SlideShare une entreprise Scribd logo
1  sur  25
Télécharger pour lire hors ligne
Actual Cost Vs Plan
Projection
Your Company Name
2
Types of Risk
Actual
Cost
Budget
Difference
In Figures
%
Variance
Comments
On Variance
Raw Material Cost 150,000 120,000 30,000 25%
Increase In Raw
Material Prices
Employee Cost Text Here Text Here Text Here Text Here Text Here
Salary & Wages Text Here Text Here Text Here Text Here Text Here
Maintenance Cost Text Here Text Here Text Here Text Here Text Here
Finance Cost Text Here Text Here Text Here Text Here Text Here
Electricity Cost Text Here Text Here Text Here Text Here Text Here
Office Cost Text Here Text Here Text Here Text Here Text Here
Administration charges Text Here Text Here Text Here Text Here Text Here
Expense 1 Text Here Text Here Text Here Text Here Text Here
Expense 2 Text Here Text Here Text Here Text Here Text Here
Expense 3 Text Here Text Here Text Here Text Here Text Here
Expense 4 Text Here Text Here Text Here Text Here Text Here
ActualCostVs
Budget
Month Wise Budget Forecasting
Jan 2018 Feb 2018 Mar 2018 Apr 2018
Budget Actual Budget Actual Budget Actual Budget
Revenues
4000- Sales 140 140 (3) (3) (16) (16) 214
4100- Consultation Services 1,313 1,313 2,465 2,465 525 525 550
4300- Plant Health Care 1,275 1,275 4,599 4,599 7,691 7,691 7,691
4400- Tree Maintenance 27,333 27,333 10,946 10,946 17,423 17,423 17,423
4415- Pruning 60,721 52,801 76,456 66,484 90,745 78,908 78,908
4420- Tree Removal 10,719 10,719 8,872 8,872 9,040 9,040 9,040
Total Revenues 101,501 93,581 103,334 93,361 125,407 113,571 101,501
Direct Costs
5000- Cost of Doing Business 508 520 620 270 752 350 971
5100- Materials & Supplies 2,132 160 2,170 432 2,634 668 3,397
5200- Labour - - - - - - -
5205- Field Wages 35,766 23,690 35,766 25,011 36,533 25,656 36,533
5210- Field Wages – Overtime 2,842 792 2,893 651 3,511 2,227 4,530
3
4
Manufacturing Overhead Costs Q1 Forecast Q1 Actual Variance Variance %
Indirect Labour
Management Salaries (fixed cost) $90,000 $92,000 $2,000 2.2%
Hourly Wages (Variable cost) $690,000 $756,000 $66,000 9.6%
Plant & Infrastructure
Floor space leasing (fixed cost) $12,000 $12,000 $0 0.0%
Insurance (fixed cost) $10,000 $10,000 $500 5.0%
Maintenance (Variable cost) $220,000 $225,000 $5,000 2.3%
Utilities (Variable cost) $12,000 $14,000 $2,900 24.2%
Total Manufacturing Overhead $ $1,034,000 $1,110,000 $76,400 7.4%
OverheadCost
BudgetAnalysis
Quarterly Budget Analysis
Budget Item
This Quarter Year-To-Date
Budget Actual Variance Budget Actual Variance
Sales Revenue $500,000 $550,000 $50,000 $1,000,000 $1,200,000 $200,000
Cost Of Sales 30,000 320,000 20,000 600,000 640,000 40,000
Gross Profits $200,000 $230,000 $30,000 $400,000 $560,000 $160,000
Variable Expenses
Selling Expenses $100,000 $120,000 $20,000 $200,000 $240,000 $40,000
Inspection 10,000 8,000 (2,000) 20,000 16,000 (4,000)
Total Variable Expenses $110,000 $128,000 $18,000 $220,000 $256,000 $36,000
Fixed Expenses
Rent $60,000 $70,000 $10,000 $120,000 $150,000 $30,000
Depreciation 20,000 19,000 (1,000) 40,000) 38,000 (2,000)
Total Fixed Expenses $80,000 $89,000 $9,000 $160,000 $188,000 $28,000
Income From Operations $10,000 $13,000 $3,000 $20,000 $116,000 $96,000
Interest Income 2,000 3,000 1,000 4,000 6,000 2,000
Interest Expenses 1,000 1,500 500 2,000 3,000 1,000
Net Income Before Taxes $7,000 $8,500 $1,500 $14,000 $107,000 $93,000
Taxes 2,000 15,000 (500) 4,000 3,000 (1,000)
Net Income After Taxes $5,000 $7,000 $2,000 $10,000 $104,000 $94,000
Non-income Statement Items
Loan Repayments 14,000 13,000 (1,000) 28,000 26,000 (2,000)
Owner Withdrawals (Or Dividends) 5,000 5,000 5,000 5,000 25,000 5,000
Fixed Asset Expenditures 100,000 90,000 (10,000) 100,000 90,000 (10,000)
5
6
Uncle Grumps
Quarterly
Budget
2018
Budget
2018
Actual
Variances
Variable Costs:
Raw Materials $1,800 7,200 $7,255 $55 U
Direct Labour 3,848 15,392 17,530 $2,138 U
Indirect Labour 300 1,200 1,366 166 U
Supplies 75 300 290 ($10) F
Power 375 1,500 1,550 $50 U
Fixed Costs:
Repairs &
Maintenance
300 1,200 1,030 ($170) F
Depreciation 700 2,800 2,800 $0 U
Insurance 250 1,000 1,003 $3 U
$7,648 $30,592 $32,824 $2,232 U
Units Produced 500 2000 2,050
MasterBudgetVs
Actual:Variance
Analysis
Actual Vs Budget Analysis
Production 100,000 Units 125,000 Units
Indirect Materials $50,000 $0.50 62,000
Indirect Labour 40,000 0.40 50,000
Utilities 40,000 0.40 50,000
Total $130,000 $1.30 $162,500
Variable Cost Per Unit
Original Budget/
100,000
Flexible Budget
Average Cost
X 125,000
Original Budget
7
Job Cost Budget Variation Revenue Budget Variation Profit
Prp add (113) £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00
Prp add (125) £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00
Prp add (130) £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00
Prp add
(1324356)
£0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00
Prp add
(435435)
£0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00
Prp add
(498789)
£0.00 £0.00 £0.00 £5,150.00 £0.00 £5,150.00 £5,150.00
Prp add
(EXHIB01)
£43,560.00 £0.00 £(43,560.00) £0.00 £0.00 £0.00 £(43,560.00)
£43,560.00 £0.00
£(43,560.0
0)
£5,150.00 £0.00 £5,150.00
£(38,410.0
0)
MasterBudgetVS
Actual:VarianceAnalysis
8
Budget Vs Plan Vs Forecast
WBS
Approved
Original Budget
Budget
Approved
Changes
Current
budget
Budget
Pending
Changes
Projected
Budget
Current
Commitments
Variance
Clearance & Development 1,500.00 0,00 1,500.00 0,00 1,500.00 1,500.00 0.00
Structure Construction Work 18,000.00 0,00 18,000.00 0,00 18,000.00 18,000.00 0.00
Technical Facilities 5,000.00 0,00 5,000.00 0,00 5,000.00 5,000.00 0.00
External Works & Technical Facilities
Outside
3,000.00 0,00 3,000.00 0,00 3,000.00 3,000.00 0.00
Furnishing & Artistic Appointments 5,500.00 0,00 5,500.00 0,00 5,500.00 5,500.00 5,000.00
Incidental Building Costs 12,000.00 0,00 12,000.00 0,00 12,000.00 12,000.00 0.00
Cash Line 22,000.00 0,00 22,000.00 0,00 22,000.00 22,000.00 0.00
Oven 21,500,00 8,500,00 29,500,00 0,00 29,500,00 29,500,00 8,500,00
AGV Equipment 1,000.00 0,00 1,000.00 0,00 1,000.00 1,000.00 0.00
Cranes 3,000.00 0,00 3,000.00 0,00 3,000.00 3,000.00 0.00
Logistics 1,000.00 0,00 1,000.00 0,00 1,000.00 1,000.00 0.00
Auxiliary Equipment 3,000.00 0,00 3,000.00 0,00 3,000.00 3,000.00 0.00
Operational Costs/ EHS/ Trainee 3,000.00 0,00 2,000.00 0,00 2,000.00 2,000.00 1,000.00
IT & System Integration 2,000.00 0,00 2,000.00 0,00 2,000.00 2,000.00 0.00
Contingency 4,000.00 0,00 4,000.00 0,00 4,000.00 0.00 4,000.00
Total 105,000.00 8,500.00 113,500.00 0,00 113,500.00 95,000.00 18,500.00
9
10
ForecastVsActual
Budget
Irrigation Setup Quantity Unit Cost
Total
Cost
Life
Annual
Cost
Mainline (10’ ¾” PVC) 10 Section $2.10 $21.00 20 $1.05
Laterials (1/2” Poly) 1 1000’ roll $120.00 $120.00 10 $12.00
PVS Fittings (risers) 40 Fitting $0.49 $19.60 10 $1.96
Poly Tube Fittings 10 Fitting $0.54 $5.40 10 $0.54
Irrigation Pump (1 HP) 1 Pump $280.00 $280.00 5 $56.00
Pump Fittings 4 Fittings $8.00 $32.00 10 $3.20
Pressure Regulator 1 Fitting $12.50 $12.50 5 $2.50
Mesh Filter 1 Filter $18.00 $18.00 1 $18.00
Cistern (2500 gallon) 1 Cistern $1,324.95 $1,324.95 20 $66.25
Drip Emitters (500 Total) 2 Bag $62.50 $125.00 5 $25.00
Zip Ties (1000 Ties) 1 Bag $24.50 $24.50 5 $4.90
Total Irrigation Material Costs $1,982.95 $191.40
