SlideShare a Scribd company logo

Budget Variance Analysis PowerPoint Presentation Slides

SlideTeam, profile picture
SlideTeam

The document provides a detailed budget variance analysis, comparing actual costs against budgeted amounts across various categories including raw materials, employee costs, and revenues for multiple periods. It includes a breakdown of quarterly budget analyses, highlighting variances in sales revenue and expenses, along with projections for future budgeting needs. Additionally, the document outlines job cost budgets and includes a comparative analysis of budgeted versus actual financial performance across several categories.

Design
1 of 20
Downloaded 27 times
1
2
3
4
5
6
7
Most read
8
9
10
11
Most read
12
13
Most read
14
15
16
17
18
19
20
Budget Variance Analysis Your Company Name
Actual Cost vs Budget 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 Salary & Wages Finance Cost Electricity Cost Office Cost Administration Charges Expense 1 Expense 2 Expense 3 Expense 4 2
Jan 2019 Feb 2019 Mar 2019 Apr 2019 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 Month wise Budget Forecasting
Overhead Cost Budget Analysis 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% 4
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)
Master Budget vs Actual: Variance Analysis Uncle Grumps Quarterly Budget 2019 Budget 2019 Actual Variances Variable Costs Raw Materials $1,800 7,200 $7,255 $55 U Direct Labor 3,848 15,392 17,530 $2,138 U Indirect Labor 300 1,200 1,366 166 U Supplies 75 300 290 ($10) F Power 375 1,500 1,550 $50 U Fixed Costs U 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 6
Actual vs Budget Analysis Original Budget Variable Cost per Unit Flexible Budget Original Budget/ 100,000 Average Cost X 125,000 Production 100,000 Units 125,000 Units Indirect Materials $50,000 $0.50 62,000 Indirect Labor 40,000 0.40 50,000 Utilities 40,000 0.40 50,000 Total $130,000 $1.30 $162,500 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 £(43,560.00) £5,150.00 £0.00 £5,150.00 £(38,410.00) Actual vs Target Variance 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
ForecastvsActualBudget 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 Labor 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 Labor Cost Hour $9.70 $310.40 $15.52 Total Irrigation Cost $2,293.35 $206.92 10
2019 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 Forecast and Projection 11
Budget vs Forecast vs Actual 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 12
Budget Variance Analysis Icons Slide 13
Additional Slides 14
Pie Chart This graph/chart is linked to excel, and changes automatically based on data. Just left click on it and select “Edit Data”. 1. Product This graph/chart is linked to excel, and changes automatically based on data. Just left click on it and select “Edit Data”. 2. Product This graph/chart is linked to excel, and changes automatically based on data. Just left click on it and select “Edit Data”. Product 3. This graph/chart is linked to excel, and changes automatically based on data. Just left click on it and select “Edit Data”. Product 4. 10% 25% 45% 20% 15
Bubble Chart 16 12 10 30 50 48 43 25 23 0 10 20 30 40 50 60 0 10 20 30 40 50 60 Your Text Here This graph/chart is linked to excel, and changes automatically based on data. Just left click on it and select “Edit Data”. 1. Your Text Here This graph/chart is linked to excel, and changes automatically based on data. Just left click on it and select “Edit Data”. 2.
17 Your Text Here This slide is 100% editable. Adapt it to your needs and capture your audience's attention. 1. Your Text Here This slide is 100% editable. Adapt it to your needs and capture your audience's attention. 2. Your Text Here This slide is 100% editable. Adapt it to your needs and capture your audience's attention. 3. Meet Our Team
Idea Generation 18
Puzzle 19 01 02 03 04 05 Text Here This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Text Here This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Text Here This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Text Here This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Text Here This slide is 100% editable. Adapt it to your needs and capture your audience's attention.
20 Address # street number, city, state & Contact Number 0123456789 Email Address emailaddress123@gmail.com Thank You

More Related Content

DOC
Understanding Your Business
Nazish Sohail LION
 
PDF
Actual Cost Vs Budget PowerPoint Presentation Slides
SlideTeam
 
PDF
Finance Budgeting Powerpoint Presentation Slides
SlideTeam
 
PDF
Buble tea marketing plan
ziyamelik
 
PPTX
Starbucks Key issues
Fredrick Oyekanmi
 
PPS
Cost concepts and behaviors
Sergio Alandia Vizcarra
 
PDF
ENVIRONMENTAL ‎ANALYSIS & SWOT ‎ANALYSIS
Libcorpio
 
PDF
Business Plan Example
upmetrics.co
 
Understanding Your Business
Nazish Sohail LION
 
Actual Cost Vs Budget PowerPoint Presentation Slides
SlideTeam
 
Finance Budgeting Powerpoint Presentation Slides
SlideTeam
 
Buble tea marketing plan
ziyamelik
 
Starbucks Key issues
Fredrick Oyekanmi
 
Cost concepts and behaviors
Sergio Alandia Vizcarra
 
ENVIRONMENTAL ‎ANALYSIS & SWOT ‎ANALYSIS
Libcorpio
 
Business Plan Example
upmetrics.co
 

What's hot (20)

