Unit 9: MACB Individual Assignment
BTEC EDEXCDEL HND DIPLOMA IN BUSINESS (MANAGEMENT & HUMAN RESOURCES) OFFERED BY INTERNATIONAL COLLEGE OF BUSINESS AND TECHNOLOGY
UNIT 09: MANAGEMENT ING: COSTING AND BUDGETING
NAME: ADIL MUHAMMED NAZEER
BATCH NUMBER: BM-25
ICBT KANDY CAMPUS
SUBMITTED TO: MR.T.SOORIYARACHCHI
DATE OF SUBMISSION: 14th-October-2013
BM-25
1
Unit 9: MACB Individual Assignment
Acknowledgment It is with heartfelt gratitude and appreciation I place on record the unstinted guidance of lecturer, MR.T.SOORIYARACHCHI, all my batch mates for the valuable ideas we exchanged with each other on the assignment and my parents who have been behind my every effort. Sincerely, Adil.
BM-25
2
Unit 9: MACB Individual Assignment
:Executive Summary The various costs available for an organization to choose were briefed, including the relevant methods of costing and the .appropriate techniques needed to analyze costs
Furthermore, in relation to efficiency, the methods to reduce costs to increase value within the business were proposed, with aid to performance indicators that can be used to identify potential improvements to increase business value. Thereby, the system of budgeting and forecasting and its methods for an organization were explained and then certain budgets were created in relation to the case given. Lastly, the different types of variances were calculated, to show any adverse or favorable results, and thereby the adverse results being corrected.
BM-25
3
Unit 9: MACB Individual Assignment
Contents Learning Outcome 1...........................................................................5 The different types of costs that an organization has to incur and the different costing methods.........................................................5 Calculation of the unit cost, selling price and profit per unit..........8 Operating statement based on marginal and absorption costing...9 FIFO method..................................................................................10 LIFO method..................................................................................11 AVCO method................................................................................12 Standard pricing method..............................................................13 Store ledger..................................................................................14 Learning Outcome 3.........................................................................15 The purpose, advantage and disadvantages of budgeting for Royal Auto Mart......................................................................................15 Fixed budgets................................................................................17 Flexible budgets............................................................................18 Zero base budgets........................................................................19 Cash budget statement of company zero.....................................20 Learning outcomes 2 & 4.................................................................22 Calculation of different variances.................................................22 Summary of cost variances...........................................................27 Sales variances.............................................................................28 Statement to show the changes from budgeted to actual profit by using variances.............................................................................29 How the organization can improve its performance for the next year...............................................................................................30 References:......................................................................................32 BM-25
4
Unit 9: MACB Individual Assignment
BM-25
5
Unit 9: MACB Individual Assignment
Learning Outcome 1 The different types of costs that an organization has to incur and the different costing methods There are various costs that any organization incurs and these can be classified into different types, which will be explained in a .systematic way :The product costs These are costs that are part of the cost of production of a product. These product costs can be further classified into costs that are still ,relative to the manufacturing process Direct materials cost: Costs that are directly related to the finished product and can be directed back to a specific unit, for example, leather used in car seats, therefore any costs incurred in buying and handling of these raw materials are taken into consideration as direct cost
Indirect materials cost: Costs that are not directly related to a finished product and that cannot be traced back to a specific unit. These are costs of materials that were used to the production process. For example: Stitching machinery related costs that were used to stitch out the leather used for car seats
Direct labor: Labor costs that are directly related to the manufacturing of a product in the production process. For example: The cost of the wage or salary paid to the tailors used to stitch the leather
BM-25
6
Unit 9: MACB Individual Assignment
Indirect labor: Labor costs that are not directly related to the manufacturing process of a product, but their service is necessary for the finishing point of the production. For example, the cost of wages paid to machinery maintenance workers
Direct overhead costs: Costs or expenses related to the production of a good other than materials or labor cost. For example, the cost of factory electricity used during the production process
Indirect overhead costs: Costs or expenses that are not directly related to the production of a good other than materials and labor cost, or rather the costs incurred in bringing the finished product to the customer. For example, the cost of selling and distribution, or salaries of ants or office istration workers
:Then the period costs These are costs that are not related to the product or the production process. These are costs treated as expenses in the period in which they are incurred, such as marketing and istrative costs
There are different methods to cost ascertaining based on nature of the type of production a business has. In order to ascertain these costs correctly, they are classified into job costing, batch costing and process costing.
