Sei sulla pagina 1di 52

21st International Conference of the

TOC Practitioners Alliance - TOCPA


www.tocpractice.com

Flow Accounting
John Darlington, Value Flow, & University of
Buckingham, UK
11th November 2015

11 November 2015, UK

John Darlington
John Darlington is a management consultant specialising in
TOC & Lean applications applying the principles across the
entire enterprise, from design to delivery.
He develops programmes of practical implementation
integrating improvements to the physical flow of the product
or service, and the information flow that converts customer
demand into actions.
A qualified accountant John won the Toyota Prize for Best
New Idea at the South African Production and Inventory
Control Society and has been a guest speaker at APICS.

Contact details:
johndarlington@me.com
+44 (0) 7811 440847

Career history
John worked for AlliedSignal Turbochargers from 1986 1999. During this time, he held a variety of roles including
Finance Director and IT Manager of the Original Equipment site and Plant Manager of the Turbocharger European
Aftermarket. A Director of AlliedSignal Limited John qualified in Constraint based management with Goldratt Institute and
as a Lean and Six Sigma Expert through Renault Institute. As Kaizen Director of United Engineering Forgings, the largest
independent forging and machining group in the UK, John led the systematic introduction of Improvement methodologies
across the 6 U.K. sites with particular emphasis on practical application to improve bottom line performance.
He combines application with teaching for the University of Buckingham where he is Director of the MSc in Lean
Enterprise and was appointed Visiting Professor of Practice at The University of Wales Newport Business School in June
2011.
www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Formula and Experience


Though their particulars are those
That each particular artist knows
Unique events which once took place
Within a unique time and space
In the new field they occupy
The unique serves to typify
Becomes though still particular
An algebraic formula
An abstract model of events
Derived from dead experiments
And each life must itself decide
To what and how it be applied

W.H. Auden New Year Letter 1940

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Observations about Improvement Activity


both Operational and Accounting

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Most improvement activity does not


improve the bottom line! Why?

Local efforts tackling isolated parts of the system to no overall


beneficial effect
Poor understanding of demand and capacity: plant not being
run to maximise the flow of value through the bottleneck
Nave application of lean tools and techniques: often in the
wrong place at the wrong time
Inappropriate delegation of leadership for improvement

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

There is a problem with conventional


accounting systems
Actively work against flow

1. Encourage bigger batches to reduce unit


costs
2. Treat bottlenecks and non bottlenecks the
same

Lead us to the wrong decisions

1. Focus on costs instead of value


2. Encourage local efficiencies

Are confusing and complex to people

1. Give credit for over production


2. Encourage cost reductions which often
prove to be mirages

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

What is Flow Accounting?

Flow accounting is a management accounting methodology.


The objectives of a flow accounting implementation are

To show in monetary terms how the systems interacts with the outside world
To make sure that sub systems understand how to contribute positively to the overall goal of the
organisation
To assist in working out the scope for improvement in money
To encourage the right behaviours.

It is based on common sense and developed out of practical application.


It is not a new way to allocate overhead
It does emphasise growth of value adding rather than cost reduction

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Structure of the Flow Accounting Process


Big Picture Financial
Mapping - a diagnosis
of the Current State

Policy Analysis

Demand Analysis

Capacity Analysis

Inventory Analysis

Clarification of the financial consequences of the current state


Tackle the
whole in one

Break down into


chunks

Quantitative financial assessment of the initial future state

Value Flow Accounting


& Decision Making

Data Acquisition
Structure & Modelling

Value Flow
Performance Measures

Financially quantified current state


Financial consequences of the future state agreed
21st International Conference of the
www.tocpractice.com

TOC Practitioners Alliance - TOCPA

Demand

Flow Accounting Process

Completing the Current State Map

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Typical Feedback

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

What is the profile of the demand and


how well are promise dates made and
adhered to?

