Budgeting and Finance Course

Embed Size (px)

Citation preview

  • 8/4/2019 Budgeting and Finance Course

    1/64

    SESSION 4: BUDGETING & FINANCE

    Objectives of this seminar:

    To introduce the concept of Accounts and Bookkeeping

    Main accounting concepts including double-entry, depreciation, accruals and

    prepayments

    Accounting Financial statements: Profit and Loss Account, Balance Sheet and

    Cash Flow Statement

    Budgets and Control

    Analysis of Accounts

    Introduction to Cost Centre Concept

  • 8/4/2019 Budgeting and Finance Course

    2/64

    The Accounting Concept

    Accounting is the language used by businesses to determine not only how their

    business is performing, but more importantly, to identify whether the business

    is profitable or not.

    The Accounting Concept is attributed to the works of a 15th century monk who

    studied and developed the concept of bookkeeping as the means of keeping

    organizational records.

    Accounting subsequently developed from bookkeeping as the method of

    maintaining records for profit-oriented organizations.

  • 8/4/2019 Budgeting and Finance Course

    3/64

    The Accounting Equation

    The Accounting equation is composed of the following items:

    Capital, which is defined as being all those items, and not only money, which

    are introduced into an organization by the owner(s) of the business.

    Assets, which are all those items which belong to the business, or else aredue to the business.

    Liabilities, which are all those items which are borrowed by the business, or

    else are due to someone else.

    The Accounting Equation is the following:

    ASSETS = CAPITAL + LIABILITIES

  • 8/4/2019 Budgeting and Finance Course

    4/64

    Example of the Accounting Equation

    When a supermarket is opened, the owner introduces Lm10,000 cash,

    Lm25,000 worth of Furniture and Lm15,000 worth of groceries. At this point,

    the total Assets of the supermarket amount to Lm50,000. The Accounting

    Equation is therefore:

    ASSETS = CAPITAL + LIABILITIES

    Lm50,000 = Lm50,000 + Lm0

    Following the first day of operations, the owner sells Lm2,000 worth of

    groceries for cash and reorders another Lm5,000 worth of groceries from

    suppliers. The Accounting Equation has now changed to the following:

    ASSETS = CAPITAL + LIABILITIES

    Lm55,000 = Lm50,000 + Lm5,000

  • 8/4/2019 Budgeting and Finance Course

    5/64

    Classification of Items in Accounting - I

    Accounting is composed of the following different groups or items:

    Fixed Assets, which refer to those assets which are purchased by the business

    or introduced into the business by the owner(s), which will be retained within

    the business for a considerably long period of time, normally more than one

    year.Examples are Land and Buildings, Machinery, Motor Vehicles and

    Furniture.Current Assets, which refer to those assets which are purchased by the

    business or introduced into the business by the owner(s), which will be resold

    or disposed of within a short period of time, which is normally less than one

    year. Examples are Stock, Debtors, Prepaid Expenses, Cash at Bank and

    Cash in Hand.

    Long-Term Liabilities, which refer to those liabilities which will be repaid

    after a considerably long period of time, which is normally more than one

    year. Examples are Bank Loans, Loans from individual businesses and any

    long-term creditors

  • 8/4/2019 Budgeting and Finance Course

    6/64

    Classification of Items in Accounting - II

    Current Liabilities, which refer to those liabilities which will be repaid

    within a short period of time, normally within one year. Examples are

    Expenses Owing, Creditors, Dividends Payable and Revenues Prepaid.

    Revenues, which refer to all those earnings that the business earns during a

    financial year. Revenues are accounted for when they are earned, and notwhen the actual money is received. Examples are Sales, Rent Receivable,

    Interest Receivable and Commission Receivable.

    Expenses, which refer to all those payments made by the business in its daily

    operations. Similar to revenues, expenses are accounted for when they are

    incurred, and not when the actual money is paid. Examples are Wages &Salaries, Rent, Water & Electricity, Stationery, Motor Vehicles Expenses and

    Depreciation.

  • 8/4/2019 Budgeting and Finance Course

    7/64

    Double-Entry Records

    Accounting is based on the Double-Entry System, which necessitates that for

    every debit entry made in one account, a simultaneous credit entry must be

    made in another account. For example, a payment of rent by cash of Lm40

    will result in an increase in the rent paid for the year of Lm40, but a decrease

    in the amount of cash held by the business of Lm40.

    The Double-Entry System for Assets, Liabilities, Capital, Revenues and

    Expenses is the following:-

    In the case of Assets and Expenses, an increase in the account is illustrated

    by debiting the account, whilst a decrease is accounted for by crediting the

    account.

    In the case of Liabilities, Capital and Revenues, an increase in the accountis illustrated by crediting the account, whilst a decrease is accounted for by

    debiting the account.

  • 8/4/2019 Budgeting and Finance Course

    8/64

    Books of Accounts

    The main books of accounts are the following:-

    The General Ledger, in which all accounts with the exception of debtors and

    creditors, cash and bank accounts.

    The Sales Ledger, in which are kept the accounts of all debtors.

    The Purchases Ledger, in which are kept the accounts of all creditors.Apart from these main books, a business also keeps the following books of prime entry:-

    The Cash Book, in which are kept the Cash and Bank accounts.

    The Sales Journal, in which are recorded all credit sales.

    The Purchases Journal, in which are recorded all purchases made on credit.

    The Returns Inwards Journal, in which are recorded all returns inwards from

    debtors.

    The Returns Outwards Journal, in which are recorded all returns outwards to

    creditors.

    The Journal, which is kept to record all corrections to errors made in the accounts.

  • 8/4/2019 Budgeting and Finance Course

    9/64

    Main Accounting Statements

    The main accounting statements that are kept by businesses are:-

    The Trial Balance, in which all outstanding debit and credit balances arematched and the totals of which must agree. If these totals do not agree,

    then there are some errors in the accounts.

    The Profit and Loss Account, from which a business determines whether it

    would have made a profit or loss for a particular period of time, normally

    one year.

    The Balance Sheet, which illustrates the financial position of a business at

    a particular point in time. This statement is a translation of the

    Accounting Equation, as the two totals of the balance sheet showing the

    assets, liabilities and capital must agree. If these two balances do not

    agree, then a mistake has been made in drawing up the Profit and Loss

    Account and the Balance Sheet.

    The Cash Flow Statement, which is a statement illustrating the financial

    liquidity of a business. In this statement are illustrated the main cash

    inflows, which are subsequently matched against the main cash outflows to

    determine the cash position as at a particular date. Similar to the Balance

    Sheet, this is a statement of the business position at a particular point in

    time.

