Budgetary Control- Notes, Format _ Solved Problem
Budgetary Control- Notes, Format _ Solved Problem
What is Budgeting?
Types of Budget
Based on period
3.Current budget
Based on Functions/functional
1 Functional
2.Master
Based on Flexibility
1 Flexible budget
2 Fixed Budget
What is Production Budget ?
Production Budget is a short term Budget that Estimates Numbers of units are
to be produced during the Budgeted periods, Production Budget takes into
account three factors
Zero base budgeting [ZBB] is one of the main techniques for budgeting. It’s
one of the renowned managerial tool.
Problem.2
Cost classification
a)Variable cost
Direct Materials
Direct Labour
Direct expenses
b)Semi-Variable Cost
Variable (50%)
Fixed (50%)
C Fixed Expenses
Fixed Cost
Per unit Variable
Total Fixed
Therefore
Problem 1.Prepare a flexible Budget For production at 80% and 100% capacity
on the basis of the following Information
Problem 2.Prepare a flexible Budget at 80% produces and sells 40000 units
Given below are the expenses per unit
Prepare a budget at 60% capacity and 90% Capacity and show cost per unit and
profit per unit at each level
Problem.3 for the production of 10,000 electrical goods the following are the
budgeted Expenses
Problem.4 Draw up a flexible budget for production at 75% and 100% capacity
on the basis of the following data for a 50% activity.
Per unit
Rs.
Direct Materials 100
Direct Labour 50
Direct Expenses 10
Variable expenses (direct) 5
Administrative expenses (50% fixed) 40,000
Selling and distribution expenses (60% fixed) 50,000
Fixed cost
Depreciation 3000
Insurance 2000
Present production (50% activity) 1,000
Selling Price Per unit 300
Total Cost
Selling price Per 300 300 300
unit
Profit per unit 40 58.34 67.50
1. Draw up a flexible budget for production at 75% and 100%
capacity on the basis of the following data for a 50% activity.
Per Unit
Rs.
Materials 100
Labour 50
Variable expenses(direct) 10
Administrative Expenses(50% fixed) 40,000
Selling and distribution expenses(60% fixed) 50,000
Present production(50% activity): 1,000
units
[Madras, B.A Corp. Nov.
1994]
Solution:
Flexible Budget
Capacity Levels
Particulars 50% 75% 100%
1,000 units 1,500 units 2,000 units
Per unit Total Per unit Total Per unit Total
Rs. P. Rs. Rs. P. Rs. Rs. P. Rs.
Materials 100 1,00,000 100.00 1,50,000 100 2,00,000
Labour 50 50,000 50.00 75,000 50 1,00,000
Variable expenses 10 10,000 10.00 15,000 10 20,000
Prime cost 160 1,60,000 160.00 2,40,000 160 3,20,000
Administration
expenses:
Selling and
distribution
expenses:
Note: closing cash balance=When Total cash receipts is more than Total
cash payments
Bank Over draft = When Total cash receipts is less than Total cash
payments
Problem 1.XYZ company wishes to arrange overdraft facilities with its bankers
during the period April-June,
Prepare cash budget for the above period from the following particulars
a)50% of Credit sales is realised in the month following the sales and other 50%
in the second month following,
b) Creditors/suppliers are paid in the month following the month of Purchases
c) wages are paid at the end of the respective month
d) Cash at Bank- 1st April Rs.25000
Problem.2
From the following data forecast the cash position at three months end of april,
may and june 1998.
Month Sales Purchases Wages Sales
1998 Rs. Rs. Rs. expenses
Rs.
February 1,20,000 80,000 10,000 7,000
March 1,30,000 98,000 12,000 9,000
April 70,000 1,00,000 8,000 5,000
May 1,16,000 1,03,000 10,000 10,000
June 85,000 80,000 8,000 6,000
Further information:
Sales at 10% realized in the month of sales. Balance equally realized in
two subsequent months.
Purchases: Creditors are paid in the month following the month of
supply.
Wages: 20% paid in arrears in the following month.
Sundry expenses paid in the month itself.
Income tax Rs. 20,000 payable in June.
Dividend Rs. 12,000 payable in June.
Income from investments Rs. 2,000 received half-yearly in march and
September.
Cash balance on hand as on 1-4-88 Rs. 40,000.
Cash Budget for three months ending June 1998
Fixed Budget
It is a Budget designed to remain constant irrespective of the level of activity
attained. The Fixed Budget is designed to change according to the level of
activity.
Problem.
A company which supplies its output on contarct basis as components to an
assembling firm has a contract to supply 10,000 units of its only product during
1999. The following were the budget expenses and revenue
Master budget
solution
Particulars Per unit Total
Material Rs.15 1,50,000
Wages Rs. 10 1,00,000
25 2,50,000
Add works expenses: Fixed 4 40,000
Variable 4 40,000
33 3,30,000
Add : general expenses 6 60,000
39 3,90,000
Add. Profit 390000/80 X 20
9.75 97500
sales 487500 48.75
Problem. 2.
Rajan supplies components to ICF on contract basis. For the year 2000. He
agrees to supply 20,000 units at Rs. 80 per unit . the following were his costs
during 1999 for supply of Rs. 15,000 units
Prepare budget for the year 2000 showing clearly the budgeted profits
STANDARD COSTING
It is one of the costing techniques used for fixing price and for controlling cost
through variance analysis
3. Norms: Standard costing provides the norms and yard sticks with which the
actual performance can be measured and assessed.
2. Varying Levels of Output: If the standard level of output set for pre-
determination of standard costs is not achieved, the standard costs are said to be
not realised.
d) The setting of standards should result in the best resources and methods
being used and thereby increase efficiency.
e) Standard costs can be used to value stock and provide a basis for setting wage
incentive schemes.
f) Standard costing simplifies bookkeeping, as information is recorded at
standard, instead of a number of historic figures.
What is variance ?
It means Differences
In case of cost variance the actual cost should be less than standard cost or
predetermined cost
Simple example standard cost for making one pen is Rs 2 and actual cost
incurred for making one pen is Rs 1.50 in this case we should compare standard
cost & actual cost and see the difference / variance
Take the above example . actual cost is less than standard cost