Professional Documents
Culture Documents
Student Guide
Financial Management Block 2
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Units of Competency
This module is comprised of the following units of
competency:
Elements of Competence
Elements of Competence
Prepare budget
Finalise budget
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 1
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Table of Contents
Page
Units of Competency....................................................................................................................... 1
Methods of Assessment.................................................................................................................. 7
Assessment Outcomes................................................................................................................... 8
Reasonable Adjustment.................................................................................................................. 8
Assessment Schedule..................................................................................................................... 8
Assessment One: Case Studies......................................................................................................9
Assignment One: Case Studies - Marking Guide..........................................................................19
Assessment Two: Assignment......................................................................................................21
Assessment Two: Assignment - Marking Guide............................................................................23
Assessment Three: Project........................................................................................................... 25
Assessment Three: Project - Marking Guide.................................................................................27
Assessment Four: Written Test.....................................................................................................29
Assessment Four Part A: Written Test - Results Sheet.................................................................30
Assessment Four: Written Test Part B..........................................................................................32
Assessment Four: Written Test Part B- Results Sheet..................................................................33
Final Assessment Summary & Feedback......................................................................................35
Final Assessment Summary & Feedback......................................................................................36
Final Assessment Summary & Feedback......................................................................................37
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 2
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Program
This program is of eighty (80) hours duration: sixteen (16) hours per week for one teaching block
of five (5) weeks.
Module Overview
The first describes the performance outcomes, skills and knowledge required to interpret financial
information and reports used by organisations to monitor business performance and provide
information on operational or departmental financial activities
This second describes the performance outcomes, skills and knowledge required to take
responsibility for budget management where others may have developed the budget. It requires
the ability to interpret budgetary requirements, allocate resources, monitor actual income and
expenditure and report on budgetary deviations.
This third describes the performance outcomes, skills and knowledge required to analyse financial
and other business information to prepare and monitor budgets. It requires the ability to draft and
negotiate budgets, identify deviations and manage the delivery of successful budgetary
performance.
To achieve competency in this unit you must demonstrate you ability to:
1. Access and interpret financial information
2. Use and provide financial information
To achieve competency in this unit you must demonstrate your ability to:
1. Allocate budget resources
2. Monitor financial activities against budget.
3. Identify and evaluate options for improved budget performance
4. Complete financial and statistical reports
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 4
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
To achieve competency in this unit you must demonstrate your ability to:
1. Prepare budget information
2. Prepare budget
3. Finalise budget
4. Monitor and review budget
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 5
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Methods of Assessment
Case studies
This consists of four case studies in which students are provided with sets of financial information
related to hospitality scenarios and are asked to interpret the information and/or present it as a
short report.
Some of these may be done either in class, (individually) and others outside teaching hours
depending on the schedule. You should inform students when they are due.
Assignment
In this assessment, students are required to prepare a budget for personal finances and monitor it
over the 5 weeks of the course. They must then produce a budget report, identify any budget
variances, analyse the causes and propose ways of addressing variances in the future.
The assignment requires students to do a draft budget and consult with stakeholders before
finalizing it. Stakeholders could be other colleagues or yourself, if they do not wish to make
personal information known to others. The purpose of the consultation is to seek feedback. You will
need to inform them that all personal financial information submitted will be destroyed (or locked
securely). You may allow time in class to enable this consultation.
Project
This consists of a two part project in which students are to develop budgets and answer questions
around the budgeting situation, based on a hypothetical situation.
Answers will be individual, based on their own interpretation of the data. They should use
conventional formats and suitable software for presenting the budget. Responses should be
assessed using the Marking Guide.
Written Test
There are two parts. For Part A, students should be given two hours to complete the test. For Part
B, one and a half hours should be adequate.
Part A consists of 4 sections with questions designed to test both knowledge and skills: 5 multiple
choice questions, 10 filling in the blanks, 10 True/False and 18 Short Answer Questions. Students
must complete them all.
Tests should be administered according to the Assessment Schedule; Copies of the written test will
be given to the trainer/assessor by the Program Manager on the day of the written test. The rules
for the written test are explained below:
• Mobile phones must be off. They may not be placed on silent. Students who have been
found to have left their phone on will have their paper confiscated.
