HND財(cái)政預(yù)算報(bào)告范本英文版

更多公司學(xué)院：《中小公司管理全能版》183套講座+89700份資料《總經(jīng)理、高層管理》49套講座+16388份資料《中層管理學(xué)院》46套講座+6020份資料

《國(guó)學(xué)智慧、易經(jīng)》46套講座《人力資源學(xué)院》56套講座+27123份資料《各階段員工培訓(xùn)學(xué)院》77套講座+324份資料《員工管理公司學(xué)院》67套講座+8720份資料《工廠生產(chǎn)管理學(xué)院》52套講座+13920份資料《財(cái)務(wù)管理學(xué)院》53套講座+17945份資料

《銷售經(jīng)理學(xué)院》56套講座+14350份資料《銷售人員培訓(xùn)學(xué)院》72套講座+4879份資料IntroductionTricolplcacompanywhomakesarangeoffurnitureandkitchenware.Andoneofitsmostpopularproductsisthe‘Zupper’expandabletable.Thepurposeofwritingthisreportistodothevarianceanalysis,projectevaluationandtocomparethebudgetandactualdatabyusingthetechnique.FindingsPartAPossibleReasonforVariances1.MaterialDirectMaterial–Total-￡2,400Fmadeup:DirectMaterialUsage–￡0F(Levelofsignificance–usage/totalbudgetedMaterialcosts=8,000/64,000=12.5%>3%,shouldbereviewed)kglessmaterialsareusedthanbudgetedfortheactuallevelofproduction.Possiblereasonmaybeusingthehigher-gradematerialwithlesswastage.Orthenewmachineryuselessmaterialsandincurslesswstage.DirectMaterialPrice–￡5,600A(5,600/64,000=8.75%>3%)Itis￡1perkgmoreexpensivethanplannedPossiblereason:Newmaterialsupplierdoesnotgivediscountsformaterials.Hither-gradematerialshavebeenusedwhichismoreexpensive.2.LabourDirectLabourTotal-￡6,400ADirectLabourRate–￡3,520A(3,520/28,800=12.2%>3%)Onaverage,theactuallabourrateis￡1/hourhigherthanbudgetedPossiblereason:ThewagesettlementishigherthanexpectedThenewmachinerequirestrainingssothatovertimerequiredmorethanexpected.DirectlabourEfficiency-￡A>3%)4.16%Actually,morethan200labourhourshavebeenusedthanbudgeted.Possiblereason:Newmachineryrequiresmorehoursfortraining..Humanresourceissues–theskilledoperativesisnotenough.3．TotalOverhead-￡600FRateis4.70%UnpredictedincreaseininsuranceandAdministrationcostsPossiblereason:Newmachinerybringsmoreexpensiveinsurance,highermaintenanceandadditionaladministrativecosts.PartB1.Keyassumptionsmade:Thereisnotaxationandinflation.Assumedthatthereisnovarygivenreturnmarketrate.ThetotalcostoftheprojectwillbepayableatthestartTheexpectedrevenuefromtheinvestment–thisistheexpectedNetCashFlowafterdeductionofallrelevantcosts2.PaybackPaybackinthiscaseis4.125years(totalinvestment-returnperiodisfiveyears).Sothecompanycangetbacktheinvestment.TheNetPresentValueis￡-64，800.Itindicatesthattheprojectdoesnotappeartobefinanciallyviable.ConclusionPartBThisprojectisavailablebecausethepaybackis4.125years.ButtheNetPresentValue(NPV)isnegative.Sotheprojectisnotavailable.However,weshouldusetheconclusionoftheNetPresentValuebecausetheNetPresentValue(NPV)consideredthetimevalueofmoney.RecommendationsPartARecommendationsformanagementaction:Allthevariancesshouldbeanalysisbecauseallofthemareabove3%,thelevelofsignificance.Particularly,thedirectlabourvariancesneedfurtherinvestigation–whyisthecompanypayingahigherwageratebutthelabourproductivityislowerthanplanned.PartBToconsidertheeffectofthenewfacilitiesoncompany’sownstaff–intermsofemploymentandredeploymentopportunities.Toconsideranychangesinanyotherareas,likesocial,political,economic,legalandtechnologicalfactors.Whetheritispossibleforthecompanytoraisethesufficientfunds–toconsiderifthecurrentcashflowpositioncansupportsuchaninvestment.AppendixPartA1.Table1TricolplcFlexedBudgetforJuneTricolplcFlexedBudgetForJuneFixedBudget2,000unitsFlexedBudget1,600unitsActual1,600unitsVariance￡￡￡￡A/FDirectMaterial10*4*2,000=80,00010*4*1,600=64,00061,6002,400FDirectLabor2*9*2,000=36,0002*9*1,600=28,80035,2006,400AVariableProductionOverheads2*2,000=4,0002*1,600=3,2003,2000Insurancecosts2,2002,2002,400200ADepreciation1,5001,5001,5000RentandRates2,5002,5002,5000AdministrationOverheads2,0002,0002,200200AFixedOverheads8,2008,2008,600400ATotal128,200104,200108,6004,400A2.FurtherVarianceAnalysisThecalculationofthevariancesDirectmaterialtotal:(BudgetedQuantity*BudgetedPrice)–(ActualQuantity*ActualPrice)=(4kg*1,600*￡10perkg)-(5,600kg*￡11perkg)=￡64,000-￡61,600=￡2,400FDirectmaterialusage:Budgetedprice*(BudgetedQuantity–ActualQuantity)=￡10perkg*(4kg*1,600-5,600kg)=￡8,000FDirectmaterialprice:ActualQuantity*(Budgetedprice–Actualprice)=5,600kg*(￡10perkg-￡11perkg)=￡5,600ADirectlabortotal:BudgetedHours*BudgetedRate–Actualhours*ActualRate=(2hours*1600*￡9)-￡35200=￡6,400ADirectlaborrate:ActualHours*(BudgetedRate–ActualRate)=3,520hours*(￡9-￡10)=￡3,520ADirectlaborefficiency:BudgetedRate*(BudgetedHours–ActualHours)=￡9-(2hours*1600-3520hours)=￡2,880ATotaloverhead:(BudgetVariableOverhead+BudgetFixedOverhead)-(ActualVariableOverhead+ActualFixedOverhead)=(￡4000+￡8200)-(￡3200+￡8600)=￡400FPartB1.PaybackperiodmethodYearYearlynetcashflow￡Cumulativecashflow￡0(1,000,000)(1,000,000)1160,000(840,000)2160,000(680,000)3320,000(360,000)4320,000(40,000)5320,000280,000Netcashbenefits280,000280,000Payback=4+40,000/320,000=4.125years2.Discountcashflowtechnique(netpresentva