prepare a flexible budget for the production of a 3 000 units and b 4 000 units 622101

The expenses for the budgeted production of 5,000 units in a factory are furnished as follows:

Rs. Per Unit

Materials

35.00

Labour

12.50

Variable overheads

10.00

Fixed overheads (Rs. 50,000)

5.00

Variable expenses (direct)

2.50

Selling expenses (10% fixed)

6.50

Distribution expenses (20% fixed)

3.50

Administration expenses (25,000) (fixed for all levels)

2.50

Total cost

77.50

Prepare a flexible budget for the production of (a) 3,000 units and (b) 4,000 units.