Student Name LAXMI TAMANG

Student Number 00000006738

Course and Code
Unit(s) of Competency and Code(s) SITXFIN004 Prepare and monitor budgets
Stream/Cluster
Trainer/Assessor MR JUMIL

Assessment for this Unit of Competency/Cluster Details

Assessment 1 Short Answer Questions
Assessment 2 Assignment
Assessment 3 Project
Assessment conducted in this instance: Assessment 1 2 3

Reasonable Adjustment
1. Has reasonable adjustment been applied to this assessment?
No No further information required

Yes Complete 2.
2. Provide details for the requirements and provisions for adjustment of assessment:

Student to complete
My assessor has discussed the adjustments with me
I agree to the adjustments applied to this assessment
Signature LAXMI Date 16/06/2020

2nd Assessor to complete

I agree the adjustments applied to this assessment are reasonable
Name

Signature Date
Assessment Guidelines
What will be assessed
Performance Evidence

The purpose of this assessment is to assess your ability to complete tasks outlined in elements and performance
criteria of this unit in the context of the job role, and:

 prepare a budget for a business that meets the specific business’ needs
 demonstrate the following when preparing the above budget:
o consultation on components
o analysis of factors that impact on the budget
o completion of draft and final versions of budget within designated timelines

Knowledge Evidence

 types of budgets:
o cash budgets
o cash flow budgets
o departmental budgets
o event budgets
o project budgets
o purchasing budgets
o sales budgets
o wage budgets
o whole of organisation budgets
 budget terminology
 specific industry sector and organisation:
o role and nature of budgets
o budget formats, budget performance and financial reports
o financial reporting procedures and cycles
o features and functions of accounting software programs used to prepare and monitor budgets
 internal and external factors that impact on budget development:
o growth or decline in economic conditions
o human resource requirements
o new legislation or regulation
o organisational and management restructures
o organisational objectives
o scope of the project
o shift in market trends
o significant price movement for certain commodities or items
o supplier availability and cost
 budget preparation and monitoring practices and techniques:
 o sources and contents of data required for budget preparation:
 competitor research
 customer or supplier research
 declared commitments in areas of operation
 financial information from suppliers
 financial proposals from key stakeholders
 income and expenditure for previous time periods
 departmental, event or project budgets
 grant funding guidelines or limitations
 management policies and procedures
 organisational budget preparation guidelines
 performance information from previous periods
o techniques for making budget estimates
o common reasons for deviations and budget deviation management.

Place/Location where assessment will be conducted; Timeframe for assessment tasks

Resource Requirements

Computer with Microsoft excel

Calculator
Spread Sheets:
“Task 1-Hotel Futura Budget_Forecast”
“Task 2-Budget Futura_Restaurant_Bar”

Instructions for assessment including WHS requirements

The assignment for Assessment 2 consists of 3 Tasks

Task 1
Requires you to prepare a draft budget following a meeting with all heads of department where you have
finalised the details and requirements to be included for next year’s budget.

Task 2
Requires you to prepare a final budget, based on the changes made to your draft budget following a
management meeting.

Task 3
Requires you to respond to 3 financial scenarios.

All responses must be typed and clearly referenced to each task. Your trainer will provide you with feedback for
each task. You will be provided with the opportunity to rectify any shortfalls based on the feedback from
submitted work for this assessment.
Each completed spreadsheet must be attached to the relevant task and clearly referenced.
Statement of Authenticity
I acknowledge that I understand the requirements to complete the assessment tasks
The assessment process including the provisions for re-submitting and academic appeals were explained
to me and I understand these processes
I understand the consequences of plagiarism and confirm that this is my own work and I have
acknowledged or referenced all sources of information I have used for the purpose of this assessment
Student Signature: LAXMI Date: 16 / 06 /200

This assessment: First Attempt 2nd Attempt Extension – Date:    /    /   

Task 1 Satisfactory Not Yet Satisfactory
RESULT OF ASSESSMENT Task 2 Satisfactory Not Yet Satisfactory
Task 3 Satisfactory Not Yet Satisfactory
Feedback to Student:

Assessor(s) Signature(s): Date:    /    /     

16   /   06 /
Student Signature LAXMI Date: 2020    
Task 1

Your Tasks:

You are required to complete a draft budget based on information and factors that were determined during an
executive meeting at Hotel Futura.

A. Access the excel spreadsheet named “Task 1-Hotel Futura Budget Forecast”. The first tab on this
spreadsheet is labelled “Departments Small” and shows the existing budget figures for the 2016
financial year.

B. Use the template “Draft Budget” on the second tab of the spreadsheet and perform the calculations
below using basic formulas.
Your forecast needs to include the Dollar Figures and the % values for these affected by changes outlined
below.

The % values must be listed for each expense item shown in the Expenses Analysis for each department.

You have met with the department heads of Hotel Futura and the following details have been discussed to
prepare your draft budget for 2017:

1. Rooms Division:

a. Due to renovations the rooms available have been reduced to 96%.

b. The forecasted occupancy rate has been adjusted to 80%.
c. The revenue per available room needs to be increased to $150.00
d. The COGS will increase to 15% of total room revenue
e. Staff costs need to be increased to 20% of total room revenue to allow for increases in superannuation
and awards.
f. Other Expenses need to increase to 8% of total room revenue to cover electricity price rises.