Job costing:
BM-25
7
Unit 9: MACB Individual Assignment
It’s where the costs are ascertained on various sorts of jobs which have different specifications. All sorts of costs such as labor and material can be traced back to the job done. For example, 5 labors were needed to the job of producing seat leather.
Batch costing: It is where products of mostly identical nature are produced in batches. Each batch is treated as a separate job where the unit cost is the ratio of the total cost of the batch to the number of units in the batch. The cost of a batch can be averaged over the units produced. For example, in bakeries, where bread is produced in batches, where the cost of the materials needed for the bread production and the labor needed for the production of the bread will be ascertained to that particular batch.
Process costing: It is the costing ascertained to products that go through different processes during production. For example, in vehicle manufacturing, the first process is to build the chassis, then the second process is to fit the interior, third process is to paint on the chassis, and so on. The costs such as material and labor are ascertained to the process they were used for.
BM-25
8
Unit 9: MACB Individual Assignment
Calculation of the unit cost, selling price and profit per unit Production 600000 Sales 570000 VC 35000 FC 70000 Selling & =[x2%(2*570000)] istration TC
22800 127800
Unit cost of
0.213
production Markup 40% Selling price Profit per unit (SP-TC)
0.0852 € 2.0852 € 1.8722
BM-25
9
Unit 9: MACB Individual Assignment
Operating statement based on marginal and absorption costing
:Absorption costing € Sales Less: Cost of goods
€ 1188564 )=570000*0.213
sold Gross Profit
(121410 1067154
Less: expenses Selling and
(22800)
istration Net profit
1044354
:Marginal costing € Sales Less: Variable cost of
€ 1188564 )=570000*0.058
goods sold GP
(33060 1155504
Less: expenses Fixed and variable
(22800)
selling & Net profit
1132704 :Workings Variable cost per unit: 35000/600000 = 0.058
FIFO method
BM-25
10
Unit 9: MACB Individual Assignment
Date Qty 6/8 6/12
500 375
Receipts Unit Amou price 2 2.2
nt 1000 825
6/18
6/22
Qty
price
500 200 700 250
2.5
Issues Unit Amou
2 2,2
nt
175 175 350
2.2 2.5
500 375 875
nt 1000 825 1825
175 250 425
385 625 1010
75
187.
1000 440 1440
625
6/30
Balance Qty Amou
385 437.5 822.5 5
Closing stock is 75 units at a price of 2.5. Therefore 75 x 2.5 = €187.5
Date Qty 6/8 BM-25
500
Recepits Unit Amou price 2
nt 1000
Qty
LIFO method Issues Balance Unit Amou Qty Amou price
nt 500
nt 1000 11
Unit 9: MACB Individual Assignment
6/12
375
2.2
825
6/18
6/22
375 325 700 250
2.5
2.2 2
250 100 350
2.5 2
825 1825
175 250 425
350 625 975
75
150
825 650 1475
625
6/30
375 875
625 200 825
Closing stock is 75 units at a price of 2. Therefore 75 x 2 = € 150
AVCO method Date Qty 6/8 6/12
500 375
Receipts Unit Amou price 2 2.2
nt 1000 825
6/18 6/22
BM-25
Qty
price
700 250
2.5
625
Issues Unit Amou
2.086
Balance Qty Amou
nt 500 375 875
nt 1000 825 1825
175 250 425
365 625 990
1462
12
Unit 9: MACB Individual Assignment
6/30
350
2.329
816 75
174
:Workings Unit price for qty 700 issued= [(500*2)+(375*2.2)] / 875 = 2.086 Unit price for qty 350 issued= [(175*2.08)+(250*2.5)] / 425 = 2.329
Closing stock is 75 units at a price of 2.3. Therefore 75 x 2.329 = € 174
Standard pricing method Date Qty 6/8 6/12
500 375
Receipts Unit Amou price 2 2
nt 1000 750
6/18
6/22
BM-25
Qty
price
500 200 700 250
2
500
Issues Unit Amou
2 2
Balance Qty Amou
nt 500 375 875
nt 1000 750 1750
175 250 425
350 500 850
1000 400 1400
13
Unit 9: MACB Individual Assignment
6/30
175 175 350
2 2
350 350 700 75
150
Closing stock is 75 units at a price of 2. Therefore 75 x 2 = € 150
Store ledger Date 6/8 6/12 6/18 6/22 6/30
BM-25
Purchases 500 375
Issues 700
250 350
Balance 875 175 425 75
14
Unit 9: MACB Individual Assignment
Learning Outcome 3 The purpose, advantage and disadvantages of budgeting for Royal Auto Mart For the organization of my choice, Royal Auto Mart, budgeting plays a major role in the daily operations of the business. The business specializes in importing vehicles from external countries and focuses .on selling them within Sri Lanka The use of finance as a resource within the business is of a very critical nature, since it is not a manufacturing business. The main resource for such an importing business would be the funds and finance available in the business that is used for the purchasing and import costs. Budgeting helps the company to forecast their future potential cash inflows from sales of vehicles as well as outflows and thereby set up their financing accordingly whilst also being able