tourism
SITXFIN003 – Assessment
SITXFIN003 Manage finances within a budget
Assessment
Instructions to Students:
|
Student name: |
Sandhya Singh Khatri |
Unit description
This unit describes the performance outcomes, skills and knowledge required to take responsibility for budget management where others may have developed the budget. It requires the ability to interpret budgetary requirements, allocate resources, monitor actual income and expenditure, and report on budgetary deviations.
The skills and knowledge for budget development are covered in SITXFIN004 Prepare and monitor budgets.
·
TASK a – Short answer
|
Instructions: · You are to answer all questions. · Read each question carefully. · Ensure you have provided all required information.
|
SECTION 1: ALLOCATE BUDGET RESOURCES
Q1: What is a budget and how does it help a business achieve its goals?
|
A budget is estimation of income and expenses for a certain period. It helps with planning and controlling the financial affairs in an organization. It is a plan where all the cost, earnings are estimated which helps an organization to calculate the actual profit of the business leading it to achieve its goals. |
Satisfactory ☐ Unsatisfactory ☐
Q2: What determines how business funds are divided amongst different departments and projects?
|
Business funds are divided amongst different departments and projects as per the specific needs necessary for the overall operation of the department. |
Satisfactory ☐ Unsatisfactory ☐
Q3: What is the difference between a fixed (static) and flexible (variable) budget?
|
Fixed budget is prepared in the start of the period for an area which do not have a direct relation to the production and sales remaining the figures static no matter what changes comes in income and expenses. Flexible budget is prepared which allows for adjustment in an any changing condition. Also used as a tool where initial fixed budget is adjusted to reflect the events which had a direct effect on its outcome. |
Satisfactory ☐ Unsatisfactory ☐
Q4: What is a cash flow budget and what is it used for?
|
Cash flow budget is an estimation of all the in and out of cash in an organization in certain period. It is used for analysing all the cash flow, calculation for capital purchase or renovation and if needed applying for bank loans. |
Satisfactory ☐ Unsatisfactory ☐
Q5: What is a profit and loss budget and what is it used for?
|
Profit and loss budget are a financial plan to analyse profit and loss statement of an organization. It is used to calculate the end profit of certain period as it includes all the incomes and expenditures. |
Satisfactory ☐ Unsatisfactory ☐
Q6: What do the following terms mean?
|
Financial viability |
It means the business is making enough profit even after paying all the expenses of an organization. |
|
Profitability |
It means the ability to earn fair amount of profit after calculating all the invested amount. |
|
Liquidity |
It means the assets which cane be turned into cash for purchase of goods, services and capital assets. |
Satisfactory ☐ Unsatisfactory ☐
Q7: What is a budget cycle?
|
A budget cycle is a process from the beginning of budget to an end of final transactions in a certain period which covers all the transactions of a year. |
Satisfactory ☐ Unsatisfactory ☐
Q8: What must you do when budget priorities are changed? Explain why.
|
|
Satisfactory ☐ Unsatisfactory ☐
Q9: Your budget allows only a limited amount of funding for wages. Who needs to know about these types of resource decisions? Explain why.
|
|
Satisfactory ☐ Unsatisfactory ☐
Q10: List two (2) ways you can promote awareness of the importance of budget control.
|
1. |
|
2. |
Satisfactory ☐ Unsatisfactory ☐
Q11: How does promoting the importance of budget control help you achieve team or work area goals?
|
|
Satisfactory ☐ Unsatisfactory ☐
Q12: Why is it important to record resource allocation?
|
|
Satisfactory ☐ Unsatisfactory ☐
Q13: Budgets are not the only source of information relating to where resources are allocated and controlled within a business. List four (4) other records used to show resource allocation.
|
1. |
|
2. |
|
1. |
|
2. |
Satisfactory ☐ Unsatisfactory ☐
SECTION 2: MONITOR FINANCIAL ACTIVITIES AGAINST BUDGET
Q14: Why do we record and compare actual performance figures with budgeted figures?
|
|
Satisfactory ☐ Unsatisfactory ☐
Q15: How often should you check actual income and expenditure figures against budgets?
|
|
Satisfactory ☐ Unsatisfactory ☐
Q16: List six (6) types of financial records you can use to check income and expenditure information.
|
1. |
|
2. |
|
3. |
|
4. |
|
5. |
|
6. |
Satisfactory ☐ Unsatisfactory ☐
Q17: What is one benefit of using computerised systems to maintain financial records?
|
|
Satisfactory ☐ Unsatisfactory ☐
Q18: What are financial commitments in a business?
|
|
Satisfactory ☐ Unsatisfactory ☐
Q19: List two (2) examples of financial commitments for a business in your industry sector.
|
1. |
|
2. |
Satisfactory ☐ Unsatisfactory ☐
Q20: There are four (4) basic types of expenses you need to record in financial documents to ensure accurate monitoring. Describe and give one example for each type.
|
Fixed costs |
|
|
Variable costs |
|
|
Direct costs |
|
|
Indirect costs |
|
Satisfactory ☐ Unsatisfactory ☐
Q21: What are the formulas used to calculate a budget variance and a budget variance percentage?
|
|
Satisfactory ☐ Unsatisfactory ☐
Q22: Check the figures in the sales budget below.
|
Sales |
Actual $ |
Budget $ |
Variance $ |
% |
|
Bistro |
35,000 |
45,000 |
(10,000) |
(22.22) |
|
Public bar meals |
9,000 |
8,000 |
1,000 |
12.25 |
|
Club bar meals |
8,000 |
9,000 |
1,000 |
11.11 |
Which department’s figures have been calculated correctly?
|
|
Satisfactory ☐ Unsatisfactory ☐
Q23: Indicate if the following budget results are a favourable or unfavourable result.
|
|
Favourable or Unfavourable |
|
Actual income is above budget |
|
|
Actual income is below budget |
|
|
Expenses are above budget |
|
|
Expenses are below budget |
|
Satisfactory ☐ Unsatisfactory ☐
Q24: What are the four (4) main reasons budget deviations occur?
|
1. |
|
2. |
|
3. |
|
4. |
Satisfactory ☐ Unsatisfactory ☐
Q25: What factors do you need to consider when deciding whether or not a budget deviation should be investigated further?
|
|
Satisfactory ☐ Unsatisfactory ☐
Q26: List three (3) options you might consider to help manage budget deviations effectively.
