Budgeted Income Statement for Accent Group 2019

This report focuses on preparing a budgeted income statement for Accent Group for the year 2019. It involves making necessary changes in sales, cost of goods sold, and expenses based on the financial data of 2018. The budgeted income statement helps in predicting the future financial performance of the company.

1
HI5017 Managerial Accounting
Trimester 3 2018
Individual Assignment

2
Executive Summary
Management accounting is important business process and it involves preparing the
budgets for estimating the future performance and position of the company. Budgets are drafted
for shorter period as well as for longer period of time. There are many types of budgets that are
required to be developed depending upon the requirement of the company. Master budget is the
combination of all the budgets as it takes in values from all the budgets such as sales budget,
purchase budget etc.
In this financial report, elements of master budget is explained together with top down &
bottom up approach to the budget process is discussed in detail to analyse which is more suitable
for the selected company. The company selected for this purpose is Accent Group. In addition to
budgeted income statement is developed of Accent Group for year 2019 through using the
financial data of year 2018.

3
Contents
Executive Summary.........................................................................................................................2
Introduction......................................................................................................................................4
Part A: Elements of Master Budget.................................................................................................4
Part B: Comparison of the Top-Down and Bottom-Up Approach to the Budget Process and their
Suitability for the Selected Company..............................................................................................5
Part C: Preparation of Budgeted income statement for year 2019 based on financial data of year
2018.................................................................................................................................................7
Part D: Comparison of actual income statement of year 2018 and budgeted income statement for
year 2019.......................................................................................................................................10
Conclusion.....................................................................................................................................12
References......................................................................................................................................13

4
Introduction
The present report is developed for analyzing the budgeted income statement of an ASX
listed entity. This is carried out by providing an explanation of the elements of master budget and
discussing the comparison between the top-down and bottom-up approach for the budgeted
process. This is done for analysis of the budgeted process that is more suitable for the selected
company. It is followed by developing the budgeted income statements for the selected company
for the following year on the basis of the past year annual report. This is done for providing a
comparison of the budgeted income statement prepared for the year 2019 with the actual income
statement developed for the year 2018. The company selected for analysis purpose is Accent
Group Limited, a retailing company involved in distribution of various types of footwear and
apparel products.
Part A: Elements of Master Budget
Master budget can be described as the financial plan that is developed for managing the
manufacturing and sales activity of a company for meeting the profitability goals. It is mainly
developed for estimating the future income and expenses of a company. The master budget
developed cam ne used by small-business owners for development of different specific budgets
for the business. The development of master budget requires coordination of different smaller
budgets for covering the different activities involved in an organization (Jones, 2015). As such,
the budget helps in creation of various small budgets and so the different elements of a master
budget can be described as below:
Materials Budget
The budget provides information related to acquisition of raw materials that is required
for carrying out the production process of a company. The budget helps in providing an
estimation of the material process over a period of time and thus estimates the material
requirement (Warren, Reeve and Duchac, 2011).
Labor Budget

5
The budget is prepared for depicting the total direct labor and number of labor hours that
are required for production. The budget helps in planning of the labor workforce that is required
by a company for carrying out its different operational processes.
Sales and Administrative Expenses
The budget is used for estimating the overall expenditure that is involved in all the non-
manufacturing operations of an organization. It includes the activities such as marketing,
accounting, engineering o other such non-manufacturing operations. The budget is usually
presented in a monthly or quarterly format (Needles, Powers and Crosson, 2010).
Revenue and Expense Budget
The budget depicts the anticipated sales of the products of a company by taking into
consideration all the operational expenditures and other such factors. It forecast the revenue and
expenses of a company which depicts the capital-related expenses. The budget helps in
developing an estimate whether a company possesses adequate financial resources for carrying
out its different operational activities and making a profit.
Capital Expenditure Budgets
The budget is developed for preparing the long-term investments of a company which
include the expenses incurred on plants, machinery, renovations, installations and maintenance.
The budget depicts the cash required by a company to carry out different projects and
maintenance of its long-term assets (Crosson and Needles, 2010).
Sales Budget
The budget is required for carrying out forecast of the sales by taking into account the
past and present trend in sales and the impact of any seasonal or other operational factors that
can impact the sales trend. In addition to this, the forecast of sales also need to consider the
factors such as economic environment, inflation rate and price trends of products.
Production Budget