• Complete all questions as directed in pen – blue or black only.
• The use of electronic translators is not permitted.
• You may not talk at any time unless directed, including, when you are leaving the exam.
Students talking at any time, unless directed, will have their paper confiscated.
• Copying and cheating students will have their paper confiscated!
• Students leaving an assessment room will be deemed to have completed their assessment
and will NOT be permitted to return.
• Confiscated papers will not be assessed.
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 6
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Assessment Outcomes
The assessment result will be given as either:
• S – Satisfactory
• NS – Not Satisfactory – requires re-assessment
Students will be awarded C = Competent on completion of the unit when satisfied that the student
has completed all assessments and has provided the appropriate evidence required to meet all
criteria. If the student fails to meet this requirement they will receive NYC = Not Yet Competent
and will be eligible to be re-assessed.
To be deemed competent in the units, students must achieve satisfactory outcomes in both theory
and practical components of the units.
Reasonable Adjustment
Remember to make adjustment in the assessment methods for any learners with special needs,
particularly those with language and literacy requirements.
Assessment Schedule
2
Due Hand out
3
4
5 Due Due
Name:
Student Number:
Group:
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 7
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Teacher:
For this assessment you are to demonstrate your skills to access and interpret financial information
correctly and accurately as well as your ability to apply financial information to management
activities, identifying and using relevant business performance indicators and benchmarks for
decision-making purposes.
You will also be required to demonstrate your knowledge of the profit and loss statement and the
balance sheet as the key financial statements used to measure business performance.
There are four (4) case studies. You are to complete them all.
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 8
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Using the following information, prepare a Profit & Loss Statement for the Food & Beverage
Department (Year ended 30 June 2009)
Holmes Hotel
120 Rooms – average occupancy 87%
3 PAX per room (average)
Sales information:
• 75 seat restaurant
These figures are related from Thursday to Sunday. These figures drop by 20%
from Monday to Wednesday.
Cost information:
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 9
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
C.O.G. 432,175
OPERATING EXPENSES
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 10
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Required:
Based on the information provided by the owner of Sunshine Pty Ltd, answer all questions:
a. What is the amount of Sunshine’s Current Assets
b. What is the amount of Sunshine’s Total Assets
c. Prepare a balance sheet for the restaurant based on the information provided as of 30th of June
2005.
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 11
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
d. Prepare an Income Statement for the restaurant based on the information provided as of 30th
June 2005.
Revenue
Service Revenue 330
Expenses
Salary Expense (177)
Food & Beverage Expense (40)
Depreciation Expense (F&F) (20)
Depreciation Expense (Building) (10)
Miscellaneous Expense
Total Expenses
e. Briefly explain the role of the financial statements prepared in question c and d.
f. What key financial information operational managers can have access to by analysing: a) A
Balance Sheet
b) An Income Statement
g. The fire has destroyed the accounting records because Sunshine Pty was using a manual
accounting system. Would you recommend to the owners to switch to a computerized
accounting system? If so, what benefits/features regarding computerized accounting systems
would you use to support your argument?
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 12
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
ANSWERS
a) 780
b) 930
c) Prepared Above
d) Prepared Above
e) The financial statements are made to show the overall situation of the company, spe-
cifically to show the profit that is being made, the cashflow that are generated and the
financial position of the company. This information is useful for stakeholders and
individuals that are looking to either make transactions with the company or make
investments.
f) a) The operational manager can calculate various ratios from the Balance sheet(Quick
Ratio, Current Ratio, Debt/Equity Ratio and many more). The Current assets show
assets that are liquid, non-current assets are those which cannot be converted to cash
within a year whereas the Fixed Assets are used by the company to generate Revenes.
The current liabilities are short-term loans and payables, non-current liabilities are long-
term loans like mortgages whereas Equity is the investors amount. This gives an overall
standing of the company as the manager can see the assets & liabilities outstanding
b) The operational manager can calculate ratios such as (Gross Margin, Profit Margin,
Earnings per Share, Times Interest Earned and with a combination of Balance Sheet,
Return on Shareholders Equity. If the manager wishes to see the Income Statement in
its raw form, he can see the Sales that the company has done and the costs associated
with it and the profit that the company is making. Negative values would be an indicator
of a warning sign whereas he can compare the current year income statement with that
of previous years to see the overall performance of the company over the years.
