Professional Documents
Culture Documents
Ssessment Task 1 Prepare Budgets: Amarjit Kaur ID - 1113154
Ssessment Task 1 Prepare Budgets: Amarjit Kaur ID - 1113154
Assessment Task 1
Prepare Budgets
Introduction
PROFIT BUDGET
PROFIT BUDGET 2011/12 Qtr1 Qtr 2 Qtr 3 Qtr 4
sold
Gross profit 7,297,632 1,459,526 1,751,526 1,897,384 2,18,290
Expenses
Expense
- Bank charge 1,600 400 400 400 400
Maintenance
- Rent 2,640,508 660,127 660,127 660,127 660,127
-Telephone 14,997 2,997 3,599 3,899 4,499
Expense
-Luxury Car Tax 12,000 12,000 - - -
Tax
-Superannuation 187,020 37,404 44,885 48,625 56,106
Compensation
Total Expenses 5,841,371 1,458,488 1,395,172 1,444,514 1,543,197
Tax)
Income Tax 436,878 311 106,878 135,861 193,828
Sales Budget
Budget
Total Sales 16,971,23 3,394,247 4,073,097 4,412,522 5,091,372
7 1
fitting %
Mirrors 15 2,545,685 509,137 610,965 661,878 763,706
%
Decorative 10 1,697,124 339,425 407,310 441,252 509,137
items %
Lighting 20 3,394,247 678,849 814,619 882,504 1,018,274
Fixtures %
1
% Debtors Sales 20% 20% 20% 20%
Total Debtors 100% 678,849 814,619 882,504 1,018,27
4
Current 84% 570,234 684,280 741,304 855,350
30 Days 10% 67,885 81,462 88,250 101,827
Budget notes:-
Reason for profit and loses:-
Profits prior year are $851,188 in 2008 and $1,019,499 in 2009.
Reasons are that there is an increasing customer base and the
business is built on superior after sales service.
Effectiveness of existing financial management approaches
Inadequate analysis of revenue/expense to produce an
informed estimate.
Lack of computer software to produce timely and detailed reports.
Too much reliance on qualitative input rather than balancing it
with quantitative data and analysis.
● An annual return with information about the company and its activities must
be submitted to the Australian Securities and Investment Commission.
● Keep sufficient financial records to explain reports and records must
be kept for seven years.
● Company to abide by the rules set by ASIC for the internal
management of the company.
● Directors are to act within the prescribed limits.
● Directors must keep written records of minutes and resolutions.
● Notify ASIC of the registered office and principle place of business.
● Use company name and ACN on all public documents, business
premises, cheques and ASIC lodged documents.
● Large companies must submit financial statements.
● Public companies must have their financial statements audited.
For statutory needs of Houzit Pty Ltd especially in when need to assist in
generation of monthly BAS statements, and managing superannuation.
Workers or user needs the software for login access, multi-
user, and secure data.
Houzit need software for security security reasons such as to
provide a backup solution.
b. Account group
Account groups are used in preparing a budget by separating the revenue and
expense accounts into the profit budgets and the asset, liability and equity
accounts into the capital budgets like cash flow and capital expenditure.
c. Time period
- Water bill
- Waste removal
- Staff amenities
- Postage and printing
Risk management
Internal control
All discounts to be recorded by
company Reconcile cash registers daily
timesheets and supplier invoices shoud be signed or excessed by
proper authorisation
currency of asset register need to maintain by policy
communication lines need to be separate according to
different departments or duties
all houzit staff shoule be well trained according to their job
descriptions roster duties to minimize fraud possibility.
Audit trails
Assessment Task 2
Monitor and review budget
Variances report
Variances to Budget
Sold
Gross profit 1,459,526 1,415,904 43,622 -3% U
Gross profit % 43% 42% 0% -2% U
Expense
Fees
- Interest 21,127 28,150 7,023 33% U
Expense
- Bank Charges 400 380 20 -5% F
Maintenance
- Rent 660,127 660,127 0 0% F
- Telephone 2,997 3,100 103 3% U
Expense
- Luxury Car Tax 12,000 12,000 0 0% F
- Fringe Benefit 7,000 7,000 0 0% F
Tax
- Superannuation 37,404 37,404 0 0% F
- Wages & 415,600 410,500 5,100 -1% F
Salaries
- Payroll Tax 19,741 19,741 0 0% F
- Worker 8,312 8,312 0 0% F
Compensation
Total Expense 1,458,488 1,410,572 47,916 -3% F
(Before Tax)
Income Tax 311 1,600 1289 128% F
Debtor Days 21 22 24
282,913 279,988
Less GST Paid
56,512 57,132
GST payable
There are some issues are identified according to the information provided.
Such as:
Causes:
Variances
Variances to Budget
Expense
Fees
- Interest 21,127 28,150 7,023 24% U
Expense
- Bank Charges 400 380 20 -5% F
Maintenance
- Rent 660,127 660,127 0 0% F
- Telephone 2,997 3,100 103 3% U
Expense
- Luxury Car Tax 12,000 12,000 0 0% F
- Fringe Benefit 7,000 7,000 0 0% F
Tax
- Superannuation 37,404 37,404 0 0% F
MANGE FINANCES BSBFIM601A Page 14
AMARJIT KAUR ID;- 1113154
Compensation
Total Expense 1,458,488 1,410,572 47,916 3% F
(Before Tax)
Income Tax 311 1,600 1289 128% F
Actual to budget
There are many differences between the set budget of first qtr of the
Houzit and actual of the first qtr. Such as -6% differences in sales and 1%
in cost of good sold. Gross profit has a 1% if difference between in actual
and budget that is a favorable. There are many things are same in the
actual and budget such as - Accounting Fees, Depreciation, Insurance,
Luxury Car Tax, - Fringe Benefit Tax, Superannuation, Payroll and worker
compensation etc. . The big difference is in the net profit and income tax.
The biggest reasons for variances are occurred because of the recitation
hit to the economy and the bank interest rate are also increased. The one
other factor is discount that had to be given to generate the sales.
Performance
Recommendations
Analyzing profitability and cash flows should be take over a series of past
period to identify trends in the underlying data of this analysis should be on:
Evaluation
Budgets is prepared for all cost centres such as all cleaning and
maintenance charges, bank interest rates, insurance and all taxes.
Budget monitoring and reporting policy is shortened to monthly basis.
Restructure loan into fixed interest rate to take out the volatility in result