Benefits
of Budget: The key benefits of budgets are stated
below:
1) The
budgets are really important for the decision-making process. Mr Ali can use
the budget to take future decisions about the cost control strategies or
expansion in the revenue streams (Accaglobal.com, 2020).
2) The
budget is also beneficial for Mr Ali as he can use it to estimate the
requirement of new funds to execute future business operations.
3) The
key benefit of the budget for Mr Ali is to measure the performance of the
company and managerial efficiency towards future planning and resources
management.
Different
Types of Budget: Mr Ali need budgets for the decision
making the process of the future business operations in his company. There are
several types of budgets that can be used for such purposes in the
organization. Some common but most suitable types of budgets are stated below. These budget types can be used by Mr Ali for
his business.
Static
Budget: The budget in which the amounts will not change even with significant
changes in volume (Accountingcoach.com, 2020).
Flexible
Budget: A budget adjusted with a change in activity or volume.
Zero
based Budget: A budget with zero bases and no references for previous year
performance.
Traditional
Budget: The budget developed on an
incremental basis which uses previous year performance as a base.
Actual
Budget: The budget prepared by the use of actual sales and cost-related
information to measure the performance of the company.
Furthermore,
Mr Ali can prepare budgets for different time durations. For instance, budgets
can be developed for a yearly, quarterly, or monthly basis.
Yearly
Budget: A budget that shows yearly cost and revenue values.
Quarterly
Budgets: A budget that represents the one fourth (3 months) information of a
company.
Monthly:
The monthly projection of sales and cost.
Preparation
of Budget: In this report section, static,
flexible, zero based, and traditional budgets are developed based on the shared
case scenario.
Static
and Flexible Budget: The flexible budget is
developed with adjustment of changes occurred in the activity and sales volume.
The following budgetary steps are taken for the development of a flexible
budget.
1) The
cost and expenditure are updated in accordance with the change in the volume.
2) The
fixed cost for rent and other expenses are calculated with a 10% increase for
inflation rate after every 2 years.
Flexible Budget
|
|
Per Unit
|
FB 2020
|
Per Unit
|
FB 2021
|
Per Unit
|
FB 2022
|
Unit Sold
|
|
6000
|
|
6500
|
|
7000
|
Sales
|
4
|
24000
|
4
|
26000
|
4.5
|
31500
|
Variable Cost
|
|
|
|
|
|
|
Direct Material & Direct Labor
|
|
|
|
|
|
Cost of Sales
|
1.5
|
9000
|
1.5
|
9750
|
1.6
|
11200
|
Overhead
|
|
|
|
|
|
|
Utilities
|
0.17
|
1020
|
0.17
|
1105
|
0.18
|
1260
|
Salary
|
0.5
|
3000
|
0.5
|
3250
|
0.6
|
4200
|
Total Variable Cost
|
|
13020
|
|
14105
|
|
16660
|
Contribution Margin
|
|
10980
|
|
11895
|
|
14840
|
Fixed Cost
|
|
|
|
|
|
|
Rent
|
|
500
|
|
550
|
|
550
|
Other Expenses
|
|
700
|
|
770
|
|
770
|
Total fixed cost
|
|
1200
|
|
1320
|
|
1320
|
Operating Income
|
|
9780
|
|
10575
|
|
13520
|
Table 1
Flexible Budget
The
static budget is prepared by using a single level of output for the given
period. For each year some budgeted sales volumes are selected that will have
no impact on the budgeted per unit cost. The static budget is developed while
considering the following assumptions and budgetary steps:
1) A
static budget is developed while using the previous year per unit cost as a
budgeted cost for the estimated sales volume each year.
2) The
sales per unit are increased from OMR3.55 to OMR 4.5 in a three-year duration.
See the
following table for the static budget. In this table, the company will have a
slight change in its sales and operating income while the fixed cost will
remain the same over the period.
