HND 財(cái)政預(yù)算OUTCOME 34報(bào)告 你不過我從此消失_第1頁
HND 財(cái)政預(yù)算OUTCOME 34報(bào)告 你不過我從此消失_第2頁
HND 財(cái)政預(yù)算OUTCOME 34報(bào)告 你不過我從此消失_第3頁
HND 財(cái)政預(yù)算OUTCOME 34報(bào)告 你不過我從此消失_第4頁
HND 財(cái)政預(yù)算OUTCOME 34報(bào)告 你不過我從此消失_第5頁
已閱讀5頁,還剩1頁未讀 繼續(xù)免費(fèi)閱讀

下載本文檔

版權(quán)說明:本文檔由用戶提供并上傳,收益歸屬內(nèi)容提供方,若內(nèi)容存在侵權(quán),請進(jìn)行舉報(bào)或認(rèn)領(lǐng)

文檔簡介

1、 .wd. .wd. .wd.A financial analysis report for Tricol plcOutcome 3and4Class;10E6 Name:Ma boda SCN:125099297 Candidate Num:22Introduction To operate better in financial aspect, the management of Tricol plc asked me to analyze their financial condition then make recommendations for them. FindingsPart

2、A () Flex budget in line with actual activityTricol plc Flexed Budget for June Original budgetFlexed budgetActual resultsVariance2000 units1600 units1600 unitsF/ADirect material 80,00064,00061,6002,400FDirect labor36,00028,80035,2006,400AVariable production overhead 4,0003,2003,2000Fixed cost Deprec

3、iation1,5001,5001,5000Rent and rates2,5002,5002,5000Administration overhead2,0002,0002,200200AInsurance costs2,2002,2002,400200ATotal 128,200104,200108,6004,400A() Variances calculation Direct material total variance(Standard units of actual production*standard price) (actual quantity*actual price)(

4、4 kg*1,600*10) 61,600 = 2,400 (F)Rate of significance: (3.75%)Direct material usage varianceStandard price*(standard units of actual production actual quantity) 10* (4kg1,600) 5,600kg= 8,000 (F)Rate of significance (12.5%)Direct material price varianceActual quantity * (standard price actual price)5

5、,600kg* 10 (61,600/ 5,600kg) = (5,600)(A)Rate of significance: (8.75%)Direct labour total variance(Standard hours of actual production*standard rate ph) - (actual hours*actual rate ph) (2hrs*1,600) *935,200=(6,400)(A)Rate of significance: (22.22%)Direct labour efficiency varianceStandard rate ph* (s

6、tandard hours of actual production actual hours)9*(2hrs*1,6003,520hrs)=(2,880)(A)Rate of significance: (10%)Direct labour rate varianceActual hours*(standard rate ph actual rate ph)3,520hrs*(9*35,200/3,520hrs)= (3,520)(A)Rate of significance: (12.22%)Total overhead varianceTotal standard overhead fo

7、r actual production total actual overheads(18,000/12+2,500+2,200+2,000)- (1,500+2,500+2,200+2,400)=(400)(A)Rate of significance: (3.5%)() Report about variances Direct material varianceThe direct material total variance can be analyzed in two aspects which are direct material volume and direct mater

8、ial price. For volume side, as calculated above, the budget volume is 6400kg; the actual volume is 5600kg. So there is 800kg variance which is favorable and each unit variance is 0.5kg. The likely reason causing the variance comes from three aspects. First of all, the company upgraded the production

9、 machinery recently, and new machine may use materials efficiently, so it reduced the waste of materials. Secondly, the company switched suppliers and using higher-grade materials can decrease waste of materials too. Finally, the company has concluded a higher-than-expected wage settlement for produ

10、ction operatives, which will maintain employees with higher skills as well as decrease turnover of employees, and it also can increase efficiency in using materials. For price aspect, the budget price is 10 per kg, and the actual price is 11per kg, it is adverse that one pound over the budget price.

11、 The company switching suppliers may cause the increase of negotiation cost. There may be a long-term relationship between Tricol plc and its old suppliers, so the suppliers may take lots of discounts to the firm. After changing suppliers, the discount may disappear. Furthermore, higher grade materi

12、als increased unit price. Overall, the total material variance is favorable. 8,000 5,600=2,400.Direct labour varianceThe direct labour total variance is composed of direct labour efficiency variance and direct labour rate variance. The budget direct labour hours are 3,200hrs and the actual labour ho

13、urs are 3,520 hrs. There are more 320hrs needed than the budget, and each unit is 0.2hrs, which it is obviously adverse. The company upgrading the production machinery may need time for employees to adopt it. Also, employees need training time. The rebuild process of machinery consumed time too. In