|
1. |
|
2. |
|
3. |
Satisfactory ☐ Unsatisfactory ☐
Q27: List four (4) types of information about budget targets you should discuss with staff members.
|
1. |
|
2. |
|
3. |
|
4. |
Satisfactory ☐ Unsatisfactory ☐
SECTION 3: IDENTIFY AND EVALUATE OPTIONS FOR IMPROVED BUDGET PERFORMANCE
Q28: How does trend analysis help identify areas for improvement in budget performance?
|
|
Satisfactory ☐ Unsatisfactory ☐
Q29: What are two (2) questions you should be asking when assessing existing costs and resources?
|
1. |
|
2. |
Satisfactory ☐ Unsatisfactory ☐
Q30: When identifying new approaches to budget management, who should you discuss desired budget outcomes with? Give a generic answer or name the appropriate job role/positions in your workplace or training environment.
|
|
Satisfactory ☐ Unsatisfactory ☐
Q31: What approaches or possible options can you investigate further to control and improve the management of expenses in a business?
|
|
Satisfactory ☐ Unsatisfactory ☐
Q32: What approaches or possible options can you investigate further to control and improve the management of payroll expenses in a business?
|
|
Satisfactory ☐ Unsatisfactory ☐
Q33: List three (3) approaches or possible options you can investigate further to control and improve the management of accounts payable in a business.
|
1. |
|
2. |
|
3. |
Satisfactory ☐ Unsatisfactory ☐
Q34: List three (3) main methods businesses use to increase their profits.
|
1. |
|
2. |
|
3. |
Satisfactory ☐ Unsatisfactory ☐
Q35: You want to make recommendations for improved budget management and set new budget targets. List two people (2) you should present your recommendations to.
|
1. |
|
2. |
Satisfactory ☐ Unsatisfactory ☐
Q36: The impact of any changes must be considered when developing new approaches or changes to budget management. List one potential benefit or disadvantage that may occur when implementing changes in the following areas.
|
Customer service |
|
|
Staff morale |
|
Satisfactory ☐ Unsatisfactory ☐
Q37: How should you present your recommendations for improved budget management?
|
|
Satisfactory ☐ Unsatisfactory ☐
Q38: List three (3) examples of the type of information you should include when presenting or communicating about recommendations for budget management.
|
1. |
|
2. |
|
3. |
Satisfactory ☐ Unsatisfactory ☐
SECTION 4: COMPLETE FINANCIAL AND STATISTICAL REPORTS
Q39: What information might you need to include when preparing a statistical or financial report for the supervisors in a suburban hotel? List five examples.
|
|
Satisfactory ☐ Unsatisfactory ☐
Q40: What information might you need to include when preparing a formal statistical report for the management team of a large events or reception centre? List five examples.
|
1. |
|
2. |
|
3. |
|
4. |
|
5. |
Satisfactory ☐ Unsatisfactory ☐
Q41: How can you present reports to enable informed decision-making?
|
|
Satisfactory ☐ Unsatisfactory ☐
Q42: How do you know when to complete reports?
|
|
Satisfactory ☐ Unsatisfactory ☐
Q43: Explain how the features of accounting software programs can assist you to manage budgets.
|
|
Satisfactory ☐ Unsatisfactory ☐
|
TASK B – project |
Learner assessment guide and evidence
This assessment requires you to manage and report on budgets over a three-month period.
Create a customer profile.
· Use this profile to provide tailored products and services
You are required to do the following:
· Complete Case Studies 1, 2 and 3.
· Each case study has multiple tasks.
· Read the scenarios and answer the questions.
· Round all dollar values to the nearest whole number when calculating financial information; for example, $12.55 becomes $13, $18.22 becomes $18.
· Unless stated otherwise, round all percentages to one decimal point when calculating financial information; for example, 12.55% becomes $12.6%, 18.22% becomes 18.2%.
· All budget calculations can be completed manually or using accounting software or computer-based spreadsheet software, such as Microsoft Excel or Google Sheets.
|
This unit applies to tourism, travel, hospitality and event businesses. While the case study scenario is based on a hospitality business, the principles for managing a budget demonstrated in this assessment are the same in all types of businesses. |
Case study 1
The Jackson hotel has a bistro, two bars (public and sports), a drive-through and walk-in bottle shop and TAB situated beside the sports bar.
You are the manager of JJ’s Bistro. It seats 210 people and is open for lunch and dinner, seven days a week. The hotel promotes a family environment and has a playroom for younger children and an activity centre for pre-teens containing electronic and other games. These glass walled areas are within view of customers seated in the rear section of the bistro.
The hotel’s management team develop an operational budget for the business based on previous budgets, anticipated business and any special projects, such as renovations or new products. Each operational area within the hotel is given a departmental budget based on organisational goals and their anticipated revenue and expenses.
Budgets are developed on a quarterly basis. Each department has quarterly and monthly budget targets. Monthly budgets can be adjusted during a quarterly cycle if circumstances within the department change.
The following events have taken place during the April budget period.
· Prices for meat, fruit and vegetables have increased as a result of recent drought in some regions and floods or storms in others.
· Prices for many wines have fallen due to a surplus in the market.
· Beer prices have risen slightly, again due to the drought leading to shortages of ingredients and an increase in government taxes.
· A major wine supplier has been running an in-house promotional campaign, with staff product knowledge training provided to help increase sales.
· The bistro menu changes to the new winter menu on May 1st. Its introduction is being promoted in April throughout the hotel.