  • 8/4/2019 Budgeting and Finance Course

    10/64

    Example of a Trial Balance

    The Trial Balance is made up of two columns - one for the debit account balances and the

    other for the credit account balances. A typical Trial Balance is the following:

    e t a i l s

    e b i t (

    m ) r e d i t (

    m )

    Land and Buildings 25,000

    Motor Vehicles 16,000

    Capital 48,000

    Stock 2,500

    Cash at Bank 8,500

    Creditors 50,000

    Debtors 68,000Rent 3,000

    Commission Receivable 8,500

    Water & Electricity 5,000

    Wages & Salaries 80,000

    Motor Expenses 6,500

    Rent Receivable 15,200

    Furniture 14,000

    Loan from Bank of Valletta 150,000

    Interest on loan 4,000

    Cash in Hand 150

    Depreciation on Motor Vehicles 5,000

    Depreciation on Furniture 3,500

    Bad Debts 5,200

    Stationery 6,350

    Computers 19,000

    271,700 271,700

  • 8/4/2019 Budgeting and Finance Course

    11/64

    Example of a Profit & Loss AccountThe Profit and Loss Account involves the matching of all revenues earned by the company against

    all expenses incurred by the company during a particular period. A typical Profit and Loss

    Account is the following:

    Lm Lm

    Opening Stock 300 Sales 6,700

    add Purchases 4,260

    4,560

    less Closing Stock (550)Cost of Goods Sold 4,010

    Gross Profit c/d 2,690

    6,700 6,700

    Wages 520 Gross Profit b/d 2,690

    Lighting and Heating 190

    Rent 240

    General Expenses 70

    Carriage Outwards 110

    Net Profit 1,560

    2,690 2,690

    Trading and Profi t and Loss Ac count for the year ended 31st ecem ber 1996

    wift

  • 8/4/2019 Budgeting and Finance Course

    12/64

    Example of a Balance Sheet

    The Balance Sheet illustrates a companys financial position at a particular point in time, similar to

    a photograph of the organizations financial health. A typical Balance Sheet is the following:

    Lm Lm

    Fixed Assets Capital

    Buildings 2,000 Balance at 1st January 1999 2,100

    Fixtures and Fittings 750 add Net Profit for the year 1,560

    2,750 3,660

    less Drawings (900)

    Current Assets 2,760

    Stock 550

    Debtors 1,200 Long-Term Liability

    Bank 120 Loan from J Marsh 1,000Cash 40

    Current Liabilities

    Creditors 900

    4,660 4,660

    B Bryant

    Balance Sheet as at 31st December 1999

  • 8/4/2019 Budgeting and Finance Course

    13/64

    Example of a Cash Flow Statement

    The Cash Flow Statement enables management determine the financial health of an

    organization. A typical Cash Flow Statement is the following:

    Lm Lm

    Source of Funds

    Net t 11,

    Depreciation 2, 10

    Cash romsaleofFixed Assets 450

    Increasein addebts provision 380

    Decreasein tock 2,320Increaseincreditors 1,590

    SaleofFixed Assets 900

    NewCapitalIntroduced 600 8,850

    Funds Generated from Operations 19,920

    less outsource of funds

    Increasein Debtors (5, 20)

    Loanrepaidto J orsey (6,000)

    Drawings (8,560)

    Funds Applied in the Business (20,280)

    DecreaseinCash Funds (360)

    Represented by:

    Cashand BankBalancesat1st January1999 4,060

    Cashand BankBalancesat31st December1999 3, 00

    (360)

    Cash Flow Statement for the year ended 31st December 1999

    R Lester

  • 8/4/2019 Budgeting and Finance Course

    14/64

    Question One:

    XYZ Ltd presents the following balance sheet as at 30th June 2000:

    During the month of July 2000, the company bought Lm50,000 worth of goods. It paid for

    Lm47,500 of this and also for the Lm3,500 owed at the beginning of July. Not all the goods

    were sold and the value of goods in stock at the end of July was Lm6,500.

    The company also paid out Lm80,800 in other expenses, and paid the tax due. There was tax

    owing of Lm2,500 at the end of July. In addition, a van was bought for Lm12,000, and the

    total depreciation charge for the month worked out at Lm3,200.

    Sales during July were Lm140,000, most of which was paid for with cash, except for one

    invoice for Lm6,000 which was unpaid at the end of July. The Debtors of Lm1,300 all paid

    up what they owed. Finally, it was decided that a dividend of Lm3,000 would be paid at the

    end of August 2000.

    You are to draw up the Profit and Loss Account, Balance Sheet and Cash Flow Statement for

    the month of July 2000

    F ixe d A sse ts 4 ,0 0 0 T ra d e C re d ito rs 3 ,5 0 0

    S to c k s 2 ,5 0 0 A c c rue d T a xa tio n 1 ,5 0 0

    D e b to rs 1 ,3 0 0

    C a sh 5 ,0 0 0 C a p ita l 7 ,8 0 0

    1 2 ,8 0 0 1 2 ,8 0 0

  • 8/4/2019 Budgeting and Finance Course

    15/64

    TheMain Accounting Concepts I

    The Going Concern Concept

    For the Final Accounts to be accurate, it is assumed that an organization will continuein existence for the foreseeable future, unless there is strong evidence to suggest thatthis is not the case. It is important to ensure that this assumption is correct, because adifferent set of accounting rules would be adopted if its immediate future is uncertain.

    TheMateriality Concept

    Strict application of the various accounting rules may not always be practical. Itcould involve work that may be out of proportion to the information that is eventuallyobtained. The materiality rule permits other rules to be ignored if the effects are notconsidered to be MATERIAL, that is, if they are not significant. If a certain item isIMMATERIAL, then it does not matter how it is shown in the accounts, because itcannot possibly have any effect on the results.

    The Accruals Concept

    A misleading impression would be given if the cash received was simply comparedwith the cash paid out during the same period. Account must also be taken foramounts owed to an organization at the end of an accounting period and amountspayable by the organization at the end of that same period. Such a system enables allthe incomes of one period to be MATCHED fairly against all the costs of the same

    period.

  • 8/4/2019 Budgeting and Finance Course

    16/64

    The Prudence Concept

    The preparation of the Final Accounts of a particular period must not be over-optimistic and too confident about future events. There may be, for example, undue

    optimism over the credit-worthiness of a particular customer. Insufficient

    allowance may, therefore, be made for the possibility of a bad debt. This might

    have the effect of overstating the profit in one particular period, and understating it

    in a future period. The Prudence rule is expressed in the form of a simple maxim:

    IF THERE EXISTS A DOUBT, OVERSTATE LOSSES AND UNDERSTATEPROFITS.

    The Consistency Concept

    This rule states that once specific accounting policies have been adopted, then they

    should be followed in all subsequent accounting periods. It would be considered tobe quite unethical to change those rules just because they were unfashionable, or

    because alternative ones gave better results. Of course, if the circumstances change

    radically, it may be exceptionally necessary to adopt different policies. The

    application of this rule gives confidence to users of accounting statements. If the

    accounts have been prepared on a CONSISTENT BASIS, the users can be assured

    that they are comparable with previous sets of accounts.

    TheMain Accounting Concepts II

  • 8/4/2019 Budgeting and Finance Course

    17/64

    Depreciation on Fixed Assets

    In the case of most Fixed Assets except Land and Buildings , it is a fact that the value of

    such Fixed Assets will diminish over time. This loss of value is called DEPRECIATION,

    and is a non-financial cost to the company, included with other expenses in the Profit andLoss Account.

    The three basic causes of depreciation are:

    Wear and Tear, as things get worn out with use.

    Obsolescence, as things become out-of-date or old-fashioned.

    Age, as second-hand assets are not as valuable as brand-new items.

    The main method of calculating depreciation in accounts is the STRAIGHT-LINE

    method.

    Having purchased the fixed asset, the steps involved in determining depreciation are:

    Estimate the useful life of the asset.

    Decide if there will be any value at the end of this period termed the residual

    value

    The difference between purchase price and residual value is the amount to be writtenoff over the life of the asset.