2. Catering:

a. The food revenue will be increased by 15% due to a new marketing campaign and specialty menus
b. The beverage revenue will increase by 8%.
c. Staff costs need to be adjusted to 44% of the food budget.
d. Other Expenses will need to be increased to 7%.
3. Banquet:

The Banquet Division will be directly affected by the new marketing campaign which has been directed at
daytime seminars and corporate functions. For this purpose the kitchen has received specialised equipment
including multiple combi steamers, hold-o-mats and sous-vide equipment.

a. The new food revenue budget was set at $ 2,000,000.00 ($2 Million) and the beverage revenue was
increased by 75%.
b. The COGS will increase to 26%.
c. The staff costs have been reduced to 19%.
d. Other Expenses will need to increase to 14%.

4. Room Service:

a. The room service revenue from food needs to be increased by 15%.

b. Due to a different system to clear floors and organise delivery, the staff costs will be reduced to 34%.

5. Mini Bar:

The mini bar budget remains unchanged and increased staff costs are absorbed through different processes.

6. Bar Budget:

a. The food revenue budget has been increased by 25% with the implementation of a Tapas Menu.
b. The Beverage Revenue budget has been increased 20% with the introduction of a new cocktail bar and
happy hour specials.
c. Staff costs will need to be adjusted to 36%.
d. Other Expenses need to be increased to 18%.
Task 2

Your Tasks:

You have provided the chief financial controller with the draft budget for 2017. Following the recent executive
meeting where the draft budget was discussed, you are now required to establish the final budget reflecting
the changes based on the latest actuals and variances as well as major road works which will affect Futura
Restaurant and Bar during 2017.

A. Access the excel spread sheet named “Task 2-Budget Futura_Rest.&Bar”. The first tab on this spreadsheet is
labelled “Futura Restaurant and Bar” and shows the Draft budget figures for the 2017 financial year.

B. Use the template “Revised Budget” on the second tab of the spreadsheet and perform the calculations
below using basic formulas based on the following changes:

Month Customer numbers Average Spend (Food) Average Spend (Beverage)

January 1850 $ 45.00 $ 9.70

February 2000 $ 37.00 $ 9.70
March 700 $ 42.00 $ 9.70
April 1200 $ 48.00 $ 9.70
May 1200 $ 36.50 $ 9.70
June 600 $ 35.00 $ 9.70
July 950 $ 34.00 $ 9.70
August 800 $ 38.00 $ 9.70
September 900 $ 29.00 $ 9.70
October 650 $ 29.50 $ 9.70
November 980 $ 35.50 $ 9.70
December 2200 $ 48.00 $ 9.70
1. Calculate the anticipated Food revenue for each month and the yearly total.

2. Calculate the anticipated Beverage revenue per month and the yearly total.

3. Calculate the Total Revenue for each month and the yearly total.

4. Calculate the overheads total for each month (at 90% of turnover for each for each month with 1000 or
more customers and at 96% for each month with less than 1000 customers) and the yearly total.

5. Calculate the profit for each month and the yearly total.

6. Calculate the Cost of Goods Sold for food and beverages, given a combined percentage of 32%.

7. Calculate the staff costs for each month at 31% for each month with 1000 or more customers and at 35% for
each month with less than 1000 customers.

8. Calculate the ‘Other overheads” for the operation.

9. Print a copy of the revised budget.

10. Print the revised budget showing all formulae used.

Task 3

Your Tasks:

Read the following 3 scenarios and answer the questions attached for each scenario.

Scenario 1:

The finance team has created budget forecasts for Hotel Futura based on carefully researched factors for the last
3 years and these were always very accurate. The recent budget which included all departments of the hotel was
implemented 3 months ago and the forecasted figures for Food Cost and COGS/Beverages in both the Restaurant
and the Bar Operations have blown out by nearly 4.5 percent.

What could be the reasons for this? List 5 examples of areas you would investigate and explain why.

Scenario 2:

Hotel Futura has successfully operated for 7 years. During this period, overall turnover has doubled, and during
the past 3 budget periods annual budgets have been increased by 15% each year which was exceeded each time.
During the last 6 months however, management has noticed that the opposite trend seems to be occurring now.

List 5 external factors which could contribute to this and explain which methods you would use to determine
this.
Scenario 3:

You have successfully negotiated the draft budget with each department head of the Hotel which has now been
approved by the director and implemented 6 weeks ago.
You have finalised the financial data of the Hotel for the next management meeting and noticed the following:

a.
Department Budget Actual Variance
Kitchen/Food Cost 28% 32% (-)$ 13467

b. The recently appointed F&B Manager has purchased 240 bottles of Hill of Blessings @ $90 each which
represents a saving of $30 per bottle. However this exceeds the par stock level by 220 bottles and has
created a cashflow problem, given the negative performance of the kitchen during this period as well.

1. Which reports would you need to prepare for these issues?

2. Who is it essential to involve when these matters need to be discussed?

3. Suggest options to address and rectify these issues.

4. How could the cashflow issue be addressed?