Irrigation Labour
Dig mainline trench 3 Hour $9.70 $29.10 20 $1.46
Install mainline 15 Hour $9.70 $145.50 20 $7.28
Zip Tie Laterials 4 Hour $9.70 $38.80 20 $1.94
Install Drip Emitters 7 Hour $9.70 $67.90 20 $3.40
Cistern & Pump Setup 3 Hour $9.70 $29.10 20 $1.46
Irrigation Labour Cost Hour $9.70 $310.40 $15.52
Total Irrigation Cost $2,293.35 $206.92
Forecast And Projection
2015
Feb Mar Apr May
Budget Actual Budget Actual Budget Actual Budget Actual
Revenue
Sales 1,500.00 0.00 2,500.00 0.00 4,000.00 00,000 4,000.00 0.00
Miscellaneous Income 400.00 0.00 400.00 0.00 300.00 00,000 200.00 0.00
Total Revenue 1,900.00 0.00 2,900.00 0.00 4,300.00 00,000 4,200.00 0.00
Expenses
Employee Cost 3,586.67 240.00 3,586.67 9,882.00 3,586.67 886.00 3,586.00 0.00
0.00 0.00 0.00 0.00 0.00 00,000 0.00 0.00
0.00 0.00 0.00 0.00 0.00 00,000 0.00 0.00
0.00 0.00 0.00 0.00 0.00 00,000 0.00 0.00
Total Expenses 3,586.67 240.00 3,586.67 9,882.00 3,586.67 886.00 3,586.67 0.00
Purchases
0.00 0.00 0.00 0.00 0.00 00,000 0.00 0.00
0.00 0.00 0.00 0.00 0.00 00,000 0.00 0.00
0.00 0.00 0.00 0.00 0.00 00,000 0.00 0.00
Total Purchases 0.00 0.00 0.00 0.00 0.00 00,000 0.00 0.00
Project Profit -1,686.67 -240.00 -686.67 -9,882.00 713.33 -886.00 613.33 0.00
11
Budget Spent Remaining
Description Hours/ Units Cost Amount Hours/ Units Cost Amount Hours/ Units Amount Status
Professional Services 30.00 $900.00 $0.00 30.00 $900.00 Under
Client Conference/ Meeting 10.00 $300.00 7.50 $337.00 2.50 $37.50 Over
Consultant Coordination 20.00 $500.00 $0.00 20.00 $,500.00 Under
Liaison/ Coordination 9.00 $225.00 5.50 $192.00 3.50 $32.00 Under
Marketing/ Sales 20.00 $0.00 5.00 $300.00 15.00 $49.50 Over
Report/ Latter 5.00 $75.00 1.50 $25.00 3.50 $205.00 Under
Research 40.00 $1,000.00 22.00 $795.00 18.00 $97.50 Under
Review 10.00 $300.00 5.50 $202.00 5.50 $260.00 Under
Site Inspection 50.00 $1,100.00 24.00 $840.00 26.00 $40.00 Under
Site Measurement 40.00 $880.00 24.00 $840.00 16.00 $88.75 Under
Telephone Call/ Conference 15.00 $375.00 6.00 $286.00 8.50 $37.00 Under
Copy Services 1,500.00 $150.00 226.00 $113.00 1,274.00 $216.52 Under
Special Deliver/ Courier 10.00 $300.00 4.00 $83.00 6.00 $56.00 Under
Mileage 400.00 $200.00 512.00 $256.00 -112.00 $2.50 Over
Photograph 40.00 $40.00 50.00 $37.00 -10.00 .00 Under
Total Services: 249.00 $5,655.00 100.00 $3,819.25
Total Expenses: 1,950.00 $690.00 792.00 $489.98
Grand Total: $6,345.00 $4,309.23 $2,035,00 Under
Budget Vs Forecast Vs Actual
12
We’ll Come Back After
15 Minutes
✓ This icon is for display purposes only and is completely editable.
You can replace this with any other icon from the
www.slideteam.net icons section.
✓ This icon is for display purposes only and is completely editable.
You can replace this with any other icon from the
www.slideteam.net icons section.
Coffee Break
13
Column Chart
30 40 60 80 100 120 140
180 200
80
110
140
170
206
230
260
270
370
0
50
100
150
200
250
300
350
400
450
500
550
600
FY 01 FY 02 FY 03 FY 04 FY 05 FY 06 FY 07 FY 08 FY 09
Dollars(InNumbers)
In Years
This slide is 100% editable.
Adapt it to your needs and
capture your audience's
attention.
✓ Product 01
This slide is 100% editable.
Adapt it to your needs and
capture your audience's
attention.
✓ Product 02
This graph/chart is linked to excel, and changes automatically based on data. Just left click on it and select “Edit Data”.
14
Scatter Bubble Chart
12
10
30
50 48
43
25
23
$0.00
$10.00
$20.00
$30.00
$40.00
$50.00
$60.00
0% 10% 20% 30% 40% 50%
Inprice
5%
15%
20%
22%
32%
40%
46%
35%
Highest
Sale
This slide is 100% editable.
Adapt it to your needs and
capture your audience's
attention.
✓ Product 01
This slide is 100% editable.
Adapt it to your needs and
capture your audience's
attention.
✓ Product 02
This graph/chart is linked to excel, and changes automatically based on data. Just left click on it and select “Edit Data”.
15
Donut Pie Chart
40%
20%
30%
10%
This slide is 100% editable.
Adapt it to your needs and
capture your audience's
attention.
✓Product 01
This slide is 100% editable.
Adapt it to your needs and
capture your audience's
attention.
✓Product 02
This slide is 100% editable.
Adapt it to your needs and
capture your audience's
attention.
✓Product 03
This slide is 100% editable.
Adapt it to your needs and
capture your audience's
attention.
✓Product 04
16
This slide is 100% editable.
Adapt it to your needs and
capture your audience's
attention.
Vision
This slide is 100% editable.
Adapt it to your needs and
capture your audience's
attention.
Mission Goal
This slide is 100% editable.
Adapt it to your needs and
capture your audience's
attention.
Our
Mission
17
About Us
18
01
This slide is 100% editable. Adapt
it to your needs and capture your
audience's attention.
Creative Design
02
This slide is 100% editable. Adapt
it to your needs and capture your
audience's attention.
Customer Care
03
This slide is 100% editable. Adapt
it to your needs and capture your
audience's attention.
Expand Company
Our Team
19
This slide is 100% editable.
Adapt it to your needs and
capture your audience's
attention.
Annie Smith
CEO & Founder
This slide is 100% editable.
Adapt it to your needs and
capture your audience's
attention.
Elisabeth Clark
Finance Manager
This slide is 100% editable.
Adapt it to your needs and
capture your audience's
attention.
Mary Tucker
Product Manager
Financial
%50
This slide is 100%
editable. Adapt it to your
needs and capture your
audience's attention.
%95
This slide is 100%
editable. Adapt it to your
needs and capture your
audience's attention.
%75
This slide is 100%
editable. Adapt it to your
needs and capture your
audience's attention.
20
Comparison
Male
85%
This slide is 100% editable. Adapt it
to your needs and capture your
audience's attention.
Female
55%
This slide is 100% editable. Adapt it
to your needs and capture your
audience's attention.
21
Timeline
02 04
01 03 05
06
This slide is 100% editable. Adapt it
to your needs and capture your
audience's attention.
2018
This slide is 100% editable. Adapt
it to your needs and capture your
audience's attention.
2017
This slide is 100% editable. Adapt
it to your needs and capture your
audience's attention.
2015
This slide is 100% editable. Adapt
it to your needs and capture your
audience's attention.
2013
This slide is 100% editable. Adapt
it to your needs and capture your
audience's attention.
2016
This slide is 100% editable. Adapt
it to your needs and capture your
audience's attention.
2014
22
Venn
This slide is 100% editable. Adapt it to your needs
and capture your audience's attention.
This slide is 100% editable. Adapt it to your needs
and capture your audience's attention.
This slide is 100% editable. Adapt it to your needs
and capture your audience's attention.
This slide is 100% editable. Adapt it to your needs
and capture your audience's attention.
23
✓ This slide is 100% editable. Adapt it to your needs and
capture your audience's attention.
✓ This slide is 100% editable. Adapt it to your needs and
capture your audience's attention.
✓ This slide is 100% editable. Adapt it to your needs and
capture your audience's attention.
Magnifying Glass
24
Address:
# street number, city, state
Contact Numbers:
0123456789
Email Address:
Emailaddress123@gmail.Com
Thank
You
25

