Assessment Information: To be deemed competent for this unit of competency, you are required to satisfactorily complete two (2) assessment tasks: 1. Assessment Task 1: Prepare budgets 1. Assessment...

1 answer below »

View more »
Answered Same DayMar 13, 2020BSBFIM601Training.Gov.Au

Answer To: Assessment Information: To be deemed competent for this unit of competency, you are required to...

Meenakshi answered on Mar 19 2020
151 Votes
Course and unit of competency
    12
    Course and unit of competency
Budget preparation and variance analysis
Contents
Task 1    2
Sales budget    2
Profit budget    3
Cash flow analysis GST    4
Aged debtors budget    5
TASK 2    5
Variance report of Houzit Pty Ltd for First Quarter ended 30 September – 2011    5
The average length of time taken by Houzit in fund collection    6
Report for examination of sales budget, profit budget, cash flow budget and debtors aging    7
Introduction    7
Issues related to the financial
probity identified    7
Variance calculations    7
Reasons behind the major variances    9
Conclusions are drawn from making conclusion between the industry performance and organization’s performance    9
Responses to the performance questions of CEO    10
Trend of average debtors days and cash flow impact of the trend of average debtors’ days    10
Recommendations for increasing financial viability    11
Evaluation of financial management of the organization    12
Task 1
Sales budget
    
    %
    2011/12
    Quarter 1
    Quarter 2
    Quarter 3
    Quarter 4
    Total Sales
     
    $ 16971237
    $ 3394247
    $ 4073097
    $ 4412522
    $ 5091371
     
     
    
    
    
    
    
    Bathroom fittings
    30 %
    $ 5091371
    $ 1018274
    $ 1221929
    $ 1323756
    $ 1527411
    Bedroom fittings
    25 %
    $ 4242809
    $ 848562
    $ 1018274
    $ 1103130
    $ 1272843
    Mirrors
    15 %
    $ 2545685
    $ 509137
    $ 610965
    $ 661878
    $ 763706
    Decorative items
    10 %
    $ 1697124
    $ 339425
    $ 407310
    $ 441252
    $ 509137
    Lighting fixtures
    20 %
    $ 3394247
    $ 678849
    $ 814619
    $ 882504
    $ 1018274
Profit budget
    
    2011/12
    Quarter 1
    Quarter 2
    Quarter 3
    Quarter 4
    Revenue
    
    20 %
    24 %
    26 %
    30 %
    Sales
    $ 17771237
    $ 3394247
    $ 4073097
    $ 4412522
    $ 5091371
    – Cost of Goods Sold
    $ 10129605
    $ 1934721
    $ 2321665
    $ 2515137
    $ 2902081
    Gross Profit
    $ 7641632
    $ 1459526
    $ 1751432
    $ 1897384
    $ 2189290
    Gross Profit %
    43 %
    43 %
    43 %
    43 %
    43 %
    Expenses
    
     
     
     
     
    – Accounting Fees
    $ 10400
    $ 2500
    $ 2500
    $ 2500
    $ 2500
    – Interest Expense
    $ 84508
    $ 21127
    $ 21127
    $ 21127
    $ 21127
    – Bank Charges
    $ 1600
    $ 400
    $ 400
    $ 400
    $ 400
    – Depreciation
    $ 170000
    $ 42500
    $ 42500
    $ 42500
    $ 42500
    – Insurance
    $ 13390
    $ 3348
    $ 3348
    $ 3348
    $ 3348
    – Store Supplies
    $ 4087
    $ 750
    $ 900
    $ 975
    $ 1125
    – Advertising
    $ 361200
    $ 200000
    $ 50000
    $ 50000
    $ 50000
    – Cleaning
    $ 17771
    $ 3256
    $ 3908
    $ 4233
    $ 4885
    – Repairs & Maintenance
    $ 64272
    $ 16068
    $ 16068
    $ 16068
    $ 16068
    – Rent
    $ 2640508
    $ 660127
    $ 660127
    $ 660127
    $ 660127
    – Telephone
    $ 14997
    $ 2999
    $ 3599
    $ 3899
    $ 4499
    – Electricity Expense
    $ 26780
    $ 5356
    $ 6427
    $ 6963
    $ 8034
    – Luxury Car Tax
    $ 29240
    $ 12000
    $ 12000
    $ 12000
    $ 12000
    – Fringe Benefits Tax
    $ 29120
    $ 7000
    $ 7000
    $ 7000
    $ 7000
    – Superannuation
    $ 193880
    $ 37404
    $ 44885
    $ 48625
    $ 56106
    – Wages & Salaries
    $ 2154220
    $ 415600
    $ 498720
    $ 540280
    $ 623400
    – Payroll Tax
    $ 102325
    $ 19741
    $ 23689
    $ 25663
    $ 29612
    – Workers’ Compensation
    $ 43084
    $ 8312
    $ 9974
    $ 10806
    $ 12468
    Total Expenses
    $ 5961383
    $ 1458488
    $ 1407172
    $ 1456514
    $ 1555197
    Net Profit (Before Tax)
    $ 1680249
    $ 1038
    $ 344260
    $ 440871
    $ 634092
    Income Tax
    $ 504075
    $ 311
    $ 103278
    $ 132261
    $ 190228
    Net Profit
    $ 1176174
    $ 727
    $ 240982
    $ 308609
    $ 443864
Cash flow analysis GST
    
