Budgetary Control-5
Budgetary Control-5
Budgetary Control-5
Q.1 The following information has been made available from the records of
Precision Tools ltd for the six months of 2019 (and the sales of January 2020) in
respect of product X.
1. The units to be sold in different months are:
July 2019 1100
Aug 2019 1100
Sept 2019 1700
Oct 2019 1900
Nov 2019 2500
Dec 2019 2300
Jan 2020. 2000
2. There will be no work in progress at the end of any month.
3. Finished units equal to half the sales of the next month will be the stock at the
end of every month (including June 2019)
4. Budgeted production and production cost for the year ending 31 st of Dec.
2019 are:
Production (units). 22,000
Direct Material per unit Rs.10
Direct Wages per unit Rs. 4
Total Factory overhead apportioned to production Rs.88,000.
You are required to prepare
a. Production Budget for the six months of 2019 and
b. Summarised Production Cost budget for the same period.
Q.2 The Sales Manager of Mahindra and Company ltd reports that next year he
expects to sell 50,000 units of a certain product. The production manager
consults the storekeeper and casts his figure as follows: Two kinds of raw
materials A and B are required for manufacturing the product. Each unit of
the product requires 2 Kgs of A & 3 Kgs of B. The estimated opening balance
at the commencement of the next year are Finished product is 10,000 units, A
,12000kg, B 15000kgs.The desired closing balances at the end of the next year
are:Finished product 14,000 units , A 13000 Kgs B 16000kgs. be 16,000.
Draw up a Material Purchases budget for the next year
Other Information:
1. Period of credit allowed by the supplier is two months.
2. 25% of the sale is for cash & the period of credit allowed to customers for
credit sales is one month.
3. Delay in payment of wages and expenses 1 month.
4. Income tax is 25,000 is to be paid in June 2013.
Q 4. Draw up flexible budget for overhead expenses on the basis of following data
& determine overhead rate at 70%,80% & 90% plant capacity.
PARTICULARS At 80% capacity
VARIABLE OVERHEADS
Indirect Labour 12000
Stores including spares 4000
SEMI VARIABLE OVERHEADS
Power (30% Fixed,70% Variable) 20000
Repairs & Maintenance (60% Fixed,40% Variable) 2000
FIXED OVERHEADS
Depreciation 11000
Insurance 3000
2
Salaries 10000
TOTAL OVERHEADS 62000
Other Data:
1. Debtor’s & Creditor’s balance at the beginning of the year are Rs.30,000
Rs.14,000 respectively. The balance of the other relevant assets and
liabilities are cash balance Rs.7500,Stock Rs. 51,000, Accrued sales
commission Rs.3500.
2. 40% sales are on the cash basis, credit sales are collected in the month
following the sale.
3. Cost of Sale is 60% on sales.
4. The only other variable cost is a 5% commission to sales agents. The sales
commission is paid in a month after it is earned.
5. Inventory (stock) is kept equal to sales requirement for the next two
months budgeted sales.
6. Trade Creditors are paid in the following month after purchases.
7. Fixed cost are Rs. 5000 per month including 2000 depreciation.
You are required to prepare a Cash Budget for the month of April, May and June
2013 respectively