Task
1:
1. Introduction of Performance Management:
·
Concept of incremental budget:
Incremental
budgets are a kind of budget that utilize the budgeting techniques in such a
way that put some marginal changes in the existing budget and develop a new
budget for the future. Current budget is use as base line that provides ground
for making some incremental changes in the upcoming budget and determines the
amount of new budget according to new increments. This approach is considered
very effective and mostly used in the business to determine the future
production and enhance the future planning according to change requirements
from the customers and market. Certain assumptions are used to determine the
marginal changes implement in the base line budget and according to changing
requirements manage the upcoming budget of the company. So incremental budget
is mostly used in the production sectors of the company to settle the future
adjustment and proper planning is also necessary. (Corporate Finance institute, 2020)
·
Preparation of income statement
budget:
Budgeted
income statement is very helpful for the management to determine its monthly
and quarterly income according to condition of company. Management utilizes the
budgeted income statement to determine its sales goals for the future and
determine how much the company has to bear expenses according to sales of the
company in future. When the budgeted income statement is preparing accurately
then all the other budgets also prepare in accurate way. (Accounting tool, 2019)
It
also explains that how much the financial goals are realistic or not. Budgeted
income statement includes all the items that are part of normal income
statement but the major difference is that is present the budget of future and
explain all the costs that company may appear in future. Normally companies
prefer to use the budgeted income statement to determine its growth and utilize
its estimation according to current condition of the company. Company also uses
this statement to determine it’s all the production goals according to its
demand in the market and manage all the expenses. (My Excol, 2019)
2.
Financial assumptions:
·
Complete the following base line
data:
Items
|
Base line
|
Annual sales volume
|
6000
|
Selling price
|
50
|
Finish goods inventory
|
4500
|
Cost of production
|
4000
|
Selling and admin
expenses
|
600
|
Selling expenses
|
350
|
Admin expenses
|
250
|
Other expenses
|
550
|
·
Complete the following incremental
assumptions:
Items
|
Percent of Annual
increase
|
Annual sales volume
|
2%
|
Selling price
|
3%
|
Finish goods inventory
|
4%
|
Cost of production
|
5%
|
Selling and admin
expenses
|
2%
|
Selling expenses
|
2%
|
Admin expenses
|
2%
|
Other expenses
|
3%
|
3.
Evaluation of
Performance Management:
The
evaluation of the above information is given as:
·
Budgets can be prepared according to
changing requirement of company and different estimations utilize by company to
manage its all the functions and costs according to its production setup.
·
The current given budget is the estimation
provided by company that it will utilize for making the budget of future and
also manage all the costs according to proper estimation.
·
General increase in the sales value or
profitability may occur due to any reason but it’s depend on the management
that how to determine the profitability of the company in form of budgets to
determine the realistic results for future use.
Task
2:
Sales Budget
|
|
|
|
|
|
sales
|
|
|
|
|
|
|
|
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
sales volume
|
6000.000
|
6120.000
|
6242.400
|
6366.840
|
6494.177
|
6624.060
|
selling price
|
50.000
|
51.500
|
53.045
|
54.636
|
56.275
|
57.964
|
sales revenue
|
300000.000
|
315180.000
|
331128.108
|
347860.899
|
365462.660
|
383955.071
|
|
|
|
|
|
|
|
Explanation
of Performance Management:
·
The above budget is explaining the sale of
the company for the next five years and provides a better assumption about the
future of the company.
·
The sales volume of the company rapidly
increase with some specific percentage and show that how much the sale increase
in the upcoming years of the company.
·
Sales volume in 2020 will be 6120, 6242 in
2021, 6366 in 2022, 6494 in 2023 and 6624 in 2024 according to incremental
percentages of the sales volume.
·
With the increase its sale volume, its
sale price also increase which show a major change in the profitability of the
company and also present that market demand of the product is high in the
market and due to this its production will be high.
·
Its sales price will be 51.5 in 2020, 53in
2021, 54.6 in 2022, 56.2 in 2023 and57 .9 in 2024 , Which show that its sales
price rapidly increase with the increase of sale volume.
·
So according to provided information and
other assumptions, it can be clearly observe that sales of the company increase
in the upcoming years and manage them according to requirements of the company.