    2011/12
    Quarter 1
    Quarter 2
    Quarter 3
    Quarter 4
    GST Collected
    $ 1542840
    $ 308568
    $ 370282
    $ 401138
    $ 462852
    Less GST Paid
    $ 1164871
    $ 257193
    $ 278958
    $ 296659
    $ 332061
    GST Payable
    $ 377969
    $ 51375
    $ 91323
    $ 104479
    $ 130791
Working note for calculation of GST paid
    
    2011/12
    Quarter 1
    Quarter 2
    Quarter 3
    Quarter 4
    – Cost of Goods Sold
    $ 879419
    $ 175884
    $ 211060
    $ 228649
    $ 263826
    – Accounting Fees
    $ 909
    $ 227
    $ 227
    $ 227
    $ 227
    – Insurance
    $ 1217
    $ 304
    $ 304
    $ 304
    $ 304
    – Store Supplies
    $ 341
    $ 68
    $ 82
    $ 89
    $ 102
    – Advertising
    $ 31818
    $ 18182
    $ 4545
    $ 4545
    $ 4545
    – Cleaning
    $ 1480
    $ 296
    $ 355
    $ 385
    $ 444
    – Repairs & Maintenance
    $ 5843
    $ 1461
    $ 1461
    $ 1461
    $ 1461
    – Rent
    $ 240046
    $ 60012
    $ 60012
    $ 60012
    $ 60012
    – Telephone
    $ 1363
    $ 273
    $ 327
    $ 354
    $ 409
    – Electricity Expense
    $ 2435
    $ 487
    $ 584
    $ 633
    $ 730
    Total GST paid
    $1164871
    $ 257193
    $ 278958
    $ 296659
    $ 332061
Aged debtors budget
    
    2011/12
    Quarter 1
    Quarter 2
    Quarter 3
    Quarter 4
    Sales
    $ 16971237
    $ 3394247
    $ 4073097
    $ 4412522
    $ 5091371
    % Debtors Sales
    20.00 %
    20.00 %
    20.00 %
    20.00 %
    20.00 %
    Total Debtors
    $ 3394247
    $ 678849
    $ 814619
    $ 882504
    $ 1018274
    Current
    $ 2851168
    $ 570234
    $ 684280
    $ 741304
    $ 855350
    30 Days
    $ 339425
    $ 67885
    $ 81462
    $ 88250
    $ 101827
    60 Days
    $ 169712
    $ 33942
    $ 40731
    $ 44125
    $ 50914
    90 Days
    $ 33942
    $ 6788
    $ 8146
    $ 8825
    $...
SOLUTION.PDF

Answer To This Question Is Available To Download

Related Questions & Answers

More Questions »

Submit New Assignment

Copy and Paste Your Assignment Here
April
January
February
March
April
May
June
July
August
September
October
November
December
2025
2025
2026
2027
SunMonTueWedThuFriSat
30
31
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
1
2
3
00:00
00:30
01:00
01:30
02:00
02:30
03:00
03:30
04:00
04:30
05:00
05:30
06:00
06:30
07:00
07:30
08:00
08:30
09:00
09:30
10:00
10:30
11:00
11:30
12:00
12:30
13:00
13:30
14:00
14:30
15:00
15:30
16:00
16:30
17:00
17:30
18:00
18:30
19:00
19:30
20:00
20:30
21:00
21:30
22:00
22:30
23:00
23:30