    The Straight-Line method involves charging the same amount of depreciation every

    year. This calculation is made from the following formula:-

    COST - ESTIMATED RESIDUAL VALUE

    ESTIMATED NUMBER OF YEARS OF USEFUL LIFE

  • 8/4/2019 Budgeting and Finance Course

    18/64

    Example of Provision for Depreciation

    Eddie bought a van for Lm5,000. He estimated that it would last four years

    and would be worth Lm200 at the end.

    To calculate the amount of depreciation to be provided for each of the four

    years, the formula used is:

    COST - ESTIMATED RESIDUAL VALUE

    ESTIMATED NUMBER OF YEARS OF USEFUL LIFE

    = Lm5,000 - Lm200

    4 years

    = Lm ,200 per annum

  • 8/4/2019 Budgeting and Finance Course

    19/64

    Capital and Revenue Expenditure

    Capital Expenditure refers to that expenditure incurred in procuring

    either fixed assets or parts of fixed assets, or else expenses that are

    required in order to improve the fixed asset or even to start working

    with the fixed asset.

    Examples, apart from the purchase price of a fixed asset such as

    machinery or motor vehicles, include installation charges, training to

    staff to commence working on the respective machinery, extensions

    to buildings and other start-up costs.

    Revenue Expenditure refers to that expenditure incurred by abusiness in operating the fixed assets.

    Such expenses include petrol, service and maintenance, repairs

    (motor vehicles), repairs and maintenance (buildings and machinery)

    and computer upgrades.

  • 8/4/2019 Budgeting and Finance Course

    20/64

    Interpretation of Accounting Statements

    Whilst it is useful to be able to describe the contents of a companys accounts,

    and to be able to say what the words mean, it is possible to get considerablymore out of the accounts if these are analysed.

    In analysing a companys accounts, it is important to determine for which

    reason these are being seen. For example, if accounts are analysed to

    determine growth potential, different questions would be asked than if

    accounts were to be analysed to determine the risks and rewards of identified

    options.

    The first step to take in analysing accounts is to classify the different questions

    to be asked into categories, so that one can focus attention on one aspect of the

    company at a time.

    Secondly, the amounts indicated in the financial statements should be reduced

    to manageable size and converted into ratios. Having determined the ratios, these should then be compared with other similar

    ratios, because the only sensible way of drawing a conclusion about a ratio is to

    use it to make a comparison.

    Once comparisons have been made, it is possible to draw conclusions which

    enable better views to be derived than before such ratios were determined.

  • 8/4/2019 Budgeting and Finance Course

    21/64

    Profitability Ratios

    Since it is not possible to tell by a quick glance at the accounts whether any

    profits made are satisfactory, measures of profitability are available to help us

    decide. The major ratios used are:

    Return on Capital Employed (ROCE): Net Profit x100%

    Total Capital Employed

    Gross Profit to Sales: Gross Profit x 100%

    Sales Net Profit to Sales: Net Profit x 100%

    Sales

    Earnings per Share: Profit after tax and dividends

    Number of Issued Ordinary Shares

    Dividend per Share: Total Dividends payable

    Number of Issued shares

    Dividend Cover: Earnings per share

    Dividend per share

    Dividend Yield: Dividend per share x 100%

    Market price per share

  • 8/4/2019 Budgeting and Finance Course

    22/64

    Liquidity Ratios

    Liquidity ratios attempt to determine a companys financial health. Such ratios

    help us decide whether the company is in danger of being short of money to

    meet debts. The major ratios used are:

    Current Ratio: Current Assets

    Current Liabilities

    Acid Test Ratio: Current Assets - Stock

    Current Liabilities

    Interest Cover: Total Profit

    Interest Paid

    Loan Cover: Fixed Assets (at book value)

    All medium and long-term debt

  • 8/4/2019 Budgeting and Finance Course

    23/64

    Gearing

    Gearing analyses a companys capital structure. In other words, throughgearing it is possible to determine how much of the total capital employed is

    owned by shareholders, and how much of it is owed to third parties through

    loans, long-term credits and other long-term liabilities. Such a position is

    found through a single ratio:

    Gearing Ratio: Total Borrowed Capital x 100%

    Total Share Capital

    The question of whether high gearing is better than low gearing is not a clear-

    cut case. In times of high profitability, high gearing is preferred since less

    shareholding will eventually result in higher dividends being earned.

    However, in times of low profitability, companies with high levels ofborrowing are at risk since their commitments will have to be met, irrespective

    of the levels of profits earned.

    It is very difficult to determine which is the acceptable level of gearing, as this

    depends on the company, its products, markets, industry life cycle, how much

    risk the owners and directors of the company are prepared to take.

  • 8/4/2019 Budgeting and Finance Course

    24/64

    Example of Interpretation of Accounting Statements The following figures are for AB Engineering Supplies Ltd at 31st December 1999

    Lm000s

    Turnover 160

    Gross Profit 40

    Expenses 8

    Fixed Assets 108

    Current Assets

    Stock 10Debtors 8

    Bank 2 20

    128

    Current liabilities 10

    Capital 118

    128Calculate:

    (i) Gross Profit as a percentage of Sales

    (ii) Net Profit as a percentage of Sales

    (iii) Net Profit as a percentage of Total Capital Employed

    (iv) Current Ratio

    (v) Acid Test Ratio

  • 8/4/2019 Budgeting and Finance Course

    25/64

    Solution to Example of Interpretation of Accounting Statements

    Gross Profit as a percentage of Sales:

    Gross Profit x 100% = 40 x 100% = 25%

    Sales 160

    Net Profit as a percentage of Sales:

    Net Profit x 100% = (40 - 8) x 100% = 20%

    Sales 160

    Net Profit as a percentage of Total Capital Employed:

    Net Profit x 100% = (40 - 8) x 100% = 25%

    Fixed Assets + Current Assets 128

    Current Ratio:Current Assets = 20 = 2 : 1

    Current Liabilities 10

    Acid Test Ratio:

    Current Assets - Stock = (20 - 10) = 1 : 1

    Current Liabilities 10

  • 8/4/2019 Budgeting and Finance Course

    26/64

    Question Two The summarized accounts of Hope Ltd for the years 1998 and 1999 are given below. Calculate the following ratios for

    1998 and 1999:

    Gross Profit as a percentage of Sales

    Net Profit as a percentage of SalesCurrent Ratio

    Acid Test Ratio

    Net Profit as a percentage of Capital Employed

    Expenses as a percentage of Sales

    Sales as a percentage of Capital Employed

    1998 1999Lm s Lm s

    Sales 8

    Less Cost of Sales 1 1

    Gross Pro fit

    Less Administration Expenses 8

    Less ebenture nterest

    Net Profit 1

    1998 1999 1998 1999

    Lm s Lm s Lm s Lm s

    rdinary Share Capital 1 1 ixed assets 11 1

    Profit and Loss Account 1 Stoc

    8 ebentures ebtors 8

    Creditors 1 1 an

    an verdraft 1

    1 1

    Trading and Pro fit and Loss Accounts for the year ended 1st ecember

    alance Sheets as at 1st ecember

  • 8/4/2019 Budgeting and Finance Course

    27/64

    Budgets and Budgetary Control

    A budget is a statement which expresses somebodys plans in quantitative,

    usually monetary, terms.

    The purpose of a budget is to give a manager the chance to determine for

    himself precisely how the part of the company for which he is responsible will

    perform.

