Professional Documents
Culture Documents
Learning objectives
After studying this chapter you will be able to: Prepare the budgets as guide for future course of an action Exercise the control through comparison with actual performance Facilitate to identify the causes and means of deviations in between the actual and standard
INTRODUCTION
Budget is an estimate prepared for definite future period either in terms of financial or nonfinancial terms. Budget is prepared for any course of action or business or state or Nation, as a whole. The budget is usually expressed in terms of total volume. According to ICMA, England, a budget is as follows "a financial and or quantitative statements prepared and approved prior to a defined period of time, of the policy to be pursed during the period for the purpose of attaining a given objective". It is in other words as "detailed plan of action of the business for a definite period of time." What is meant by Budget? It is a statement of financial affairs / quantitative terms of an activity for a defined period, to achieve the enlisted objectives. What is budgeting? Budgeting is the course involved in the preparation of budget of an activity.
BUDGETARY CONTROL
What is Budgetary Control? Budgetary control contains two different processes one is the preparation of the budget and another one is the control of the prepared budget. According to ICMA, England, a budgetary control is, "the establishment of budgets relating to the responsibilities of executives to the requirements of a policy and the continuous comparison of actual with budgeted results, either to secure by individual action the objectives of that policy or to provide a basis for its revision". According to J. Batty, "Budgetary control is a system which uses budgets as a means of planning and controlling all aspects of producing and / or selling commodities and services."
CLASSIFICATION OF BUDGETS
On functional basis, The budgets can be classified into three categories.
Production Budget
The preparation of the production budget is mainly dependent on the sales budget. The production budget is a statement of goods, how much should be produced. It may be in terms of quantities, Kilograms in monetary terms and so on. Purpose of the production budget: The ultimate aim of the production budget is to find but the volume of production to be made during the year based on the sale volume. The production and sales volume should hand-in-hand with each other, otherwise the firm would require to face the acute problem on holding unnecessary excessive stock or inadequate stock to meet the needs of the buyers in time; which will disrepute in the supply of goods in time to them as already agreed upon. Units to be produced = Budgeted Sales + Closing Stock - Opening Stock Methodology of the production budget: The methodology of production budget includes three different components viz sales, closing stock and opening stock. Sales has to be added with the stock of the year at the end and to be deducted the opening stock. Why sales has to be given paramount importance in the preparation of production budget?
The major sales of the business enterprise is being regularly made out of only through the current year production. Why the closing stock has to be added? The purpose of the closing stock to be added is that it is a stock at end of the year-end out of the current year production. Why the opening stock has to be deducted? The aim of deducting the opening stock is that the stock at the beginning is the stock out of the yester or previous year production. If sales is normally equivalent to the entire year of production, the firm need not to concentrate on the volume of opening stock and closing stock. It means that, what ever produced during the year is equivalent to current year sales. If the entire production is sold out, there won't be closing stock at the end of the year and opening stock i.e. subsequent years. If Current year production is equivalent to Current year sales
Resultant: No closing stock and opening stock for the subsequent years. This situation may not be possible at always. Why it is not possible at always? The production volume is connected to the internal environment of the firm , which can be maintained through a systematic approach, but the sales cannot be easily administered by the firm which is being highly influenced by the demand and supply factors of the goods.