Contenu connexe

Tendances

Finance for non finance for employee, business man and corporatete
Finance for non finance    for employee, business man and corporatete Finance for non finance    for employee, business man and corporatete
Finance for non finance for employee, business man and corporatete
Bibek Prajapati
 
Financial Statement Analysis
Financial Statement AnalysisFinancial Statement Analysis
Financial Statement Analysis
Kevinson Tenjo
 
Key Performance Indicator
Key Performance IndicatorKey Performance Indicator
Key Performance Indicator
Charis Joy Mayo
 

Tendances (20)

Sales Development QBR Template
Sales Development QBR TemplateSales Development QBR Template
Sales Development QBR Template
 
Introduction to Accounting ch01
Introduction to Accounting  ch01Introduction to Accounting  ch01
Introduction to Accounting ch01
 
Understanding Financial Statement / Report
Understanding Financial Statement / ReportUnderstanding Financial Statement / Report
Understanding Financial Statement / Report
 
Monthly Business Overview PowerPoint Presentation Slides
Monthly Business Overview PowerPoint Presentation SlidesMonthly Business Overview PowerPoint Presentation Slides
Monthly Business Overview PowerPoint Presentation Slides
 
Building a Hypergrowth GTM Org
Building a Hypergrowth GTM OrgBuilding a Hypergrowth GTM Org
Building a Hypergrowth GTM Org
 
Intro to Key Performance Indicators [Infographic]
Intro to Key Performance Indicators [Infographic]Intro to Key Performance Indicators [Infographic]
Intro to Key Performance Indicators [Infographic]
 
Finance for non finance for employee, business man and corporatete
Finance for non finance    for employee, business man and corporatete Finance for non finance    for employee, business man and corporatete
Finance for non finance for employee, business man and corporatete
 
Budget Variance Analysis PowerPoint Presentation Slides
Budget Variance Analysis PowerPoint Presentation SlidesBudget Variance Analysis PowerPoint Presentation Slides
Budget Variance Analysis PowerPoint Presentation Slides
 
২০২৩ ২০২৪ অর্থবছরের বাজেটে আয়কর বিষয়ক উল্লেখযোগ্য পরিবর্তনসমূহ
২০২৩ ২০২৪ অর্থবছরের বাজেটে আয়কর বিষয়ক উল্লেখযোগ্য পরিবর্তনসমূহ২০২৩ ২০২৪ অর্থবছরের বাজেটে আয়কর বিষয়ক উল্লেখযোগ্য পরিবর্তনসমূহ
২০২৩ ২০২৪ অর্থবছরের বাজেটে আয়কর বিষয়ক উল্লেখযোগ্য পরিবর্তনসমূহ
 
Financial planning and analysis (FP&A)
Financial planning and analysis (FP&A)Financial planning and analysis (FP&A)
Financial planning and analysis (FP&A)
 
Financial Statement Analysis
Financial Statement AnalysisFinancial Statement Analysis
Financial Statement Analysis
 
ISA 701 (New) Communicating Key Audit Matters in the Independent Auditor’s Re...
ISA 701 (New) Communicating Key Audit Matters in the Independent Auditor’s Re...ISA 701 (New) Communicating Key Audit Matters in the Independent Auditor’s Re...
ISA 701 (New) Communicating Key Audit Matters in the Independent Auditor’s Re...
 
Key Performance Indicator
Key Performance IndicatorKey Performance Indicator
Key Performance Indicator
 
KPI Dashboard Template in Excel
KPI Dashboard Template in ExcelKPI Dashboard Template in Excel
KPI Dashboard Template in Excel
 
Strategic Business Plan Powerpoint Presentation Slides
Strategic Business Plan Powerpoint Presentation SlidesStrategic Business Plan Powerpoint Presentation Slides
Strategic Business Plan Powerpoint Presentation Slides
 
12.4 Format of the Cash Flow Statement
12.4 Format of the Cash Flow Statement12.4 Format of the Cash Flow Statement
12.4 Format of the Cash Flow Statement
 
Clubs & societies cambridge a level tuition: Cambridge A Level Paper 3 No...
Clubs & societies cambridge a level tuition: Cambridge A Level Paper 3 No...Clubs & societies cambridge a level tuition: Cambridge A Level Paper 3 No...
Clubs & societies cambridge a level tuition: Cambridge A Level Paper 3 No...
 