Task 1: Monitor budgets
Review the following budgets for the Jackson Hotel - June quarter. Answer all questions based on the contents and outcomes of the Jackson Hotel operational budget – June quarter.
|
Jackson Hotel operational budget – June quarter |
||||
|
|
April |
May |
June |
June quarter |
|
|
$ |
$ |
$ |
$ |
|
Revenue |
|
|
|
|
|
Food sales |
116,800 |
127,750 |
120,450 |
365,000 |
|
Beverage sales |
240,000 |
247,500 |
262,500 |
750,000 |
|
Tab commission |
49,300 |
47,850 |
47,850 |
145,000 |
|
Total revenue |
406,100 |
423,100 |
430,800 |
1,260,000 |
|
|
|
|
|
|
|
Cost of sales |
|
|
|
|
|
Food purchases |
48,180 |
49,640 |
48,180 |
146,000 |
|
Beverage purchases |
84,000 |
86,625 |
91,875 |
262,500 |
|
Total cost of sales |
132,180 |
136,265 |
140,055 |
408,500 |
|
Gross profit |
273,920 |
286,835 |
290,745 |
851,500 |
|
|
|
|
|
|
|
Expenses |
|
|
|
|
|
Accounting |
2,700 |
3,000 |
4,300 |
10,000 |
|
Advertising/promotions |
3,900 |
4,810 |
4,290 |
13,000 |
|
Bank charges |
7,582 |
7,359 |
7,359 |
22,300 |
|
Cleaning contractor |
7,451 |
7,451 |
7,451 |
22,354 |
|
Commission credit card |
767 |
767 |
767 |
2,300 |
|
Small equipment replacement |
833 |
833 |
833 |
2,500 |
|
Insurance |
1,833 |
1,833 |
1,833 |
5,500 |
|
Laundry |
347 |
357 |
347 |
1,050 |
|
Legal fees |
1,280 |
360 |
360 |
2,000 |
|
Licence fees & permits |
983 |
983 |
983 |
2,950 |
|
Motor vehicle expenses |
500 |
500 |
500 |
1,500 |
|
Maintenance |
4,224 |
4,352 |
4,224 |
12,800 |
|
Printing & stationery |
800 |
800 |
800 |
2,400 |
|
Rubbish removal |
500 |
500 |
500 |
1,500 |
|
Communication |
2,000 |
2,000 |
2,000 |
6,000 |
|
Training & development |
1,190 |
1,155 |
1,155 |
3,500 |
|
Wages & on-costs |
193,050 |
198,900 |
193,050 |
585,000 |
|
Utilities |
12,000 |
11,647 |
11,647 |
35,295 |
|
Total expenses |
241,940 |
247,607 |
242,399 |
731,949 |
|
|
|
|
|
|
|
NET PROFIT |
31,980 |
39,228 |
48,346 |
119,551 |
Q1: List the hotel’s financial commitments under their correct cost category. Name at least two (2) commitments for each category
|
Variable direct costs |
· · |
|
Variable indirect costs |
· Small equipment · Legal fees |
|
Fixed indirect costs |
· Rubbish removal · Cleaning contractor |
Satisfactory ☐ Unsatisfactory ☐
Q2: Name the top four (4) cost categories the business has allocated the most funds too in this budget period.
|
1. Wages and on cost |
|
2. purchase |
|
3. Utilities |
|
4. cost |
Satisfactory ☐ Unsatisfactory ☐
Q3: Why have significant funds been allocated to these categories?
Discuss their importance to the business and consequences if inadequate funds are allocated.
|
|
Satisfactory ☐ Unsatisfactory ☐
Q4: Review the Bistro departmental budget – April.
|
Bistro departmental budget - April |
||
|
|
Budget |
Actual |
|
|
$ |
$ |
|
Revenue |
||
|
Food sales |
105,120 |
119,837 |
|
Beverage sales |
89,250 |
96,390 |
|
Total sales |
194,370 |
216,227 |
|
Cost of sales |
||
|
Food purchases |
40,953 |
45,048 |
|
Beverage purchases |
27,563 |
30,043 |
|
Total cost of sales |
68,516 |
75,091 |
|
Gross profit |
125,854 |
141,136 |
|
Expenses |
||
|
Advertising/Promotions |
780 |
624 |
|
Cleaning contractor |
1,490 |
1,490 |
|
Small equipment replacement |
333 |
393 |
|
Laundry |
245 |
232 |
|
Maintenance |
1,493 |
1,262 |
|
Printing & stationery |
160 |
195 |
|
Training & seminars |
408 |
653 |
|
Wages & on-costs |
85,901 |
98,771 |
|
Utilities |
3,441 |
3,235 |
|
Total expenses |
94,251 |
106,855 |
|
NET PROFIT |
31,603 |
34,281 |
You are holding a team meeting to discuss the financial targets provided in the organisational and April bistro budgets.
What information do you need to communicate to the team to ensure they understand the targets and goals to be achieved?
|
|
Satisfactory ☐ Unsatisfactory ☐
Q5: What techniques can you use to promote awareness of methods of controlling costs or increasing sales so you can achieve budget targets?
|
|
Satisfactory ☐ Unsatisfactory ☐
Task 2: Calculate variances
Complete the comparative analysis report for the Bistro departmental budget – April on Page 24 by calculating all missing dollar value and percentage variances.
Complete the Favourable/Unfavourable column by indicating if the budget results are favourable (F) or unfavourable (UF) for the business.
SITXFIN003 – Assessment
Page|2
|
Name: SITXFIN003 – Assessment |
Version: 2019.2 |
Last Reviewed: May 2019 |
Page|1
Comparative analysis report
Bistro departmental budget – April
NOTE: Don’t forget to round your figures up or down to the nearest whole number.
|
|
April |
Favourable / Unfavourable |
May |
June quarter |
|||
|
|
Budget |
Actual |
Variance |
Variance |
|
Budget |
Budget |
|
|
$ |
$ |
$ |
% |
|
$ |
$ |
|
Revenue |
|||||||
|
Food sales |
105,120 |
119,837 |
14,717 |
14.0% |
fav |
114,975 |
328,500 |
|
`` |
89,250 |
96,390 |
7,140 |
8% |
fav |
91,875 |
262,500 |
|
Total sales |
194,370 |
216,227 |
21,857 |
11.24% |
fav |
206,850 |
591,000 |
|
Cost of sales |
|||||||
|
Food purchases |
40,953 |
45,048 |
|
|
unfav |
42,194 |
124,100 |
|
Beverage purchases |
27,563 |
30,043 |
2,481 |
9.0% |
unfav |
26,775 |
78,750 |
|
Total cost of sales |
68,516 |
75,091 |
6,576 |
|
unfv |
68,969 |
202,850 |
|
Gross profit |
125,854 |
141,136 |
|
0.0% |
fav |
137,881 |
388,150 |
|
Expenses |
|||||||
|
Advertising/Promotions |
780 |
624 |
(156) |
(20.0%) |
|
962 |
2,600 |
|
Cleaning contractor |
1,490 |
1,490 |
0 |
15.5% |
|
1,490 |
4,471 |
|
Small equipment replacement |
333 |
393 |
60 |
|
|
333 |
1,000 |
|
Laundry |
245 |
232 |
(13) |
(5.3%) |
|
245 |
735 |
|
Maintenance |
1,493 |
1,262 |
|
0.0% |
|
1,493.33 |
4,480 |
|
Printing & stationery |
160 |
195 |
35 |
21.9% |
|
160 |
480 |
|
Training & seminars |
408 |
653 |
245 |
60.0% |
|
396 |
1,200 |
|
Wages & on-costs |
85,901 |
98,771 |
12870 |
|
unfav |
89,345 |
260,763 |
|
Utilities |
3,441 |
3,235 |
(206) |
(6.0%) |
|
3,494 |
10,589 |
|
Total expenses |
94,251 |
106,855 |
|
0.0% |
|
97,918 |
286,318 |
|
NET PROFIT |
31,603 |
34,281 |
|
8.5% |
fav |
39,963 |
101,832 |
SITXFIN003 – Assessment
Page|2
|
Name: SITXFIN003 – Assessment |
Version: 2019.2 |
Last Reviewed: May 2019 |
Task 3: Question and answer
Answer all questions based on the budget outcomes in the completed April budget comparative report in Task 2 and case study information.