If the current year production is not equivalent to the current year sales
Why the closing stock arises in the business? The closing stock is stock due to the excessive production over the sales volume. The reasons for excessive production are as follows: Ineffective study of market potential through market research leads to the expression of excessive demand from the market, which signals the production department to produce to the tune of MR conducted Due to price fluctuations in the market may affect the volume of sales Due to meet the future demand The excessive production due to the cheaper availability of raw materials, which leads to greater amount of closing stock. If the storage cost is more than the hike takes place on the cost of raw materials leads to abnormal storage of the stock. The above diagram clearly illustrates that the emergence of the opening stock and closing stock during the year out of sales and production volume of the enterprise. Illustration 1: Prepare a production budget for three months ending March 31, 1996 for a factory manufacturing four different articles on the basis of the following information:
Type of the Product Estimated Stock on Jan. 1, 1996 Units
2000 3000 4000 5000 Estimated sales during Jan.-Mar., 1996 Units 10,000 15,000 13,000 12,000 Desired Closing Stock on Mar. 31, 1996 Units 5,000 4,000 3,000 2,000
AA BB CC DD
Solution:
PRODUCTION BUDGET FOR THREE MONTHS ENDING MARCH 31,1996
Particulars Estimated Sales Add: Desired closing stock Less: Opening Stock Estimated Production
AA Units
10,000 5,000 15,000 2,000 13,000
BB Units
15,000 4,000 19,000 3,000 16,000
CC Units
13,000 3,000 16,000 4,000 12,000
Illustration 2: Mr. X Co. ltd manufactures two different products X and Y. X forecast of the number of units to be sold in first seven months of the year is given below:
Months Jan. Feb. Mar. Apr. May June July Product X
1,000 1,200 1,600 2,000 2,400 2,400 2,000
Product Y
2,800 2,800 2,400 2,000 1,600 1,600 1,800
It is expected that (a) there will be no work in progress at the end of every month, (b) finished units equal to half the sales for the next month will be in stock at the end of each month (including the previous December). Budgeted production and Production costs for the whole year are as follows:
Product X Production in Units Per unit Rs. Direct Material Direct Labour Total factory overhead apportioned
22,000 10.00 5.00 88,000
Product Y
24,000 15.00 10.00 72,000
Prepare for the six months ending 30th June, a production budget for each month and summarized production cost budget. Solution: First step is to calculate the production budget for the products X and Y. Highlights of the problem: Closing stock is equivalent to half of the sales of next month -Given in the problem. Opening stock is equivalent to half of the sales of the current month half of the sales of the current month is equated to the closing stock of the previous month.
Particulars Product X Sales Add: Closing stock Less: Opening Stock Budgeted Production Jan.
1,000
600
Feb. 1,200
800
May
2,400 1,200 3,600 1,200 2,400
1,600
500
2,000
600
1,100
1,400
1,800
In the next step, Total Budgeted Production for six months has to be calculated. Every month budgeted production derived from the above table, pertaining to the duration in Jan and June should be added together to derive the total volume of the budgeted production of the early mentioned. 1100 + 1,400+1,800+2,200+2,400+2,200=11,100 units.
Particulars Product Y Sales Add: Closing stock Less: Opening Stock Budgeted Production
Jan.
2,800 1,400 4,200 1,400 2,800
Feb.
2,800 1,200 4,000 1,400 2,600
Mar.
2,400 1,000 3,400 1,200 2,200
Apr. 2,000
800
May
1,600
800
June
1,600
900
2,400
800
2,500
800
1,600
1,700
Total Budgeted Production of Y = 2,800+2,600+2,200+1,800+1,600+1,700 = 12,700 units The next step is to find out the factory overheads per unit Annual factory overheads Factory overheads per unit = Total output of the year Rs.88,000 For Product (X) = 22,000 = Rs.4 Rs.72,000 For Product (Y) = 24,000 = Rs.3 Factory Overhead for 11,100 units of X = Rs.4 per unit x 11,100= Rs.44,400 Factory Overhead for 12,700 units of Y= Rs.3 per unit x 12,700= Rs.38100
PRODUCTION COST BUDGET
Product X Output 11, 100 Units Per Unit Rs. Amount Rs. 1,11,000 10.00 55,500 5.00
15.00 1.00 16.00
Product Y Output 12,700 Units Per Unit Rs. Amount Rs. 15.00 1 ,90,500 10.00 1,27,000 25.00 3,17,500 3.00 38,100** 28.00 3,55,600
Total
3,01,000 1,82,500 4,84,000 82,500 5,66,500
Why the stock of raw materials is deducted from the expected volume of materials procured for production to the tune of production budget? If there is any existing stock of raw materials i.e. opening stock of raw materials available from the yester seasons or years should be deducted from the volume of materials required for production to be ordered and placed. The remaining volume should be the volume to be ordered for production. Illustration 3: The sales manager of the MR Ltd. reports that next year he anticipates to sell 50,000 units of a particular product. The production manager consults the storekeeper and casts his figures as follows: Two kinds of raw materials A and B are required for manufacturing the product. Each unit of the product requires 2 units of A and 3 units of B. The estimated opening balances at the commencement of the next year are: Finished product : 10,000 units Raw Materials A Finished products Raw materials A : : : 12,000 units 14,000 units 13,000 units Raw materials B : 16,000 units Raw Materials B : 15,000 units The desirable closing balances at the end of the next year are
Prepare production budget and materials purchase budget for the next year.