Operating Model and Organization Design Toolkit
Operating Model and Organization Design Toolkit Operating Model and Organization Design Toolkit
Operating Model and Organization Design Toolkit
 
Finance Transformation
Finance TransformationFinance Transformation
Finance Transformation
 
QBR Presentation Template
QBR Presentation TemplateQBR Presentation Template
QBR Presentation Template
 

Similaire à Actual Cost Vs Plan Projection PowerPoint Presentation Slides

Actual Cost Vs Plan Projection Powerpoint Presentation Slides
Actual Cost Vs Plan Projection Powerpoint Presentation SlidesActual Cost Vs Plan Projection Powerpoint Presentation Slides
Actual Cost Vs Plan Projection Powerpoint Presentation Slides
SlideTeam
 

Similaire à Actual Cost Vs Plan Projection PowerPoint Presentation Slides (20)

Actual Cost Vs Plan Projection Powerpoint Presentation Slides
Actual Cost Vs Plan Projection Powerpoint Presentation SlidesActual Cost Vs Plan Projection Powerpoint Presentation Slides
Actual Cost Vs Plan Projection Powerpoint Presentation Slides
 
Actual Cost Vs Budget Powerpoint Presentation Slides
Actual Cost Vs Budget Powerpoint Presentation SlidesActual Cost Vs Budget Powerpoint Presentation Slides
Actual Cost Vs Budget Powerpoint Presentation Slides
 
Actual Cost Vs Budget PowerPoint Presentation Slides
Actual Cost Vs Budget PowerPoint Presentation Slides Actual Cost Vs Budget PowerPoint Presentation Slides
Actual Cost Vs Budget PowerPoint Presentation Slides
 
Forecast Vs Actual Budget Powerpoint Presentation Slides
Forecast Vs Actual Budget Powerpoint Presentation SlidesForecast Vs Actual Budget Powerpoint Presentation Slides
Forecast Vs Actual Budget Powerpoint Presentation Slides
 
Forecast Vs Actual Budget PowerPoint Presentation Slides
Forecast Vs Actual Budget PowerPoint Presentation Slides Forecast Vs Actual Budget PowerPoint Presentation Slides
Forecast Vs Actual Budget PowerPoint Presentation Slides
 
Cost Vs Budget PowerPoint Presentation Slides
Cost Vs Budget PowerPoint Presentation SlidesCost Vs Budget PowerPoint Presentation Slides
Cost Vs Budget PowerPoint Presentation Slides
 
Budget Vs Actual Variance Analysis PowerPoint Presentation Slides
Budget Vs Actual Variance Analysis PowerPoint Presentation SlidesBudget Vs Actual Variance Analysis PowerPoint Presentation Slides
Budget Vs Actual Variance Analysis PowerPoint Presentation Slides
 
Business Budgeting PowerPoint Presentation Slides
Business Budgeting PowerPoint Presentation SlidesBusiness Budgeting PowerPoint Presentation Slides
Business Budgeting PowerPoint Presentation Slides
 
Finance Budgeting PowerPoint Presentation Slides
Finance Budgeting PowerPoint Presentation SlidesFinance Budgeting PowerPoint Presentation Slides
Finance Budgeting PowerPoint Presentation Slides
 
FSAE-A Business Presentation - Redback Racing 2017
FSAE-A Business Presentation - Redback Racing 2017FSAE-A Business Presentation - Redback Racing 2017
FSAE-A Business Presentation - Redback Racing 2017
 
Power financials - how we work
Power financials - how we workPower financials - how we work
Power financials - how we work
 
Account asst
Account asstAccount asst
Account asst
 
Manufacturing cost accounting ppt @ mba finance
Manufacturing cost accounting ppt @ mba financeManufacturing cost accounting ppt @ mba finance
Manufacturing cost accounting ppt @ mba finance
 
WORKING CAPITAL MANAGEMENT
WORKING CAPITAL MANAGEMENTWORKING CAPITAL MANAGEMENT
WORKING CAPITAL MANAGEMENT
 
Budgets
BudgetsBudgets
Budgets
 
B7 flexi budget
B7 flexi budgetB7 flexi budget
B7 flexi budget
 
Working Capital Optimization PowerPoint Presentation Slides
Working Capital Optimization PowerPoint Presentation SlidesWorking Capital Optimization PowerPoint Presentation Slides
Working Capital Optimization PowerPoint Presentation Slides
 
BussinessCalculator
BussinessCalculatorBussinessCalculator
BussinessCalculator
 
Investment Presentation
Investment PresentationInvestment Presentation
Investment Presentation
 
Economics presentation
Economics presentationEconomics presentation
Economics presentation
 

Plus de SlideTeam

Word Of Mouth WOM Marketing Strategies To Build Brand Awareness Powerpoint Pr...
Word Of Mouth WOM Marketing Strategies To Build Brand Awareness Powerpoint Pr...Word Of Mouth WOM Marketing Strategies To Build Brand Awareness Powerpoint Pr...
Word Of Mouth WOM Marketing Strategies To Build Brand Awareness Powerpoint Pr...
SlideTeam
 
Strategic Staff Engagement Action Plan Powerpoint Presentation Slides
Strategic Staff Engagement Action Plan Powerpoint Presentation SlidesStrategic Staff Engagement Action Plan Powerpoint Presentation Slides
Strategic Staff Engagement Action Plan Powerpoint Presentation Slides
SlideTeam
 
Traditional Marketing Channel Analysis Powerpoint Presentation Slides Mkt Cd
Traditional Marketing Channel Analysis Powerpoint Presentation Slides Mkt CdTraditional Marketing Channel Analysis Powerpoint Presentation Slides Mkt Cd
Traditional Marketing Channel Analysis Powerpoint Presentation Slides Mkt Cd
SlideTeam
 
Integrating Asset Tracking System To Enhance Operational Effectiveness Comple...
Integrating Asset Tracking System To Enhance Operational Effectiveness Comple...Integrating Asset Tracking System To Enhance Operational Effectiveness Comple...
Integrating Asset Tracking System To Enhance Operational Effectiveness Comple...
SlideTeam
 
Designing And Implementing Brand Leadership Strategy Powerpoint Presentation ...
Designing And Implementing Brand Leadership Strategy Powerpoint Presentation ...Designing And Implementing Brand Leadership Strategy Powerpoint Presentation ...
Designing And Implementing Brand Leadership Strategy Powerpoint Presentation ...
SlideTeam
 
How Amazon Generates Revenues Across Globe Powerpoint Presentation Slides Str...
How Amazon Generates Revenues Across Globe Powerpoint Presentation Slides Str...How Amazon Generates Revenues Across Globe Powerpoint Presentation Slides Str...
How Amazon Generates Revenues Across Globe Powerpoint Presentation Slides Str...
SlideTeam
 
Guide For Effective Event Marketing Powerpoint Presentation Slides Mkt Cd
Guide For Effective Event Marketing Powerpoint Presentation Slides Mkt CdGuide For Effective Event Marketing Powerpoint Presentation Slides Mkt Cd
Guide For Effective Event Marketing Powerpoint Presentation Slides Mkt Cd
SlideTeam
 
Unearthing Apples Billion Dollar Branding Secret Powerpoint Presentation Slid...
Unearthing Apples Billion Dollar Branding Secret Powerpoint Presentation Slid...Unearthing Apples Billion Dollar Branding Secret Powerpoint Presentation Slid...
Unearthing Apples Billion Dollar Branding Secret Powerpoint Presentation Slid...
SlideTeam
 
Developing Flexible Working Practices To Improve Employee Engagement Powerpoi...
Developing Flexible Working Practices To Improve Employee Engagement Powerpoi...Developing Flexible Working Practices To Improve Employee Engagement Powerpoi...
Developing Flexible Working Practices To Improve Employee Engagement Powerpoi...
SlideTeam
 
Product Corporate And Umbrella Branding Powerpoint Presentation Slides Brandi...
Product Corporate And Umbrella Branding Powerpoint Presentation Slides Brandi...Product Corporate And Umbrella Branding Powerpoint Presentation Slides Brandi...
Product Corporate And Umbrella Branding Powerpoint Presentation Slides Brandi...
SlideTeam
 
Communication Channels And Strategies For Shareholder Engagement Powerpoint P...
Communication Channels And Strategies For Shareholder Engagement Powerpoint P...Communication Channels And Strategies For Shareholder Engagement Powerpoint P...
Communication Channels And Strategies For Shareholder Engagement Powerpoint P...
SlideTeam
 
Responsible Tech Playbook To Leverage Business Ethics Powerpoint Presentation...
Responsible Tech Playbook To Leverage Business Ethics Powerpoint Presentation...Responsible Tech Playbook To Leverage Business Ethics Powerpoint Presentation...
Responsible Tech Playbook To Leverage Business Ethics Powerpoint Presentation...
SlideTeam
 