    A budget also enables the Finance Department to plan how much money to

    borrow or invest at different times of the year.

    Individual departmental budgets form the basis by which total operating and

    financial plans can be made, as well as providing individual managers with a

    measure of their own performance.

    Apart from companies, budgets may also be used on a personal basis for

    individuals private affairs; income and expenditure are estimated and balanced

    to ensure that they have enough money in the bank.

    Budgetary Control is the name given to the control system which uses budgets

    as the basis for monitoring actual performance.

  • 8/4/2019 Budgeting and Finance Course

    28/64

    Key elements of a good control system

    There must be a plan, which may be expressed as a target, which must be capable of being

    compared with what is actually happening.

    Performance must be monitored as planned performance is compared with what is actually

    happening. For such monitoring to take place, the accounting information in the budget

    must be presented in the same way as the information in the actual accounts.

    Such monitoring must be made often to ensure that any variations between planned

    performance and actual events are identified before serious effects occur. Variances must be reported to the responsible manager, representing a feedback loop. All

    significant variances should then be fed back to the person responsible for the respective

    budget, in order to determine the cause and what action will be taken to make up for the

    variance.

    A decision must be taken by the responsible manager with regards to the action to take.

    Such action will be a choice from three options: do nothing at all, change the planned

    budget, or adjust operations.

    Often an adverse variance is used as a way of checking a managers performance. On the

    other hand, if the variance is favourable, too often nothing is said or done. When things are

    going according to plan, it is worth informing the people involved of the good news, as this

    has a threefold effect: it stops them worrying, it helps them resist the temptation to

    overbudget, and they feel good.

  • 8/4/2019 Budgeting and Finance Course

    29/64

    The Benefits of Budgeting

    The following benefits may be derived from the budgeting process:

    Planning and Coordination. Planning is the key to success in business and budgeting

    forces planning to take place. Moreover, budgeting provides for the coordination of

    the activities and departments of the organisation so that each facet of the operation

    contributes towards the overall plan.

    Clarification of Authority and Responsibility. Budgeting makes it necessary to

    clarify the responsibilities of each manager who is responsible for a budget. As a

    result, employees are able to clarify the authority and responsibility channels withinwhich they have to work.

    Communication. Since the budgetary process involves all levels of management, this

    is an important avenue of communication between top and middle management

    regarding the companys objectives and practical problems of implementing such

    objectives. Budgeting also communicates the agreed plans to all staff involved to

    ensure that coordination is achieved.Control. The process of comparing actual results with planned results and reporting

    on the variations sets a control framework which helps expenditure to be kept within

    agreed limits.

    Motivation.The involvement of lower and middle management in preparing budgets

    and establishing clear targets against which performance is judged have been found to

    be motivating factors.

  • 8/4/2019 Budgeting and Finance Course

    30/64

    Typical problems which may arise with budgeting

    The following problems may also arise during the budgeting process:

    Variances are frequent due to changing circumstances.

    Budgets are developed around existing organisation structures

    which may be inappropriate for current conditions.

    The existence of well documented plans may cause inertia and lack

    of flexibility in adapting to change.

    Badly handled budgetary systems which cause undue pressure or

    lack of regard to human resources may cause antagonism and maylower morale.

  • 8/4/2019 Budgeting and Finance Course

    31/64

    Master Budget The Master Budget refers to the overall Budgeted Operating Statements (normally the Profit and

    Loss Account and the Balance Sheet), which is composed of the different budgets that are

    compiled by the different departments. The following relates to the relationships between the major budgets in a manufacturing

    company:

    Production

    Overheads Budget

    Production Budget

    Selling &

    istribution Budget

    Material

    sage

    Budget

    ebtors Budget

    inished oods

    Stoc

    Budget

    Sales Budget

    Administration

    osts Budget

    irect Labour

    Budget

    apital penditure

    Budget

    Purchases Budget reditors Budget

    esearch & evelopment

    Budget

    ash Budget

    Master Budget ( ie

    Budgeted Profit andLoss Account and

    Balance Sheet

  • 8/4/2019 Budgeting and Finance Course

    32/64

    Main Budgets

    The main budgets that are normally developed are the following:

    Sales Budget, incorporating the expected amount of sales revenues

    from the different products and/or services that the company sells.

    Production Budget, which shows the different estimated costs of

    production from labour, materials and overheads expenses.

    Normally the Production Budget derives a production cost per unit,

    which is then used in defining the total cost of goods sold.

    Capital Expenditure Budget, which indicates the major capital

    costs that are expected to be incurred during the budget period. Ascapital expenditure affects cash flows, this budget represents an

    important input to identifying cash available for investments.

    Cash Budget, which illustrates the companys liquidity expected

    positions throughout the budgeted period.

  • 8/4/2019 Budgeting and Finance Course

    33/64

    Limiting Factor or Principal Budget Factor

    The limiting factor is that factor which at any given time effectively

    limits a companys activity. Such a factor may be customer demand,

    production capacity, shortage of labour or materials, space or

    finance.

    Because this factor constrains all plans and budgets, the limiting

    factor must be identified together with its effect on each of the

    budgets considered during the budget preparation process.

    Frequently, the limiting factor is customer demand or sales revenue,

    since a company normally has a specified market share. The

    company is therefore unable to sell all the output it can produce. The limiting factor can and does change, as when one constraint is

    removed some other limitation will occur. Therefore, any increase in

    market share will not necessarily enable the company to increase

    production, as this may be limited in production capacity.

  • 8/4/2019 Budgeting and Finance Course

    34/64

    Example of Budgets R Ltd manufactures three products: A, B and C. Using the following information, you are required toprepare budgets for the month of January for: (i) sales in quantity and value; (ii) production quantities;(iii) material usage in quantities; (iv) material purchases in quantity and value.

    Product Quantity Price each

    Sales A 1,000 Lm100

    B 2,000 Lm120

    C 1,500 Lm140

    Materials usedinthe companys products are:

    Material M1 M2 M3Unit Cost Lm4 Lm6 Lm9

    Quantities usedin units:

    Product A 4 2 --

    Product B 3 3 2

    Product C 2 1 1

    Finished Stocks:

    Product A B C

    Quantities at 1st January 1,000 1,500 500

    Quantities at 31st January 1,100 1,650 550

    MaterialStocks: M1 M2 M3

    Quantities at 1st January 26,000 20,000 12,000

    Quantities at 31st January 31,200 24,000 14,400

  • 8/4/2019 Budgeting and Finance Course

    35/64

    Solution to Example of Budgets

    A B C Total Value

    Sales quantities (units) 1,000 2,000 1,500

    Selling Price (per unit) Lm100 Lm120 Lm140

    Sales Value Lm100,000 Lm240,000 Lm210,000 Lm550,000

    A B C

    Sales (units) 1,000 2,000 1,500

    Add Closing Stock 1,100 1,650 550

    2,100 3,650 2,050

    Less Opening Stock (1,000) (1,500) (500)Required Production 1,100 2,150 1,550

    Production Budget

    M1 M2 M3

    Units Total Units Total Units Total

    A 1,100 4 4,400 2 2,200 Nil Nil

    B 2,150 3 6,450 3 6,450 2 4,300

    C 1,550 2 3,100 1 1,550 1 1,550

    Material Usage 13,950 10,200 5,850

    M1 M2 M3 Total

    Usage from budget 13,950 10,200 5,850

    Add Closing Stock 31,200 24,000 14,400

    45,150 34,200 20,250

    Less Opening Stock (26,000) (20,000) (12,000)

    Required Purchases 19,150 14,200 8,250

    Unit Cost Lm4 Lm6 Lm9

    Value of Purchases Lm76,600 Lm85,200 Lm74,250 Lm236,050

    Materials

    (iii) Material Usage Budget

    Materials

    (iv) Material Purchases Budget

    Products

    (i) Sales Budget

    Products

    (ii) Production Budget

  • 8/4/2019 Budgeting and Finance Course

    36/64

    Variance Analysis

    A variance is the difference between the standard or budgeted cost,and the actual cost incurred.

