 20% on the investment in new
accounts receivables. The company's variable costs are 70% of the selling price.
Information regarding present and proposed policies is as follows:
Present
Policy
Policy
Policy
Option 1
Option 2
30,00,000
42,00,000
45,00,000
4 times
3 times
2.4 times
3% of sales
5% of sales
6% of sales
(8 Marks)
61
Answer
(a) Computation of Machine Hour Rate
Setting-up time
is
Unproductive
(Machine hour2,407*)
Particulars
Setting-up
time is
Productive
(Machine
hour- 2,600)
89.74
83.08
46.12
42.69
20.77
19.23
156.63
145.00
95.00
95.00
125.00
125.00
10.80
10.00
12.96
12.00
400.39
387.00
Operators Salary:
R
` 18,500 12 2 Operators
= ` 1,11,000
4 machines
` 1,11,000 R
` 1,11,000
R
2,407 hours ; 2,600 hours
` 25,00,000 ` 1,25,000
25,000 hours
( 25 units ` 5)
` 26,000
2,600 hours
62
(Hours)
Working Hours
3,000
400
2,600
193
2,600hours
100)
108
2,407
Assumptions:
1. Working hours (i.e. 3,000 hours) are inclusive of maintenance and setting-up time.
2. It is assumed that no power is consumed by the machine during unproductive hours i.e.
during maintenance and unproductive setting-up hours.
3. Depreciation is calculated on the basis of estimated life of the machine hours. Hence per
unit machine hour rate of depreciation will be same.
Note: As this numerical problem does not specifically mention about the nature of settingup time; means whether setting-up time is unproductive or productive is not clear. The
problem can be solved assuming setting-up time either as productive or as unproductive.
The question may be solved based on logical assumption regarding the nature of settingup time (i.e. unproductive or productive) and for furnishing any one or both the situation.
(b) Statement of Evaluation of Credit Policies of PTX Limited (based on Total Cost
Approach)
Sales Revenue
Less: Variable Cost @70%
Contribution
Present
Policy
Policy
Option I
Policy
Option II
30,00,000
21,00,000
42,00,000
29,40,000
4,50,0000
31,50,000
9,00,000
12,60,000
13,50,000
(90,000)
(2,10,000)
(2,70,000)
(1,05,000)
(1,96,000)
(2,62,500)
7,05,000
8,54,000
8,17,500
63
that there are no fixed costs and investment in receivables is determined with reference to
variable costs only. The above solution may alternatively be worked out on the basis of
incremental approach. However, the recommendation would remain the same.)
Question 7
Answer any four of the following:
(a) What is the meaning of Margin of Safety (MOS)? State the relationship between
Operating Leverage and Margin of Safety Ratio.
(b) Describe the steps involved in the budgetary control technique.
(c) 'Management of marketable securities is an integral part of investment of cash.'
Comment.
(d) What do you mean by capital structure? State its significance in financing decision.
(e) (i)
(4 x 4 = 16 Marks)
Answer
(a) Margin of Safety (MoS) is the excess of total sales over the Break even sales. MoS defines
the amount upto which level sales can decline before occurring loss. Therefore MoS = Total
Sales - Break even sales
Sales Break even sales and MoS ratio =
Break even sales
Sales
(BE sales) will depend on contribution margin (BE sales = Fixed Cost Contribution margin).
Contribution margin is related to operating leverage also. Operating leverage is calculated as
Contribution Operating profit and contribution margin plays an important role in it. If sales
are expected to increase, higher operating leverage will result in higher profit. When sales
are expected to decrease, lower operating leverage will result in higher profit. Higher variable
cost and lower fixed cost will result into higher MoS and risk will be lower and vice versa.
So like Operating leverage, MoS is a measure of risk as to what extent an organisation is
exposed to change in sales volume.
(b) There are certain steps involved in the budgetary control technique. They are as follows:
(i)
(ii) Location of the key (or budget) factor: There is usually one factor (sometimes
there may be more than one) which sets a limit to the total activity. Such a factor is
known as key factor. For proper budgeting, it must be located and estimated
properly.
64
(e) (i)
65
(ii) Escalation Clause - If during the period of execution of a contract, the prices of
materials, or labour etc., rise beyond a certain limit, the contract price will be
increased by an agreed amount. Inclusion of such a clause in a contract deed is
called an Escalation Clause