Static Budget
|
|
Per Unit
|
FB 2020
|
FB 2021
|
FB 2022
|
Unit Sold
|
|
6000
|
6500
|
7000
|
Sales
|
3.55
|
21300
|
23075
|
24850
|
Variable Cost
|
|
|
|
|
Direct Material & Direct Labor
|
|
|
|
Cost of Sales
|
1.2
|
7200
|
7800
|
8400
|
Overhead
|
|
|
|
|
Utilities
|
0.15
|
900
|
975
|
1050
|
Salary
|
0.2
|
1200
|
1300
|
1400
|
Total Variable Cost
|
|
9300
|
10075
|
10850
|
Contribution Margin
|
|
12000
|
13000
|
14000
|
Fixed Cost
|
|
|
|
|
Rent
|
|
500
|
500
|
500
|
Other Expenses
|
|
700
|
700
|
700
|
Total fixed cost
|
|
1200
|
1200
|
1200
|
Operating Income
|
|
10800
|
11800
|
12800
|
Table 2
Static Budget
The
following table represents the key difference between flexible and static
budget. Flexible budget and static budgets are developed for a three year
duration starting from 2020 to 2022. The variance for sales is positive and
favourable for the company. While on the other hand, the variance calculated
for fixed cost seems slightly unfavourable. However, the variance columns
presented in the following tables represent the difference between the flexible
and static budget for the given case scenario.
|
FB 2020
|
FB 2021
|
FB 2022
|
|
FB
|
SB
|
Variance
|
FB
|
SB
|
Variance
|
FB
|
SB
|
Variance
|
Sales
|
24000
|
21300
|
2700
|
26000
|
23075
|
2925
|
31500
|
24850
|
6650
|
Variable Cost
|
|
|
|
|
|
|
|
|
|
Direct Material & Direct Labor
|
|
|
|
|
|
|
|
Cost of Sales
|
9000
|
7200
|
1800
|
9750
|
7800
|
1950
|
11200
|
8400
|
2800
|
Overhead
|
|
|
|
|
|
|
|
|
|
Utilities
|
1020
|
900
|
120
|
1105
|
975
|
130
|
1260
|
1050
|
210
|
Salary
|
3000
|
1200
|
1800
|
3250
|
1300
|
1950
|
4200
|
1400
|
2800
|
Total Variable Cost
|
13020
|
9300
|
3720
|
14105
|
10075
|
4030
|
16660
|
10850
|
5810
|
Contribution Margin
|
10980
|
12000
|
-1020
|
11895
|
13000
|
-1105
|
14840
|
14000
|
840
|
Fixed Cost
|
|
|
|
|
|
|
|
|
|
Rent
|
500
|
500
|
0
|
550
|
500
|
50
|
550
|
500
|
50
|
Other Expenses
|
700
|
700
|
0
|
770
|
700
|
70
|
770
|
700
|
70
|
Total fixed cost
|
1200
|
1200
|
0
|
1320
|
1200
|
120
|
1320
|
1200
|
120
|
Operating Income
|
9780
|
10800
|
-1020
|
10575
|
11800
|
-1225
|
13520
|
12800
|
720
|
Table 3
Difference between Static and Flexible Budget
Considering the above stated table,
the variance values between flexible and static budget are negative for the
first two years and positive for the last third year. Such a difference
indicates that flexible budget requires more funds as compared to the static
budget. Moreover, it also shows how changes made in the cost in accordance with
the inflation rate and similar external environmental factors represent a more
realistic overview of the overall cost and profit for the company in comparison
to a static budget that does not count such factors.
Traditional
and zero-based Budget of Budgeting and Types of Budget
The zero based budget and
traditional budget are developed for the companies goal to increase sales
revenue for the company. The company has developed a goal to increase its sales
by the next three years. Considering this, a new plan is created to introduce a
new product in the market to increase revenue. The zero-based budget is prepared
from the start on this plan without considering any previous information about
costs and sales record of 2019.
Zero Based Budget
|
Revenue
|
Per unit
|
Total
|
Sales Revenue
|
OMR 7.00
|
OMR 35,000
|
Cost and Expense Budget
|
|
|
Direct Materials
|
2
|
10000
|
Direct Labor
|
1
|
5000
|
MOH
|
0.5
|
2500
|
Fixed Cost
|
|
2000
|
Total Cost
|
|
19500
|
Operating Income
|
|
OMR 15,500.00
|
Table 4
Zero Based Budget
The traditional budget is
developed on a 5% annual incremental basis. For each year 5% of sales and cost
are increased. Regarding this, sales and cost of each year are added with the
growth rate of the previous year.