Generating Leads Through Targeted Digital Marketing Campaign Powerpoint Prese...
Generating Leads Through Targeted Digital Marketing Campaign Powerpoint Prese...Generating Leads Through Targeted Digital Marketing Campaign Powerpoint Prese...
Generating Leads Through Targeted Digital Marketing Campaign Powerpoint Prese...
SlideTeam
 
Boosting Profits With New And Effective Sales Strategic Plan Powerpoint Prese...
Boosting Profits With New And Effective Sales Strategic Plan Powerpoint Prese...Boosting Profits With New And Effective Sales Strategic Plan Powerpoint Prese...
Boosting Profits With New And Effective Sales Strategic Plan Powerpoint Prese...
SlideTeam
 
ChatGPT IT Powerpoint Presentation Slides
ChatGPT IT Powerpoint Presentation SlidesChatGPT IT Powerpoint Presentation Slides
ChatGPT IT Powerpoint Presentation Slides
SlideTeam
 
Methods To Implement Traditional Marketing Powerpoint Presentation Slides Mkt Cd
Methods To Implement Traditional Marketing Powerpoint Presentation Slides Mkt CdMethods To Implement Traditional Marketing Powerpoint Presentation Slides Mkt Cd
Methods To Implement Traditional Marketing Powerpoint Presentation Slides Mkt Cd
SlideTeam
 
Comprehensive Guide To Sports Marketing Strategy Powerpoint Presentation Slid...
Comprehensive Guide To Sports Marketing Strategy Powerpoint Presentation Slid...Comprehensive Guide To Sports Marketing Strategy Powerpoint Presentation Slid...
Comprehensive Guide To Sports Marketing Strategy Powerpoint Presentation Slid...
SlideTeam
 
Global Shift Towards Flexible Working Powerpoint Presentation Slides
Global Shift Towards Flexible Working Powerpoint Presentation SlidesGlobal Shift Towards Flexible Working Powerpoint Presentation Slides
Global Shift Towards Flexible Working Powerpoint Presentation Slides
SlideTeam
 

Plus de SlideTeam (20)

Customer Support And Services Guide Powerpoint Presentation Slides
Customer Support And Services Guide Powerpoint Presentation SlidesCustomer Support And Services Guide Powerpoint Presentation Slides
Customer Support And Services Guide Powerpoint Presentation Slides
 
Word Of Mouth WOM Marketing Strategies To Build Brand Awareness Powerpoint Pr...
Word Of Mouth WOM Marketing Strategies To Build Brand Awareness Powerpoint Pr...Word Of Mouth WOM Marketing Strategies To Build Brand Awareness Powerpoint Pr...
Word Of Mouth WOM Marketing Strategies To Build Brand Awareness Powerpoint Pr...
 
Strategic Staff Engagement Action Plan Powerpoint Presentation Slides
Strategic Staff Engagement Action Plan Powerpoint Presentation SlidesStrategic Staff Engagement Action Plan Powerpoint Presentation Slides
Strategic Staff Engagement Action Plan Powerpoint Presentation Slides
 
Traditional Marketing Channel Analysis Powerpoint Presentation Slides Mkt Cd
Traditional Marketing Channel Analysis Powerpoint Presentation Slides Mkt CdTraditional Marketing Channel Analysis Powerpoint Presentation Slides Mkt Cd
Traditional Marketing Channel Analysis Powerpoint Presentation Slides Mkt Cd
 
Integrating Asset Tracking System To Enhance Operational Effectiveness Comple...
Integrating Asset Tracking System To Enhance Operational Effectiveness Comple...Integrating Asset Tracking System To Enhance Operational Effectiveness Comple...
Integrating Asset Tracking System To Enhance Operational Effectiveness Comple...
 
Designing And Implementing Brand Leadership Strategy Powerpoint Presentation ...
Designing And Implementing Brand Leadership Strategy Powerpoint Presentation ...Designing And Implementing Brand Leadership Strategy Powerpoint Presentation ...
Designing And Implementing Brand Leadership Strategy Powerpoint Presentation ...
 
How Amazon Generates Revenues Across Globe Powerpoint Presentation Slides Str...
How Amazon Generates Revenues Across Globe Powerpoint Presentation Slides Str...How Amazon Generates Revenues Across Globe Powerpoint Presentation Slides Str...
How Amazon Generates Revenues Across Globe Powerpoint Presentation Slides Str...
 
Guide For Effective Event Marketing Powerpoint Presentation Slides Mkt Cd
Guide For Effective Event Marketing Powerpoint Presentation Slides Mkt CdGuide For Effective Event Marketing Powerpoint Presentation Slides Mkt Cd
Guide For Effective Event Marketing Powerpoint Presentation Slides Mkt Cd
 
Managing Business Customers Technology Powerpoint Presentation Slides
Managing Business Customers Technology Powerpoint Presentation SlidesManaging Business Customers Technology Powerpoint Presentation Slides
Managing Business Customers Technology Powerpoint Presentation Slides
 
Unearthing Apples Billion Dollar Branding Secret Powerpoint Presentation Slid...
Unearthing Apples Billion Dollar Branding Secret Powerpoint Presentation Slid...Unearthing Apples Billion Dollar Branding Secret Powerpoint Presentation Slid...
Unearthing Apples Billion Dollar Branding Secret Powerpoint Presentation Slid...
 
Developing Flexible Working Practices To Improve Employee Engagement Powerpoi...
Developing Flexible Working Practices To Improve Employee Engagement Powerpoi...Developing Flexible Working Practices To Improve Employee Engagement Powerpoi...
Developing Flexible Working Practices To Improve Employee Engagement Powerpoi...
 
Product Corporate And Umbrella Branding Powerpoint Presentation Slides Brandi...
Product Corporate And Umbrella Branding Powerpoint Presentation Slides Brandi...Product Corporate And Umbrella Branding Powerpoint Presentation Slides Brandi...
Product Corporate And Umbrella Branding Powerpoint Presentation Slides Brandi...
 
Communication Channels And Strategies For Shareholder Engagement Powerpoint P...
Communication Channels And Strategies For Shareholder Engagement Powerpoint P...Communication Channels And Strategies For Shareholder Engagement Powerpoint P...
Communication Channels And Strategies For Shareholder Engagement Powerpoint P...
 
Responsible Tech Playbook To Leverage Business Ethics Powerpoint Presentation...
Responsible Tech Playbook To Leverage Business Ethics Powerpoint Presentation...Responsible Tech Playbook To Leverage Business Ethics Powerpoint Presentation...
Responsible Tech Playbook To Leverage Business Ethics Powerpoint Presentation...
 
Generating Leads Through Targeted Digital Marketing Campaign Powerpoint Prese...
Generating Leads Through Targeted Digital Marketing Campaign Powerpoint Prese...Generating Leads Through Targeted Digital Marketing Campaign Powerpoint Prese...
Generating Leads Through Targeted Digital Marketing Campaign Powerpoint Prese...
 
Boosting Profits With New And Effective Sales Strategic Plan Powerpoint Prese...
Boosting Profits With New And Effective Sales Strategic Plan Powerpoint Prese...Boosting Profits With New And Effective Sales Strategic Plan Powerpoint Prese...
Boosting Profits With New And Effective Sales Strategic Plan Powerpoint Prese...
 
