Professional Documents
Culture Documents
Value Driver Modelling Example Value Driver Trees
Value Driver Modelling Example Value Driver Trees
Value Driver Modelling Example Value Driver Trees
This work is licensed under a Creative Commons Attribution-NonCommercial-ShareAlike 4.0 International License
Modelling
Driver Trees
HOW
“one- off programme related” “ongoing – new ways of working”
People + Process
IT Enablers Enablers Business Changes
Server Performance
Performance
Server Business Analytics Management
Virtualisation
Virtualisation System
System
Software-As-A- Standardise
Software-As-A- Business Timesheet
Service Business Timesheet System
System
Processes
Processes
To achieve the “new way of working”, IT, People and Process enablers
are required
Legend X
Assumption
Investment Objective
Business Benefit
Recoverable Chargeable Rate ($/hr)
1,500
X
WHAT WHY
new ways of working” “The benefits and why we want them”
Investment Drivers &
Business Benefit Objectives Objectives
Increase
Increase capture
capture
of
of hours
hours
Increase
Increase revenue
revenue Post
Post Merger
Merger
from accurate Environment
timesheets
timesheets (Internal)
(Internal)
Increase
Increase %
% of
of
chargeable time
200
0.13
0.50
X
Planned hours (hrs)
8.0
-
Chargeable hours
7.5
% of improvement
25%
2,000
75%
Value Driver Modelling
Example Value Driver Trees
Revenue VDT
40.00
Legend
Calculation
Input
1,081,825
Min X
1,075,200
X
X
Total Litres produced from Consumable (L)
Consumable (L)
1,289,883 1,612,354
Min x
Litres Produced per
Consumnable Litres (L/L)
0.80
1,157,863 5,789,316
x
Litres Produced per Reagent
Litres (L/L)
0.20
1,985
X
Litres per hour (L/hr)
545
14
X
Litres per hour (L/hr)
40
Value Driver Modelling
Example Value Driver Trees
Cost VDT
21,995,356 17,578,632
+ +
Legend
Calculation
Input
250,324
+ X
4,166,400
X
X
Consumables ($) Consumable (L)
6,000,000 2,000,000
+ X
Cost per Consumable L ($/L)
11,578,632 5,789,316
X
Cost per Reagent ($/L)
1,985
X
Power Cost ($/UtilHr) Power Consumption
(Kwh/UtilHr)
126 1,695
X
Electricity Cost ($/Kwh)
0.07
8
No. of Employees (#)
14
X
Average cost per Employees
($/Hr)
155
Value Driver Modelling
Example Value Driver Trees
Profit VDT
Legend
Calculation
Input
Total Litres Constrained (L)
Linked value
1,075,200
Total Cost ($) Total Fixed Cost ($)
21,995,356 612,562
+
21,995,356
Foregin Exchange
($AUD/$USD)
0.90
÷
Domestic Price ($USD/L)
26.00
1,157,863 5,789,316
x
Litres Produced per Reagent
Litres (L/L)
0.20
1,081,825 1,985
Min X
Litres per hour (L/hr)
545
Total Labour (L) Total hours of work a year per Average days worked a year
person (hrs) (#)
1,075,200 1,920 240
X X
Average shift (Hrs)
14
X
Litres per hour (L/hr)
40
11,578,632 5,789,316
X
Cost per Reagent ($/L)
250,324 1,985
+ X
Power Consumption
Power Cost ($/UtilHr) (Kwh/UtilHr)
126 1,695
X
Electricity Cost ($/Kwh)
0.07
14
X
Average cost per Employees
($/Hr)
155
Value Driver Modelling
Example Value Driver Trees
Financial VDT
117,000 225,000
- X
Cost of Capital
108,000
X
Name
Asset turnover
Current asset turnover
Fixed asset turnover
EBIT margin
Gross profit margin
ROA
Tax
30%
3,000,000
Cost of Organisation
250,000
WACC
9%
1,200,000 900,000
+
Current Assets
300,000
Definition Ratio
sales / assets 3.33
sales / current assets 13.33
sales / fixed assets 4.44
EBIT / sales 19%
(sales – cost of goods sold) / 25%
net income / assets 19%
Value Driver Modelling
Example Value Driver Trees
Reporting
Margaret Gold
Total Labour Costs ($) Total hours of work a year per person (hrs)
(CFO)
Planned 2,976,000 Planned
Actual 2,808,000 Actual
Variance -6% Variance
Planned
Actual
Variance
Planned
Actual
Variance
David O'Sullivan Matthew Wallace
Average days worked a year (#)
(HR) (Superintendent)
David O'Sullivan
(HR)
10
10
0%
Susan Grace
(IR)
155
130
-16%
Value Driver Modelling
Example Value Driver Trees
Value Driver Table
Units Year 0 Year 1
Parameter
54 54 54
197,253 197,253 197,253
23 22 21
8,576 8,966 9,393
10 12 12
286 359 376
J A S
Actual 1,256 1,100 1,230
Production
Planned 1,250 1,500 1,250
Actual $ 12 $ 12 $ 12
Variable Cost
Planned $ 10 $ 10 $ 10
Actual $ 15,072 $ 13,200 $ 14,760
Total Variable Cost
Planned $ 12,500 $ 15,000 $ 12,500
Actual $ 5,000 $ 5,500 $ 5,600
Fixed Cost
Planned $ 4,500 $ 4,500 $ 4,500
Actual $ 20,072 $ 18,700 $ 20,360
Total Cost
Planned $ 17,000 $ 19,500 $ 17,000
Total Cost
$30,000
$25,000
$20,000
$15,000
$10,000
$5,000
$-
J A S O N D J F M A M J
O N D J F M A
1,536 1,234 1,353 1,303 960 900 680
1,000 1,000 1,000 1,000 900 1,000 1,250
$ 13 $ 15 $ 13 $ 12 $ 11 $ 10 $ 10
$ 10 $ 10 $ 9 $ 9 $ 9 $ 9 $ 9
$ 19,968 $ 18,510 $ 17,589 $ 15,636 $ 10,560 $ 9,000 $ 6,800
$ 10,000 $ 10,000 $ 9,000 $ 9,000 $ 8,100 $ 9,000 $ 11,250
$ 5,700 $ 5,000 $ 3,000 $ 3,000 $ 3,500 $ 3,400 $ 3,600
$ 4,500 $ 4,500 $ 4,500 $ 5,000 $ 5,000 $ 5,000 $ 5,000
$ 25,668 $ 23,510 $ 20,589 $ 18,636 $ 14,060 $ 12,400 $ 10,400
$ 14,500 $ 14,500 $ 13,500 $ 14,000 $ 13,100 $ 14,000 $ 16,250
Fixed Costs
$6,000
$5,000
$4,000
$3,000
$2,000
$1,000
$-
A M J J A S O N D J F M A M J
Variable Cost
$16
$14
$12
$10
$8
$6
$4
$2
$-
J A S O N D J F M A
M J
642 1,000
1,250 1,500
$ 10 $ 10
$ 9 $ 9
$ 6,420 $ 10,000
$ 11,250 $ 13,500
$ 3,400 $ 3,000
$ 5,000 $ 4,000
$ 9,820 $ 13,000
$ 16,250 $ 17,500
Production
S O N D J F M A M J
S O N D J F M A M J
Variable Cost
S O N D J F M A M J