Professional Documents
Culture Documents
Planning and Budgetng.: Course: Introduction To Financial
Planning and Budgetng.: Course: Introduction To Financial
Therefore;
QUATER Q1 Q2 Q3 Q4 TOTAL
(iii) Finished units equal to half the sales for the next month will be in stock at the end of every month ( including
June 2019)
(iv) Budgeted Production and production costs for the year ending Dec. 2019 are as thus:
Production units: 44,000
Direct materials per unit: Tshs.10.00
Direct Wages per unit: Tshs.4.00
Required: Produce the following budgets for the months of January, February, and
March:
a) Production of XYZs (in units)
b) Production of XYZs (in Tshs)
Budgets for Raw Materials Usage and
Raw Materials to be Purchased
After the production budget has been developed
in units, we can calculate the quantity of raw
materials needed and the amount of labor time
required.
The raw materials usage budget is created to
calculate the amount of raw materials that will be
used in production.
The raw materials purchases budget can be
created after establishing the materials usage
budget.
Here, differences between the quantity of material
to be consumed in production and the quantity to
be purchased will depend primarily on the required
movement in raw material goods stocks.
Required: Produce the following budgets for the months of January, February, and
March:
(a) Production of chocolate (in units)
(b) Usage of raw materials (in kgs. and Tshs)
(c ) Purchases of raw materials (in kgs. and Tshs)
(d) Labor utilization (in hours and Tshs)
Solution
(a) Production budget in units
MONTHS JANUARY FEBRUARY MARCH
Cost of Raw material usage ( Tshs 8 per kg) Tshs. 331,200 Tshs. 345,600 Tshs.338,400
(c ) Budget of Raw materials to be
purchased
MONTHS JANUARY FEBRUARY MARCH
Raw materials usage (as per (b) above) 41,400 kg 43,200 kg 42,300 kg
Labour utilization at 2 hours per unit 27,600 hrs 28,800 hrs 28,200 hrs
Costs of Labour at Tshs. 6 per hour Tshs. 165,600 Tshs. 172,800 Tshs. 169,200