to .foresee any such downturns The budgeting information can be ed through the company as a means of communication so that the different parties may adhere to .the budgeted norms and thereby avoid any feuds This may also result in individuals within the organization being able to have a set target as shown in the budgeting information which .they can follow up to and see if their resources are as budgeted There are many advantages that this organization can face through ,the use of budgeting, as mentioned earlier They will be able to control activities within the business by setting out a budget for such certain activities Employee motivation as they are able to act upon a target set by the budget, as they have employees in Sri Lanka and externally A core budget could link all departments or branches of that single organization BM-25
15
Unit 9: MACB Individual Assignment
Resource allocation, or rather, finance allocation will be more efficient within the business They can review their profitability, as budgeting helps them to forecast their inflows and compare them with outflows They can review their assumptions through forecasting for different periods The allocation of cash for different activities such as daily operational activities or even large scale cash allocations such as the cost of importing and purchasing vehicles They may be able to find a huge downturn when budgeting. For example, the company can look into places bringing about the largest outflow and seek ways to correct them
,However, budgeting may also prove heinous for such organizations For a company that runs resources in many countries, this may result in conflicts between individuals or managers, since the finance allocation as per the budgeting information may not be .accepted by the two parties Although employees may make use of budgeting to attain targets, they may see it as a pressure point on their activities, fearing that they may not achieve it Since these are forecasts, the costs or values may be over estimated or under estimated, thereby not giving a realistic view for the company Any such forecasting values that arise wrongly, may result in wrongful allocation and may either be wasted or under funded
BM-25
16
Unit 9: MACB Individual Assignment
BM-25
17
Unit 9: MACB Individual Assignment
Fixed budgets A fixed budget is established for a specific level of activity and is not adjusted to the actual level of activity attained at the time of .comparison between the budgeted and actual results
Naturally, a fixed budget is established only for a short period of time where the budgeted level of activity is expected to be attained to the maximum possible extent. It is more suitable for fixed expenses, i.e. the expenses which have no relation with the level of .activity Budgets remain the same regardless of the activity level actually .that takes place within the organization It is not adjusted with the actual activity taking place, meaning that the budget remains the same whether the actual activity level .increases or decreases .This sort of budget is prepared for a specified level of activity It may be of importance to a company as they will be able to control the costs within the business using this form of budget, as they will .try to keep costs within the fixed budget However in comparison to other forms of budgets, the fixed budget is less efficient when it comes to budgeting, as this only provides a basic outline to follow and does not take into consideration any .possible changes
BM-25
18
Unit 9: MACB Individual Assignment
Flexible budgets - These budgets are designed to change in relation to the level of
activity attained within the organization. - They are prepared for a range of activities. - The flexibility is due to the reason that it recognizes the behavior of costs such as fixed and variable costs. - It helps in the facilitation to measure and control performance.
It can be important to a company because it enables a company to view realistic and reliable information on the forecasted data in comparison to the actual results. This means that it provides much higher cost control over a business function and makes it more aggressive.
BM-25
19
Unit 9: MACB Individual Assignment
Zero base budgets - Budgeting starts from zero which means that, in simple words, the total income minus the total expense equals zero. - The budgeting done for each period is started and formulated from zero, meaning that past information will not influence the budgeting process being done. - All activities are evaluated each time a budget is formulated and every item of expenditure in the budget is fully justified.