PPT
Budgeting & Variance Analysis
Sam walker
 
PPTX
Economic Growth and Development in Ethiopia
tutor2u
 
PDF
How to Pump Your Own Gas Flowchart
Lucidchart
 
PPTX
EXCISE-TAX-2024 practical computation basic concept of excise tax.pptx
liliperey0312
 
PPTX
Pestle analysis
PINKEY GUPTA
 
PDF
STARBUCKS COMPANY CASE
Mehmet Metin, EMBA
 
DOC
Sample Marketing Plan
Lee Rendleman
 
PPT
Managerial Accounting Garrison Noreen Brewer Chapter 06
Asif Hasan
 
PPT
Cost Driver
Dr. Rana Singh
 
PDF
A Definitive List of 100 Bachelor Thesis Topics
Bachelor Thesis
 
PPTX
Basic framework of budgeting
Muhammad Islam
 
PPT
Chapter 5 Cost Behavior: Analysis and Use
Việt Hoàng Dương
 
PPTX
Marketing aspects of Feasibility Study
Jeziel Camarillo
 
PPTX
Starbucks case study
Jehrica Marini
 
PPTX
Walmart project
Gaurav Patil
 
PPTX
Environmental scanning
Rajesh kumar
 
PDF
| Managerial Accounting | Chapter 8 | Master Budgeting | Introduction to Mana...
Ahmad Hassan
 
PDF
Retail site selection checklist
Utai Sukviwatsirikul
 
PDF
Coffee shop business plan example
upmetrics.co
 
PDF
Marketing Research Paper
Joanne Palad
 
Budgeting & Variance Analysis
Sam walker
 
Economic Growth and Development in Ethiopia
tutor2u
 
How to Pump Your Own Gas Flowchart
Lucidchart
 
EXCISE-TAX-2024 practical computation basic concept of excise tax.pptx
liliperey0312
 
Pestle analysis
PINKEY GUPTA
 
STARBUCKS COMPANY CASE
Mehmet Metin, EMBA
 
Sample Marketing Plan
Lee Rendleman
 
Managerial Accounting Garrison Noreen Brewer Chapter 06
Asif Hasan
 
Cost Driver
Dr. Rana Singh
 
A Definitive List of 100 Bachelor Thesis Topics
Bachelor Thesis
 
Basic framework of budgeting
Muhammad Islam
 
Chapter 5 Cost Behavior: Analysis and Use
Việt Hoàng Dương
 
Marketing aspects of Feasibility Study
Jeziel Camarillo
 
Starbucks case study
Jehrica Marini
 
Walmart project
Gaurav Patil
 
Environmental scanning
Rajesh kumar
 
| Managerial Accounting | Chapter 8 | Master Budgeting | Introduction to Mana...
Ahmad Hassan
 
Retail site selection checklist
Utai Sukviwatsirikul
 
Coffee shop business plan example
upmetrics.co
 
Marketing Research Paper
Joanne Palad
 
Ad

Similar to Budget Variance Analysis PowerPoint Presentation Slides (20)