ChatGPT IT Powerpoint Presentation Slides
ChatGPT IT Powerpoint Presentation SlidesChatGPT IT Powerpoint Presentation Slides
ChatGPT IT Powerpoint Presentation Slides
 
Methods To Implement Traditional Marketing Powerpoint Presentation Slides Mkt Cd
Methods To Implement Traditional Marketing Powerpoint Presentation Slides Mkt CdMethods To Implement Traditional Marketing Powerpoint Presentation Slides Mkt Cd
Methods To Implement Traditional Marketing Powerpoint Presentation Slides Mkt Cd
 
Comprehensive Guide To Sports Marketing Strategy Powerpoint Presentation Slid...
Comprehensive Guide To Sports Marketing Strategy Powerpoint Presentation Slid...Comprehensive Guide To Sports Marketing Strategy Powerpoint Presentation Slid...
Comprehensive Guide To Sports Marketing Strategy Powerpoint Presentation Slid...
 
Global Shift Towards Flexible Working Powerpoint Presentation Slides
Global Shift Towards Flexible Working Powerpoint Presentation SlidesGlobal Shift Towards Flexible Working Powerpoint Presentation Slides
Global Shift Towards Flexible Working Powerpoint Presentation Slides
 

Dernier

If this Giant Must Walk: A Manifesto for a New Nigeria
If this Giant Must Walk: A Manifesto for a New NigeriaIf this Giant Must Walk: A Manifesto for a New Nigeria
If this Giant Must Walk: A Manifesto for a New Nigeria
Kayode Fayemi
 
Uncommon Grace The Autobiography of Isaac Folorunso
Uncommon Grace The Autobiography of Isaac FolorunsoUncommon Grace The Autobiography of Isaac Folorunso
Uncommon Grace The Autobiography of Isaac Folorunso
Kayode Fayemi
 
Chiulli_Aurora_Oman_Raffaele_Beowulf.pptx
Chiulli_Aurora_Oman_Raffaele_Beowulf.pptxChiulli_Aurora_Oman_Raffaele_Beowulf.pptx
Chiulli_Aurora_Oman_Raffaele_Beowulf.pptx
raffaeleoman
 

Dernier (20)

SaaStr Workshop Wednesday w/ Lucas Price, Yardstick
SaaStr Workshop Wednesday w/ Lucas Price, YardstickSaaStr Workshop Wednesday w/ Lucas Price, Yardstick
SaaStr Workshop Wednesday w/ Lucas Price, Yardstick
 
My Presentation "In Your Hands" by Halle Bailey
My Presentation "In Your Hands" by Halle BaileyMy Presentation "In Your Hands" by Halle Bailey
My Presentation "In Your Hands" by Halle Bailey
 
If this Giant Must Walk: A Manifesto for a New Nigeria
If this Giant Must Walk: A Manifesto for a New NigeriaIf this Giant Must Walk: A Manifesto for a New Nigeria
If this Giant Must Walk: A Manifesto for a New Nigeria
 
AWS Data Engineer Associate (DEA-C01) Exam Dumps 2024.pdf
AWS Data Engineer Associate (DEA-C01) Exam Dumps 2024.pdfAWS Data Engineer Associate (DEA-C01) Exam Dumps 2024.pdf
AWS Data Engineer Associate (DEA-C01) Exam Dumps 2024.pdf
 
Dreaming Music Video Treatment _ Project & Portfolio III
Dreaming Music Video Treatment _ Project & Portfolio IIIDreaming Music Video Treatment _ Project & Portfolio III
Dreaming Music Video Treatment _ Project & Portfolio III
 
Report Writing Webinar Training
Report Writing Webinar TrainingReport Writing Webinar Training
Report Writing Webinar Training
 
Causes of poverty in France presentation.pptx
Causes of poverty in France presentation.pptxCauses of poverty in France presentation.pptx
Causes of poverty in France presentation.pptx
 
Dreaming Marissa Sánchez Music Video Treatment
Dreaming Marissa Sánchez Music Video TreatmentDreaming Marissa Sánchez Music Video Treatment
Dreaming Marissa Sánchez Music Video Treatment
 
Introduction to Prompt Engineering (Focusing on ChatGPT)
Introduction to Prompt Engineering (Focusing on ChatGPT)Introduction to Prompt Engineering (Focusing on ChatGPT)
Introduction to Prompt Engineering (Focusing on ChatGPT)
 
Presentation on Engagement in Book Clubs
Presentation on Engagement in Book ClubsPresentation on Engagement in Book Clubs
Presentation on Engagement in Book Clubs
 
Sector 62, Noida Call girls :8448380779 Noida Escorts | 100% verified
Sector 62, Noida Call girls :8448380779 Noida Escorts | 100% verifiedSector 62, Noida Call girls :8448380779 Noida Escorts | 100% verified
Sector 62, Noida Call girls :8448380779 Noida Escorts | 100% verified
 
ICT role in 21st century education and it's challenges.pdf
ICT role in 21st century education and it's challenges.pdfICT role in 21st century education and it's challenges.pdf
ICT role in 21st century education and it's challenges.pdf
 
Uncommon Grace The Autobiography of Isaac Folorunso
Uncommon Grace The Autobiography of Isaac FolorunsoUncommon Grace The Autobiography of Isaac Folorunso
Uncommon Grace The Autobiography of Isaac Folorunso
 
BDSM⚡Call Girls in Sector 93 Noida Escorts >༒8448380779 Escort Service
BDSM⚡Call Girls in Sector 93 Noida Escorts >༒8448380779 Escort ServiceBDSM⚡Call Girls in Sector 93 Noida Escorts >༒8448380779 Escort Service
BDSM⚡Call Girls in Sector 93 Noida Escorts >༒8448380779 Escort Service
 
BDSM⚡Call Girls in Sector 97 Noida Escorts >༒8448380779 Escort Service
BDSM⚡Call Girls in Sector 97 Noida Escorts >༒8448380779 Escort ServiceBDSM⚡Call Girls in Sector 97 Noida Escorts >༒8448380779 Escort Service
BDSM⚡Call Girls in Sector 97 Noida Escorts >༒8448380779 Escort Service
 
lONG QUESTION ANSWER PAKISTAN STUDIES10.
lONG QUESTION ANSWER PAKISTAN STUDIES10.lONG QUESTION ANSWER PAKISTAN STUDIES10.
lONG QUESTION ANSWER PAKISTAN STUDIES10.
 
Chiulli_Aurora_Oman_Raffaele_Beowulf.pptx
Chiulli_Aurora_Oman_Raffaele_Beowulf.pptxChiulli_Aurora_Oman_Raffaele_Beowulf.pptx
Chiulli_Aurora_Oman_Raffaele_Beowulf.pptx
 
The workplace ecosystem of the future 24.4.2024 Fabritius_share ii.pdf
The workplace ecosystem of the future 24.4.2024 Fabritius_share ii.pdfThe workplace ecosystem of the future 24.4.2024 Fabritius_share ii.pdf
The workplace ecosystem of the future 24.4.2024 Fabritius_share ii.pdf
 
Busty Desi⚡Call Girls in Sector 51 Noida Escorts >༒8448380779 Escort Service-...
Busty Desi⚡Call Girls in Sector 51 Noida Escorts >༒8448380779 Escort Service-...Busty Desi⚡Call Girls in Sector 51 Noida Escorts >༒8448380779 Escort Service-...
Busty Desi⚡Call Girls in Sector 51 Noida Escorts >༒8448380779 Escort Service-...
 
