The following data are available in a manufacturing company for a yearly period:

particulars $

Fixed expenses:

Wages and Salaries 9,50,000

Rent, Rate & Taxes 6,60,000

Depreciation 7,40,000

Sundry Admin Expenses 6,50,000

Semi Variable Expenses at 50% Capacity:

Maintenance & Repairs 3,50,000

Indirect Labour 7,90,000

Sales Dept. Salaries etc. 3,80,000

Sundry Admin Salaries 2,80,000

Variable Expenses:

Material 21,70,000

Labour 20,40,000

Other Expenses 7,90,000

Total 98,00,000

Assume that the fixed expenses remain constant for all levels of production, the semi-
variable expenses remain constant between 45% and 65% capacity; increasing by 10%
between 65 percent and 80 percent capacity; and by 20 percent between 80% and
100% capacity.
ales at various levels are:

50% Capacity 100 lakhs

60% Capacity 120 lakhs

75% Capacity 150 lakhs

90% Capacity 180 lakhs

100% Capacity 200 lakhs

Required:
Prepare a Flexible Budget for the year and forecast the profit at 60%, 75%, 90% and
100% capacity.

Note: For quiz

Relevant cost:

Any cost which is spent which will have a direct impact on decision making is called relevant cost. It
is variable cost and cash expenses

Irrelevant cost:

Opposite to relevant cost

Budgets:

1. Cash budget
2. Purchase budget
3. Production budget
4. Operating budget
5. Inventory budget
6. Sales budget
7. All these put together will be master budget

Types of budget:

1. Flexible budget :