PDF
Finance Budgeting PowerPoint Presentation Slides
SlideTeam
 
PDF
Budget Projection PowerPoint Presentation Slides
SlideTeam
 
PDF
Forecast Vs Actual Budget Powerpoint Presentation Slides
SlideTeam
 
PDF
Forecast Vs Actual Budget PowerPoint Presentation Slides
SlideTeam
 
PDF
Budget Vs Actual Variance Analysis PowerPoint Presentation Slides
SlideTeam
 
PDF
Actual Vs Budget Variance PowerPoint Presentation Slides
SlideTeam
 
PDF
Budget Variance PowerPoint Presentation Slides
SlideTeam
 
PDF
Cost Vs Budget PowerPoint Presentation Slides
SlideTeam
 
PDF
Business Budgeting PowerPoint Presentation Slides
SlideTeam
 
PDF
Actual Cost Vs Budget Powerpoint Presentation Slides
SlideTeam
 
PDF
Actual Cost Vs Plan Projection Powerpoint Presentation Slides
SlideTeam
 
PDF
Actual Cost Vs Plan Projection PowerPoint Presentation Slides
SlideTeam
 
PDF
Plan Vs Forecast PowerPoint Presentation Slides
SlideTeam
 
PDF
Budget Proposal Template PowerPoint Presentation Slides
SlideTeam
 
DOCX
income@balance sheet
Muhammad Islam
 
DOC
Study guide for chapters 1 thru 5
jmcelli
 
PDF
Principles of Managerial Accounting.pdf
EdenAlemu3
 
PDF
Project Management C8 -cost_estimation_and_budgeting
Izah Asmadi
 
PPT
Parkinson Anfm 6 Teaching Slides
Manju Gunnal
 
PDF
Checklist for Cost Control Dept in Contracting Company
kashif khawja
 
Finance Budgeting PowerPoint Presentation Slides
SlideTeam
 
Budget Projection PowerPoint Presentation Slides
SlideTeam
 
Forecast Vs Actual Budget Powerpoint Presentation Slides
SlideTeam
 
Forecast Vs Actual Budget PowerPoint Presentation Slides
SlideTeam
 
Budget Vs Actual Variance Analysis PowerPoint Presentation Slides
SlideTeam
 
Actual Vs Budget Variance PowerPoint Presentation Slides
SlideTeam
 
Budget Variance PowerPoint Presentation Slides
SlideTeam
 
Cost Vs Budget PowerPoint Presentation Slides
SlideTeam
 
Business Budgeting PowerPoint Presentation Slides
SlideTeam
 
Actual Cost Vs Budget Powerpoint Presentation Slides
SlideTeam
 
Actual Cost Vs Plan Projection Powerpoint Presentation Slides
SlideTeam
 
Actual Cost Vs Plan Projection PowerPoint Presentation Slides
SlideTeam
 
Plan Vs Forecast PowerPoint Presentation Slides
SlideTeam
 
Budget Proposal Template PowerPoint Presentation Slides
SlideTeam
 
income@balance sheet
Muhammad Islam
 
Study guide for chapters 1 thru 5
jmcelli
 
Principles of Managerial Accounting.pdf
EdenAlemu3
 
Project Management C8 -cost_estimation_and_budgeting
Izah Asmadi
 
Parkinson Anfm 6 Teaching Slides
Manju Gunnal
 
Checklist for Cost Control Dept in Contracting Company
kashif khawja
 
Ad

More from SlideTeam (20)

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

Recently uploaded (20)

PDF
Urban Design Final Project-Context
nicolebrog1
 
PPT
Machine printing techniques and plangi dyeing
SANGEETHA PRIYA B
 
PPTX
LITERATURE CASE STUDY DESIGN SEMESTER 5.pptx
banikishika701
 
PPTX
DOC-20250430-WA0014._20250714_235747_0000.pptx
gameon41
 
PDF
Trusted Executive Protection Services in Ontario — Discreet & Professional.pdf
secureshields25
 
PPTX
BSCS lesson 3.pptxnbbjbb mnbkjbkbbkbbkjb
barkatbushra9
 
PPTX
ANATOMY OF ANTERIOR CHAMBER ANGLE AND GONIOSCOPY.pptx
SauravAggarwal12
 
PPTX
Complete Guide to Microsoft PowerPoint 2019 – Features, Tools, and Tips"
asmathmohamed2004
 
PDF
Phone away, tabs closed: No multitasking
NaziaNowrin2
 
DOCX
actividad 20% informatica microsoft project
fernandeznibesky
 
PPTX
joggers park landscape assignment bandra
Fantombsrocks
 
PPTX
Wisp Textiles: Where Comfort Meets Everyday Style
sportsenerlix
 
PDF
Key Trends in Website Development 2025 | B3AITS - Bow & 3 Arrows IT Solutions
B3AITS - Bow & 3 Arrows IT Solutions
 
PPTX
AD Bungalow Case studies Sem 2.pptxvwewev
15MistryMitanshu
 
PDF
UNIT 1 Introduction fnfbbfhfhfbdhdbdto Java.pptx.pdf
yash131101123110
 
PPTX
6- Architecture design complete (1).pptx
aroojkazmi006
 
PPTX
building Planning Overview for step wise design.pptx
SamuelJohnson540488
 
PDF
Emailing DDDX-MBCaEiB.pdf DDD_Europe_2022_Intro_to_Context_Mapping_pdf-165590...
PrathikT1
 
PDF
Quality Control Management for RMG, Level- 4, Certificate
Mohammad Anamul Haque Nayan
 
PDF
Interior Structure and Construction A1 NGYANQI
yqsuniacc0o0
 
Urban Design Final Project-Context
nicolebrog1
 
Machine printing techniques and plangi dyeing
SANGEETHA PRIYA B
 
LITERATURE CASE STUDY DESIGN SEMESTER 5.pptx
banikishika701
 
DOC-20250430-WA0014._20250714_235747_0000.pptx
gameon41
 
Trusted Executive Protection Services in Ontario — Discreet & Professional.pdf
secureshields25
 
