MFP8 - Budgeting Financial Planning
MFP8 - Budgeting Financial Planning
MFP8 - Budgeting Financial Planning
Planning
Budget
Top and
Middle
Management
Participative Budgeting
Top Management
Middle Middle
Management Management
Income
Statement
Structure of Master Budget
Sales of Services or Goods
Ending
Inventory Production
Budget Budget
Work in Process
and Finished
Goods
Cash Budget
Budgeted Income
Statement
Budgeted Balance
Sheet
Budgeted Statement
of Cash Flows
Sales Budget
Admin Expenses
The Accounting Department Manager has provided the following
information:
Selling and Administrative Expenses are projected to be a monthly cost
of:
Salaries $6,000
Rent $1,500
Advertising $1,100
Telephone $300
Other $500
Harry’s Easy Baskets
Cash Budget
This the budget represents the anticipated receipts and payment of
cash during the budget period. This budget is prepared on the basis
of detailed receipts and cash payments.
Accounts Payable:
80% of Payables is paid for in the current month
20% of Payables is paid for in the following month
December’s Payables were $75,000
Federal Income Tax is estimated at 22% average.Harry’s Easy Baskets has a $20,000 cash
balance for the beginning of January
Pays Dividends of $8,000 to be paid in March
Pays projected Federal Income tax in March
Harry’s Easy Baskets
Cash Budget
• Highlights importance of cash for organization’s continued existence
• Translates accrual-based information into cash flows
• Indicates effectiveness of credit practices
• Allows for planned cash borrowing or investing
• Used to prepare pro forma Cash Flow Statement
Cash Budgeted
Budget Income
Statement
Favorable
Variance
Unfavorable
Variance
P&L Variance
Bayou Division
Budget and Actual Results
August
Master
Actual Variance Budget
Sales (units) 80,000 100,000
Sales revenue $840,000 $1,000,000a
Less: Variable costs
Variable mfg. costs 329,680 380,000b
Variable selling and administrative 68,000 90,000c
Total variable costs $397,680 $ 470,000
Contribution margin $442,320 $ 530,000
Fixed costs:
Fixed manufacturing overhead 195,500 200,000
Fixed selling and administrative costs 132,320 140,000
Total fixed costs $327,820 $ 340,000
Profit $114,500 $ 190,000
a $10.00 per unit b $3.80 per unit c $0.90 per unit
P&L Variance
Bayou Division
Budget and Actual Results
August
Master
Actual Variance Budget
Sales (units) 80,000 20,000 U 100,000
Sales revenue $840,000 $160,000 U $1,000,000a
Less: Variable costs
Variable mfg. costs 329,680 50,320 F 380,000b
Variable selling and administrative 68,000 22,000 F 90,000c
Total variable costs $397,680 $ 72,320 F $ 470,000
Contribution margin $442,320 $ 87,680 U $ 530,000
Fixed costs:
Fixed manufacturing overhead 195,500 4,500 F 200,000
Fixed selling and administrative costs 132,320 7,680 F 140,000
Total fixed costs $327,820 $ 12,180 F $ 340,000
Profit $114,500 $ 75,500 U $ 190,000
a $10.00 per unit b $3.80 per unit c $0.90 per unit