Demand

Demand Analysis

Flow Accounting Process

Demand Categories
Type

Description

Normal

Continuous history with relatively high volumes, can be forecast


with confidence. (Up to 2 periods of zero demands)

Erratic

Intermittent history with medium to high volumes, can be forecast


with reasonable confidence (Between 3 and 6 periods of zero
demand)

Lumpy

Very intermittent history with medium to high volumes, can be


forecast but with limited confidence. Preferably not made to
stock. (Between 7 and 10 periods of zero demand)

Management
Control

Very intermittent and unpredictable demand. Should not be made


to stock. (Between 10 and 11 periods of zero demand)

New

More than 6 periods with zero demand but with 4 most recent
periods with demand greater than zero

All Demands Zero No demand in the last 12 months

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Demand Analysis: Normal

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Demand Analysis: Lumpy

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Demand Analysis: Beltline

Beltline
No of Items

50

35.0%
30.0%

39

40

35
29

30

Beltline
No of items as a %

27.8%

23.0%

25.0%
20.0%

15.1%

15.0%

19

20

31.0%

10.0%

10

3.2%

5.0%

0.0%

0
Normal

50000

Erratic

Lumpy

New

Normal

Man Control

Beltline
Average Demand Per Month
47194

100.0%

40000

80.0%

30000

60.0%

20000

40.0%

10000

20.0%
2099

697

649

145

Lumpy

New

Man Control

0
Normal

Erratic

Erratic

Lumpy

New

Man Control

Beltline
92.9% Average Demand as a %

4.1%

1.4%

1.3%

0.3%

Erratic

Lumpy

New

Man Control

0.0%
Normal

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

OTIF (On Time In Full)

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

To maintain service we can buffer with capacity or


inventory. WIP and Finished Goods give us a good idea
about how well capacity is being deployed.
Demand

Demand Analysis

Flow Accounting Process

What are the cash consequences of current


flow practices?

Demand

Demand Analysis

Flow Accounting Process

Working Capital Relationships Current State

Inventory Pipeline in Days


Raw

WIP

24

100

Fin Gds
7

Debtor days
30

Payables days
50

Finance days
111

September End Inventory of $211m


www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

What is the pareto of the real


money being spent?
Demand

Demand Analysis

Flow Accounting Process

Key Drivers
P&L Actual 2010 Eur 000s

Sales

30899

Material Cost

11810

Throughput

19089

Labour

6387

Staff

2967

Depreciation

1566

Energy

1438

Purch Servs

1181

Freight

1090

Consumables

1029

Maintenance

748

Other variable

652

Toolcrib

495

Loss prevention

373

Op Profit/(Loss)

1163

Sensitivity Analysis
A 5% Change for better effects the bottom line by: -

Pareto Works.. Use it!!


www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Key Performance Indicators


and Policies drive behaviour
Demand

Demand Analysis

Flow Accounting Process

?????

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Cause and effect analysis (speculation for


feedback)

Medium to strong negative correlation of -0.64. Bonus Incentives (25%) to make


volume of parts over the right mix of parts could be a contributory factor (If Null
were true a correlation as great as this would occur by chance alone with a
probability of less than 2.5%)
www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Demand

Demand Analysis

Flow Accounting Process

A Case Study example Its too expensive


to stop

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Big Picture Financial Mapping

Draw with a logical flow in mind considering the major


dependencies. Do NOT trying to show real movements which
might come out as a spaghetti diagram.
This is not the objective of a Big Picture Financial Map

Die Shop

Cutting

Control
Cooled

Shotblast

Heat
Treatment

Shotblast

Finish
South Line

Forge
Induction
Heating

Finish
North Line

Joy
Mining Line

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Big Picture Financial Mapping


Add the main routes of products flowing through
production to final customers
Finish
North Line

Die Shop

Cutting

Control
Cooled

Shotblast

Heat
Treatment

Shotblast

Finish
South Line

Forge
Induction
Heating

Joy
Mining Line

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Big Picture Financial Mapping


We only MAKE money one way so lets record on
our BPFM how much money different parts of the
process generate for us
Finish
North Line

Die Shop

Cutting

Control
Cooled

Shotblast

Heat
Treatment

Shotblast

Con. Cooled 000s


Sales

9263

Material costs(4179)
Throughput

5084

Finish
South Line

Forge
Induction
Heating

OTIF
82% by
week

Heat Treated 000s

Joy
Mining Line

Sales

Material costs(1023)
Throughput

www.tocpractice.com

2738

1715

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Big Picture Financial Mapping


OTIF
82% by
week

Where is the inventory tied up in the system?