Q1: Are there any significant variances in the sales figures that you should be concerned about? Explain what the results indicate and why you are/are not concerned about them.
|
……. because food sales and beverage are same |
Satisfactory ☐ Unsatisfactory ☐
Q2: Are there significant variances in any of the expenses categories that you think should be investigated further? If yes, discuss which categories and why you think they need investigation. If no, discuss why the deviations do not warrant investigation.
|
…….. (at least 4 or 5 line)
|
Satisfactory ☐ Unsatisfactory ☐
Q3: Based on your responses to questions 1 and 2, what is your overall evaluation of the budget results? Is the bistro meeting its financial targets?
|
Yes, (always think about both income side and expenses side) |
Satisfactory ☐ Unsatisfactory ☐
Q4: Which expense category has the most funds allocated to it? Explain why it is important you manage costs in this category carefully.
|
Wages and on cost … ( talk about rostering) |
Satisfactory ☐ Unsatisfactory ☐
Q5: Using the results and information obtained from the April comparative report, your answers to the previous questions and the background information, write a transcript of the outcomes of your report ready to deliver to the bistro staff at the next team meeting. The transcript should include the following information.
· The current status of the budget; is the work area meeting its budget targets, is it on track to meet June quarter budget targets?
· Which areas are underperforming or performing better than expected?
· What changes, if any, need to be made to help the team meet next month’s budget targets?
· An outline of budget targets for May.
Organisational factors that contributed to the setting of these targets.
|
|
Satisfactory ☐ Unsatisfactory ☐
Case study 2
JJ’s Bistro is located in Jackson’s hotel. It seats 210 people and is open for lunch and dinner, seven days a week. The hotel promotes a family environment and has a playroom for younger children and an activity centre for pre-teens containing electronic and other games. These glass-walled play areas are within view of customers seated in the rear section of the bistro.
The following events took place during the May budget period.
· Prices for meat, fruit and vegetables have increased as a result of recent drought in some regions and floods or storms in others.
· Prices for many wines have fallen due to a glut in the market.
· Beer prices have risen slightly, again due to the drought leading to shortages of ingredients and an increase in government taxes.
· Most utility companies increased prices by 7% at the start of May.
· The local police started a blitz on drink driving in the middle of May with increased police presence in local suburbs and roadside testing of drivers.
· In-house training was provided to key food and beverage staff in April by a coffee supplier. The aim is to increase sales and the quality of coffee served. The training was free of charge as part of a new preferred supplier contract with the coffee supplier.
· A major wine supplier has been running an in-house promotional campaign, with staff training provided to help increase product knowledge.
· The bistro menu changed to the new winter menu on 1 May 20XX. It was heavily promoted in May throughout the hotel and in local community newspapers.
·
Task 1: Interpret budget results
Review the following budgets for the Jackson Hotel - May.
Evaluate the budget outcomes and their impact on the operation and financial goals of the bistro.
Answer all questions based on the outcomes in the comparative analysis report, Bistro purchasing budget – May and the case study information.
Comparative analysis report
Bistro departmental budget – May
|
|
May |
|||
|
|
Budget |
Actual |
Variance |
Variance |
|
|
$ |
$ |
$ |
% |
|
Revenue |
||||
|
Food sales |
114,975 |
112,676 |
(2,299) |
(2.0) |
|
Beverage sales |
91,875 |
90,497 |
(1,378) |
(1.5) |
|
Total sales |
206,850 |
203,173 |
(3,677) |
(1.8) |
|
Cost of sales |
||||
|
Food purchases |
42,194 |
45,864 |
3670 |
8.7 |
|
Beverage purchases |
26,775 |
29,399 |
2624 |
9.8 |
|
Total cost of sales |
68,969 |
75,265 |
6294 |
9.1 |
|
Gross profit |
137,881 |
127,910 |
(9,971) |
(7.2) |
|
Expenses |
||||
|
Advertising/Promotions |
962 |
981 |
19 |
2 |
|
Cleaning contractor |
1,490 |
1,490 |
0 |
0 |
|
Small equipment replacement |
333 |
288 |
(45) |
(13.5) |
|
Laundry |
245 |
237 |
(8) |
(3.3) |
|
Maintenance |
1,493 |
1,329 |
(164) |
(11) |
|
Printing & stationery |
160 |
114 |
(46) |
(28.8) |
|
Training & seminars |
396 |
713 |
317 |
80.1 |
|
Wages & on-costs |
89,345 |
103,283 |
13,938 |
15.6 |
|
Utilities |
3,494 |
3,456 |
(38) |
(1.1) |