14、a word, the chargeable hours have increased. The budget direct laour hours rate is 9 per hour, the actual hours rate is 10 per hour. It is adversethat one pound higher than budgeted. It is possible caused by both internal and external factors. Higher-than-expected wage settlement may be internal rea

15、son for the variance, and new machinery may be needed to recruit new employees to operate the machinery, which also can increase the expense. For external factors, the changing of labour market may increase labour cost; the government legislation also can increase the labour cost, for example minimu

16、m pay. Both direct labour efficiency and direct labour rate variances are adverse, so the direct labour total variance is adverse.Overhead varianceAs calculated above, total overhead variance is caused by administration and insurance. Each factor has 200 variance, so the total overhead variance is 4

17、00 and it is adverse. During the process of changing supplier, the company needed more expense on public relationship or negotiation, in addition, in order to maintain the new machinery, administration cost will be increased too. For insurance aside, the improvement of machinery will need more insur

18、ance fees to cover, which also contributes to the increase of insurance fee of new employees. Part BSelection and application of two investment appraisal techniquesAs the company is keen to recoup the cost of the investment within five years, I will choose Payback period and Net Present Value to hel

19、p me complete the appraisal.In order to fulfill the appraisal easily, there are some assumptions listed below should be considered before the appraisal. All revenue and inflow are assumed cash flowAll investment cost incurred in year 0No uncertainty is considered Do not consider inflation and taxati

20、on Market rate of return is expected rate of return Rate of return is varying along with time Tricol plc Payback period for project distribution arm Year Net cash flowCumulative Cash FlowCash FlowYear 0(1,000,000)(1,000,000)Cash InflowYear 1160,000(840,000)Year 2160,000(680,000)Year 3320,000(360,000

21、)Year 4320,000(40,000)Year 5320,000280,000Net Cash BenefitYear 5280.000Note: req uire 40,000/320,000 in year 5= 1/8*year=1.5 mothsPayback=4 years 1.5 mothsTricol plc Net Present Value for project distribution armAnnual cash flowPresent value factors at 10%PresentValueYear 0(1,000,000)1.000(1,000,000

22、)Year 1160,0000.909145,440Year 2160,0000.826132,160Year 3320,0000.751240,320Year 4320,0000.683218,560Year 5320,0000.621198,720935,200NPV(64,800)Recommendation about investment According to Payback Period analysis, the investment cost can be recouped in year 4 and 1.5 moths. In other words, the perio

23、d is under companys expectation. The project can be executed. However, according to Net Present Value analysis, in terms of present value, within five years, what the NPV will bring net result is net cash loss but not net cash surplus. In general, the company should consider time value and other fac

24、tors, so the project should not be executed.Factors impact on the investment should be consideredVarious factors will impact on result of investment. I will outline factors should be considered when the management reviewing my recommendation in financial and non-financial factors.Financial factor As

25、 distribution arm is financial long-term beneficial project,it can be used inlong-term period and bring benefits continuous. The investment cost is 1,000,000, which can be considered a large investment. So it more likely needs long period payback period. The management should focus on longer cash flows for longer period of future. On the other hand, Net Present Value in year five is (28,000) only take 2.8% percents of the investment cost, it is more likely surplus in year six. Another financial fact

溫馨提示

  • 1. 本站所有資源如無特殊說明,都需要本地電腦安裝OFFICE2007和PDF閱讀器。圖紙軟件為CAD,CAXA,PROE,UG,SolidWorks等.壓縮文件請下載最新的WinRAR軟件解壓。
  • 2. 本站的文檔不包含任何第三方提供的附件圖紙等,如果需要附件,請聯(lián)系上傳者。文件的所有權(quán)益歸上傳用戶所有。
  • 3. 本站RAR壓縮包中若帶圖紙,網(wǎng)頁內(nèi)容里面會有圖紙預(yù)覽,若沒有圖紙預(yù)覽就沒有圖紙。
  • 4. 未經(jīng)權(quán)益所有人同意不得將文件中的內(nèi)容挪作商業(yè)或盈利用途。
  • 5. 人人文庫網(wǎng)僅提供信息存儲空間,僅對用戶上傳內(nèi)容的表現(xiàn)方式做保護(hù)處理,對用戶上傳分享的文檔內(nèi)容本身不做任何修改或編輯,并不能對任何下載內(nèi)容負(fù)責(zé)。
  • 6. 下載文件中如有侵權(quán)或不適當(dāng)內(nèi)容,請與我們聯(lián)系,我們立即糾正。
  • 7. 本站不保證下載資源的準(zhǔn)確性、安全性和完整性, 同時(shí)也不承擔(dān)用戶因使用這些下載資源對自己和他人造成任何形式的傷害或損失。

評論

0/150

提交評論