    The only purpose of variance analysis is to provide practical

    information on the causes of adverse company performance, so that

    management can improve operations, increase efficiency, utilise

    resources more effectively and reduce costs. The only criteria used to determine whether a variance should be

    calculated or not is its usefulness. If the variance to be calculated is

    not useful for management purposes, it should not be produced.

    Variances are qualified into three main areas: Labour, Materials and

    Overheads.

    Variances may be adverse (actual cost greater than standard) or

    favourable (actual cost less than standard)

    Each variance may be calculated according to two measurement

    criteria: price or rate, and usage.

  • 8/4/2019 Budgeting and Finance Course

    37/64

    Labour Variances

    Labour variances arise from the different wage rates paid as well as the longer

    or shorter times required to produce the actual quantities produced.

    There are three labour variances normally calculated:

    Direct Labour Rate Variance: defined as the difference between the

    standard and actual direct labour hour rate per hour for the total hours

    worked.

    (Actuallabourhours x Actualrate) - (Actuallabourhours x Standardrate)

    Direct Labour Efficiency Variance: defined as the difference between the

    standard hours for the actual production achieved and the hours actually

    worked, valued at the standard labour rate.

    (Actuallabourhours x Standardrate) - (Standardlabourhours x Standardrate)Direct Labour Total Variance: defined as the difference between the

    standard direct labour cost and the actual direct labour cost incurred for the

    production achieved.

    This is foundbyaddingthe Direct Labour Rateand Direct Labour Efficiency

    variances

  • 8/4/2019 Budgeting and Finance Course

    38/64

    Materials Variances

    Materials are charged to production at the standard price. Variances are subsequently

    calculated as they arise, resulting in a price variance which may be related to individual

    functions.

    There are three materials variances normally calculated:

    DirectMaterials Price Variance: defined as the difference between the standard

    price and actual purchase price for the actual quantity of material. (Actual purchase quantity x Actual price) - (Actual purchase quantity x Standard price)

    DirectMaterials Usage Variance: defined as the difference between the standard

    quantity specified for the actual production and the actual quantity used, at standard

    purchase price.

    (Actual quantity used x Standard price) - (Standard quantity used x StandardPrice)

    DirectMaterials Total Variance: defined as the difference between the standard

    direct material cost of the actual production volume and the actual cost of direct

    material.

    This is foundbyaddingthe Direct Materials Priceand Direct Materials Usagevariances

  • 8/4/2019 Budgeting and Finance Course

    39/64

    Fixed Overheads Variances I

    Fixed overhead variances relate to those overheads which are fixed in nature, and

    relate to those expenses that are frequently incurred in equal amounts.

    Fixed overheads are normally absorbed into production costs, resulting in the

    calculation of a Fixed Overhead Absorption Rate. This is found by dividing the

    budgeted fixed overheads with the standard hours produced.

    There are five fixed overheads variances normally calculated:

    Fixed Overhead Expenditure Variance: defined as the difference between the

    budget cost allowance for production for a specified control period and the actual

    fixed expenditure attributed and charged to that period.

    (Actualexpenditure onfixed overheads) - (Budgetedfixed overheads)

    Fixed Overhead Efficiency Variance: defined as the difference between thestandard cost absorbed in the production achieved and the actual direct labour

    hours worked.

    (Actuallabourhours x Fixed OverheadAbsorption Rate) - (Standard

    labourhours x Fixed OverheadAbsorption Rate)

  • 8/4/2019 Budgeting and Finance Course

    40/64

    Fixed Overheads Variances II

    Fixed Overhead Capacity Variance: defined as that portion of the fixed

    production overhead volume which is due to working at higher or lower

    capacity than the standard.

    (Budgeted Fixed Overheads) - (Actuallabourhours x Fixed Overhead

    Absorption Rate)

    Fixed Overhead Volume Variance: defined as the difference between the

    standard cost absorbed in the production achieved and the budget cost

    allowance for a specified control period.

    This is thefoundbyaddingthe Fixed Overhead Efficiencyand Fixed

    Overhead Capacityvariances

    Fixed Overhead Variance: defined as the difference between the standard

    cost of fixed overhead absorbed in the production achieved and the fixed

    overhead attributed and charged to that period.

    This is foundbyaddingthe Fixed Overhead Expenditureand Fixed

    Overhead Volumevariances

  • 8/4/2019 Budgeting and Finance Course

    41/64

    Variable Overheads Variances

    Variable overhead variances cover those overheads that are of a variable nature. In

    other words, variable overheads are related to the level of production, and are not time-

    based or fixed in any other way.

    Variable Overheads are normally absorbed into production costs, resulting in the

    calculation of a Variable Overhead Absorption Rate. This is found by dividing the

    budgeted variable overheads with the standard hours produced.

    There are three variable overheads variances normally calculated:

    Variable Overhead Expenditure Variance: defined as the difference between theactual variable overheads incurred and the allowed variable overheads based on the

    actual hours worked.

    (Actualvariable overheads) - (Actuallabourhours x Variable OverheadAbsorption Rate)

    Variable Overhead Efficiency Variance: defined as the difference between the

    allowed variable overheads and the absorbed variable overhead.

    (Actuallabourhours x Variable OverheadAbsorption Rate) - (Standardlabourhours x

    Variable OverheadAbsorption Rate)

    Total Variable Overhead Variance: defined as the difference between the actual

    variable overheads incurred and the variable overheads absorbed.

    This is foundbyaddingthe Variable Overhead Expenditureand Variable Overhead

    Efficiencyvariances

  • 8/4/2019 Budgeting and Finance Course

    42/64

    Example of Variances I

    The following is an abstract from the Standard Cost Card for Part No. 100X, and actual

    results for the month of May:Standard Cost Card(abstract) Part No. 100X

    Standard Cost/Unit

    Raw Materials 50Kgs @ Lm2.50/Kg Lm125

    Direct Labour 14 hours @ Lm2.75/hour Lm 38.50

    Lm163.50

    Actual Results for May

    Production 150 units

    Direct Material Purchases 7000 Kgs at a cost of Lm18,200

    Opening Stock Direct Materials 1300 Kgs

    Closing Stock Direct Materials 850 Kgs

    Wages paid (2020 hours) Lm5,858

  • 8/4/2019 Budgeting and Finance Course

    43/64

    Solution to Example of Variances IDirect Labour Rate Variance

    (Actuallabourhours x Actualrate) - (Actuallabourhours x Standardrate)

    (Lm5,858) - (2020 hours @ Lm2.75)

    = Lm303 Adverse

    Direct Labour Efficiency Variance

    (Actuallabourhours x Standardrate) - (Standardlabourhours x Standardrate)