|
Total expenses |
97,918 |
111,891 |
13,973 |
14.3 |
|
NET PROFIT |
39,963 |
16,019 |
(23,944) |
(59.9) |
Bistro purchasing budget – May
|
|
May |
|||
|
|
Budget |
Actual |
Variance |
Variance |
|
|
$ |
$ |
$ |
% |
|
Food purchases |
||||
|
Fruit & vegetables |
5,063 |
5,970 |
907 |
17.9 |
|
Dairy products |
8,439 |
8,177 |
(262) |
(3.1) |
|
Meat & poultry |
14,768 |
17,662 |
2,894 |
19.6 |
|
Fish & seafood |
4,219 |
4,506 |
287 |
6.8 |
|
Dry goods – food |
7,595 |
7,511 |
(84) |
(1.1) |
|
Dry goods – other |
2,110 |
2,038 |
(72) |
(3.4) |
|
Total food purchases |
42,194 |
45,864 |
3,670 |
8.7 |
|
Beverage purchases |
||||
|
Wine |
4,820 |
5,359 |
539 |
11.2 |
|
Spirits |
4,016 |
4,185 |
169 |
4.2 |
|
Beer, ciders – packaged |
5,891 |
6,762 |
871 |
14.8 |
|
Beer – keg |
4,552 |
5,162 |
610 |
13.4 |
|
Soft drinks, juices – packaged |
3,079 |
3,230 |
151 |
4.9 |
|
Post mix |
4,418 |
4,701 |
283 |
6.4 |
|
Total beverage purchases |
26,776 |
29,399 |
2,623 |
9.8 |
|
Total cost of sales |
68,970 |
75,263 |
6,293 |
9.1 |
|
Food cost % |
36.7% |
40.7% |
|
|
|
Beverage cost % |
29.1% |
32.5% |
|
|
|
Cost of sales % |
33.3% |
37% |
|
|
SITXFIN003 – Assessment
Page|2
|
Name: SITXFIN003 – Assessment |
Version: 2019.2 |
Last Reviewed: May 2019 |
Page|1
Bistro labour budget – June quarter (don’t worry about this topic for now)
|
Labour expenses |
April |
May |
June |
June Quarter |
||||||||
|
|
Budget |
Actual |
Variance |
Budget |
Actual |
Variance |
Budget |
Actual |
Variance |
Budget |
Actual |
Variance |
|
|
$ |
$ |
% |
$ |
$ |
% |
$ |
$ |
% |
$ |
$ |
% |
|
Total salaries |
9,780 |
9,780 |
0 |
9,780 |
9,780 |
0 |
9,780 |
9,780 |
0 |
29,340 |
29,340 |
0 |
|
Total front of house staff |
45,053 |
52,171 |
15.8 |
47,382 |
55,105 |
16.3 |
44,804 |
51,260 |
14.4 |
137,239 |
158,537 |
15.5 |
|
Total kitchen staff |
21,864 |
26,237 |
20.0 |
22,610 |
27,332 |
20.9 |
21,770 |
26,232 |
20.5 |
66,244 |
79,801 |
20.5 |
|
Total wages & salaries |
76,697 |
88,188 |
15.0 |
79,772 |
92,217 |
15.6 |
76,354 |
87,272 |
14.3 |
232,823 |
267,678 |
15.0 |
|
On-costs |
9,204 |
10,583 |
|
9,573 |
11,066 |
|
9,162 |
10,473 |
|
27,939 |
32,121 |
|
|
Total labour expenses |
85,901 |
98,771 |
15.0 |
89,345 |
103,283 |
15.6 |
85,516 |
97,745 |
14.3 |
260,762 |
299,799 |
15 |
|
Percentage of total sales |
44.2 |
45.7 |
|
43.2 |
50.8 |
|
45.1 |
51.5 |
|
14.5 |
16.5 |
|
Bistro staffing levels
|
|
No. staff |
Monday |
Tuesday |
Wednesday |
Thursday |
Friday |
Saturday |
Sunday |
|||||||
|
Front house |
|
Crnt |
Rvsd |
Crnt |
Rvsd |
Crnt |
Rvsd |
Crnt |
Rvsd |
Crnt |
Rvsd |
Crnt |
Rvsd |
Crnt |
Rvsd |
|
Supervisor |
2 |
0 |
0 |
1 |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
1 |
1 |
|
Food Attendant FT |
3 |
3 |
3 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
|
Food Attendant Cas |
10 |
2 |
1 |
2 |
1 |
3 |
1 |
4 |
2 |
6 |
4 |
8 |
6 |
7 |
6 |
|
Bar Attendant FT |
3 |
1 |
1 |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
3 |
2 |
2 |
|
Bar Attendant Cas |
4 |
2 |
1 |
1 |
0 |
1 |
0 |
1 |
1 |
2 |
1 |
2 |
1 |
2 |
1 |
|
Bus person Cas |
2 |
|
|
|
|
|
|
|
|
1 |
1 |
2 |
1 |
2 |
1 |
|
Total rostered |
|
8 |
6 |
8 |
6 |
10 |
7 |
11 |
9 |
16 |
13 |
19 |
15 |
16 |
13 |
|
Kitchen |
|||||||||||||||
|
Chef |
|
|
|
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
|
|
|
Sous chef |
1 |
1 |
1 |
|
|
|
|
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
|
Cooks FT |
3 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
2 |
3 |
3 |
3 |
3 |
|
Apprentices FT |
3 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
1 |
2 |
2 |
3 |
3 |
3 |
3 |
|
Kitchen hand Cas |
4 |
1 |
1 |
1 |
1 |
2 |
1 |
2 |
2 |
3 |
1 |
3 |
1 |
3 |
2 |
|
Total rostered |
|
5 |
5 |
5 |
5 |
6 |
5 |
7 |
7 |
9 |
7 |
11 |
9 |
10 |
9 |
Glossary
|
Crnt |
Current staffing level |
|
FT |
Fulltime employee |
|
Rvsd |
Revised staffing level |
|
Cas |
Casual employee |
SITXFIN003 – Assessment
Page|2
|
Name: SITXFIN003 – Assessment |
Version: 2019.2 |
Last Reviewed: May 2019 |
Q1: Discuss how the outcomes food and beverage sales and costs of sales indicated in the May comparative analysis report impact the bistro area and the business overall. Consider the types of deviation (positive or negative) and size of the deviations in food, beverage and total sales and cost of sales categories.
|
|
Satisfactory ☐ Unsatisfactory ☐
Q2: What are two possible explanations for the deviations in food costs and beverage costs? Consider information provided in the May purchasing budget as well as the comparative report and case study information.
|
|
Satisfactory ☐ Unsatisfactory ☐
Q3: When preparing the budgets, the hotel forecasted food costs as 36.7% of food sales and beverage costs as 29.1% of beverage sales.