This would be important for the company due to many reasons. - The resource allocation is carried out more efficiently - It avoids any form of over budgeting - Also avoids any wastages of resources - While budgeting this way, more cost effective ways to improve operations may be found
BM-25
20
Unit 9: MACB Individual Assignment
Cash budget statement of company zero Ma
Jun
y
July
Aug
e
Sep
ust
t
Openin
500
5300
6575
9700
1156
.g bal Sales
00 100
0 6000
0 4000
0 1000
00 1240
00 600
2500
1500
0 1860
0 1650
0 8400
0 3100
0 2750
0 3000
0
0
0 1531
0 1745
00
00
00
Insuran
1000
ce
0 1257 50
Purchas
112
375
5000
750
es
50
0 150
2250
0 300
00
0
00
4000
400
3000
0 300
3000
0 300
Wages
40
400
400
Overhe
00 30
0 300
0 300
00
0
0 300
ads Tax
0
BM-25
0
)
)
)
)
)
700
1825
2875
3750
4750
(0
(0
(0
(0
(0 21
Unit 9: MACB Individual Assignment
Balance
530
6575
9700
1156
1270
00
0
0
00
00
Workings: (Receipts from sales and payments for purchases)
Sales (on month) Sales (2nd month) Sales (3rd month)
Sales (on Sales (2nd Sales (3rd Purchases (on Purchases (next
BM-25
month) month) month) month) month)
May x 50% = 10000 20000 x 30% = 6000 20000 x 20% = 4000 20000
x 50% = 25000 x 30% = 15000 x 20% = 10000 x 75% = 11250 3750 = 11250 –
June 50000 50000 50000 15000 15000
July 62000 62000 62000 20000 20000
Sales (on Sales (2nd Sales (3rd Purchases (on Purchases (next
month) month) month) month) month)
x 50% = 31000 x 30% = 18600 x 20% = 12400 x 75% = 15000 5000 = 15000 –
Sales (on Sales (2nd Sales (3rd Purchases (on Purchases (next
month) month) month) month) month)
August x 50% = 27500 55000 x 30% = 16500 55000 x 20% = 11000 55000 x 75% = 22500 30000 7500 = 22500 – 30000
Sales (on Sales (2nd Sales (3rd Purchases (on
month) month) month) month)
x x x x
50% 30% 20% 75%
= = = =
September 30000 60000 18000 60000 12000 60000 30000 40000 22
Unit 9: MACB Individual Assignment
Purchases (next month)
BM-25
10000 = 30000 – 40000
23
Unit 9: MACB Individual Assignment
Learning outcomes 2 & 4 Calculation of different variances Operating profit variance Budgeted Sales Less: COS Contribution Less: FC Operating profit
180000 (150000) 30000 (15000) 15000
Actual Sales Less: COS Contribution Less: FC Operating profit
180200 (157600) 22600 (15600) 7000
Direct material variance
BM-25
24
Unit 9: MACB Individual Assignment
Price variance= (Actual qty x std cost per unit) – Actual cost 11600 – (x 0.2 55000) = 11600 – 11000 = Adverse (Actual price is higher than the 600 = standard price by this amount)
Cost variance= (Std cost x Std qty) – Actual cost 11600 – (x 10600 1) = 11600 – 10600 = Adverse (Actual cost is higher than the 1000 = standard cost by this amount)
Usage variance= (Actual qty used – Std qty for actual prod) x Std cost x 0.2 (55000 – 53000) = x 0.2 2000- = Adverse (Actual qty usage is higher than 400 = the standard qty usage)
BM-25
25
Unit 9: MACB Individual Assignment
Direct labor variance Rate variance = (Actual rate per hour – Std rate per hour) x actual hours worked x 41300 (1.50 – 1.52) = Adverse (Actual rate is higher than the 826 = standard rate by this amount)
Cost variance = (Std rate per hour x Std hours) – Actual labor cost 63000 – (x 10600 6) = 63000 – 63600 = Favorable (Actual labor cost is less than 600 = standard labor cost)
Efficiency variance = (Actual hours – Std hours for actual production) x Std rate per hour x 1.5 (42400 – 41300) = x 1.5 1100 = Favorable (Actual hours worked is less 1650 = than the budgeted hours)
BM-25
26
Unit 9: MACB Individual Assignment
Variable overhead variance Cost variance = Actual variable exp – (Std hours x Variable prod overhead absorption rate) (x 2 42400) – 83000 = 84800 – 83000 = Favorable (Actual cost is lower than the 1800 = budgeted cost)
Efficiency variance = (Std hours – Actual hours) x Std rate per hour x 2 (41300 – 42400) = x 2 1100 = Favorable (Actual variable o/h is lower 2200 = than the budgeted)
O/H expenditure variance = (Std var o/h rate – Actual var o/h rate) x actual hours allocated x 1 (83000 - 82600) = Adverse (Actual var o/h rate is 400 = higher than standard)
BM-25
27
Unit 9: MACB Individual Assignment
Fixed overhead variance O/H expenditure variance = (Actual fixed overheads – Std fixed overheads) (15000 – 15600) = Adverse (Actual fixed costs are 600 = higher than budgeted)
BM-25
28
Unit 9: MACB Individual Assignment
Summary of cost variances Direct material variance Price Cost Usage
600 1000 400
Adverse Adverse Adverse
826 600 1650
Adverse Favorable Favorable
Direct labor variance Rate Cost Efficiency
Variable overhead variance Cost Efficiency Expenditure
1800 2200 400
Favorable Favorable Adverse
600
Adverse
Fixed overhead variance Expenditure
BM-25
29
Unit 9: MACB Individual Assignment
Sales variances Volume = (Actual qty – budgeted qty) x Std profit per unit (std contribution) x 3 (10000 – 10600) = x 3 600 = Favorable (Actual sales volume is higher than 1800 = budgeted)