Thirunelveli call girls Tamil escorts 7877702510
Thirunelveli call girls Tamil escorts 7877702510Thirunelveli call girls Tamil escorts 7877702510
Thirunelveli call girls Tamil escorts 7877702510
 

Actual Cost Vs Plan Projection PowerPoint Presentation Slides

  • 1. Actual Cost Vs Plan Projection Your Company Name
  • 2. 2 Types of Risk Actual Cost Budget Difference In Figures % Variance Comments On Variance Raw Material Cost 150,000 120,000 30,000 25% Increase In Raw Material Prices Employee Cost Text Here Text Here Text Here Text Here Text Here Salary & Wages Text Here Text Here Text Here Text Here Text Here Maintenance Cost Text Here Text Here Text Here Text Here Text Here Finance Cost Text Here Text Here Text Here Text Here Text Here Electricity Cost Text Here Text Here Text Here Text Here Text Here Office Cost Text Here Text Here Text Here Text Here Text Here Administration charges Text Here Text Here Text Here Text Here Text Here Expense 1 Text Here Text Here Text Here Text Here Text Here Expense 2 Text Here Text Here Text Here Text Here Text Here Expense 3 Text Here Text Here Text Here Text Here Text Here Expense 4 Text Here Text Here Text Here Text Here Text Here ActualCostVs Budget
  • 3. Month Wise Budget Forecasting Jan 2018 Feb 2018 Mar 2018 Apr 2018 Budget Actual Budget Actual Budget Actual Budget Revenues 4000- Sales 140 140 (3) (3) (16) (16) 214 4100- Consultation Services 1,313 1,313 2,465 2,465 525 525 550 4300- Plant Health Care 1,275 1,275 4,599 4,599 7,691 7,691 7,691 4400- Tree Maintenance 27,333 27,333 10,946 10,946 17,423 17,423 17,423 4415- Pruning 60,721 52,801 76,456 66,484 90,745 78,908 78,908 4420- Tree Removal 10,719 10,719 8,872 8,872 9,040 9,040 9,040 Total Revenues 101,501 93,581 103,334 93,361 125,407 113,571 101,501 Direct Costs 5000- Cost of Doing Business 508 520 620 270 752 350 971 5100- Materials & Supplies 2,132 160 2,170 432 2,634 668 3,397 5200- Labour - - - - - - - 5205- Field Wages 35,766 23,690 35,766 25,011 36,533 25,656 36,533 5210- Field Wages – Overtime 2,842 792 2,893 651 3,511 2,227 4,530 3
  • 4. 4 Manufacturing Overhead Costs Q1 Forecast Q1 Actual Variance Variance % Indirect Labour Management Salaries (fixed cost) $90,000 $92,000 $2,000 2.2% Hourly Wages (Variable cost) $690,000 $756,000 $66,000 9.6% Plant & Infrastructure Floor space leasing (fixed cost) $12,000 $12,000 $0 0.0% Insurance (fixed cost) $10,000 $10,000 $500 5.0% Maintenance (Variable cost) $220,000 $225,000 $5,000 2.3% Utilities (Variable cost) $12,000 $14,000 $2,900 24.2% Total Manufacturing Overhead $ $1,034,000 $1,110,000 $76,400 7.4% OverheadCost BudgetAnalysis
  • 5. Quarterly Budget Analysis Budget Item This Quarter Year-To-Date Budget Actual Variance Budget Actual Variance Sales Revenue $500,000 $550,000 $50,000 $1,000,000 $1,200,000 $200,000 Cost Of Sales 30,000 320,000 20,000 600,000 640,000 40,000 Gross Profits $200,000 $230,000 $30,000 $400,000 $560,000 $160,000 Variable Expenses Selling Expenses $100,000 $120,000 $20,000 $200,000 $240,000 $40,000 Inspection 10,000 8,000 (2,000) 20,000 16,000 (4,000) Total Variable Expenses $110,000 $128,000 $18,000 $220,000 $256,000 $36,000 Fixed Expenses Rent $60,000 $70,000 $10,000 $120,000 $150,000 $30,000 Depreciation 20,000 19,000 (1,000) 40,000) 38,000 (2,000) Total Fixed Expenses $80,000 $89,000 $9,000 $160,000 $188,000 $28,000 Income From Operations $10,000 $13,000 $3,000 $20,000 $116,000 $96,000 Interest Income 2,000 3,000 1,000 4,000 6,000 2,000 Interest Expenses 1,000 1,500 500 2,000 3,000 1,000 Net Income Before Taxes $7,000 $8,500 $1,500 $14,000 $107,000 $93,000 Taxes 2,000 15,000 (500) 4,000 3,000 (1,000) Net Income After Taxes $5,000 $7,000 $2,000 $10,000 $104,000 $94,000 Non-income Statement Items Loan Repayments 14,000 13,000 (1,000) 28,000 26,000 (2,000) Owner Withdrawals (Or Dividends) 5,000 5,000 5,000 5,000 25,000 5,000 Fixed Asset Expenditures 100,000 90,000 (10,000) 100,000 90,000 (10,000) 5
  • 6. 6 Uncle Grumps Quarterly Budget 2018 Budget 2018 Actual Variances Variable Costs: Raw Materials $1,800 7,200 $7,255 $55 U Direct Labour 3,848 15,392 17,530 $2,138 U Indirect Labour 300 1,200 1,366 166 U Supplies 75 300 290 ($10) F Power 375 1,500 1,550 $50 U Fixed Costs: Repairs & Maintenance 300 1,200 1,030 ($170) F Depreciation 700 2,800 2,800 $0 U Insurance 250 1,000 1,003 $3 U $7,648 $30,592 $32,824 $2,232 U Units Produced 500 2000 2,050 MasterBudgetVs Actual:Variance Analysis
  • 7. Actual Vs Budget Analysis Production 100,000 Units 125,000 Units Indirect Materials $50,000 $0.50 62,000 Indirect Labour 40,000 0.40 50,000 Utilities 40,000 0.40 50,000 Total $130,000 $1.30 $162,500 Variable Cost Per Unit Original Budget/ 100,000 Flexible Budget Average Cost X 125,000 Original Budget 7
  • 8. Job Cost Budget Variation Revenue Budget Variation Profit Prp add (113) £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 Prp add (125) £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 Prp add (130) £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 Prp add (1324356) £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 Prp add (435435) £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 £0.00 Prp add (498789) £0.00 £0.00 £0.00 £5,150.00 £0.00 £5,150.00 £5,150.00 Prp add (EXHIB01) £43,560.00 £0.00 £(43,560.00) £0.00 £0.00 £0.00 £(43,560.00) £43,560.00 £0.00 £(43,560.0 0) £5,150.00 £0.00 £5,150.00 £(38,410.0 0) MasterBudgetVS Actual:VarianceAnalysis 8
  • 9. Budget Vs Plan Vs Forecast WBS Approved Original Budget Budget Approved Changes Current budget Budget Pending Changes Projected Budget Current Commitments Variance Clearance & Development 1,500.00 0,00 1,500.00 0,00 1,500.00 1,500.00 0.00 Structure Construction Work 18,000.00 0,00 18,000.00 0,00 18,000.00 18,000.00 0.00 Technical Facilities 5,000.00 0,00 5,000.00 0,00 5,000.00 5,000.00 0.00 External Works & Technical Facilities Outside 3,000.00 0,00 3,000.00 0,00 3,000.00 3,000.00 0.00 Furnishing & Artistic Appointments 5,500.00 0,00 5,500.00 0,00 5,500.00 5,500.00 5,000.00 Incidental Building Costs 12,000.00 0,00 12,000.00 0,00 12,000.00 12,000.00 0.00 Cash Line 22,000.00 0,00 22,000.00 0,00 22,000.00 22,000.00 0.00 Oven 21,500,00 8,500,00 29,500,00 0,00 29,500,00 29,500,00 8,500,00 AGV Equipment 1,000.00 0,00 1,000.00 0,00 1,000.00 1,000.00 0.00 Cranes 3,000.00 0,00 3,000.00 0,00 3,000.00 3,000.00 0.00 Logistics 1,000.00 0,00 1,000.00 0,00 1,000.00 1,000.00 0.00 Auxiliary Equipment 3,000.00 0,00 3,000.00 0,00 3,000.00 3,000.00 0.00 Operational Costs/ EHS/ Trainee 3,000.00 0,00 2,000.00 0,00 2,000.00 2,000.00 1,000.00 IT & System Integration 2,000.00 0,00 2,000.00 0,00 2,000.00 2,000.00 0.00 Contingency 4,000.00 0,00 4,000.00 0,00 4,000.00 0.00 4,000.00 Total 105,000.00 8,500.00 113,500.00 0,00 113,500.00 95,000.00 18,500.00 9