    (2020 hours @ Lm2.75) - (150 x 14)hours @ Lm2.75

    = Lm220 Favourable

    Direct Labour Total Variance

    Direct Labour Rate Variance + Direct Labour Efficiency Variance

    = Lm303 Adverse + Lm220 Favourable

    = Lm83 Adverse

    DirectMaterials Price Variance

    (Actual purchase quantity x Actual price) - (Actual purchase quantity x Standard price)

    (Lm18,200) - (7000 Kgs @ Lm2.50)

    = Lm700 Adverse

    DirectMaterials Usage Variance

    (Actual quantity used x Standard price) - (Standard quantity used x StandardPrice)

    (7450 Kgs @ Lm2.50) - (150 x 50) @ Lm2.50

    = Lm125 Favourable

    DirectMaterials Total Variance

    Direct Materials Price Variance + Direct Materials Usage Variance

    Lm700 Adverse + Lm125 Favourable

    = Lm575 Adverse

  • 8/4/2019 Budgeting and Finance Course

    44/64

    Example of Variances II

    The following data refers to budgeted and actual results of February for

    Department Number 82:

    B

    udgetfor February: Department No. 82

    Fixed Overheads Lm11,480

    Variable Overheads Lm13,120

    Labour Hours 3,280 Hours

    Standard Hours of Production 3,280 Hours

    Actualresults for February: Department No. 82Fixed Overheads Lm12,100

    Variable Overheads Lm13,930

    Actual Labour Hours 3,150

    Standard Hours Produced 3,230

  • 8/4/2019 Budgeting and Finance Course

    45/64

    Solution to Example of Variances II

    Based on the budgeted figures, the overhead absorption rates are calculated as follows:

    Fixed Overhead Absorption Rate = Budgeted Fixed Overheads = Lm11,460 = Lm3.50 per hourBudgeted Activity Level 3280 Std Hours

    Variable Overhead Absorption Rate = Budgeted variable overheads = Lm13,120 = Lm4 per hour

    Budgeted Activity Level 3280 Std Hours

    Fixed Overhead Expenditure Variance

    (Actualexpenditure onfixed overheads) - (Budgetedfixed overheads)=(Lm12,100) - (Lm11,480)

    = Lm620 Adverse

    Fixed Overhead Efficiency Variance

    (Actuallabourhours x Fixed OverheadAbsorption Rate) - (Standardlabourhours x Fixed

    OverheadAbsorption Rate)

    =(3150 x Lm3.50) - (3230 x Lm3.50)

    = Lm280 Favourable

    Fixed Overhead Capacity Variance

    (Budgeted Fixed Overheads) - (Actuallabourhours x Fixed OverheadAbsorption Rate)

    =(Lm11,480) - (3150 x Lm3.50)

    = Lm455 Adverse

  • 8/4/2019 Budgeting and Finance Course

    46/64

    Fixed Overhead Volume Variance

    Fixed Overhead Efficiency Variance + Fixed Overhead Capacity Variance

    = Lm280 Favourable + Lm455 Adverse= Lm175 Adverse

    Fixed Overhead Variance

    Fixed Overhead Expenditure Variance + Fixed Overhead Volume Variance

    = Lm620 Adverse + Lm175 Adverse

    = Lm 795 Adverse

    Variable Overhead Expenditure Variance (Actualvariable overheads) - (Actuallabourhours x Variable OverheadAbsorption Rate)

    =(Lm13,930) - (3150 x Lm4)

    = Lm1330 Adverse

    Variable Overhead Efficiency Variance

    (Actuallabourhours x Variable OverheadAbsorption Rate) - (Standardlabourhours x

    Variable OverheadAbsorption Rate)

    =(3150 x Lm4) - (3230 x Lm4)

    = Lm320 Favourable

    Total Variable Overhead Variance

    Variable Overhead Expenditure Variance + Variable Overhead Efficiency Variance

    = Lm1330 Adverse + Lm320 Favourable

    = Lm1010 Adverse

    Solution to Example of Variances II ...continued

  • 8/4/2019 Budgeting and Finance Course

    47/64

    Question Three

    For Product X, the following data is given:

    Standards per unit of product:

    Direct Material 4 Kg @ Lm0.75 per Kg

    Direct Labour 2 Hours @Lm1.60 per Hour

    Actual details for given financial period:

    Output produced: 38,000 units

    Direct materials purchased: 180,000 Kgs for Lm126,000

    Direct materials issued to production: 154,000 Kgs

    Direct Labour: 78,000 hours worked for Lm136,500

    You are required to calculate the following variances:

    direct materials total

    direct materials price, based on issues to production

    direct materials usage

    direct labour total

    direct labour rate

    direct labour efficiency

  • 8/4/2019 Budgeting and Finance Course

    48/64

    Sources of Finance I

    An organization mayraisefinancefrom different sources:

    Owners capital. Many organizations start with the owner s putting into the

    business some or all of their money. This capital is used to buy assets which

    the organizations subsequently use in the daily operations of the business.

    Share Capital. If the respective organization is a limited liability company,

    the capital is divided into shares which are offered to the public for sale. In

    exchange for their money, shareholders receive a share certificate stating

    that they have a share in the ownership of the company.

    Loans. With small companies, loans are often provided from relatives of the

    owners, whilst in the case of larger companies, banks normally provide a

    large amount, although loans from individuals are also obtained. All loans

    are referred to as Loan or Borrowed Capital, and are shown in the Balance

    Sheet as Long-Term Liabilities.

  • 8/4/2019 Budgeting and Finance Course

    49/64

    Suppliers. Rather than obtaining money from suppliers, what happens is

    that companies normally delay paying their bills, and so has use of its money

    a little longer than it should. The difficulty with such financing is that

    suppliers may cease to want to do business with companies adopting this

    policy, particularly in the case of small companies.

    Other creditors. Apart from suppliers, most companies find that they owe

    money but have a while before cash has to be paid out. A typical example is

    company tax on profits, which is not due until the following year. Dividends

    are another example, which are paid at the end of the financial year.

    Retained profits. Once a business is making profits, these become the main

    source of finance that is generated by the business itself. In fact, what is not

    paid out to suppliers, government or shareholders is retained within the

    business for daily operations as an addition to the companys capital.

    Sources of Finance II

  • 8/4/2019 Budgeting and Finance Course

    50/64

    Capital Budgeting

    The allocation of funds for an investment in a project which involves an

    outflow of money now in return for future inflows is known as capital

    budgeting.

    An investment proposal should be judged in relation to whether it provides a

    return equal to, or greater than, that required by investors. One of

    managements key roles is the selection of projects on which the income fromthe investment exceeds the interest costs of its financing.

    The factors which are taken into account in investment appraisals include

    (a) the marginal costs and revenues of the project;

    (b) the source of funds for the project;

    (c) the certainty of the future cash flows;

    (d) the timing of the cash flows;

    (e) the existence of alternative opportunities;

    (f) taxation;

    (g) government policy.

  • 8/4/2019 Budgeting and Finance Course

    51/64

    Capital Investment Appraisal

    One of the most important tasks in capital budgeting is estimating future cash

    flows for a project.

    The reason we express the benefits expected in terms of cash flows rather than

    in terms of income is that cash is what is central to all the decisions of a

    company.

    A company invests cash now in the hope of receiving cash returns in a greater

    amount in the future.

    Only cash receipts can be re-invested in the company or paid to shareholders in

    the form of dividends.