Price = (Actual sales price per unit – Std sales price per unit) x Actual sales qty x 10600 (18 – 17) = Adverse (Actual price is less than the budgeted 10600 = price) Working for actual sales price per unit = (total actual sales / qty) = (10600 / 180200) = 17
Overall variance
Sales price var Less: cost Material price var Labor price var Variable o/h exp var
BM-25
(10600) 600 826 400
(1826) Adverse 12426
30
Unit 9: MACB Individual Assignment
Statement to show the changes from budgeted to actual profit by using variances
Direct material
Adverse 600
price var Direct material
400
usage var Direct labor
826
rate var Direct labor eff var Variable o/h
var Sales price var Sales vol var
Value
1650 400
exp var Variable o/h eff var Fixed o/h exp
Favorable
2200 600 10600 13426
1800 5650
(7776)
Therefore actual profit = 15000 – 7776 = 7224
BM-25
31
Unit 9: MACB Individual Assignment
How the organization can improve its performance for the next year Through the analysis of all the calculated variances, the organization has favorable as well as adverse variances. As calculated above, the organizations direct material variances are all adverse, meaning generally that the actual values are greater than the budgeted values, and this means that the organization has to try to keep its actual variances lower than its expectations. The price, cost and usage variance for material are all adverse. Adverse price variance means that the material prices are greater than the prices the organization budgeted for. In order to overcome this problem, the organization may have to look to achieve lower prices for its raw materials, this can be either by finding a cheap supplier, or by purchasing in bulk. The same can be done to tackle the cost adversity of materials for the organization. The usage of materials is also adverse, meaning that there is wastage of materials. This is due to the actual usage of materials being greater than what they had budgeted for, meaning that they are not efficient enough and are using more materials than required, which in turn brings up the cost of materials as well.
Out of all of its labor variances, the organization has been well managing its labor cost and efficiency, meaning that labor cost is lower than budgeted and there is a productive and efficient workforce for the organization. However, the labor rate variance is adverse. This means that the actual rate for labor that the organization offers is lower than what was supposed to have been. This can be a sign of potential future demotivation of the labor force, which in turn can affect the BM-25
32
Unit 9: MACB Individual Assignment
efficiency. Therefore, to improve its performance, the company will have to try to increase the labor rate per hour all the way upto its budgeted level or higher than that to achieve maximum efficiency.
Out of all its variable overhead variances, the organization has done well in managing the cost and efficiency of its variable overheads. Meaning that it has managed to keep its variable overhead costs lower than what It budgeted for. However, variable overhead expenditure is adverse, meaning that it spends more on variable overheads than what it expected for, although it managed to keep the costs of variable overheads low. In order to overcome this, the company will have to further reduce spending on variable overheads than what it allocated its budgets for.
Finally, the fixed overhead expenditure variance of the organization is adverse, meaning that it spends more to cover up fixed costs than what it had budgeted for. This expenditure may mean that the organization spends on costs such as salary, rent or insurance. Therefore, in order to improve its performance, the organization can cut down its spending on such units. As a recommendation, they can look into the reduction of certain workers salaries, or downsize its workforce, and may also look to rent out cheaper places or cut down on its insurance payments. However, doing so may result in other variables getting effected, such as the labor variances due to the adjustments of the fixed overhead variance.
BM-25
33
Unit 9: MACB Individual Assignment
:References lecturers
aspiration
(n.d)
Resource
information
and
BTEC
assignments [online] [accessed 19th October 2013]. Available at: http://www.lecturersaspiration.com/2012/03/managementing-costing-and.html slideshare (n.d) Absorption and marginal costing [online] [accessed 18th
October
2013].
Available
at:
http://www.slideshare.net/rish10/absorption-and-marginal-costing principlesofing (n.d) Chapter Nineteen: Job Costing and Modern Cost Management Systems [online] [accessed 17 th October 2013].
Available
at:
http://www.principlesofing.com/chapter19/chapter19.html
BM-25
34