Die Shop

1707
3760

Finish
North Line

Fgds
604

Cutting
1610

Control
Cooled
616

Induction
Heating

Throughput

Forge

1574

9263

5084

Shotblast

1759

Heat
Treatment

Sales

Material costs(4179)

1489

RM
12670

Con. Cooled 000s

Finish
South Line

Fgds
416

Shotblast
Heat Treated 000s
786

2009

Joy
Mining Line

Fgds
1290

Sales

Material costs(1023)
Throughput

www.tocpractice.com

2738

1715

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Big Picture Financial Mapping


OTIF
82% by
week

How do we turn the inventory into time? Days of


sales cover?
Die Shop

1707
3760

Finish
North Line

Fgds
604

Cutting
1610

Control
Cooled
616

Induction
Heating

Throughput

Forge

1574

9263

5084

Shotblast

1759

Heat
Treatment

Sales

Material costs(4179)

1489

RM
12670

Con. Cooled 000s

Finish
South Line

Fgds
416

Shotblast
Heat Treated 000s
786

2009

Joy
Mining Line

Fgds
1290

Sales

Material costs(1023)
Throughput

www.tocpractice.com

2738

1715

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Big Picture Financial Mapping.How


can we convert the production units
into days of sales cover?
Step 1 find the accounting data and decide on the
alignment i.e. the inventory opening position is to be
compared with future sales

Month
Opening
Jan
Feb
Mar
Apr
May
Jun
Jul

Accounting days
20
21
23
19
22
20
17

000's

000's

000's

Raw Materials
419438
421,804
420,478
411,332
461,278
430,780
476,068
530,740

Inventory FG
348769
365,010
352,350
369,041
375,689
360,554
361,049
353,199

Inventory WIP
1048765
1,103,376
1,073,247
1,150,408
1,009,595
1,107,902
1,083,007
1,075,086

000's

Working Inventory Sales


1397534
1,468,386
846,293
1,425,597
1,089,873
1,519,449
1,174,546
1,385,284
950,220
1,468,457
964,689
1,444,057
1,067,380
1,428,285
871,243

000's

000's

000's

000's

000's

Mat Cost

D Lab

Variable

Fixed Overhead

Cost of Sales

366,758
472,838
509,388
412,148
418,710
460,462
376,754

146,987
150,236
152,673
141,682
148,999
148,765
140,354

115,865
117,834
119,874
113,351
115,923
112,347
111,946

270,987
274,900
281,009
264,981
230,931
260,432
249,870

900,597
1,015,808
1,062,944
932,162
914,563
982,006
878,924

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Big Picture Financial Mapping.How


can we convert the inventory in tonnes
into days of sales cover?
Step 2 perform smoothing to reduce the impact of
different accounting days in each period and restate the
sales, material cost of sales, and full cost of sales

000's

Month
Opening
Jan
Feb
Mar
Apr
May
Jun
Jul

Accounting days
20
21
23
19
22
20
17

Smoothed Sales
846293
1037974
1021344
1000231
876990
1067380
1024992

000's

000's
Smoothed Smoothed
Smoothed
Material
Raw
Smoothed Finished
Smoothed
Cost of
Material
MLT in
Goods in
Cost of Sales Sales
Days
Days
Days
900597
967436
924299
981223
831421
982006
1034028