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 13
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Paradise Reef is a Resort Hotel based in the famous Gold Coast. The resort has 75 guest
rooms and a small dining room with 40 seats. The following is a summary of financial
information provided by the resort’s manager for the month of March 2008.
a) Room revenue was $91,108.
b) A total of 1,798 rooms were occupied.
c) A total of 3,417 guests are using the 1,798 rooms occupied.
d) Dining room food revenue was $45,209.
e) Dining room beverage revenue was $14,810.
f) The dining room serviced a total of 3,720 guests.
g) Cost of sales, food was $18,904.
h) Cost of sales, beverage was $4,805.
i) Guest rooms labor costs were $21,867.
j) Dining room labor costs were $15,011.
Required
Based on the information provided by Paradise Reef calculate the following:
a) Rooms occupancy percentage:
b) Food cost percentage
c) Beverage cost percentage
d) Rooms labor cost percentage
e) Dining room labor cost percentage
f) Beverage sales revenue to food sales revenue percentage
g) Beverage sales revenue to rooms sales revenue percentage
h) If you were the manager of Paradise Reef and you had available $100,000 to invest in the
business operations, which one of the following actions you would support? (Justify your
answer based on the figures provided above)
a) Renovation of the premises in order to increase the number of guest rooms; or
b) Renovation of the dining area in order to increase the number of seats available.
i) Name two software packages that would be adequate for running this operation? What
softwares would recommend if the revenue was 5 times higher?
ANSWERS
a) 77% b) 80% c) 20% d) 59% e) 41% f) 33% g) 16%
h)
Guest Room Dining Room
Revenue: 91,108 Revenue: 60,019
Labor Cost: 21,867 Cost of Sales:
23,709
Return/Dollar: 4.17 Labor Cost: 15,011
Return/Dollar: 1.55
Since the Dollar return is more with Guest Room, therefore if I had an additional 100,000, I
would invest it further in increasing the number of guest rooms.
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 14
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
i) MYOB and Cashwhiz can be used to run this type of business, but if the business were to
grow 5 times more, then softwares like Quicken and MYOB can be used. It may also use
Micros Fidelio if a more sophisticated software is needed.
Increase (Decrease)
20X7 Amount %
Net Sales $858 ,000 $55,000 6.8
Cost of goods sold $513,000 $509,000 $4,000 0.8
Gross profit 17.3 $345,000 $294,000 $51,000
Expenses (revenues)
Selling expenses 10.5 $126,000 $114,000 $12,000
Administrative expenses (4.1) $118,000 $123,000 ($5,000)
Interest revenue ($4,000) --- ($4,000)
Interest expense 71.4 $24,000 $14,000 $10,000
Total 5.2 $264,000 $251,000 $13,000
Profit before income tax 88.4 $81,000 $43,000 $38,000
Income tax expense 94.1 $33,000 $17,000 $16,000
Net profit 84.6
$48,000 $26,000 $22,000
Increase
(Decrease)
20X7 20X6 Amount %
Assets
Current assets:
Cash at bank $29,000 $32,000 ($3,000) (9.4)
Accounts receivable, net $114,000 $85,000 $29,000 34.1
Inventories $113,000 $111,000 $2,000 1.8
Prepaid expenses $6,000 $8,000 ($2,000) (25.0)
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 15
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Required:
Analyse the financial statements provided by Catering on the Run and benchmark it against data
collected from industry average (provided in the table below). Write a brief report (250 words) to
your business partner regarding the proposed business acquisition. Ensure you include
calculations of the financial ratios used to arrive to your decision.
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 16
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
ANSWER
When an investor is looking to invest in a company, one of the most important ratio is the Return
on Net Worth. This ratio is similar to Return on Equity where we see how much return the
shareholders get on their investment. In this particular company, this ratio is well below the
Industry Average (only 13% as compared to market 40.85%). Another ratio that raises eyebrows is
the Inventory Turnover, the Industry average is 62.22 while this company only has a turnover of
4.58. This ratio deals with the Inventory that is sold during the year, since this ratio is so low, this
indicates that the company is not selling goods quickly and that demand for their products is low.