Cost of sales budget
|
|
|
|
|
2020
|
2021
|
2022
|
2023
|
2024
|
sales volume
|
6120.000
|
6242.400
|
6366.840
|
6494.177
|
6624.060
|
ending inventory
|
1500
|
1650
|
1815
|
1996.5
|
2196.15
|
beginning inventory
|
2500
|
2750
|
3025
|
3327.5
|
3660.25
|
production required
|
6120.000
|
6242.400
|
6366.840
|
6494.177
|
6624.060
|
cost of production
|
4200
|
4410
|
4630.5
|
4862.025
|
5105.126
|
cost of sales
|
5150
|
5304.5
|
5463.635
|
5627.544
|
5796.37
|
Explanation:
·
This is the budget of cost of sale of the
company that present the next five years budget related to cost of sale of the
company.
·
In this budget, cost of production measure
according to changing percentage of the
company and it also effect the beginning and closing inventory of the company
and manage the required production level of the company and inform company that
how much it has capacity to produce in the future and how the company manage
its capacity level according to its market demand.
·
According to changing requirements of the
market the budget of the cost of sales explain that its cost of sales increase
with the increase of cost of production and sales.
·
Its estimated cost of sales for the next
five years are: 5150 in 2020, 5304 in 2021, 5463 in 2022, 5627 in 2023 and 5796
in 2024 according to provided information related to budget.
·
Cost of sales explain that company has
enough cost of bearing its sales and manage its sales according to its changing
requirements of market. This budget explain that in the upcoming years company
has enough cost of sales to manage its expenses.
selling and admin budget
|
|
|
|
|
2020
|
2021
|
2022
|
2023
|
2024
|
selling expense
|
357
|
364.140
|
371.423
|
378.851
|
386.428
|
admin expenses
|
255
|
260.1
|
265.302
|
270.608
|
276.020
|
other expenses
|
566.5
|
583.495
|
601.000
|
619.030
|
637.601
|
total selling and admin
|
1178.5
|
1207.735
|
1237.725
|
1268.489
|
1300.049
|
Explanation of Performance Management:
·
The given budget is belonging to the
selling and admin expenses of the company which it will incurred in the next
five years. Company has to bear selling and admin expenses according to its
sales and operations requirement.
·
selling expenses are belong to sales and its
related activities that bear by the company according to management of its
sales capacity. Admin expenses are all expenses that belong to production and
other operations of the company according to its activities.
·
Selling and admin expenses in the budget
will increase with consistent percentage. So according to this budget company
will bear in the next five years and this will also increase according to
incremental rate of other elements or factors that belong to the company and
its related activities.
·
Its selling and admin expenses will be:
1178 in 2020, 1207 in 2021, 1237 in 2022, 1268 in 2023 and 1300 in 2024
according to incremental percentage of the expenses in the upcoming years of
the company.
Budgeted Income statement
|
|
|
|
|
2020
|
2021
|
2022
|
2023
|
2024
|
sales
|
315180.000
|
331128.108
|
347860.899
|
365462.660
|
383955.071
|
cost of sales
|
5150
|
5304.5
|
5463.635
|
5627.5441
|
5796.3704
|
gross profit
|
310030.000
|
325823.608
|
342397.264
|
359835.116
|
378158.700
|
selling and admin
|
1178.5
|
1207.735
|
1237.7247
|
1268.4891
|
1300.049
|
net profit
|
308851.500
|
324615.873
|
341159.539
|
358566.627
|
376858.651
|
Explanation:
Current budget is the budget of income
statement of the company for the next five years.
·
This budget is very helpful for the
company to understand that how much the company ability to earn in the future
according to changing requirement of the market.
·
When all the factors are going to change
then its profitability ration also differ according to changing requirements of
the company.
·
The production capacity also different
when its sales ration alters and all the attached costs also effected due to
change in one major factor. Budgeted income statement explain that how much the
company will earn in the next five years and how much its profit increase or
decrease with the change in other factors.
·
When the sales and cost of sales will
increase in the upcoming years, its gross profit also increases and at the end
its net profit also increases. So company has to manage its sales and other
factors that enhance its profitability ratio and percentage.