6
The budget indicates the plan for carrying out the future manufacturing operations of a
firm and is based on the sales forecasts. The breaking down of the master budget into different
production and overhead costs helps in obtaining adequate price of a product or service. The
costs are identified on the basis of different operational activities such as machinery, materials or
labor (Cunningham, Bazley and Simmons, 2018).
Annual Performance Projection
The most important component of the master budget is providing projection of the annual
performance. The calculation of the average monthly income or expenses helps in providing a
projection of the annual performance of a company.
Thus, it can be said that master budget can be stated to be major planning tool that is used
mainly for the development of all lower-level budgets. The budgets helps in directing the various
activities of a corporation and thus helpful in taking the strategic direction of a company.
Part B: Comparison of the Top-Down and Bottom-Up Approach to the Budget Process and
their Suitability for the Selected Company
Top-Down Budget Process
This type of budgeting process involves development of high-level budget for detailing
the overall activities of an organization. The creation of a budget involves the allocation of
different amounts to each of the departments. The different departments then develop the
respective budgets for estimation of the future opportunities and risks. This type of budget is
mainly developed by the senior-level management people that determine the high-level targets
for the company. The targets are determined for achieving the desired level of sales, expenses or
profitability. The overall objective determined by the senior management is taken by the
individual departments of an organization that are taken to the respective department. The
department manager needs to develop a detailed budget on the basis of target determined by the
senior level management people. For example, the finance departments receive the overall
revenue and cost figures for developing a detailed budget to depict the procedures of achieving
the assigned revenue or cost figures. The is done by providing an explanation regarding the
estimated quantity of product to be sold, estimation of workforce required and expenditure that

7
will be incurred such as office supplies, equipment or payroll. The development of final budget
is followed by creation of monthly reports that provides a comparison of the actual activity with
that of the detailed budget. This helps in assessing the progress of each month towards the
revenue goals with the allowed expenses (Cunningham, Nikolai, Bazley and Slaughter, 2014).
The major advantage of the budgeted process is that helps in providing an increased
understanding of the long-term goals and objectives of the organization within each of its
department. However, the major drawback of the method is that it can sometime result in
creation of bottom-up budgets that is not compatible with the goals and objectives of the
corporation. Also, the results obtained may deviate with the budgeted target if the department
manager focuses only on improving the departmental performance rather than placing focus on
the organizational concerns (Krantz, 2016).
Bottom-Up Budgeting Process
The bottom-up budgeting process involves the participation of the all the departments for
development of final budget. It can be said to a type of budgeting that attempts to determine the
costs of each individual department or segment of an organization. This type of budget is also
known as participative budgeting as it involves co-ordination among all the department levels. It
primarily involves planning the activities of each department and then is followed by assigning
the costs to each of the project activities. Lastly, it totals up the cost of each department for
achieving an overall budgeted cost (OECD, 2014). Thus, it involves co-coordinating among
different departments to assign a total budget amount and then developing the final budget. The
methodology of the preparing the budget through the bottom-up budgeting process involves the
following steps. The first step is to identify the individual component of business such as salaries
of staff or other expenses for purchasing new equipment. The planning of projects is then done
by each department level and this is followed by developing the overall total from all the
department projects to arrive an estimated overall budget for that department. The cost involved
in each of the department is then added for developing the overall annual budget. The budget
after the completion is submitted to the executive management for gaining final approval.
The major advantage of the bottom-up budgeting process is that it leads to the
development of very accurate budget that leads to determination of actual costs. This helps in

8
developing the new goals and objectives promoting the long-term growth and development of an
organization. However, the major drawback of the method is that can lead to the development of
over-estimation of costs which can subsequently hamper the organizational growth and
development. In addition to this, it is also time-consuming as it large amount of time is involved
in meeting, discussing and preparing the budgets (Butz, 2011).
Budgeting process Suitable for Accent Group
On the basis of the discussion of both the approaches, bottom-up budgeting process can
be regarded as the most suitable for the company selected that is Accent Group Retailing. The
bottom-up budgeting process involves developing the long-term goals of the organization and
bottom up approach proves to be successful in achieving the desired in easy manner. This type
budgeting approach is very accurate as every department is involved in this process and head of
each department uses its specialized knowledge to draft the budget of their department. For
example, sales department have the complete knowledge of the sales figures and they are right
person for developing the sales budget. The large size firms have long term goals and they
require long term budgets so that they can overview their budgeting performance over the period
of time. For this purpose it is essential that budgets must be accurate and must be developed
through the corporation of all departments as they are ones that decides the future of the
company. The bottom up budgeting process will improve the morale of employees of Accent
Group employees and they get motivated to achieve the formulate goals frame by them (Brigham
& Michael, 2013).
Part C: Preparation of Budgeted income statement for year 2019 based on financial data of
year 2018
In this section of financial report budgeted income statement has been developed through
using the financial data provided in income statement of year 2018. While preparing the
budgeted income statement through using the financial data of previous year there is need to
make some changes due to change in sales value, increase in cost expenses, inflation, rise in
prices of goods, etc. While preparing the budgeted income statement various data has to be taken
from other budgets such sales budget, cost of goods sold budget, purchase budget, expense