Is the bistro meeting organisational goals for cost of sales? What is the difference between the budget target and actual results?
|
Food purchases |
4% and no |
|
Beverage purchases |
3.4% and not meeting the target |
Satisfactory ☐ Unsatisfactory ☐
Q4: Should these deviations be reported to management? Explain why/why not.
|
Yes , they need to be aware (read section 2 ) |
Satisfactory ☐ Unsatisfactory ☐
Q5: Based on the May purchasing budget, in what categories are the largest food and beverage cost deviations occurring?
|
|
Satisfactory ☐ Unsatisfactory ☐
Task 2: Investigate option to improve performance
The food and beverage manager is very concerned about the food and beverage purchasing and cost of sales results. They want the bistro team to make it a priority to meet budget targets for cost of sales in June. Management then plan to reduce budget allocations for food and beverage purchases in the September quarter budget. It is an organisational goal to reduce cost of sales to below the current percentages of 37% food cost and 30% beverage cost. To meet June and September quarter budget targets, new methods of managing costs must be investigated.
· Answer all questions based on the outcomes in the comparative analysis report Bistro departmental budget – May, Bistro purchasing budget – May and case study information.
Q1: List four (4) options for managing costs that could be applied to this situation.
|
1. |
|
2. |
|
3. |
|
4. |
Satisfactory ☐ Unsatisfactory ☐
Q2: You have decided to source new fruit and vegetable and seafood suppliers. Describe how you would investigate if changing suppliers is a viable option for reducing your cost of sales. How will you obtain information to determine if prices and product quality from alternate suppliers are appropriate for your operation?
|
Prices, comparison, quality, reputation, relationship etc… Methos: quotation, bank statement to compare the quality of work… |
Satisfactory ☐ Unsatisfactory ☐
Q3: You need to investigate which current suppliers have increased prices for products and services, how much prices have risen and how much of the business’s financial resources are allocated to existing suppliers.
What organisational financial documentation will provide this information?
|
Page 21, write 3 or 4 of them |
Satisfactory ☐ Unsatisfactory ☐
Q4: Your research has revealed that a number of other suppliers can supply similar quality items at cheaper prices than your current supplier. Describe what you would discuss with your current supplier before making a decision.
|
Same as Q2 |
Satisfactory ☐ Unsatisfactory ☐
Q5: Who would you consult with before implementing any changes to the hotel’s suppliers of fruits and vegetable and seafood products?
|
Head chef, management or purchasing staff |
Satisfactory ☐ Unsatisfactory ☐
Task 3: Improve budget performance
· Read and interpret the information and outcomes contained in the Bistro labour budget – June quarter.
· Evaluate their impact on the operation and financial goals of the bistro.
· Answer all questions based on the labour comparative analysis report, staffing and case study information.
Q1: Complete the table below by inserting the variance percentage for each category in each month.
|
Category |
Bistro labour budget – variance percentage |
|||
|
|
April |
May |
June |
June quarter |
|
Salaries |
|
|
|
|
|
Front of house |
|
|
|
|
|
Kitchen |
|
|
|
|
|
Total labour |
|
|
|
|
Satisfactory ☐ Unsatisfactory ☐
Q2: What do these statistics tell you about the bistro’s performance for the June quarter? Explain what the variances mean and how this affects the department’s ability to meet its financial goals.
|
Front of house and kitchen |
Satisfactory ☐ Unsatisfactory ☐
Q3: Management think one reason for high bistro labour costs is the department is consistently overstaffed; more staff than necessary are rostered on for most service periods. Rosters have been reviewed and new staffing levels suggested for front of house and kitchen areas. The number of customers served and sales revenue is expected to remain relatively stable in the near future.
Review the bistro’s current and revised staffing levels in Bistro staffing levels table.
Discuss the impact these changes could have on customer service levels, your team and budget targets. Consider both positive and negative outcomes.
|
POSITIVE: LABOUR SAVE NEGATIVE: SLOW SERVICE, LOS OF REGULAR CUSTOMERS, DOWN OF BUSINESS REPUTATION |
Satisfactory ☐ Unsatisfactory ☐
Q4: What payroll documentation can you use to maintain detailed records and monitor funds allocated to labour costs during the budget period?
|
PAGE 70 |
Satisfactory ☐ Unsatisfactory ☐
Q5: During the initial investigation phase, with whom would you discuss the reasons for changes to rosters and the desired outcomes of the changes?
|
MANAGEMENT, HEAD CHEF, SERVER |
Satisfactory ☐ Unsatisfactory ☐
Q6: You believe the changes will have a negative impact on customer service standards and food quality, leading to an increase in customer complaints. This could lead to lower customer numbers and sales revenue over the next year.
You want to present your concerns to management and recommend smaller cuts to staffing levels, especially to the front of house team during the busiest periods. Your suggestions include better management of hours worked by casual staff and a review of service procedures to streamline work practices.
Prepare a transcript of your recommendations to be presented to management at the next management meeting.
|
NOTE: TRANSCRIPT REQUIRES LONGER RESPONSES, TELL CAUSE AND CONS OF BUSNIESS,, LOOSING BUSINESS REPUTATION |
Satisfactory ☐ Unsatisfactory ☐
Case study 3
It is the end of the June financial quarter and all departments in the Jackson’s hotel are preparing financial and statistical reports.
Task 1: Prepare a profit and loss statement
· Review the Bistro reports.
· Complete the Bistro profit and loss statement – June quarter by calculating all missing dollar value and percentage variances.
Satisfactory ☐ Unsatisfactory ☐
Task 2: Prepare a statistical report
· Complete the Trend analysis report – June quarter using the information provided.