366758
450322
442946
433840
380645
460462
443240

34.31
28.10
28.48
28.44
36.35
28.07
32.22

34.94
34.22
34.83
35.17
36.43
33.85
31.42

www.tocpractice.com

Smoothed Smoothed
Working
Total
Inventory Inventory
Days
Days

11.62
11.32
11.44
11.28
13.56
11.01
10.48

46.55
45.53
46.27
46.46
49.98
44.86
41.90

80.86
73.63
74.75
74.90
86.34
72.93
74.12

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Big Picture Financial


Mapping.How can we convert
the inventory in tonnes into days
of sales cover?
Step 3 apply the smoothed figures to the inventory
balances at the start of the month (or end of the prior
month).

Raw material

430780 x 30.5 days =

Smoothed raw material cost of sales 460462

Work in progress

1107902 x 30.5 days =

Smoothed cost of sales

982006

Finished goods

360554 x 30.5 days =

Smoothed cost of sales

982006

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Big Picture Financial Mapping


OTIF
82% by
week

Who is responsible for what?

Die Shop

1707
3760

Finish
North Line

Fgds
604

Control
Cooled

Cutting
1610

616

Induction
Heating

Sales

9263

Material costs(4179)

1489

RM
12670

Con. Cooled 000s

Throughput

5084

Shotblast

1759

Forge
Heat
Treatment

Finish
South Line

Fgds
416

Shotblast
Heat Treated 000s
786

2009

1574

Joy
Mining Line

Fgds
1290

Sales

Material costs(1023)
Throughput

Raw material

Work in Progress

Finished goods

28.10 days

34.70 days

11.30 days

www.tocpractice.com

2738

1715

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Big Picture Financial Mapping


OTIF
82% by
week

If responsibility followed flow it would look like this

Die Shop

1707
3760

Finish
North Line

Fgds
604

Control
Cooled

Cutting
1610

616

Induction
Heating

Sales

9263

Material costs(4179)

1489

RM
12670

Con. Cooled 000s

Throughput

5084

Shotblast

1759

Forge
Heat
Treatment

Finish
South Line

Fgds
416

Shotblast
Heat Treated 000s
786

2009

1574

Joy
Mining Line

Fgds
1290

Sales

Material costs(1023)
Throughput

Raw material

Work in Progress

Finished goods

28.10 days

34.70 days

11.30 days

www.tocpractice.com

2738

1715

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Big Picture Financial Mapping


OTIF
82% by
week

What are the operating expenses of running the


production system per annum?
Overheads 3048k
628k

Die Shop

1707

3760

Finish
North Line

Fgds
604

Control
Cooled

Cutting
1610

616

Throughput

1759

Heat
Treatment

Finish
South Line

28.10 days

2255k

5084

Fgds
416

Shotblast
Heat Treated 000s
786

2009

1574

Joy
Mining Line

Fgds
1290

Sales

Work in Progress
34.70 days

366k

www.tocpractice.com

2738

Material costs(1023)
Throughput

Raw material

9263

Shotblast

Forge

Induction
Heating

Sales

Material costs(4179)

1489

RM
12670

Con. Cooled 000s

1715

Finished goods
11.30 days

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Big Picture Financial Mapping


What about looking at the due date
performance & inventory lead times by the
distinctive streams (Jan Sales Dec Inventory)

OTIF
82% by
week

Overheads 3048k
628k

Die Shop

1707

3760

Finish
North Line

Fgds
604

Control
Cooled

Cutting
1610

616

Throughput

1759

Heat
Treatment

Finish
South Line

28.10 days

2255k

5084

Fgds
416

Shotblast
Heat Treated 000s
786

2009

1574

Joy
Mining Line

Fgds
1290

Sales

Work in Progress
34.70 days

366k

2738

Material costs(1023)
Throughput

Raw material

9263

Shotblast

Forge

Induction
Heating

Sales

Material costs(4179)

1489

RM
12670

Con. Cooled 000s

1715

Finished goods
11.30 days

The second level of inventory analysis; the average is broken down into its
constituent parts
www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

