CH 07
CH 07
Prepared by
Karleen Nordquist..
The College of St. Benedict...
and St. John’s University...
with contributions by
Marianne Bradford..
The University of Tennessee...
Gregory K. Lowry….
Macon Technical Institute…..
Concept of Responsibility
Accounting
• Controllable vs. Noncontrollable
• Reporting System
BUDGETARY
CONTROL AND
Types of Responsibility
RESPONSIBILITY
ACCOUNTING
Centers
• Cost Centers
• Profit Centers
• Investment Centers
• Performance Evaluation
Study Objective 1
Illustration 7-3
Static Budget Reports:
Illustration
The sales budget report for Hayes Company’s 1st quarter is
shown below. Illustration 7-4
Hayes Company
Sales Budget Report
For the Quarter Ended March 31, 1999
Difference
Difference
Favorable
Favorable--FF
Product
ProductLine
Line Budget
Budget Actual
Actual Unfavorable
Unfavorable--UU
Kitchen-mate a
Kitchen-matea $180,000
$180,000 $179,000
$179,000 $1,000
$1,000UU
In
a practice, each product line would be included in the report.
a
In practice, each product line would be included in the report.
The report shows that sales are $1,000 under budget – an
unfavorable result. Since the difference is less that 1% of
budgeted sales ($1,000/$180,000 =.0056), we will assume
that top management of Hayes Company will view the
difference as immaterial and take no specific action.
Static Budget Reports:
Illustration
The sales budget report for Hayes Company’s 2nd quarter
is shown below.
Hayes Company
Sales Budget Report
For the Quarter Ended March 31, 1999
Difference
Difference
Favorable
Favorable--FF
Product
ProductLine
Line Budget
Budget Actual
Actual Unfavorable
Unfavorable--UU
Kitchen-mate a
Kitchen-matea $210,000
$210,000 $199,500
$199,500 $10,500
$10,500UU
a
In
a practice, each product line would be included in the report.
In practice, each product line would be included in the report.
The second quarter shows that sales were $10,500 below
budget, which is 5% of budgeted sales ($10,500/$210,000).
Top management may conclude that the difference between
budgeted and actual sales in the second quarter merits
investigation.
Static Budget Reports:
Illustration
Management’s analysis should start by asking the sales
manager the cause(s) of the shortfall. The need for
corrective action should be considered.
For example, management may decide to spur sales by
offering sales incentives to customers or by increasing
advertising. On the other hand, if management
concludes that a downturn in the economy is
responsible for the lower sales, it may decide to modify
planned sales and profit goals for the remainder of the
year.
Static Budget Reports
A static budget is appropriate in evaluating a
manager’s effectiveness in controlling costs
when:
the actual level of activity closely approximates
the master budget activity level, and/or
the behavior of the costs in response to changes
in activity is fixed.
Study Objective 3
Illustration 7-6
Why Flexible Budgets?
An Illustration
If demand for steel ingots has increased and 12,000 units are
produced during the year, rather than 10,000, the budget
report will show very large variances. Illustration 7-6
This is because the comparison is Barton Steel (Forging Department)
based on budget data based on Manufacturing Overhead Budget Report (Static)
the original activity level (10,000 For the Year Ended December 31, 1999
steel ingots). Variable budget Difference
Difference
allowances should increase with Favorable
FavorableFF
production. Budget
Budget Actual
Actual Unfavorable
UnfavorableUU
Production
Productionin inunits
units 10,000
10,000 12,000
12,000
Costs
Costs
Indirect
Indirectmaterials
materials $$250,000
250,000 $295,000
$295,000 $$45,000
45,000UU
Indirect
Indirectlabor
labor 260,000
260,000 312,000
312,000 53,000
53,000UU
Utilities
Utilities 190,000
190,000 225,000
225,000 35,000
35,000UU
Depreciation
Depreciation 280,000
280,000 280,000
280,000 -0-
-0-
Property
Propertytaxes
taxes 70,000
70,000 70,000
70,000 -0-
-0-
Supervision
Supervision 50,000
50,000 50,000
50,000 -0-
-0-
$1,100,000
$1,100,000 $1,232,000
$1,232,000 $132,000
$132,000UU
Why Flexible Budgets?
An Illustration
Since the comparison of actual variable costs with budgeted costs
is meaningless (due to different levels of activity), variable per unit
costs must be isolated so the budget can be adjusted. An analysis
of the budget data for these costs at 10,000 units produces the
following per unit results: Illustration 7-8
Item Total Cost Per Unit
Indirect materials $250,000 $25
Indirect labor 260,000 26
The budgeted variable costs at 12,000 Utilities 190,000 19
units, therefore, are as shown on the $700,000 $70
right. Because fixed costs do not change
in total as activity changes, the budgeted Illustration 7-9
amounts for these costs remain the same.
Item Computation Total
Indirect materials $25 x 12,000 $300,000
Indirect labor 26 X 12,000 312,000
Utilities 19 x 12,000 228,000
$840,000
Why Flexible Budgets?