Satisfactory ☐ Unsatisfactory ☐
SITXFIN003 – Assessment
Page|2
|
Name: SITXFIN003 – Assessment |
Version: 2019.2 |
Last Reviewed: May 2019 |
Page|1
Bistro profit and loss statement – June quarter
|
|
Monthly actual results |
June quarter actual results |
|||||
|
|
May |
June |
July |
Budget |
Actual |
Variance |
Variance |
|
|
$ |
$ |
$ |
$ |
$ |
$ |
% |
|
Revenue |
|||||||
|
Food sales |
119,837 |
112,676 |
110,356 |
328,500 |
342,869 |
|
|
|
Beverage sales |
96,390 |
90,497 |
84,630 |
262,500 |
271,517 |
|
|
|
Total sales |
216,227 |
203,173 |
194,986 |
591,000 |
614,386 |
|
|
|
Cost of sales |
|||||||
|
Food purchases |
45,048 |
45,865 |
42,174 |
124,100 |
133,087 |
|
|
|
Beverage purchases |
30,043 |
29,399 |
23,827 |
78,750 |
83,269 |
|
|
|
Total cost of sales |
75,091 |
75,264 |
66,001 |
202,850 |
216,356 |
|
|
|
Gross profit |
141,136 |
127,909 |
128,985 |
388,150 |
398,030 |
|
|
|
Expenses |
|||||||
|
Advertising/Promotions |
624 |
981 |
884 |
2,600 |
2,489 |
(111) |
(4.3) |
|
Cleaning contractor |
1,490 |
1,490 |
1,490 |
4,471 |
4,471 |
0 |
0 |
|
Small equipment replacement |
393 |
288 |
372 |
1,000 |
1,053 |
53 |
5.3 |
|
Laundry |
232 |
237 |
283 |
735 |
751 |
16 |
2.2 |
|
Maintenance |
1,262 |
1,329 |
1,314 |
4,480 |
3,905 |
(575) |
(12.8) |
|
Printing & stationery |
195 |
114 |
145 |
480 |
454 |
(26) |
(5.4) |
|
Training & seminars |
653 |
713 |
519 |
1,200 |
1,884 |
684 |
57 |
|
Wages & on-costs |
98,771 |
103,283 |
97,745 |
260,762 |
299,799 |
39,037 |
15 |
|
Utilities |
3,235 |
3,456 |
4,190 |
10,588 |
10,881 |
293 |
2.8 |
|
Total expenses |
106,855 |
111,891 |
106,942 |
285,316 |
325,687 |
|
|
|
NET PROFIT |
34,281 |
16,018 |
22,043 |
101,834 |
72,343 |
|
|
Trend analysis report – June quarter
|
|
Monthly actual results |
Comparison to previous June quarters |
||||||
|
|
May |
June |
July |
June quarter – current |
June quarter – 200X |
June quarter – 20XX |
Variance 200X to current |
Variance 20XX to 200X |
|
|
V % |
V % |
V % |
$ |
$ |
$ |
% |
% |
|
Revenue |
||||||||
|
Food sales |
14.0 |
(2) |
1.8 |
328,500 |
286,781 |
256,955 |
12.7 |
10.4 |
|
Beverage sales |
8.0 |
(1.5) |
4 |
262,500 |
228,638 |
208,975 |
12.9 |
8.6 |
|
Total sales |
11.2 |
(1.8) |
2.7 |
591,000 |
515,419 |
465,930 |
|
9.6 |
|
Cost of Sales |
||||||||
|
Food purchases |
10 |
(8.7) |
(6.2) |
122,859 |
106,273 |
96,602 |
13.5 |
9.1 |
|
Beverage purchases |
9 |
(9.8) |
2.4 |
78,750 |
66,229 |
60,732 |
15.9 |
8.3 |
|
Total cost of sales |
9.6 |
(9.1) |
(2.9) |
201,609 |
172,502 |
157,334 |
14.4 |
8.8 |
|
Gross profit |
12.1 |
(7.2) |
(2.7) |
389,391 |
342,917 |
308,596 |
11.9 |
|
|
Expenses |
||||||||
|
Advertising/Promotions |
(20) |
(2) |
(3) |
2,600 |
2,275 |
2,025 |
12.5 |
11 |
|
Cleaning contractor |
0 |
0 |
0 |
4,471 |
3,845 |
3,230 |
14 |
16 |
|
Small equipment replacement |
18 |
13.7 |
(11.6) |
1,000 |
890 |
829 |
11 |
6.9 |
|
Laundry |
(5.3) |
3.2 |
(15.4) |
735 |
642 |
581 |
12.7 |
9.5 |
|
Maintenance |
(15.5) |
11 |
12 |
4,480 |
3,754 |
3,274 |
16.2 |
12.8 |
|
Printing & stationery |
21.9 |
29 |
9.2 |
480 |
453 |
425 |
5.6 |
6.2 |
|
Training & seminars |
60 |
(80) |
(31.0) |
1,200 |
1,062 |
1,017 |
11.5 |
4.2 |
|
Wages & on-costs |
15 |
(15.6) |
(14.3) |
260,762 |
219,822 |
200,698 |
15.7 |
8.7 |
|
Utilities |
(6) |
1.1 |
14.7 |
10,589 |
8,661 |
7,674 |
18.2 |
11.4 |
|
Total expenses |
13.4 |
14.4 |
(13.8) |
286,317 |
241,404 |
219,753 |
|
9.0 |
|
NET PROFIT |
8.5 |
(60.1) |
(30.4) |
103,074 |
101,513 |
88,843 |
1.5% |
|
Variance formula
To calculate variance between two time periods.
(Current year – Previous year) / Current year x 100 = variance%
Example 1
(June quarter current year – June quarter 200X) / June quarter current year x 100 = variance between the two periods
Food sale variance = (328,500 – 286,781) / 328,500 x 100 = 12.7% increase in food sales revenue
Example 2
(June quarter 200X – June quarter 20XX) / June quarter 200X x 100 = variance between the two periods
Cleaning contractor variance = (3,845 – 3,230) / 3,845 x 100 = 16.0% increase in cleaning contractor expenses
SITXFIN003 – Assessment
Page|2
|
Name: SITXFIN003 – Assessment |
Version: 2019.2 |
Last Reviewed: May 2019 |
Task 3: Prepare a management report
Prepare a short report to management outlining the following information.
· Positive and negative budget variations indicated in monthly and quarter analysis reports and profit and loss statement that are significant enough to affect the operation of the bistro and its profitability.
· Trends identified in the trend analysis report that have the potential to affect the bistro’s profitability in the immediate future.
· Possible reasons for the positive or negative variations and trends.
· Any recent actions that have been taken or changes to operational procedures as a result of trends and deviations.
Base the report on the following information.
· Profit and loss statement
· Trend analysis report
· April, May and June comparative analysis reports
· Case study information provided in Assessments C and D
· Your responses to questions in Assessments C and D
The report should present information in a clear, concise and easy to understand manner so it supports good decision-making processes.
|
TALK ABOUT SALES AND EXPENSES, ATLEAST 10 TO 12 LINES |
Satisfactory ☐ Unsatisfactory ☐
Task 4: Question and answer
Q1: The following factors must be considered when preparing financial and statistical reports. Select three factors that are relevant to one or more of the reports you prepared or completed in Tasks 1, 2 and 3.