  • 10. 10 ForecastVsActual Budget Irrigation Setup Quantity Unit Cost Total Cost Life Annual Cost Mainline (10’ ¾” PVC) 10 Section $2.10 $21.00 20 $1.05 Laterials (1/2” Poly) 1 1000’ roll $120.00 $120.00 10 $12.00 PVS Fittings (risers) 40 Fitting $0.49 $19.60 10 $1.96 Poly Tube Fittings 10 Fitting $0.54 $5.40 10 $0.54 Irrigation Pump (1 HP) 1 Pump $280.00 $280.00 5 $56.00 Pump Fittings 4 Fittings $8.00 $32.00 10 $3.20 Pressure Regulator 1 Fitting $12.50 $12.50 5 $2.50 Mesh Filter 1 Filter $18.00 $18.00 1 $18.00 Cistern (2500 gallon) 1 Cistern $1,324.95 $1,324.95 20 $66.25 Drip Emitters (500 Total) 2 Bag $62.50 $125.00 5 $25.00 Zip Ties (1000 Ties) 1 Bag $24.50 $24.50 5 $4.90 Total Irrigation Material Costs $1,982.95 $191.40 Irrigation Labour Dig mainline trench 3 Hour $9.70 $29.10 20 $1.46 Install mainline 15 Hour $9.70 $145.50 20 $7.28 Zip Tie Laterials 4 Hour $9.70 $38.80 20 $1.94 Install Drip Emitters 7 Hour $9.70 $67.90 20 $3.40 Cistern & Pump Setup 3 Hour $9.70 $29.10 20 $1.46 Irrigation Labour Cost Hour $9.70 $310.40 $15.52 Total Irrigation Cost $2,293.35 $206.92
  • 11. Forecast And Projection 2015 Feb Mar Apr May Budget Actual Budget Actual Budget Actual Budget Actual Revenue Sales 1,500.00 0.00 2,500.00 0.00 4,000.00 00,000 4,000.00 0.00 Miscellaneous Income 400.00 0.00 400.00 0.00 300.00 00,000 200.00 0.00 Total Revenue 1,900.00 0.00 2,900.00 0.00 4,300.00 00,000 4,200.00 0.00 Expenses Employee Cost 3,586.67 240.00 3,586.67 9,882.00 3,586.67 886.00 3,586.00 0.00 0.00 0.00 0.00 0.00 0.00 00,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 00,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 00,000 0.00 0.00 Total Expenses 3,586.67 240.00 3,586.67 9,882.00 3,586.67 886.00 3,586.67 0.00 Purchases 0.00 0.00 0.00 0.00 0.00 00,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 00,000 0.00 0.00 0.00 0.00 0.00 0.00 0.00 00,000 0.00 0.00 Total Purchases 0.00 0.00 0.00 0.00 0.00 00,000 0.00 0.00 Project Profit -1,686.67 -240.00 -686.67 -9,882.00 713.33 -886.00 613.33 0.00 11
  • 12. Budget Spent Remaining Description Hours/ Units Cost Amount Hours/ Units Cost Amount Hours/ Units Amount Status Professional Services 30.00 $900.00 $0.00 30.00 $900.00 Under Client Conference/ Meeting 10.00 $300.00 7.50 $337.00 2.50 $37.50 Over Consultant Coordination 20.00 $500.00 $0.00 20.00 $,500.00 Under Liaison/ Coordination 9.00 $225.00 5.50 $192.00 3.50 $32.00 Under Marketing/ Sales 20.00 $0.00 5.00 $300.00 15.00 $49.50 Over Report/ Latter 5.00 $75.00 1.50 $25.00 3.50 $205.00 Under Research 40.00 $1,000.00 22.00 $795.00 18.00 $97.50 Under Review 10.00 $300.00 5.50 $202.00 5.50 $260.00 Under Site Inspection 50.00 $1,100.00 24.00 $840.00 26.00 $40.00 Under Site Measurement 40.00 $880.00 24.00 $840.00 16.00 $88.75 Under Telephone Call/ Conference 15.00 $375.00 6.00 $286.00 8.50 $37.00 Under Copy Services 1,500.00 $150.00 226.00 $113.00 1,274.00 $216.52 Under Special Deliver/ Courier 10.00 $300.00 4.00 $83.00 6.00 $56.00 Under Mileage 400.00 $200.00 512.00 $256.00 -112.00 $2.50 Over Photograph 40.00 $40.00 50.00 $37.00 -10.00 .00 Under Total Services: 249.00 $5,655.00 100.00 $3,819.25 Total Expenses: 1,950.00 $690.00 792.00 $489.98 Grand Total: $6,345.00 $4,309.23 $2,035,00 Under Budget Vs Forecast Vs Actual 12
  • 13. We’ll Come Back After 15 Minutes ✓ This icon is for display purposes only and is completely editable. You can replace this with any other icon from the www.slideteam.net icons section. ✓ This icon is for display purposes only and is completely editable. You can replace this with any other icon from the www.slideteam.net icons section. Coffee Break 13
  • 14. Column Chart 30 40 60 80 100 120 140 180 200 80 110 140 170 206 230 260 270 370 0 50 100 150 200 250 300 350 400 450 500 550 600 FY 01 FY 02 FY 03 FY 04 FY 05 FY 06 FY 07 FY 08 FY 09 Dollars(InNumbers) In Years This slide is 100% editable. Adapt it to your needs and capture your audience's attention. ✓ Product 01 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. ✓ Product 02 This graph/chart is linked to excel, and changes automatically based on data. Just left click on it and select “Edit Data”. 14
  • 15. Scatter Bubble Chart 12 10 30 50 48 43 25 23 $0.00 $10.00 $20.00 $30.00 $40.00 $50.00 $60.00 0% 10% 20% 30% 40% 50% Inprice 5% 15% 20% 22% 32% 40% 46% 35% Highest Sale This slide is 100% editable. Adapt it to your needs and capture your audience's attention. ✓ Product 01 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. ✓ Product 02 This graph/chart is linked to excel, and changes automatically based on data. Just left click on it and select “Edit Data”. 15
  • 16. Donut Pie Chart 40% 20% 30% 10% This slide is 100% editable. Adapt it to your needs and capture your audience's attention. ✓Product 01 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. ✓Product 02 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. ✓Product 03 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. ✓Product 04 16
  • 17. This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Vision This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Mission Goal This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Our Mission 17
  • 18. About Us 18 01 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Creative Design 02 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Customer Care 03 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Expand Company
  • 19. Our Team 19 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Annie Smith CEO & Founder This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Elisabeth Clark Finance Manager This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Mary Tucker Product Manager
  • 20. Financial %50 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. %95 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. %75 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. 20
  • 21. Comparison Male 85% This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Female 55% This slide is 100% editable. Adapt it to your needs and capture your audience's attention. 21
  • 22. Timeline 02 04 01 03 05 06 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. 2018 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. 2017 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. 2015 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. 2013 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. 2016 This slide is 100% editable. Adapt it to your needs and capture your audience's attention. 2014 22
  • 23. Venn This slide is 100% editable. Adapt it to your needs and capture your audience's attention. This slide is 100% editable. Adapt it to your needs and capture your audience's attention. This slide is 100% editable. Adapt it to your needs and capture your audience's attention. This slide is 100% editable. Adapt it to your needs and capture your audience's attention. 23
  • 24. ✓ This slide is 100% editable. Adapt it to your needs and capture your audience's attention. ✓ This slide is 100% editable. Adapt it to your needs and capture your audience's attention. ✓ This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Magnifying Glass 24
  • 25. Address: # street number, city, state Contact Numbers: 0123456789 Email Address: Emailaddress123@gmail.Com Thank You 25