The Return on Sales ratio is also lower than the industry average (5.6%), this ratio is commonly
used to see the operational efficiency and profitability of the business. Although this ratio has gone
up from 3.2% (2006) to 5.6% (2007), it still remains below the industry average of 8.6%, this
means that the company is not efficiently generating profits from its revenues. The Return on
Assets ratio shows a similar story where the Industry average is 14.87% and the Company only
has a ROA of 6.1%, this ratio shows that the company is not effectively managing its assets and
economic resources to produce earnings. This is the reason why the Assets:Sales Ratio is almost
twice the industry average (0.92 as compared to industry 0.58) and has increased from 1.01
(2006) to 1.21 (2007). This further shows that the company is not able to convert assets into sales
and possibly a downturn in the business. Due to the reasons mentioned above, I believe they
should not invest in the business as it is performing well below the industry.
Student Name
Student ID
Assessor Name
Date of assessment
Assessment Case studies
Did the student: S NS Comments
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 17
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 18
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Date
Student signature
Name:
Student Number:
Group:
Teacher:
For this assignment you are to demonstrate your ability to develop and monitor a budget and to
manage finances within a budget. You must demonstrate your knowledge of:
You are to develop a budget for your own personal finances, monitor it over the 5 weeks of the
course and report on the budget variances at the end. You should include your income and all
costs! As part of developing the budget you will need to consult with colleagues or your
trainer/assessor to seek ideas and support and to make sure that you have addressed everything
in your budget. Discuss this with your trainer if you prefer to keep your financial information private.
(All information on your budget submitted will be returned.)
Tasks
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 19
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
1. Prepare for doing your budget. List all the factors that you will include. You must provide accurate
information about your income and costs (eg your wage and any other income, food, meal costs,
rent, transport, education costs, insurance etc)
You will need to do some research to get accurate information including income and expenditure for
previous time periods, and access documents such as invoices, bills etc
2. Prepare a draft of your budget including all income and all outgoings. Use suitable software to do
this.
3. You now need to consult on your draft budget. You can show the draft budget either to friends or
to colleagues, or you can show it to your trainer/assessor. The purpose is to seek feedback to
ensure you have a realistic budget and have included all relevant factors. You may arrange to do
this during class time or during one of the breaks.
4. Take into consideration any suggestions from your trainer or colleagues and finalise the budget.
5. Identify any internal and external factors that you think may have an impact on your budget and
make a list of them.
6. Monitor your budget (at least once during the 5 weeks of your course and again at the end) and
assess actual performance against your estimated performance
7. Prepare an accurate budget report showing variations between your budget estimates and actual
data. Use standard report format.
8. Write a brief report identifying possible causes for variations (if any). Suggest options for improved
performance in staying within your budgets next time.
Submit your budget together with your report to your trainer/assessor on the due date.
Assignment 2 - ANSWERS
Questions: 1,2,3,4
Week 1 Week 2 Week 3 Week 4 Week 5 Week 1 -5
Income: 1,0
Home Remittance 1,000 - - - - 00
Employment Income 500 500 500 500 2,5
00
500
Total Income 5 5 3,5
00 00 00
1 ,500 500 500
Expenses:
House rent 5 week 3
350 50
Food expenses for 5 week 100 100 100 100 5
00
100
Public transport expense 30 30
60
Car petrol and services 120 120 120 120 6
00
120
Vehicle registration 300 3
00
Movie tickets 16 16
32
House bills 200 100 300 100 8
00
100
Online shopping 89
89
Total Expenses 4 5 3 2,7
66 66 20 31
709 670
Net Total 1,034 7
69
(209) (66) (170) 180
5. Internal & External factors impacting the budget:
Internal
Unforeseeable personal financial commitments
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 20
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Medical urgency including days off from work for medical reasons
Delay in home remittance
Decision to not driver and take bus and vice versa
Change in employment income including variable compensation
External
Car repairs and/or maintenance
Delay in employment income payments from employer
Traffic ticket or violation
Marketing condition effecting employment
Change in petrol prices
Employment Income 500 450 50 500 500 - 500 500 - 500 500 - 500 450 50 2,500 2,400 100
Total Income Expenses: 1,500 450 1,050 500 1,500 (1,000) 500 500 - 500 500 - 500 450 50 3,500 3,400 100
Food expenses for 5 week 100 90 10 100 80 20 100 150 (50) 100 90 10 100 110 (10) 500 520 (20)
Car petrol and services 120 140 (20) 120 100 20 120 140 (20) 120 90 30 120 130 (10) 600 600 -
House bills 200 50 150 100 350 (250) 300 100 200 100 - 100 100 - 100 800 500 300
Total Expenses 466 280 186 709 1,011 (302) 566 406 160 670 561 109 320 651 49 2,731 2,909 (178)
Net Total 1,034 170 864 (209) 489 (698) (66) 94 (160) (170) (61) (109) 180 (201) 1 769 491 278
Student ID
Assessor Name
Date of assessment
Assessment Assignment
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 21
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Feedback to student:
The student’s
ove performancerall Satisfactory Not Satisfactory
is:
Is re-assessment Yes No
necessary?