9
budget etc. Through using data drafted in these budgets, budgeted income statement can be
drafted (Damodaran, 2011).
An income statement of a company reflects the income earned and expenses occurred
during the selected period of time, generally it is for 1 month, a quarter or a year. Budgeted
income statement is typical income statement drafted for the purpose of predicting the future
financial values of income statement. It is also known as pro forma income statement. Budgeted
income statement is the important part of financial planning process as it helps to determine
whether financial plans are feasible or not. The purpose is to find out how much earnings the
business will earn in future and total value of expenses need to pay for earning those incomes.
After the facts of budgeted year have been gathered, the budgeted and actual values of income
statement are compared to analyse the performance of the company for that particular year. This
comparison helps to improve the budgeted income statement of next year (Davies and Crawford,
2011).
In order to prepare the budgeted income statement of Accent Group for year 2019,
following are changes that need to be performed while calculating the value of income statement.
Following are the proposed changes:
 It has been decided to increase the value of sales/revenue by 10%
 The value of cost of goods sold has been projected to grow up by 8%
 All other expenses has been projected to be grow by 2%
Below table shows the actual values of income statement of Accent Group for year 2018:
Income Statement of Accent Group as given in annual report of year 2018
2018
Financial Items Amount in $'000
Revenue $ 703,181.00
Other income/(expenses) $ 2.00
Total Revenue $ 703,183.00
Expenses
Finished goods used $ 292,100.00

10
Changes in inventories of finished goods $ 13,390.00
Employee benefits expense $ 145,508.00
Depreciation and amortisation expense $ 24,133.00
Impairment of brand name $ -
Write off-of assets $ 65.00
Rental expense on operating leases $ 81,644.00
Advertising and promotion expenses $ 24,425.00
Travel and telecommunication expenses $ 5,962.00
Warehousing and freight expenses $ 22,107.00
Other expenses $ 28,350.00
Finance costs $ 4,581.00
Total Expenses $ 642,265.00
Profit Before income tax expenses $ 60,918.00
Income tax expenses $ 16,918.00
Profit after income tax expense for the year $ 44,000.00
(Annual Report, 2018)
Statement of projected values of various financial items of income statement
Calculation of budgeted value of sales or revenue for year 2019
Financial Items Actual Budgeted
Increase by 10%
Sales Revenue
Sales to customers $ 675,571.00 $ 743,128.10
Royalties and other franchise related income $ 16,269.00 $ 17,895.90
$ 691,840.00 $ 761,024.00
Other Revenue
Marketing levies received from TAF stores $ 7,487.00 $ 8,235.70
Interest $ 804.00 $ 884.40
Other revenue $ 3,050.00 $ 3,355.00
$ 11,341.00 $ 12,475.10

11
Revenue $ 703,181.00 $ 773,499.10
Add: Other income/(expenses) $ 2.00 $ 2.20
Total Revenue $ 703,183.00 $ 773,501.30
(Annual Report, 2018)
Calculation of budgeted value of cost of goods sold for year 2019
Financial Items Actual Budgeted
Increase by 8%
Cost of Goods Sold
Finished goods used $ 292,100.00 $ 315,468.00
Changes in inventories of finished goods $ 13,390.00 $ 14,461.20
Total value of cost of goods sold $ 305,490.00 $ 329,929.20
(Annual Report, 2018)
Calculation of budgeted value of all expenses for year 2019
Financial Items Actual Budgeted
Increase by 2%
Employee benefits expense $ 145,508.00 $ 148,418.16
Depreciation and amortisation expense $ 24,133.00 $ 24,615.66
Impairment of brand name $ - $ -
Write off-of assets $ 65.00 $ 66.30
Rental expense on operating leases $ 81,644.00 $ 83,276.88
Advertising and promotion expenses $ 24,425.00 $ 24,913.50
Travel and telecommunication expenses $ 5,962.00 $ 6,081.24
Warehousing and freight expenses $ 22,107.00 $ 22,549.14
Other expenses $ 28,350.00 $ 28,917.00
Finance costs $ 4,581.00 $ 4,672.62
Budgeted Income Statement of Accent Group as given in annual report of
year 2019
2019
Financial Items Amount in $'000