BSCS lesson 3.pptxnbbjbb mnbkjbkbbkbbkjb
barkatbushra9
 
ANATOMY OF ANTERIOR CHAMBER ANGLE AND GONIOSCOPY.pptx
SauravAggarwal12
 
Complete Guide to Microsoft PowerPoint 2019 – Features, Tools, and Tips"
asmathmohamed2004
 
Phone away, tabs closed: No multitasking
NaziaNowrin2
 
actividad 20% informatica microsoft project
fernandeznibesky
 
joggers park landscape assignment bandra
Fantombsrocks
 
Wisp Textiles: Where Comfort Meets Everyday Style
sportsenerlix
 
Key Trends in Website Development 2025 | B3AITS - Bow & 3 Arrows IT Solutions
B3AITS - Bow & 3 Arrows IT Solutions
 
AD Bungalow Case studies Sem 2.pptxvwewev
15MistryMitanshu
 
UNIT 1 Introduction fnfbbfhfhfbdhdbdto Java.pptx.pdf
yash131101123110
 
6- Architecture design complete (1).pptx
aroojkazmi006
 
building Planning Overview for step wise design.pptx
SamuelJohnson540488
 
Emailing DDDX-MBCaEiB.pdf DDD_Europe_2022_Intro_to_Context_Mapping_pdf-165590...
PrathikT1
 
Quality Control Management for RMG, Level- 4, Certificate
Mohammad Anamul Haque Nayan
 
Interior Structure and Construction A1 NGYANQI
yqsuniacc0o0
 

Budget Variance Analysis PowerPoint Presentation Slides

  • 2. Actual Cost vs Budget 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 Salary & Wages Finance Cost Electricity Cost Office Cost Administration Charges Expense 1 Expense 2 Expense 3 Expense 4 2
  • 3. Jan 2019 Feb 2019 Mar 2019 Apr 2019 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 Month wise Budget Forecasting
  • 4. Overhead Cost Budget Analysis 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% 4
  • 5. 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)
  • 6. Master Budget vs Actual: Variance Analysis Uncle Grumps Quarterly Budget 2019 Budget 2019 Actual Variances Variable Costs Raw Materials $1,800 7,200 $7,255 $55 U Direct Labor 3,848 15,392 17,530 $2,138 U Indirect Labor 300 1,200 1,366 166 U Supplies 75 300 290 ($10) F Power 375 1,500 1,550 $50 U Fixed Costs U 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 6
  • 7. Actual vs Budget Analysis Original Budget Variable Cost per Unit Flexible Budget Original Budget/ 100,000 Average Cost X 125,000 Production 100,000 Units 125,000 Units Indirect Materials $50,000 $0.50 62,000 Indirect Labor 40,000 0.40 50,000 Utilities 40,000 0.40 50,000 Total $130,000 $1.30 $162,500 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 £(43,560.00) £5,150.00 £0.00 £5,150.00 £(38,410.00) Actual vs Target Variance 8
  • 9. 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
  • 10. ForecastvsActualBudget 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 Labor 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 Labor Cost Hour $9.70 $310.40 $15.52 Total Irrigation Cost $2,293.35 $206.92 10
  • 11. 2019 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 Forecast and Projection 11
  • 12. Budget vs Forecast vs Actual 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 12
  • 15. Pie Chart This graph/chart is linked to excel, and changes automatically based on data. Just left click on it and select “Edit Data”. 1. Product This graph/chart is linked to excel, and changes automatically based on data. Just left click on it and select “Edit Data”. 2. Product This graph/chart is linked to excel, and changes automatically based on data. Just left click on it and select “Edit Data”. Product 3. This graph/chart is linked to excel, and changes automatically based on data. Just left click on it and select “Edit Data”. Product 4. 10% 25% 45% 20% 15
  • 16. Bubble Chart 16 12 10 30 50 48 43 25 23 0 10 20 30 40 50 60 0 10 20 30 40 50 60 Your Text Here This graph/chart is linked to excel, and changes automatically based on data. Just left click on it and select “Edit Data”. 1. Your Text Here This graph/chart is linked to excel, and changes automatically based on data. Just left click on it and select “Edit Data”. 2.
  • 17. 17 Your Text Here This slide is 100% editable. Adapt it to your needs and capture your audience's attention. 1. Your Text Here This slide is 100% editable. Adapt it to your needs and capture your audience's attention. 2. Your Text Here This slide is 100% editable. Adapt it to your needs and capture your audience's attention. 3. Meet Our Team
  • 19. Puzzle 19 01 02 03 04 05 Text Here This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Text Here This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Text Here This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Text Here This slide is 100% editable. Adapt it to your needs and capture your audience's attention. Text Here This slide is 100% editable. Adapt it to your needs and capture your audience's attention.
  • 20. 20 Address # street number, city, state & Contact Number 0123456789 Email Address emailaddress123@gmail.com Thank You