Solution: The first step is to prepare the production budget. To identify the volume of materials required for production by considering the production budget and the closing stock of materials of A and B respectively. Why the closing stock of raw materials has to be added with estimated consumption? The purpose of adding the closing stock of raw materials is to anticipate the future demand of them, due to market influence; which warrants the firm to go for placement of order not only taking into consideration of expected consumption of raw materials but also the closing stock of raw materials to be maintained at the end of the season, in order to facilitate to have uninterrupted flow of production. Why the opening stock of raw materials has to be deducted? The opening stock of raw materials, which is available in the firm, should be considered for the placement of order of raw materials. The materials to be ordered should be other than that of the materials available in the firm.
Estimated sales Add: Desired Closing stock Less :Opening Stock Estimated Production
50,000
14,000 64,000 10,000 54,000
Material A Estimated Consumption For A 2 units x 54, 000 For B 3 units x 54,000 Add : Closing Stock Less: Opening Stock Estimated Purchases 1,08,000
Material B 1,62,000
16,000
1,78,000 15,000 1,63,000
Illustration 4: From the following figures extracted from the books of KPZ Ltd, Prepare raw materials procurement budget on cost:
Particulars Estimated stock on Jan. 1 Estimated stock on Jan. 31 Estimated consumption Standard price per unit A
16,000 20,000 1,20,000 25 p
B
c
24,000 28,000 1,32,000 .50p
.10p
Solution:
MATERIAL PROCUREMENT BUDGET
1,20,000 20,000
44,000 8,000
1 ,40,000 52,000 16,000 6,000 Less: Estimated stock on Jan. 1 Estimated purchases (units) 1 ,24,000 46,000
25 p 31,000
.10p 4,600
Sales Budget
Sales Budget is an estimate of anticipation of sales in the near future prepared by the responsible person for the sale of a product by considering the various factors of influence.
Sales budget is usually prepared in terms of quantity and value. The following factors are normally considered for the preparation of sales budget of a firm: Yester sales figures Estimates of the salesmen who ,is frequently operating in the market, known much greater than any body in the market Capacity of the plant and machinery to produce Funds availability Availability of raw materials to the tune of demand in the respective time period Changes in the taste and preferences of the customer or consumer Changers in the competition structure - Monopoly to Perfect competition - Previously BSNL was known as DOT as a monopoly in the market in affording the services till early 2000. Then later, the changes taken place in the market environment i.e. competition due to invasion of new entrants like Reliance, Hutch, Bharti tele ventures and so on; warrants careful preparation of sales budget of number of telephone connection expected to sell. Illustration 5: Reynolds Pvt. Ltd. manufactures two brands of pen Light & Elite. The sales department of the company has three departments in different regions of the country. The sales budgets for the year ending 31st Dec., 1996 Light department 1-3,00,000; department-II 5,62,500; department III-l,80,000 : Elite - department 1-4,00,000; deparment 11-6,00,000; department-Ill 20,000. Sales prices are Rs.3 and Rs.1.20 in all departments. It is estimated that by forced sales promotion the sales of Elite in department I will increase by 1,75,000 . It is also expected that by increasing production and arranging extensive advertisement, department III will be enabled to increase the sale of Elite by 50,000. It is recognized that the estimated sales by department II represent and unsatisfactory target. It is agreed to increase both estimates by 20%. Prepare a sales budget for the year 1996. Solution: Sales budget should be prepared to the tune of various influences of forthcoming seasons' sales. The expected increase or decrease in the sales volume should be incorporated at the time of preparing the sales budget from the yester periods sale figures. There is no change in the volume of existing sales of the department of I Light; the existing sales of the department I of the Light should be retained as it is for the computation of the budgeted figures, but there is a change expected to occur in the existing volume of sales of the department I of the Elite. The change expected amounted
to increase 1,75,000 units in addition to the volume of existing sales i.e. the total volume of sales is equivalent to 4,00,000 units of existing volume of sales + 1,75,000 units expectation of increase= 5,75,000 units for Elite Department I. In the II department of both Light & Elite expected to have an increase on the volume of existing sales amounted is 20% i.e 20% increase on the Department II of Light 5,62,500 units amounted 6,75,000 units and similarly in the case of Department II of Elite 6,00,000 units amounted 7,20,000 units. In the III department of Light does not have any change in the volume of existing sales, it means that 1,80,000 units has to be retained as it is in the computation of the budgeted figure but in the case of Elite, department III expected to have an increase in the volume of sales which amounted 20,000 units i.e. 70,000 units.
SALES BUDGET FOR THE YEAR 1996
Selling Price Department I Department II Department III Quantity 3,00,000 6,75,000 1,80,000 11,55,000
Total
Rs 15,90,000 28,89,000 6,24,000 51,03,000
Illustration 6:
Sankaran Bros, sell two products A and B, which are manufactured in one plant. During the year 1986, the firm plans to sell the following quantities of each product.
Product Product A Product B April-June 90,000 80,000 July-September 2,50,000 75,000
October- December January-March
3,00,000 60,000
80,000 90,000
Each of these two products is sold on a seasonal basis Sankaran Bros, plan to sell product A through out the year at price of Rs 10 a unit and product B at a price of Rs 20 per unit. A study of the past experiences reveals that Sankaran bros has lost about 3% of its billed revenue each year because of returns (constituting 2% of loss if revenue allowances and bad debts 1% loss). Prepare a sales budget incorporating the above information. Solution: First step to compute is that the total sales volume of the firm; this will be found out through the addition of the sales volume in rupees of the two different products viz. A and B. To find out the individual sales volume, the quantities under each category should be multiplied with the selling price of the respective product. Sales volume in Rupees = Sales in Quantities x Selling price per unit. Second step is to calculate that the volume of revenue Josses in terms of percentage of sales; which comprises two different divisions viz. revenue loss and loss due to bad debt of the consumers and customer.
The amount of the expected losses during the various quarters will be correspondingly deducted to identify the volume of Net sale budgeted figures. Net Sales = Gross sales of every product - Revenue losses SANKARAN BROS. SALES BUDGET FOR THE YEAR 1986
April-June JulySeptember
9,00,000 16,00,000 25,00,000 50,000 25,000 75,000 24,25,000 25,00,000 15,00,000 40,00,000 80,000 40,000 1,20,000 38,80,000
Particulars Product A Product B Total Billed Revenue Return loss 2% Allowance and bad debts loss 1% Total amount to be deducted Net Sales After deduction
OctoberDecember
30,00,000 12,00,000 42,00,000 84,000 42,000 1 ,26,000 40,74,000
JanuaryMarch
8,00,000 18,00,000 26,00,000 52,000 26,000 78,000 25,22,000
Total
72,00,000 61,00,000 1 ,33,00,000 2,66,000 1,33,000 3,99,000 1,29,01,000
Illustration 7:
Gopi & Co. Ltd. produces two products, Alpha and Beta. There are two sales divisions viz. North and South. Budgeted sales of the year ended 31st December 1980 were as follows.
Division North South Products Alpha Beta Alpha Beta Units
25,000 15,000 24,000 30,000
Price per unit Rs.10 Rs.5 Rs.10 Rs.5 South 25,000 units @ Rs.10 each 33,000 units @ Rs.5 each
On the basis of assessments of the salesmen the following are the observations of sales division for the year ending 31st December 1981: North Alpha budgeted increase of 40% on 1980 budget Beta budgeted increase of 10% on 1980 budget South Alpha budgeted increase of 12% on 1980 budget Beta budgeted increase of 15% on 1980 budget It was further decided that because of the increased sales campaign in North an additional sales of 5,000 units of product will result.
Solution:
The first step is to find out total volume of sales expected, by considering the yester year budget 1980 as a base for the preparation of the budget of 1981. The budget of North zone
should be prepared by taking into consideration that 5000 units of increase in sales from the early budget 1980. In the South zone, there is no additional sales unlike the early zone North The most important step involved in the process of apportioning the total 5000 units expected to increase is on the basis of total budgeted units of 1980 with reference to Alpha and Beta. Work notes: Before computing the expected sales, the 5000 units have to be apportioned on the following basis: The basis of Apportionment: For North zone additional sales expected is 5000 out of 40000 units of sales of the previous year budget i.e. (25,000 units of Alpha and 15,000 units of Beta). 25,000 For Alpha of North Zone = ------x 5,000 = 3,125units 40,000 15,000 For Beta of North Zone = ----------x 5,000 = 1,875units 40,000 The above found apportioned additional sales expected to occur during the year 1981 on the basis of the year 1980 should be added with the sales volume of the base year 1980 in order to get the budgeted sales value of the North and South Zones.
CALCULATION OF THE EXPECTED SALES FOR THE YEAR 1981 IN UNITS 38,125 North Alpha 25,000 units 40% increase on 5,000 units 3,125 units units Beta South Alpha Beta Zones 15, 000 units 24,000 units 30, 000 units Products 10% increase on 15,000 units 12% increase on 24,000 units 15% increase on 30,000 units 1,875 units ------------------18375 units
26,880
SALES BUDGET FOR THE YEAR 1981 (ZONE WISE) Price per unit Units Expected Sales Total Rs Rs Rs 38,125 18,375 26,880 34,500 10 5 10 5 3,81,250 91,875 2,68,800 1,72,500 4,73,125 4,41,300 9,14,425
North South
Expected Sales Rs
3,81,250 2,68,800 91,875 1,72,500
Carriage outward 5% on sales Commission at sales 2% Agents' commission 6.5% The sales during the period were estimated as follows: Rs.80,000 including Agents Sales Rs.8,000 Rs. 1,00,000 including Agents Sales Rs. 10,500 Solution: The most important step is to find out the variable portion of the sales overhead of M/s Sudhir & Sons. The calculation of salesmen's commission is on the basis of the sales volume generated by the salesmen force.The total sales volume consists of two different parts viz Sales contributed by the sales force and another one is contribution of the agents. To find out the sales volume of the sales man, the portion of the agents' sales volume should be deducted from the total sales volume. Sales Force's/Men's Volume = Total Sales Volume - Agent's Sales Volume Similarly, the agents' sales volume can be computed.
From the early step, the amount of commission is to be computed from the volume of sales. Carriage outward should be computed on the volume of sales.
SALES OVERHEAD BUDGET FOR THE YEAR 1996
Rs.80,000 Level 2,000 12,000 20,000
15,000 5,000 54,000 1,440 520 4,000 5,960 59,960 Rs.1, 00,000 Level 2,000 12,000 20,000 15,000 5,000 54,000 10,290 682.5 5,000 5682.5 59682.5
Estimated Sales Fixed Overhead Advertisement on Radio Advertisement on TV Salary to Sales Admin Staff Salary to Salesforce Expenses of the sales dept .- Rent Total Sales Fixed Overhead (A) Variable Overhead Salesmen's Commission 2% Agents' Commission 6.5% Carriage outward 5% Total Variable Overhead (B) Total Sales overhead(A+B)
Cash Budget
Cash budget is nothing but an estimation of cash receipts and cash payments for specified period. It is prepared by the head of the accounts department i.e. chief accounts officer. The utility of the cash budget is as follows: To meet the revenue and capital expenditures with adequate funds It should highlight the additional requirement cash whenever the need arises Keeping of excessive funds available in the business firm would not fetch any return to the enterprise but this estimate of future cash needs and resources will guide the firm to plan for an effective investment out of the surplus funds estimated; enhances the wealth of the investors through proper investment planning out of the future funds available. Cash budget can be prepared in three different ways: 1. Receipts and payments method 2. Adjusted profit and loss account 3. Balance Sheet Method Cash receipts can be classified into various categories
Illustration 9: From the following information prepare a cash budget for the months of June and July.
Month April May June July Credit sales Rs. Credit purchase Manufacturing Rs. Overheads Rs. 80,000 84,000 90,000 84,000 60,000 64,000 66,000 64,000 2,000 2,400 2,600 2,000 Selling overheads Rs. 3,000 2,800 2,800 2,600
Additional Information: 1. Advance tax of Rs 4,000 payable in June and in December 1994 2. Credit period allowed to debtors is two months 3. Credit period allowed by the vendors or suppliers 4. Delay in the payment of other expenses one month 5. Opening balance of cash on 1st June is estimated as Rs.20,000. Solution: CASH BUDGET FOR THE MONTHS OF JUNE AND JULY 1998
Particulars Opening balance Receipts: Sales Total Cash Receipts I Payments: Purchases Manufacturing Overheads Selling Overheads June Rs 20,000 80,000 1,00,000 64,000 2,400 2,800 4,000 73,200 26,800 July Rs 26,800 84,000 1,10,800 66,000 2,600 2,800
Tax payable
Total Payments II Balance I-Il
------71,400 39,400
Illustration 10: From the estimates of income and expenditure, prepare cash budget for the months from April to June.
Month Feb. Mar. Apr. May June Sales Rs. 1.20,000 1 ,24,000 1 ,30,000 1 ,22,000 1 ,20,000 Purchases Rs. Wages Rs. 80,000 76,000 78,000 72,000 76,000 8,000 8,400 8,800 9,000 9,000 Office Exp. Rs. Selling Exp. Rs. 5,000 5,600 5,400 5,600 5,200 3,600 4,000 4,400 4,200 3,800
1) Plant worth Rs.20,000 purchase in June 25% payable immediately and the remaining in two equal instalments in the subsequent months 2) Advance payment of tax payable in Jan and April Rs. 6,000/3) Period of credit allowed a. By suppliers 2 months b. To customers 1 month
4) Dividend payable Rs.l 0,000 in the month of June 5) Delay in payment of wages and office expenses 1 month and selling expenses Vi month.
Expected cash balance on lst April is Rs.40,000. Solution: a. Plant worth Rs. 20.000/- purchased, payable immediately is 25% i.e. Rs.5,000/should be paid in the month of June. The remaining cost of the machine has to be paid in the subsequent months, after June. The payments whatever are expected to make after June is not relevant as far as the budget preparation concerned. b. Delay in the payment of wages and office expenses is only one month. It means wages and office expenses of Feb. month are paid in the next month, March. Selling expenses from the above coloured boxes, it is obviously understood that during the months of April, May and June; the following will be stream of payment of selling expenses. April = Rs.2,000 of Mar. (Previous Month) and Rs.2,200 of April (Current month) = Rs.4,200 May = Rs.2,200 of April (Previous Month) and Rs.2,100 of May (Current month) = Rs.4,300 June = Rs.2,100 of May (Previous Month) and Rs.l,900 of June (Current month) = Rs.4,000
c. Selling expenses is having the delay of 1/2 . month, which means 50% of the selling expenses
is paid only in the current month and the remaining 50% is paid in the next.
Particulars Selling Expenses Payment 50% in the current month Delay 50% will be paid in the subsequent month
April
Every month 50% of the selling expenses of the current month and 50% of the previous month selling expenses are paid together ; the above coloured boxes depict the payment of 50% of the current selling expenses along with 50% expenses of previous month.
------6,000
80,000
------------76,000
------78,000
Dividend payable
Wages Office expenses Selling expenses Total Payments(B) Balance (A-B)
10,000
9,000 5,600 4,000 1,11,600 1,05,700
Flexible Budget
Flexible budget is prepared for any level of production as an estimate of statement of all expenses i.e. the expenses are classified into three categories viz variable, semi-variable and fixed expenses. The structure of the budget for any output is only to the tune of the actual performance achieved. This is the budget facilitates not only to have comparison in between various levels of production but also to identify the level of lowest production cost. Utilities of the flexible budget: This budget is most useful tool of analysis in studying the sales at when the circumstances are not warranting to predict. It is mostly suited to the seasonal business, where the sales volume is getting differed from one period to another due to changes taken place in the taste and preferences of the buyers.
The production is being done on the basis of demand of the products in the market. The demand of the products is studied only through demand forecasting. The flexible budget is more applicable in the case of products, which are greatly finding difficult to forecast the demand.
The budget is prepared only during the time of acute shortage of resources of production viz. Men, Material and so on. Illustration 11: Draft a flexible budget for overhead expenses on the basis of following information and determine the overhead rates at 70% 80% and 90% plant capacity.