    For each investment proposal, we need to provide information on expected

    future cash flows on an after-tax basis. In addition, the information must be

    provided on an incremental basis so that we analyse only the difference

    between the cash flows of the firm with and without the project.

  • 8/4/2019 Budgeting and Finance Course

    52/64

    Cash Flows versus Book Values

    We are considering the purchase of a machine to replace an old one. The information

    available is the following:

    Purchase price of new machine: Lm18,500Cost of installation: Lm1,500

    Life of new machine: 5 years

    Scrap Value: Nil

    The old machine can be sold for its book value of Lm2,000. Yearly cash savings before tax

    of the new machine is Lm7,600.

    We assume that the old machine had 5 more years to run, and that the depreciation is on astraight-line basis (i.e. Lm400 per annum) On the new machine, depreciation is also spread

    over 5 years and is therefore Lm4,000 per annum.

    Because we are interested in the incremental impact of the project, we must subtract

    depreciation charges on the old machine from depreciation charges on the new one to obtain

    the incremental depreciation charges associated with the project:

    Book Account (Lm) Cash Flow Account (Lm)Annual Cash Savings 7,600 7,600

    less Incremental Depreciation (3,600)

    Additional income before tax 4,000

    less Income Tax (17%) (1,300) (1,300)

    Additional income after tax 2,700 _

    Additional Net Cash Flow 6,300

  • 8/4/2019 Budgeting and Finance Course

    53/64

    Method One: Accounting Rate of Return

    The Accounting Rate of Return represents the average annual profits after

    taxes to the average investment in the project.

    The main advantages of this method are that it is simple to calculate; and the

    fact that it makes use of readily available accounting information, thus

    allowing it to be more easily understood by non-financial people.

    The disadvantages of this method include the fact that it fails to allow for the

    timing of cash flows; and since it is an average, it gives no weight to the

    duration of the earnings. Moreover, it is based upon profits and not cash flows,whereby the former are less relevant than the latter in calculating the returns on

    investments made.

  • 8/4/2019 Budgeting and Finance Course

    54/64

    Example of Accounting Rate of Return

    We are considering three projects with an initial investment of Lm500, zero scrap value, a

    life of 5 years, and the following profits, net of tax and depreciation:

    Year Project A Project B Project C

    Lm Lm Lm

    1 50 0 100

    2 50 25 75

    3 50 50 50

    4 50 75 25

    5 50 100 0

    250 250 250

    Calculate: (a) the Return on Initial capital; (b) the Return on Average capital.

    (a) The Return on Initial Capital

    1/5 x 250 1/5 x 250 1/5 x 250

    500 500 500

    = 10% 10% 10%

    (b) The Return on Average Capital

    The average capital is calculated by reference to the opening and closing book values:

    i.e. 500 + 0 = Lm250

    2

    The rate of return on all projects is therefore: 1/5 x 250 = 20%

    1/2 x 500

  • 8/4/2019 Budgeting and Finance Course

    55/64

    Method Two: Payback

    The payback period is the time it takes for the cash inflows from a project to

    amount to the cash outflows. It is one of the most frequently used methods of

    measuring the worth of an investment opportunity.

    The inflows involved are the average net incremental cash flows, meaning

    the increase in revenue plus the savings, if any, in marginal costs.

    The earnings to be taken are those after tax, since tax payments diminsh the net

    cash inflow, but before depreciation, since the provision for depreciation is

    purely a book-keeping transaction with no effect on cash flows. Under this method, the question is: How soon can we expect to recover the

    capital invested in the project?

    The main advantages of this method are that it is simple to calculate and easily

    understood by non-financial people, and when investment conditions are

    expected to improve in the near future, attention is directed to those projects

    which will release funds soonest to take advantage of the improving climate.

    The main disadvantages of this method are that it ignores cashflows after the

    payback period, and is hence biased against long-term investments. Moreover,

    as the payback method assumes all cash flows to be equally certain, no formal

    assessment is given to the risk factor. Normally, estimates of cash flows are

    likely to be less reliable the further into the future they are made.

  • 8/4/2019 Budgeting and Finance Course

    56/64

    Example of Payback

    It is proposed to introduce a new machine to increase production capacity. Two machines are available, Type

    A and Type B. The following information is available:

    Type A Type B

    Cost of machine Lm30,000 Lm63,000

    Estimated life (years) 5 10

    Increase in revenue per annum Lm3,000 Lm4,000

    No. of operators saved 9 11

    Average earnings of operators per annum Lm500 Lm500

    Additional maintenance costs Lm1,000 Lm1,500

    Expected savings in indirect materials Lm500 Lm200

    Expected savings in scrap losses Lm500 Lm800

    Statement of expected returns:

    Estimated working life 5 years 10 years

    Outflow (cost of machine) Lm30,000 Lm63,000

    Inflows:

    Increase in revenue per annum: Lm3,000 Lm4,000

    Savings in direct labour costs Lm4,500 Lm5,500

    Indirect labour costs (Lm1,000) (Lm1,500)

    Indirect Material savings Lm500 Lm200

    Scrap losses savings Lm500 Lm800

    Lm7,500 Lm9,000

    Payback period in years 4 7

  • 8/4/2019 Budgeting and Finance Course

    57/64

    Method Three: Discounted Cash Flows

    A major disadvantage of both the Payback technique and the Accounting Rate

    of Return is their failure to take account of the time value of money.

    People prefer money now rather than in the future for four reasons:

    Ability to spend it, since money held now can be spent immediately.

    Reduction of risk: until the money is received, there is a risk that the offer may collapse.

    Opportunity cost: money held now can be used within the business for expansion.

    Ability to invest: even if the money is not required now, it could be invested to

    accumulate a larger sum in the future. If an investment is offering 10% per annum interest payable annually, then the

    value of Lm1 at the end of the first year would be Lm1.10. Provided that the

    money was left on deposit at this rate, the value at the end of the second year

    would be Lm1.10 plus 10% of the re-invested sum of Lm1.10, equivalent to

    Lm1.21, and so on for successive years.

    In calculating discounted cash flows, all expected cash flows are discounted to

    present value using the required rate of return. If the sum of these discounted

    cash flows is equal to, or greater than, zero, the proposal is accepted. In other

    words, the project will be accepted if the present value of cash inflows exceeds

    the present value of cash outflows.