Assessor Date
signature
Student Date
signature
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 22
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Name:
Student Number:
Group:
Teacher:
For this you are to demonstrate our ability to prepare budgets through the preparation of budgets for
two scenarios.
Part A
You and your partner are the owners of Country Haven, an 80 room motel in a country town
which you purchased in 2006. You have the responsibility of preparing next year’s budget from
the following information:
1. Prepare the Country Haven’s budget for next year. Assume a 365 day year. You must use a
conventional format for presenting the budget and should use suitable software.
2. The Country Haven has a restaurant which opens for breakfast, lunch and dinner for guests
and the public 7 days a week. Breakfasts are busy but lunches are very quiet. Dinners are busy on
Fridays and Saturdays but quiet for the rest of the week, especially on Mondays. During the week
there are 2 permanent staff in the kitchen and two on the floor. At weekends there are 4 in the kitchen
(including 2 extra casual staff) and 4 on the floor (including 2 casuals). The restaurant is running at a
loss, food costs are increasing and you and your partner decided you need to make some savings in
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 23
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
the operating budgets. Your partner, who looks after the catering area, developed the operating
budget for the restaurant.
Your partner showed the budget to the chef who complained angrily to him that the kitchen budget
allocated for next year was unfeasible and he could not possibly take any cuts. He said that the
restaurant budget was too high and should be cut instead. He insisted that the consumables budget
must be maintained. Your partner considered his protest and the following offer was made to him: cut
the consumables budget or save the required amount from the wages component. The amount
needed to be saved is the equivalent to a full time wage or two casual staff.
b) Was your partner unreasonable? It is always as black and white in budget situations?
Part B
You have also purchased a small café, Cozy Café nearby, which caters mainly for local town people
selling light eat-in and takeaway meals. Cozy Cafe started in January 2009. In December 2009 the
following information was collected:
2009: The cafe sold 54,600 meals, and the average price per meal was $10.50, resulting in $573,300
of sales revenue. They also sold 20,000 coffees. Coffees are sold for $2.50 and the cost price is
$1.10.
You estimate that for the next year the price per average meal could be increased to an average of
$13.00 and have also predicted that sales (in units) will increase by 10% in 2010. Coffee selling
prices will remain the same for the next year in order to stimulate an increase of sales by 20% for
the next year. You and your partner have anticipated the following expenses for 2010:
$75,000
Cost of goods sold
Rent $78,000
Wages $60,000
1. Based on the above information, prepare the following budgets for Cozy Café:
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 24
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
You should make up any details for budget items you require.
You must use conventional formats for presenting the budgets and use suitable software.
2. What are some internal and external factors that might affect the annual and operational budgets
of the restaurant and the café?
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018 Page 25
Assignment 3
Part A- 1. Budget for Year 2007
Expenditures:
Variable Cost $ 163,520.00 = 80 * 70% * 88 * 8 * 365
Annual Fixed cost $ 880,000.00
Total Expenditures $ 1,043,520.00 Net Income $
755,200.00
Part A - 2.a
The chef's could have looked internally to assess the possibility of optimizing the staff shifts to reduce
or manage cost as explained in 2.c. Other factors such as consumable wastage could be looked into as
well for opportunities. Revisiting the menu option while ensuring the quality can also be considered.
