Prepare an approximation of working capital requirements, Managerial Accounting

Assignment Help:

On 1st January, 2005 the Board of Directors of Paushak Limited needed to identify the amount of working capital needed to meet the programme they have arranged for the year. From the subsequent information, prepare an approximation of working capital requirements.

Issued Share Capital                                            Rs. 2, 00,000

8% Debentures                                                   Rs.    50,000

Fixed Assets as on 1st January                              Rs. 1,25,000

Production throughout the earlier year was 60,000 units and this is proposed to keep the same throughout 2005. The expected ratio of cost to selling price is:

Raw Materials are 60 percent; direct wages 10 percent and Overheads 20 percent. The subsequent further information is presented:

a) Raw materials are probable to continue in the stores on an average for two months before being given to the production unit.

b) All unit of production is expected to be in process for one month.

c) Finished goods will continue in the warehouse awaiting transmit to customers for approximately three months.

d) Credit permitted through creditors is two months from the date of delivery of raw materials.

e) Credit provided to debtors is three months from the date of dispatch.

f) Selling price is Rs 5 per unit.

Solution:

Statement demonstrating working Capital Requirements:

(a)

Current Assets

Rs.

Rs.

 

(i)

 

Stock of raw material (2 months) (Rs.15,000 × 2)

 

 

30,000

 

(ii)

 

Work-in-Progress (1 month) Material (Rs.15,000 × 1) Labour (Rs.2,500 × 1) Overheads (Rs.5,000 × 1)

 

 

15,000

2,500

5000

 

 

 

 

22,500

 

(iii)

 

Stock of finished Goods (3 months) Material (Rs.15,000 × 3)

Labour (Rs.2,500 × 3) Overheads (Rs.5,000 × 3)

 

 

45,000

7,500

15,000

 

 

 

 

67,000

 

(iv)

 

Debtors (3 months) Material (Rs. 15,000 × 3) Labour (Rs. 2,500 × 3) Overheads (Rs. 5,000 × 3)

 

 

45,000

7,500

15,000

 

 

 

 

67,000

1,87,500

 

(B)

 

Current Liabilities:

Creditors for raw Material (2 months) Rs. 15,000 × 2)

Net working Capital required (A-B)

 

 

 

 

30,000

1,57,500

 

Working Notes:

1) Debtors have been valued and calculated on sales basis which would be Rs. 75,000 (60,000 ? 5 ? 3 ? 12). Hence, working capital taking Current Assets at total value

Working Capital required as per above statement    1,57,500 Rs.

Add: Increase in Debtors (Rs. 75,000-Rs.67, 500)     7,500 Rs.

                                                                                    1,65,000

2) Monthly amount of each components of cost is determined as follows:

 Total sales 60,000 . 5 = Rs. 3,00,000

(a)   Raw Materials =  (3,00,000 . 60)/(100 ×12)

= Rs.15,000

(b) Direct Labour =(3,00,000 . 10)/ (100 ×12)

= Rs.2,500

(c) Overheads       = (3,00,000 . 20)/ (100 ×12)

= Rs.5,000

3) This is assumed that labour and overhead in the starting. Thus, full amount of labour and overhead is involved in work-in-progress. If this is assumed that labour and overheads accrued equally, half of the amount will be comprised in work-in- progress.

4) Additional capital needed will be Rs. 35,500 it got from Rs. 1,57,500-1,25,000, since Rs. 1,25,000 is obtainable from long-term sources or share capital debentures- Fixed assets


Related Discussions:- Prepare an approximation of working capital requirements

Bills of exchange, A bill is explained as an unconditional order in writing...

A bill is explained as an unconditional order in writing, addressed through one person to the other, signed through the person providing it, requiring the person to whom it is addr

Cvp analysis and computer applications, CVP ANALYSIS AND COMPUTER APPLICATI...

CVP ANALYSIS AND COMPUTER APPLICATIONS The output from a CVP model is only as good as the input. The analysis will include assumptions about sales mix, production efficiency, p

Projected balance sheet method, In this method, approximation of various as...

In this method, approximation of various assets here excluding cash and including liabilities are made getting into consideration the transactions in the ensuring period. Afterward

Elimination of non-value activity-jit features, Elimination of non-value ad...

Elimination of non-value added activity JIT manufacturing can be described as a philosophy of management, dedicate to the elimination of waste. Waste is stated as anything whic

What are the disadvantages of zero base budgeting, Disadvantages of zero ba...

Disadvantages of zero base budgeting 1) It is not suitable for all the activities in an organization 2) It has limited application in a profit making organization. In this c

Adjusted profit and loss method, Under this method, approximated profit is ...

Under this method, approximated profit is calculated depends on transactions of the ensuing period. Afterward, decrease or increase in working capital is determined adjusting the e

Controlling, Controlling Things hardly go exactly as planned, and manag...

Controlling Things hardly go exactly as planned, and management should make a concerted effort to the monitor and adjust for their deviations. The managerial accountant is the

Homework, costs/per unit labor ... $ 4 materials ...5 fixed cost... $ 12 ...

costs/per unit labor ... $ 4 materials ...5 fixed cost... $ 12 determine the break even point in units if the seeling price is $ 19 determine the break even point in sales at

Cyclic chains-recurrent state, Cyclic Chains: In Markov Chains the cur...

Cyclic Chains: In Markov Chains the current state of the system depends on all previous states. It is a stochastic process.  Sometimes transition probability matrices are diff

What is the issue price for bond a and b, Q. What is the issue price for Bo...

Q. What is the issue price for Bond A and B ? On December 31, 20x7, the Jill Corporation issued $20,000,000 of 15 year face value bonds. The bonds pay interest on June 30 and D

Write Your Message!

Captcha
Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd