Добавил:
Upload Опубликованный материал нарушает ваши авторские права? Сообщите нам.
Вуз: Предмет: Файл:
Lecture.doc
Скачиваний:
5
Добавлен:
01.03.2025
Размер:
411 Кб
Скачать
☆

1. Sales Budget 19x0

Product

Units

Price

Total sales

Dag

20,000

£25

£500,000

Mag

18,000

£20

360,000

Pag

15,000

£22

330,000

--------

------------

53,000

£1,190,000

--------

------------

Comment: the sales budget is computed from the sales information stated, the budget shows the the individual product sales units,sales value and total sales value. The budgeted sales for 19x0 are 53,000 units with a total sales value of £1,190,000.

Production budget 19x0

Dag

Mag

Pag

Sales units (from the sales budget)

20,000

18,000

15,000

Add closing stock

3,600

4,500

2,400

--------

--------

--------

23,000

22,500

17,400

Less opening stock

3,000

3,000

3,000

-------

--------

--------

Budgeted output

20,600

19,500

15,400

--------

--------

--------

Comment: the production budget is the required production to meet sales budget requirements and changes in stocks, thus since closing stock requirements are greater than opening stocks then production must be increased to cope with required production for sales and increased closing stock requirements.

3. Materials Usage Budget 19x0 (Component usage)

Product

Prod. units

A

B

C

D

E

Dag

20,600

61,800

82,400

123,600

41,200

20,600

Mag

19,500

39,000

58,500

78,000

39,000

19,500

Pag

15,400

77,000

30,800

46,200

46,200

15,400

--------

--------

--------

--------

--------

--------

55,500

177,000

30,800

171,700

247,800

55,500

--------

---------

--------

---------

---------

--------

Comment: the material usage budget is the component usage. This is simply the production units from the production budget equated to the component specification in each production unit eg. material usage of compont A is the total usage of component A in Dag, Mag and Pag.

4. The Material Purchase Budget 19x0

Component

A

B

C

D

E

Material usage budget

177,800

171,700

247,800

126,400

55,500

Closing stock

32,000

40,000

48,000

32,000

8,000

----------

----------

---------

----------

----------

209,800

211,700

295,800

158,400

63,500

Opening stock

40,000

50,000

60,000

40,000

10,000

---------

---------

---------

---------

---------

169,800

161,700

235,800

118,400

53,500

Price per component

50p

35p

60p

55p

£1.00

£84,900

£56,595

£141,480

£65,120

£53,500

Comment: The material purchase budget gives the cost and quantity of each component that is needed to be purchased and the overall cost of all five components. This budget is based on the material usage budget adjusted for oppening and closing stocks.

Cash Budgets

The cash budget shows the forecasted cash inflows and outflows of a business and measure the estimated balance or deficit of cashfor a particular period.

The advantages of planning for cash resources is essential since a business cannot survive without cash.

Advantages:

The cash budget ensures adequate cash planning and control

  1. Cash deficits are revealed and management can respond by taking appropriate action. Remedial action can be taken by injecting more capital into the business, by borrowing, by examining their credit policy or by deferring capital expenditure.

  1. Cash surpluses are indicated and once recognised need to be managed. Management can invest cash in the short-term, or avail of trade discounts by bulk purchasing materials or finance capital projects.

Example

The London Toy Co. Ltd. commenced operations in December 19x0 with a capital of £600,000 which was raised through an issue of 600,000 ordinary shares of £1 each. The proceeds of the share issue were paid into the company bank account. During the course of December a number of transactions took place and these are summarized below.

Соседние файлы в предмете [НЕСОРТИРОВАННОЕ]