Traditional Budget
|
|
2019
|
2020
|
2021
|
2022
|
Sales
|
OMR 17,750.00
|
OMR 18,637.50
|
OMR 19,569.38
|
OMR 20,547.84
|
Variable Cost
|
|
|
|
|
Direct Material & Direct Labor
|
|
|
|
|
Cost of Sales
|
OMR 6,000.00
|
OMR 6,300.00
|
OMR 6,615.00
|
OMR 6,945.75
|
Overhead
|
|
|
|
|
Utilities
|
OMR 750.00
|
OMR 787.50
|
OMR 826.88
|
OMR 868.22
|
Salary
|
OMR 1,000.00
|
OMR 1,050.00
|
OMR 1,102.50
|
OMR 1,157.63
|
Total Variable Cost
|
OMR 7,750.00
|
OMR 8,137.50
|
OMR 8,544.38
|
OMR 8,971.59
|
Contribution Margin
|
OMR 10,000.00
|
OMR 10,500.00
|
OMR 11,025.00
|
OMR 11,576.25
|
Fixed Cost
|
|
|
|
|
Rent
|
OMR 500.00
|
OMR 525.00
|
OMR 551.25
|
OMR 578.81
|
Other Expenses
|
OMR 700.00
|
OMR 735.00
|
OMR 771.75
|
OMR 810.34
|
Total fixed cost
|
OMR 1,200.00
|
OMR 1,260.00
|
OMR 1,323.00
|
OMR 1,389.15
|
Operating Income
|
OMR 8,800.00
|
OMR 9,240.00
|
OMR 9,702.00
|
OMR 10,187.10
|
Table 5
Traditional Budget
The difference between traditional
budget and zero based budget is that traditional budget is usually developed with
the previous year while the zero based budget does not count the previous
budget. Zero-based budget only concerns with the new estimations regarding the
possible cost and expenses required to execute a business operation.
Recommendations
of Budgeting and Types of Budget
Budget control is essential for
companies to develop a realistic budget. Mr Ali can also take advantage of
budgets if proper control strategies are employed. Based on the analysis the
following recommendations are developed for Mr Ali regarding budget control.
1) Mr
Ali should control the fixed cost of operations in the budget by the increase
in the number of units sold as it can provide financial leverage to the
company.
2) Mr
Ali should compare all budgets (flexible and static budget) with the actual
budgets after the end of the business operations or after the completion of the
fiscal year. The comparison with the actual budget will enable him to
understand what materials or MOH are required to be controlled for an increase
in operating profit.
3) Mr
Ali should use monthly budgets as well to collect maximum information about the
changes occurred in the business operations on a seasonal basis. Sometimes,
sales get influence from the seasonal basis (if the product is a seasonal
product). Therefore developing a monthly budget can provide more realistic
information about business operations. Moreover, Mr Ali can use these monthly
budgets for the budgetary control for an annual or future period (Peekadvisory.com, 2020) (Openstax.org, 2020).
Accaglobal.com. (2020). Comparing budgeting
techniques (Incremental v ZBB). Retrieved from www.accaglobal.com:
https://www.accaglobal.com/ie/en/student/exam-support-resources/fundamentals-exams-study-resources/f5/technical-articles/comparing-budgeting-techniques.html
Accountingcoach.com.
(2020). What is a flexible budget? Retrieved from
www.accountingcoach.com: https://www.accountingcoach.com/blog/flexible-budget
Openstax.org. (2020). Prepare
Flexible Budgets. Retrieved from openstax.org:
https://openstax.org/books/principles-managerial-accounting/pages/7-4-prepare-flexible-budgets
Peekadvisory.com. (2020). Traditional
Budgeting vs. Zero-Based Budgeting. Retrieved from peekadvisory.com:
https://peekadvisory.com/zero-based-business-budget/