Particulars Variable Overheads Indirect Labour 70% capacity 80% capacity 90% capacity
-----------
24,000
8,000
------------------------------------------------
Stores including spares -------Semi-variable overheads -------Power 30% fixed ,70% variable Repairs and maintainence 80% fixed and 20% variable Fixed Overheads Depreciation
------------------------------
Insurance Salaries
Total overheads
20,000 1,24,000
Solution:
FLEXIBLE BUDGET FOR THE PERIOD
70% capacity
21,000 7,000
80% capacity
24,000 8,000 8,000 32,000 3,200
800
90% capacity
27,000 9,000 8,000 36,000 3,200
900
Semi- Variable Expenses - Power* 8,000 Fixed 30% " Variable 70% 28,000 Repairs and mainternance ***Fixed 80% ****Variable 20% Fixed Overheads Depreciation Insurance Salaries Total Overheads
3,200
700
Illustration 12: The expenses for budgeted production of 10,000 units in a factory are furnished below:
Particulars Material Labour Variable overheads Fixed overheads (1 ,00,000) Variable expenses (Direct) Selling expenses (10% fixed) Distribution expenses (20% fixed) Administration expenses (Rs.50,000) Total cost per unit Per unit
70 25 20 10 5 13 7 5 155
Prepare a budget for production of 8,000 units and 6,000 units. Also Calculate the cost per unit at both levels. Solution: Assume that administration expenses are fixed for all level of production.
10,000 units Per Unit Rs. Production Expenses: Material Labour Overheads Direct Variable expenses Fixed Overheads Rs.1, 00,000 Selling Expenses: Fixed Variable Distribution Expenses Fixed Variable Administration Expenses Total Cost 70.00 25 20 5 10 8,000 units Amount Rs. 5,60,000 2,00,000 1,60,000 40,000 1,00,000 6,000 units Per Unit Rs. 70.00 25.00 20.00 5 16.667 Amount Rs. 4,20,000 1 ,50,000 1 ,20,000 30,000 1,00,000 Amount Rs. Per Unit Rs. 7,00,000 2,50,000 2,00,000 50,000 1,00,000 70.00 25.00 20.00 5 12.5
Illustration 13: Vivek Elementary School I has a total of 150 students consisting of 5 sections with 30 students per section. The school plans for a picnic around the city during the week-end to places such as the zoo, the amusement park, the planetarium etc A private transport operator has come forward to lease out the buses for taking the students. Each bus will have a
maximum capacity of 50 (excluding 2 seats reserved for the teachers accompanying the students. The school will employ two teachers for each bus, paying them an allowance of Rs. 50 per teacher. It will also lease out the required number of buses. The following are the other cost estimates: Cost per student (in Rs.) Breakfast Lunch Tea Entrance fee at zoo Rent Rs. 650 per bus. Special permit fee Rs. 50 per bus. Block entrance fee at the planetarium Rs. 250. Prizes to students for games Rs. 250. No cost are incurred in respect of the accompanying teachers (expect the allowance of Rs. 50 per teacher). You are required to prepare: 5 10 3 2
(a) A flexible budget estimating the total cost for the levels of 30, 60, 90,120 and 150
;
students. Each item of cost is to be indicated separately. Compare the average cost per student at these levels. proposes to collect Rs. 45 per student?
(b)
(c) What will be your conclusions regarding the break-been level of student if the school
Solution:
(A) FLEXIBLE BUDGET FOR DIFFERENT LEVELS
30
60
90
150 120
300
Bus rent 650 Special permit fee 1,300 Allowance for teachers 50 100 Sub-total(B) 100 200 Fixed Cost Block entrance fee Prize to students Sub total(C) Total cost (A+B+C) (b) Cost per student
Tea 300 600 Entrance fee 90 180 Sub-total (A) 60 120 Variable cost/unit 1,200 600 Semi-variable cost 20 20
Collection per students Rs.45 Less Variable Cost 20 Contribution 25 Since semi-fixed costs relate to a block of 50 students, the fixed and semi-variable cost for three level will be:
Level of Student Fixed + Semi - variable cost Contribution per unit B.E. level of students Upto 50 Rs. 1,300
25 52 51-100 2,100 25 84 101-150 2,900 25 116
Illustration 14: From the following information relating to 1963 and conditions expected to prevail in 1964, prepare a budget for 1964: State the assumption you have made, 1963 actuals Sales Raw materials Wages Variable overheads Fixed overheads 1964 prospects Sales Raw Materials Wages Additional plant Solution: 1,00,000 (40,000 units) 53,000 11,000 16,000 10,000 1,50,000 (60,000 units) 5 percent price increase 10 percent increase in wage rates 5 percent increase in productivity One lathe Rs.25,000 One drill Rs, 12,000
Budget for the year 1964
Rs.