  • 8/4/2019 Budgeting and Finance Course

    58/64

    Present Value of Lm due at the end of N years

    N 5% 6% 7% 8% 9% 10% 11% 12% 13% 14% 15% 16% 17% 18% 19% 20%

    1 0.95238 0.94340 0.93458 0.92593 0.91743 0.90909 0.9009 0.89286 0.88496 0.87719 0.86957 0.86207 0.8547 0.84746 0.84034 0.83333

    2 0.90703 0.89000 0.87344 0.85734 0.84168 0.82645 0.81162 0.79719 0.78315 0.76947 0.75614 0.74316 0.73051 0.71818 0.70616 0.69444

    3 0.86384 0.83962 0.81630 0.79383 0.77218 0.75131 0.73119 0.71178 0.69305 0.67497 0.65752 0.64066 0.62437 0.60863 0.59342 0.57870

    4 0.82270 0.79209 0.76290 0.73503 0.70843 0.68301 0.65873 0.63552 0.61332 0.59208 0.57175 0.55229 0.53365 0.51579 0.49867 0.48225

    5 0.78353 0.74726 0.71299 0.68058 0.64993 0.62092 0.59345 0.56743 0.54276 0.51937 0.49718 0.47611 0.45611 0.43711 0.41905 0.40188

    6 0.74622 0.70496 0.66634 0.63017 0.59627 0.56447 0.53464 0.50663 0.48032 0.45559 0.43233 0.41044 0.38984 0.37043 0.35214 0.33490

    7 0.71068 0.66506 0.62275 0.58349 0.54703 0.51316 0.48166 0.45235 0.42506 0.39964 0.37594 0.35383 0.33320 0.31392 0.29592 0.27908

    8 0.67684 0.62741 0.58201 0.54027 0.50187 0.46651 0.43393 0.40388 0.37616 0.35056 0.32690 0.30503 0.28487 0.26604 0.24867 0.23257

    9 0.64461 0.59190 0.54393 0.50025 0.46043 0.42410 0.39092 0.36061 0.33288 0.30751 0.28426 0.26295 0.24340 0.22546 0.20897 0.19381

    10 0.61391 0.55839 0.50835 0.46319 0.42241 0.38554 0.35218 0.32197 0.29459 0.26974 0.24718 0.22668 0.20804 0.19106 0.17560 0.16151

  • 8/4/2019 Budgeting and Finance Course

    59/64

    Example of Discounted Cash Flow

    X Ltd is considering its capital investment programme. It will have to pay

    10% per annum to borrow any money required for investment. The following

    table shows the net cash flow per annum associated with three different

    projects, each having the same initial capital cost of Lm20,000. Evaluate the

    ranking of each project:

    Net Cash Flows

    Year 1 (Lm) Year 2(Lm) Year 3(Lm)

    Project A 10,000 10,000 10,000

    Project B 12,000 16,000 10,000

    Project C 16,000 16,000 Nil

  • 8/4/2019 Budgeting and Finance Course

    60/64

    Solution to Example of Discounted Cash Flow

    Year Discounting Factor

    at 10% Net Cash Flow Present Value Net Cash Flow Present Value Net Cash Flow Present Value

    1 0.9091 10,000 9,091 12,000 10,909 16,000 14,546

    2 0.8264 10,000 8,264 16,000 13,222 16,000 13,222

    3 0.7513 10,000 7,513 10,000 7,513 NIL NIL

    24,868 31,644 27,768

    (20,000) (20,000) (20,000)

    Net Present Value 4,868 11,644 7,768

    Ranking 3 1 2

    Project C

    Cost

    Gross Present Value

    Project A Project B

    Note that the relative desirability oftheprojects would change with changes in

    the discount rate. The higher the discount rate, the more attractive wouldbe

    theproject with the early cash inflows. The lower the rate, the less importantis the timing ofthe cash flows and the more valued is theproposal with the

    greatest absolute amount ofcash inflows.

  • 8/4/2019 Budgeting and Finance Course

    61/64

    Question Four

    A proposal has come before the Board of Directors of Solera Ltd for thepurchase of a machine to manufacture a new product. The expected results for

    the five year life of the machine are as follows:

    Year 1 Year 2 Year 3 Year 4 Year 5

    Lm Lm Lm Lm Lm

    Sales 20,000 22,000 23,000 16,000 12,000

    Direct Costs 10,000 12,000 13,000 10,000 8,000

    Depreciation 6,000 6,000 6,000 6,000 6,000

    Total Costs 16,000 18,000 19,000 16,000 14,000

    Profit/Loss 4,000 4,000 4,000 NIL (2,000)

    Soleras cost of capital is 12% per annum. Would you advise the company to

    invest in this machine?

  • 8/4/2019 Budgeting and Finance Course

    62/64

    The Cost Centre Concept

    A Cost Centre may be defined as a location, function or items of equipment in respect of which

    costs may be ascertained and related to cost units for control purposes.

    In practice, a cost centre is simply a method by which costs are gathered together, according totheir incidence, usually by means of cost centre codes.

    Cost Centre Number Cost Centre Name Head of Cost Centre

    100 Board Secretariat & Compliance Unit Ray Fava

    110 Chairman's Office Ivo Galea

    120 General Manager's Office Joe Azzopardi

    130 Executive Directors Edgar Borg

    150 Legal Department Dr Mario Caruana

    200 Strategic Business Development Unit Eng R Azzopardi Caffari

    250 Business Continuity Eng P Montanaro

    310 Finance Department Brenda Azzopardi

    350 Credit Control Peter Mifsud

    400 Sales Office Charles Zammit

    405 Customer Services Unit Charles Zammit

    410 Marketing Office Charles Sacco

    415 Cardphones Alfred Scicluna

    420 Directory Lino Agius Muscat

    445 Gozo Office Edward Mizzi

    510 General Administration Jesmond Camilleri

    515 Risk Management Frank St John

    520 Contracts & Procurement Ray Cini

    525 Facilities Management Unit Jesmond Camilleri

    530 Utilities Services Joe Briffa

    535 Stores Mario Tabone

    540 Transport Saviour Seychell

    550 Human Resources Management Karmenu Mifsud

    701 Office of AGM Access Networks Eng M Cachia

    703 Infrastructural Works Saviour Portelli

    706 Gozo Eng S Debrincat

    707 Operations & Maintenance - Acces s Networks Eng. J. Pace

    708 Shareholders Relations John Grima Calleja

    710 Operations & Maintenance - Switching Eng. A. Ghigo

    720 Transmission Department Eng. A. Cassar

    725 International Department Eng. M. Farrugia

    730 Central Engineering Services Eng J. Agius

    790 I.T. Department Eng. S. Baldacchino

    800 Annual General Meeting Ray Fava

    805 Internal Audit Ingrid Azzopardi

  • 8/4/2019 Budgeting and Finance Course

    63/64

    Cost Allocation and Apportionment

    Cost Allocation refers to the charging of identifiable items of costs to cost

    centres. In other words, where a cost, without division or splitting, can beclearly identified with a cost centre, then it can be allocated to that cost centre.

    It follows that direct costs, such as wages salaries, cables and other materials

    can be allocated to particular cost centres. However, cost allocation can

    equally apply to indirect costs such as computers, stationery, water and

    electricity and rent of premises. Although sometimes it is not possible to identify an item of cost with a cost

    centre, it is necessary to split a cost over several cost centres on some agreed

    basis. Rent and Water and Electricity, for example, are normally apportioned

    according to the floor area occupied by the various cost centres.

    The basis upon which the apportionment is made varies from cost to cost. Thebasis chosen should produce, as far as possible, a fair and equitable share of the

    common cost for each of the receiving cost centres. The choice of an

    appropriate basis is a matter of judgement to suit the particular circumstances

    of the organization and wherever possible there should be a cost/cause

    relationship.

  • 8/4/2019 Budgeting and Finance Course

    64/64

    Typical Cost Apportionments

    Basis Costs which may be apportioned on this basis

    Floor Area Rates, Rent, Heating, Cleaning, Lighting,

    Building Depreciation

    Volume or Space Occupeid Heating, Lighting, Building Depreciation Number of Employees in Canteen, Welfare, Personnel, Safety,

    each Cost Centre General Administration, Industrial Relations

    Book Value of Plant,

    Equipment, Premises, etc Insurance, Depreciation

    Stores Requisitions Store-keepingWeight of Materials Store-keeping, Materials Handling