CC OTIF
90% by
week

Big Picture Financial Mapping


What about looking at the inventory lead times
by the distinctive streams (June results)

HT OTIF
72% by
week

Overheads 3048k
628k

Die Shop

5.2d

11.4d

Finish
North Line

Fgds
1.8d

Control
Cooled

Cutting
3.9d

1.5d

Throughput

5.3d

Heat
Treatment

Finish
South Line

28.07 days

2255k

5084

Fgds
1.3d

Shotblast
Heat Treated 000s
9.6d

24.5d

19.2d

Joy
Mining Line

Fgds
15.7d

Sales

Work in Progress
33.85 days

366k

2738

Material costs(1023)
Throughput

Raw material

9263

Shotblast

Forge

Induction
Heating

Sales

Material costs(4179)

4.5d

RM
30.8d

Con. Cooled 000s

1715

Finished goods
11.01 days

What does this tell us.. It is screamingly


obvious where the biggest issue is at present
www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Big Picture Financial Map information output


We are looking for Trends and Relationships which may not have been explicitly analysed before linking
commercial considerations to operations and financial information
Sales over time in units and value.
Inventory over time broken down into:

Raw materials days

Work in progress days

Finished Goods days

Hours worked
Dependencies
Rules about production organisation
Policies

Obsolete or slow moving inventory

Planned level of utilisation of resources

How do we decide on the number of work centres

Working Capital

Debtor days

Creditor days

Buffering

The list is not exhaustive.

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Quantifying the Big Picture Financial Map


We can now complement our sales and operational map with financial data we have analysed:
Sensitivity to making money
Working capital profile
Inventory in terms of days of sales cover
Stock age profiles at different parts of the system
Trends on labour hours and work in progress
Trend lines for performance overall
The data helps us quantify the judgements we have made whilst compiling the material and information
flows.
By contrasting these measures with the desired level of business performance, we can begin to understand
the scope for improvement necessary to achieve the goal and whether improvement must be attempted
in stages to ensure success.

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Big Picture Financial Mapping.What other financial


information can we develop that helps us focus on the
most important aspects of the business?

Sales
Material costs
Throughput
Overheads
Wages
Consumables
Sales Org
Depreciation
Warranty
Head Office
Freight Out
Profit

12001200
5202000
6799200
2160000
1722864
1236000
450000
380000
120012
208000
20000
502324

Step 6 choose a reasonable period of time


like the last 12 months and get hold of the
data regarding what the company really
generated in terms of sales and what it
really spent its money on. Arrange it in
terms of impact a bit like this: Step 6 Now apply a factor to each of the
headings and ask yourself what is the
impact on the bottom line if this figure was
to improve by X %?
Pick a low number like 5%, we want people
to understand that relatively modest real
improvements can make a big difference to
the bottom line.

Step 6 check out the completed sensitivity


slide on the next page, what does it say to
you about where to focus to make the most
impact on the bottom line?

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Key Drivers
Sept YTD Profit and Loss
Actual
s

Sales
Material costs
Throughput
Overheads
Wages
Consumables
Sales Org
Depreciation
Warranty
Head Office
Freight Out
Profit

12001200
5202000
6799200
2160000
1722864
1236000
450000
380000
120012
208000
20000
502324

Sensitivity Analysis
A 5% Change for better effects the bottom
line by: 600060

Sell Price

260100

Material costs

339960

Throughput

108000

Overheads

86143

Wages
Consumables

61800

Sales Org

22500

Depreciation

19000

Warranty
Head Office
Freight Out

6001
10400
1000

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Working Capital Relationships Current State

Inventory Pipeline in Days


Raw

WIP

28

34

Fin Gds
11

Debtor days
50

Payables days
60

Finance days
63

June Inventory of 1.4 million


www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Measure of Improvement
Manufacturing Lead Time as Measured by Days Inventory in WIP

