Cash flow forecasting or cash flow management is a key aspect of financial management of a business, planning its future cash requirements to avoid a crisis of liquidity.
Problem-1: Presented below is the comparative
balance sheet for Navana Corporation as of
Oct, 3 Is' :
Assets
|
Particulars |
2012 Taka |
2011 Taka |
|
|
Cash |
41,000 |
45,000 |
|
|
Account receivable |
47,500 |
52,000 |
|
|
Inventory |
1,51,450 |
1,42,000 |
|
|
Prepaid expenses |
16,780 |
21,000 |
|
|
Land |
1,00,000 |
1,30,000 |
|
|
Equipment |
2,28,000 |
1,55,000 |
|
|
Accumulated
depreciation-equipment |
(45,000) |
(35,000) |
|
|
Building |
2,00,000 |
2,00,000 |
|
|
Accumulated
depreciation-building |
_ (60,000) |
(40,000) |
|
|
|
6,79,730 |
6,70,000 |
|
Liabilities and stockholders' Equity
|
Particulars |
2012 ~ Taka |
2011 Taka |
|
Accounts payable |
43,730 |
40,000 |
|
Bonds payable |
2,50,000 |
3,00,000 |
|
Common Stock, Tk.
10 par |
2,00,000 |
1,50,000 |
|
Retained Earnings |
1,86,000 |
1,80,000 |
|
|
6,79,730 |
6,70,000 |
Additional
information:
(1) Operating expenses include
depreciation expense of Tk. 42,000 and charges from
prepaid expenses of Tk. 4,220;
(2)
Land was sold for cash at book value;
(3)
Cash dividends of Tk. 32,000 were paid;
(4) Net
income for the year was Tk. 38,000;
(5)
Equipment was purchased for Tk. 95,000 cash. In addition, equipment costing Tk.
22,000 with a book value of Tk. 10,000 was sold for Tk. 8,100 cash.
(6)
Bonds were converted at face value by issuing 5,000 shares of Tk.10 par value common stock.
Instructions: Prepare a statement of Cash flow
for the year ended October, 31,2012, using the indirect method.
|
Net Cash flow
from financing activities |
|
(32.000) |
Indirect Method :
|
Particulars |
Taka |
Taka |
|
(A) Cash flow from operating activities: |
|
|
|
Net Income |
38,000 |
|
|
Adjustment to reconcile net
income to net cash provided by operating
activities: |
|
|
|
Decrease in account re eivable |
4,500 |
|
|
Increase in inventories |
|
|
|
Increase in account pa able |
|
|
|
Decrease in prepaid ex crises |
4,220 |
|
|
Depreciation expenses |
42,000 |
|
|
Capital (Loss on )sale of
assets |
1 900 |
|
|
Net Cash provided by operating
activities |
|
84,900 |
|
(B) Cash flow from investing activities: |
|
|
|
Purchase of plants and assets: |
|
|
|
Sales of land |
30,000 |
|
|
Purchase of equipment |
(95,000) |
|
|
Sales of equipment |
8,100 |
|
|
Net Cash flow from investing activities |
|
(56.900) |
|
(C) Cash flow from financing activities: |
|
|
|
Decrease in bonds payable |
(50,000) |
|
|
Proceed from stock issue |
50,000 |
|
|
Paid cash dividend |
(32,000) |
|
|
Change in cash |
|
(4,000) |
|
Opening cash balance in 2010 |
|
41,000 |
|
-Closing cash
balance at 31s' October, 2010 |
|
37000 |
Statement of
Cost
Problem-1 (Nov.11)
: A factory produced and sold 1,000 units of product in the month of June,
|
2012
for which the following particulars are available: Particulars |
Taka |
|
Stock
of Raw Materials on I 't June |
6,000 |
|
Purchase
and receipt of Raw Materials during the month of June |
1,44,000 |
|
Direct
wages paid in cash in June(which included Tk. 3,000 on |
55,000 |
|
account
of May and Tk. 2,000 advance for July) Stock
of Raw Materials on 30`" June |
10,000 |
|
Works
overhead charges for the month |
60,000 |
|
Administrative
and selling overheads |
Tk.
25 per unit |
|
Sales
price |
Tk.
300 per unit |
|
From
the above particulars you are required to prepare: |
|
1. A statement of cost for the month of June,2012;
2.
Estimate the sales price of a unit of the same product in July, 2012, assuming(i)
10% increase in the cost of raw materials;
(ii) 10% increase in the direct wages:
(iii) 5% increase in works overhead charges;
(iv) 20% decrease in administrative and selling
overhead charges;
(v) Same percentage of profit on sales price as earned
during the month of June.
Solution:
1) Statement of cost for the month of June, 2012-
|
f
Particulars |
Taka |
Taka |
|
|
Opening
stock of RM (1 s` June) |
|
6,000 |
|
|
Add-Purchase
and receipt of RM during the month
of June |
|
1,44,000 |
|
|
Add-
Direct wages |
55,000-(3,000+2000) |
50,000 |
|
|
Add-Works
overhead charges for the month |
|
60,000 |
|
|
Add-Administrative
and selling overheads |
1000
units x Tk. 25 per unit |
25,000 |
|
|
2,85,000 |
|||
|
Clsing
stock of RM |
|
10,000 |
|
|
Cost
of Goods sold |
|
2,75,000 |
|
|
|
|||
|
Sales
price Tk. 300 per unit |
|
|
|
|
Sales
proceed |
(Tk.
300 1000 units) |
3,00,000 |
|
|
Profit |
Tk.
3,00,000-Tk. 2,75,000 |
25,000 |
|
|
Percentage
of profit on sales |
Tk.
(25,OOOx 100)/3,00,000 |
8.33% |
|
|
2) Estimatiniz
the sales price: |
1,44,000 14,400 1,58,400 |
|
(i) RM purchased Add-10% increase |
|
|
(ii) Direct wages |
50,000 |
|
10% increase |
5,000 |
|
|
55,000 |
|
(iii) Works overhead |
60,000 |
|
5% increase |
3,000 |
|
|
63,000 |
|
(iv) Administrative and selling expenses |
25,000 |
|
20% decrease |
5,000 |
|
|
20,000 |
c) Statement of cost (revised)
|
_Particulars |
Taka |
Taka |
|
|
_Opening
stock of RM |
|
6,000 |
|
|
Add-Purchase and recei. of RM |
|
1,58,400 |
|
|
|
|
1,64,400 |
|
|
Clsing stock of RM - |
|
(10,000) |
|
|
_RM_consumed |
|
1,54,400 |
|
|
_Add-
Direct wages |
|
55,000 |
|
|
~ Add-Works overhead charges for the month --- - |
|
63,000 20,000 |
|
|
Add-Administrative
and selling overheads |
|||
|
Cost of Goods sold |
|
2,92,400 |
|
|
Add-Profit margin 8.33% (as on
June)=2,92,400X8.33% |
24,356.92 |
||
|
Sales proceed |
|
3,16,756.92 |
|
|
[Sales_price
of a unit |
Tk. 3,16,756.92/1000 units |
__ 316.76 |
|