Part A - 2.b
The partner's response was not logical as the consumables could not be reduced due to higher prices.
On top of that, due to uncontrollable factor (consumable prices) partner is shifting the onus on the the
chef to save up the amount. In this case the increase price should be considered in the budget
however, consumable wastages may play the part in higher overall consumables
Part A - 2.c
Since of the price of food is generally increasing it seems reasonable to at least maintain the consumable
budget instead of cutting it. Dinner is not busy from Sunday to Thursday and lunch are generally slow as
well.
Therefore, the restaurant should budget for at least 2 part time staff in the morning during busy time.
Two-part time staff from Sunday to Thursday should save up the amount equivalent to one full time wage.
Alternatively, although Sunday is weekend only the mornings are bust therefore it's reasonable to not have 4
casual staff (2 in kitchen and 2 on the floor). This day is no different from Monday were only regular staff is
needed for operation.
$ $ $
780,780.00 60,000.00 840,780.00
Quantitiy
60,060 24,000
Price $ $
13.00 2.50
Total Sales
$ 840,780.00 $ 263,000.00
$ 75,000.00
$ 78,000.00
Profit & Loss Budget $ 60,000.00
$ 50,000.00
$ 577,780.00
Total Sales
COGS
Rent
Wages
Other Expenses
Part B - 2
Internal Factors
Wastage of raw materials could result in higher cost of sales
Productivity and quality of staff could impact both the price and demand
Decision to hire additional staff than expected as per budget
Composition of average sale price for meal may differ in 2010
Staff demand higher salary
Changes in restaurant open times
External Factors
Change in rent due to unforeseen circumstances
New restaurant in the area could impact the sales figures
Negative review by customer or food inspector
Staff demand higher salary
Increase in raw material prices or inflation
Change in the price by competitor
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Student Name
Student ID
Assessor Name
Date of assessment
Assessment Project
Parts A and B
Access and interpret the data and data
sources they required for the budget
preparation?
Analyse any internal and external factors
for potential impact on the budget?
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018
Page 27
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Feedback to student:
Part A
Name:
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018
Page 28
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Student Number:
Group:
Teacher:
Instructions:
This test has four (4) sections. You must complete them all.
Student ID
Assessor name
Q1 Q3 Q3 Q4 Q5
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018
Page 29
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Q1 Q3 Q3 Q4 Q5
Q6 Q7 Q8 Q9 Q10
Q1 Q3 Q3 Q4 Q5
Q6 Q7 Q8 Q9 Q10
Q2
Q3
Q4
Q5
Q6
Q7
Q8
Q9
Q10
Q11
Q12
Q13
Q14
Q15
Q16
Q17
Q18
The student’sge overall was Satisfactory Not satisfactory
knowled
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018
Page 30
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Feedback:
Assessor’s signature
Student’s signature
Date of assessment
Name:
Student Number:
Group:
Teacher:
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018
Page 31
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Student ID
Assessor name
SITXFIN003 Work within a budget
Unit of Competency
SITXFIN004 Prepare and monitor budgets
Assessment Written Test Part B
Overall student Response
performance Comments
S NS
Part B Short Answer Questions
Q1
Q2
Q3
Q4
Q5
Q6
Q7
Q8
Q9
Q10
Q11
Q12
The student’s knowledge overall was Satisfactory Not satisfactory
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018
Page 32
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Feedback:
Assessor’s signature
Student’s signature
Date of assessment
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018
Page 33
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Student ID
Student Name
Date of
Assessor Name
Completion:
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018
Page 34
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Student
Student ID
Name
Date of
Assessor Name
Completion:
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018
Page 35
SIT40516 Certificate IV in Commercial Cookery Block F
SIT50416 Diploma in Hospitality Block A
Student
Student ID
Name
Date of
Assessor Name
Completion:
FM2 - SITXFIN002, SITHXFIN003, SITXFIN004 - CC Block F/ Hosp Dip Block A - Student Guide - Reviewed Jan 2018
Page 36