(I.C.W.A Inter)
Rs. Sales for 60,000 units @ Rs.2.50 Less: Cost production Raw materials Wages 83,475 17,286 1,50,000
Master Budget
Master Budget: Immediately after the completion of functional or departmental level budgets, the major responsibility of the budget officer is to consolidate the various budgets together, which is detailed report of all operations of the firm for a definite period.
It is based on the extrapolation Its decision package is totally based i.e from the yester figures future on the cost benefit analysis. projections are carried out
i)
The very first step is to prepare the Zero Base Budgeting is to enlist the objectives, ii)
The
iii) iv) v)
The next important stage is to prioritize the activities. The Most important step involved in the process of ABB is cost benefit analysis. The final step is to select, approve the decision packages and finalise the budget.
SUMMARY
Budget is an estimate prepared for definite future period either in terms of financial or non-financial terms. Budgetary control contains two different processes one is the preparation of the budget and another one is the control of the prepared budget. The production budget is a statement of goods, how much should be produced. The ultimate aim of the production budget is to find out the volume of production to be made during the year based on the sale volume. Sales Budget is an estimate of anticipation of sales in the near future prepared by the responsible person for the sale of a product by considering the various factors of influence. The expected increase or decrease in the sales volume should be incorporated at the time of preparing the sales budget from the yester periods sale figures. Cash budget is nothing but an estimation of cash receipts and cash payments for specified period. It is prepared by the head of the accounts department i.e. Chief Accounts Officer. It is a budget known as constant budget, never registers the changes in the preparation of a budget, being prepared for irrespective level of output or production. This budget is mainly meant for the fixed overheads of the firm, which are constant in volume irrespective level of production. Zero base budgeting is one of the renowned managerial tool, developed in the year 1962 in America by the Former President Jimmy Carter. The Zero base budgeting considers the current year as a new year for the preparation of the budget but the yester period is not considered for consideration. The future activities are forecasted through the zero base budgeting in accordance with the future activities.
KEYWORDS
Budget: A financial statement prepared for specified activity for future periods. Budgeting: Activity of preparing the budget is known as budgeting. Budget control: Quantitative controlling technique to assess the performance of the organization. Cash Budget: It is a statement prepared by the organization to identify the future needs and receipts of cash from the yester activities. Flexible Budget: It is a financial statement prepared on the basis of principle of flexibility to identify the cost of the unknown level of production from the existing level of operational capacity.
REVIEW QUESTIONS
1. 2. 3. 4. 5. 6. Define budget. Define budgetary control. Highlight the various types of budgets. Elucidate the process of production budget. Illustrate the methodology of purchase budget. Draw the process of preparing the cash budget.
REFERENCES
S. P. Jain and K. L. Narang, "Cost and Management Accounting", Kalyani Publishers, New Delhi M. Y. Khan, P. K. Jain, "Management Accounting: Theory and Problems", TMH, New Delhi Colin Drury, "Management and Cost Accounting", Thomson Bhahatosh Baneerjee, "Cost Accounting Theory and Practice", Prentice Hall of India, New Delhi Charles T. Ho mgren, "Cost AccountingA Managerial Emphasis", Prentice Hall of India, New Delhi James Hiambalvo, "ManagerialAccounting", John Wiley & sons, Inc. New Delhi Alkinson, Banker, Kaplan and Young, "Management Accounting", Prentice Hall of India, New Delhi Manash Gupta, "Cost Accounting Principles and Practice", Pearson Education Blochar, Chen, Cookins, Lin, "Cost Management a Strategic Emphasis", TMH M.P. Pandi Kumar, "ManagementAccounting", Excel Books M.N. Arora, "Cost and Management Accounting", Vikas Publishing House (P) Ltd. Hilton, Maher and Selto, "CostManagement", TMH. B.M. Lai Nigam and I.C. Jain, "Cost Accounting", Prentice Hall of India, New Delhi Dr. PC. Tulsian "Costing a self study Text Book", Vikas Publishing House (P) Ltd.