Discuss how they influenced preparation or outcomes of the report(s).
Factors for consideration in the preparation of financial and statistical reports.
· Performance of department, project and/or products and services
· Daily, weekly and monthly transactions
· Variances in income and/or expenditure
· Sales performance
· Sales returns
· Staff costs
· Cash flow
· Covers and financial return
· Expenditure
· Income
· Occupancy rates and financial return
· Stock levels
· Wastage
· Yield
|
EXPLAIN ANY 3 TOPICS ATLEAST 2 OR 3 LINES |
Satisfactory ☐ Unsatisfactory ☐
Practical checklist
To be completed by the assessor.
|
Learner’s name: |
|
|
Did the learner successfully demonstrate evidence of their ability to do the following? |
Completed |
|
|
|
Yes |
No |
|
Case study 1 |
||
|
Monitor income and expenditure and evaluate budgetary performance over budgetary life cycle. |
☐ |
☐ |
|
Allocate funds according to budget and agreed priorities. |
☐ |
☐ |
|
Use financial records to regularly check actual income and expenditure against budgets. |
☐ |
☐ |
|
Problem solving skills to identify and report deviations according to significance of deviation. |
☐ |
☐ |
|
Communicate with and advise colleagues of budget status in relation to targets. |
☐ |
☐ |
|
Assess existing costs and resources and proactively identify areas for improvement. |
☐ |
☐ |
|
Numeracy skills to interpret and use budget figures in day-to-day work operations. |
☐ |
☐ |
|
Interpret business and financial documents and document clear recommendations based on budget information and reports. |
☐ |
☐ |
|
Case study 2 |
||
|
Discuss changes to income and expenditure priorities with appropriate colleagues prior to implementation. |
☐ |
☐ |
|
Consult with and informs relevant personnel about resource decisions. |
☐ |
☐ |
|
Use financial records to regularly check actual income and expenditure against budgets. |
☐ |
☐ |
|
Use problem solving skills to identify and report deviations according to significance of deviation. |
☐ |
☐ |
|
Investigate appropriate options for more effective management of deviations. |
☐ |
☐ |
|
Assess existing costs and resources and proactively identify areas for improvement. |
☐ |
☐ |
|
Discuss desired budget outcomes with relevant colleagues. |
☐ |
☐ |
|
Undertake appropriate research to investigate new approaches to budget management. |
☐ |
☐ |
|
Use numeracy skills to interpret and use budget figures in day-to-day work operations. |
☐ |
☐ |
|
Interpret business and financial documents and document clear recommendations based on budget information and reports. |
☐ |
☐ |
|
Case study 3 |
||
|
Complete financial reports within designated timelines and using correct budget terminology. |
☐ |
☐ |
|
Prepare and present clear and concise information to enable informed decision making. |
☐ |
☐ |
|
Use numeracy skills to interpret and use budget figures in day-to-day work operations. |
☐ |
☐ |
|
Interpret business and financial documents and document clear recommendations based on budget information and reports. |
☐ |
☐ |
|
Use problem solving skills to identify and report deviations according to significance of deviation. |
☐ |
☐ |
Assessment result:
|
Task A – Short answer: Satisfactory ☐ Unsatisfactory ☐ Task B – Project: Satisfactory ☐ Unsatisfactory ☐ |
|
Overall Outcome: |
Competent |
☐ |
Not Yet Competent |
☐ |
|
Assessor’s feedback or additional comments to the learner:
|
||||
|
Assessor signature: |
|
|||
|
Date: |
|
Assessment tasks
For a student’s performance to be deemed satisfactory for the whole unit of competence, they must demonstrate satisfactory performance in this assessment.
Written assessment
In this assessment task students are required to read the questions and either select the one correct answer from a number of alternatives or write a response in the space provided.
If part of a task is not satisfactorily completed the assessor will arrange for the student to complete further assessment to demonstrate competence. Students are permitted three (3) attempts to demonstrate competency.
Overall student performance in the unit is to be recorded as either Competent or Not Yet Competent.
This assessment contains a series of questions designed to allow students to demonstrate competence in the unit.
To complete the written assessment, students must successfully complete the following:
Task B – Project
Unit outcome
At the successful completion of this assessment, a Competent result will be awarded. The overall unit result and feedback are recorded at the end of this documentation.
Task A – Short answer
You are required to:
PLAGIARISM AND COLLUSION
CONSEQUENCES OF PLAGIARISM AND COLLUSION
Complete the cover sheet and ensure you accept, sign and date the student declaration on the Student Learning Management System (LMS).
Read through and follow all instructions provided.
Complete each assessment task/activity.
Submit your assessment to the Student Learning Management System (LMS) by the due date.
Ensure your submission identifies your name, unit code and title.
Plagiarism is ‘a practice that involves the using of another person’s intellectual output and presenting it as one’s own’. This includes the presentation of work that has been copied, in whole or part, from other sources (including other students’ work, published books or periodicals, the Internet, unpublished works or unauthorised collaboration with other persons), without due acknowledgement.
A student found to have plagiarised material will be instantly graded Not Yet Competent (NYC) and may be subject to one or all of the following:
Referral of the matter to the Academic Coordinator for: an intervention meeting, issuing of written warning, clarification regarding assessment re-submission requirements and allocation of additional assessment tasks.
Referral of the matter to the Director for: official disciplinary action by Frontier Education and/or suspension from the course.
Page|2
|
Name: SITXFIN003 – Assessment |
Version: 2019.2 |
Last Reviewed: May 2019 |
Page|1
RTO No : 110080CRICOS No : 03520G EDUCATION
.MsftOfcThm_MainLight1_Fill { fill:#FFFFFF; } .MsftOfcThm_MainDark1_Stroke { stroke:#000000; }
.MsftOfcThm_MainLight1_Fill { fill:#FFFFFF; } .MsftOfcThm_MainDark1_Stroke { stroke:#000000; }
.MsftOfcThm_MainLight1_Fill { fill:#FFFFFF; } .MsftOfcThm_MainDark1_Stroke { stroke:#000000; }