12
Revenue $ 773,499.10
Other income/(expenses) $ 2.20
Total Revenue $ 773,501.30
Expenses
Cost of Goods Sold
Finished goods used $ 315,468.00
Changes in inventories of finished goods $ 14,461.20
Total Value of cost of goods sold $ 329,929.20
Operating expenses
Employee benefits expense $ 148,418.16
Depreciation and amortisation expense $ 24,615.66
Impairment of brand name $ -
Write off-of assets $ 66.30
Rental expense on operating leases $ 83,276.88
Advertising and promotion expenses $ 24,913.50
Travel and telecommunication expenses $ 6,081.24
Warehousing and freight expenses $ 22,549.14
Other expenses $ 28,917.00
Finance costs $ 4,672.62
Total operating expenses $ 343,510.50
Total Expenses $ 673,439.70
Profit Before income tax expenses $ 100,061.60
Income tax expenses (@28%) $ 28,017.25
Profit after income tax expense for the year $ 72,044.35
(Annual Report, 2018)

13
Part D: Comparison of actual income statement of year 2018 and budgeted income
statement for year 2019
Comparison of actual income statement and budgeted income statement
2018 2019
Financial Items Actual Budgeted
Amount in $'000 Amount in $'000
Revenue $ 703,181.00 $ 773,499.10
Other income/(expenses)
$
2.00 $ 2.20
Total Revenue $ 703,183.00 $ 773,501.30
Expenses
Cost of Goods Sold
Finished goods used $ 292,100.00 $ 315,468.00
Changes in inventories of finished goods
$
13,390.00 $ 14,461.20
Total Value of cost of goods sold $ 305,490.00 $ 329,929.20
Operating expenses
Employee benefits expense $ 145,508.00 $ 148,418.16
Depreciation and amortisation expense
$
24,133.00 $ 24,615.66
Impairment of brand name
$
- $ -
Write off-of assets
$
65.00 $ 66.30
Rental expense on operating leases
$
81,644.00 $ 83,276.88
Advertising and promotion expenses
$
24,425.00 $ 24,913.50
Travel and telecommunication expenses $ $ 6,081.24

14
5,962.00
Warehousing and freight expenses
$
22,107.00 $ 22,549.14
Other expenses
$
28,350.00 $ 28,917.00
Finance costs
$
4,581.00 $ 4,672.62
Total operating expenses $ 336,775.00 $ 343,510.50
Total Expenses $ 642,265.00 $ 673,439.70
Profit Before income tax expenses
$
60,918.00 $ 100,061.60
Income tax expenses (@28%)
$
16,918.00 $ 28,017.25
Profit after income tax expense for the year
$
44,000.00 $ 72,044.35
Comparison of actual and budgeted income statement
On the basis of analysis it has been found that there is increase in performance of Accent
Group as per budgeted performance of year 2019 and when it was compared with actual
performance of year 2018 (Madura, 2014).
Conclusion
On the basis of overall analysis of budgeting process it can be said that this process is
most important process for the company and it helps to provide the direction to management and
employees to work in particular direction. Every business has to prepare the budgets so that
management can prepare them to achieve the desired targets set in the budgets. It gives the
direction to the management to analyse the expenditure and create a spending plan for the future.
Among all the budgets, master budget is the most important budget as it composition of all the
budgets and through this budget one con overview the complete business performance for the
future years. It has been found that budgeted income statement of Accent Group reflects
improves in financial performance in year 2019 as compared to year 2018.

15

16
References
Annual Report. 2018. Accent Group Limited. [Online]. Available at:
http://onlinereports.irmau.com/2018/AX1/ [Accessed on: 24 January, 2019].
Brigham, F., & Michael C. 2013. Financial management: Theory & practice. Boston, USA:
Cengage Learning.
Butz, C. 2011. Role and Effects of Budgeting in Managerial Practice. Germany. GRIN Verlag.
Crosson, S.V. and Needles, B.E. 2010. Managerial Accounting. USA: Cengage Learning.
Cunningham, B., Bazley, J. and Simmons, S. 2018. Accounting: Information for Business
Decisions. USA: John Wiley & sons.
Cunningham, B., Nikolai, L.A., Bazley, J. and Slaughter, G. 2014. Accounting: Information for
Business Decisions. Australia: Cengage Learning.
Damodaran, A, 2011. Applied corporate finance. USA: John Wiley & sons.
Davies, T. & Crawford, I., 2011. Business accounting and finance. London: Pearson.
Jones, S. 2015. The Routledge Companion to Financial Accounting Theory. London: Routledge.
Krantz, M. 2016. Fundamental Analysis for Dummies. USA: John Wiley & Sons.
Madura, J. 2014. Financial Markets and Institutions. USA: Cengage Learning.
Needles, B. N., Powers, M. and Crosson, S.V. 2010. Financial and Managerial Accounting.
USA: Cengage Learning.
OECD. 2014. Budgeting Practices and Procedures in OECD Countries. London: OECD
Publishing.
Warren, C.S., Reeve, J.M. and Duchac, J. 2011. Accounting. USA: Cengage Learning.