35
20,000
28.1

30

29.1

29.0

25
22.9
20.1

20

20.0

18.4
16.7

10,000

15

14.6
13.0

12.4
10

9.0

8.9

5,000

Days

No. of Pieces

26.3
15,000

7.8
5

0
Jan

Feb

Mar

Apr

May

Jun

Jul

Aug

Sep

Oct

Nov

Dec

Jan

Feb

Mar

Closing WIP (Pcs) 10409 11344 12507 12693 8812 9360 7336 8739 7633 6781 6159 5136 7352 4945 4207
Sales (Pcs)
WIP Days

11107 11748 14275 1308514401 13945 11010 11440 13700 15600 20759 1247615104 16473 16216
28.1 29.0 26.3 29.1 18.4 20.1 20.0 22.9 16.7 13.0

8.9

12.4 14.6

9.0

7.8

Period

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Working Capital Relationships Future State


Throughput

Inventory

Operating
Expense

Inventory Pipeline in Days


Raw

WIP

20

OTIF
95% by
week

Fin Gds
5

Debtor days
50

Payables days
60

Finance days
63

June Inventory of 1.4 million


www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Summary Flow Accounting


Current Cost Accounting
Actively works against flow
Lead us to the wrong decisions
Are confusing and complex to people
Flow Accounting
Analyses and Interprets accountancy data in an different way resulting in Flow:
Improved customer service
Reduced lead times
Focus on Throughput and total cost
Clearer understanding of the operating expenses of current capacity
Improved bottom line results

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Next Steps for Flow Accounting

21st International Conference of the


49
www.tocpractice.com

TOC Practitioners Alliance - TOCPA

Many TOC people will recognise P & Q


Q

P
Purchase
Part
5/unit

D
15 min

D
5 min

C
10 min

C
5 min

B
15 min

A
15 min

B
15 min

A
10 min

RM1
20/u

RM2
20/u
www.tocpractice.com

RM3
20/u
21st International Conference of the
TOC Practitioners Alliance - TOCPA

www.tocpractice.com

21st International Conference of the


TOC Practitioners Alliance - TOCPA

PROFIT & LOSS ACCOUNT FOR WEEKS 2 TO 22


P
SALES
240000 2000
COGS
207734
STANDARD MARGIN
32266
Sell Price
90
Standard Material COG
114000 90000
Actual Material Costs
114000
Material price variance
0
LABOUR
Direct Labour
40000
Labour Recoveries
31912
Labour Under Recovery
-8088
OVERHEAD
Depreciation
8000
Salaries
56000
consumables
10000
Rent and Rates
6000
total
80000
Overhead Recoveries
63823
Overhead Under Recovery
-16177
ACTUAL PROFIT/LOSS

Q
600

CASH FLOW STATEMENT FOR WEEKS 2 TO 22


PROFIT/(LOSS)

100
24000

NON CASH ITEMS


DEPRECIATION
ACCRUALS
MOVEMENTS
DEBTORS
CREDITORS
INVENTORY
WIP
RM
FG
PP
CASHFLOW

8001

RECONCILIATION OF COST OF GOODS SOLD (COGS)


OPENING RAW MATERIAL STOCK
19200 OPENING PP STOCK
PURCHASES
100000
PURCHASES
SUB TOTAL
119200
SUB TOTAL
CLOSING RAW MATERIAL STOCK
15200 CLOSING PP STOCK
RAW MATERIAL COG
104000
PP COG

750
10500
11250
1250
10000

Work in Progress
Raw Material
Finished Goods
Purchased Part
Debtors

8001

8000

-89400
23500
-2000
4000
0
-500
-48399

BALANCE SHEET AS AT END OF WEEK 22


ASSETS
LIABILITIES
17125
Creditors
15200
Bank Account
0
Accruals
1250 Accumulated Depreciation
107800
Reserves
141375

www.tocpractice.com

65250
52400
7200
8800
7725
141375

21st International Conference of the


TOC Practitioners Alliance - TOCPA

Potrebbero piacerti anche