An Illustration
The budget report based on the flexible budget for 12,000 units is shown
below. Illustration 7-10
This budget report shows that the Barton Steel (Forging Department)
Forging Department is below budget – Manufacturing Overhead Budget Report (Flexible)
a favorable difference. The only For the Year Ended December 31, 1999
appropriate comparison is between
actual and budgeted costs at the actual Difference
Difference
production level, which a flexible Favorable
FavorableFF
budget provides. Budget Actual
Budget Actual Unfavorable
UnfavorableUU
Production
Productionin inunits
units 12,000
12,000 12,000
12,000
Variable costs
Variable costs
Indirect
Indirectmaterials
materials $$ 300,000
300,000 $$ 295,000
295,000 $5,000
$5,000FF
Indirect labor
Indirect labor 312,000
312,000 312,000
312,000 -0-
-0-
Utilities
Utilities 228,000
228,000 225,000
225,000 3,000
3,000FF
Total
Totalvariable
variable 840,000
840,000 832,000
832,000 8,000
8,000FF
Fixed costs
Fixed costs
Depreciation
Depreciation 280,000
280,000 280,000
280,000 -0-
-0-
Property taxes
Property taxes 70,000
70,000 70,000
70,000 -0-
-0-
Supervision
Supervision 50,000
50,000 50,000
50,000 -0-
-0-
Total fixed
Total fixed 400,000
400,000 400,000
400,000 -0-
-0-
$1,100,000 $1,232,000
$1,100,000 $1,232,000 $8,000
$8,000FF
Developing the Flexible
Budget
To develop the flexible budget, management should take the
following steps:
1 Identify the activity index and the relevant range of activity.
2 Identify the variable costs and determine the budgeted
variable cost per unit of activity for each cost.
3 Identify the fixed costs and determine the budgeted amount
for each cost.
4 Prepare the budget for selected increments of activity within
the relevant range.
Flexible Budget – A Case Study
Master Budget Data
Fox Company wants to use a flexible budget for monthly
comparisons of actual and budgeted manufacturing overhead
costs. The master budget for the year ended December 31,
1999 is prepared using 120,000 direct labor hours and the
following overhead costs.
Illustration 7-11
Variable Costs Fixed Costs
Indirect materials $180,000 Depreciation $180,000
Indirect labor 240,000 Supervision 120,000
Utilities 60,000 Property taxes 60,000
Total $480,000 Total $360,000
Activity
Activitylevel
level
Direct
Direct laborhours
labor hours 8,000
8,000 9,000
9,000 10,000
10,000 11,000
11,000 12,000
12,000
Variable
Variablecosts
costs
Indirect
Indirectmaterials
materials $12,000
$12,000 $13,500
$13,500 $15,000
$15,000 $16,500
$16,500 $18,000
$18,000
Indirect labor
Indirect labor 16,000
16,000 18,000
18,000 20,000
20,000 22,000
22,000 24,000
24,000
Utilities
Utilities 4,000
4,000 4,500
4,500 5,000
5,000 5,500
5,500 6,000
6,000
Total
Totalvariable
variable 32,000
32,000 36,000
36,000 40,000
40,000 44,000
44,000 48,000
48,000
Fixed
Fixedcosts
costs
Depreciation
Depreciation 15,000
15,000 15,000
15,000 15,000
15,000 15,000
15,000 15,000
15,000
Supervision
Supervision 10,000
10,000 10,000
10,000 10,000
10,000 10,000
10,000 10,000
10,000
Property
Propertytaxes
taxes 5,000
5,000 5,000
5,000 5,000
5,000 5,000
5,000 5,000
5,000
Total
Totalfixed
fixed 30,000
30,000 30,000
30,000 30,000
30,000 30,000
30,000 30,000
30,000
Total costs
Total costs $62,000
$62,000 $66,000
$66,000 $70,000
$70,000 $74,000
$74,000 $78,000
$78,000
Flexible Budget – A Case Study
Formula for Total Budgeted
Costs
From the budget, the formula shown below may be used to
determine total budgeted costs at any level of activity.
For Fox Manufacturing, fixed costs are $30,000, and
total variable costs per unit is $4.00.
Thus, at 8,622 direct labor hours, total budgeted costs
are:
Illustration 7-14
Total Budgeted
Fixed Costs
+ Variable Costs* = Costs
Illustration 7-21
Fox Manufacturing (Finishing Department)
Manufacturing Overhead Responsibility Report
Assume that the For the Month Ended January 31, 1999
Difference
Difference
Finishing Department Budget Actual
Favorable
FavorableFF
Unfavorable
Budget Actual UnfavorableUU
manager is able to Controllable
ControllableCost
Indirect
Cost
Indirectmaterials
materials $13,500
$13,500 $14,000
$14,000 $$ 500
500UU
control the costs in the Indirect
Indirectlabor
labor 18,000
18,000 17,000
17,000 1,000
1,000FF
Utilities 4,500 4,600 100
100UU
report to the right. Utilities
Supervision
4,500
4,000
4,600
4,000 -0-
Supervision 4,000 4,000 -0-
$40,000
$40,000 $39,600
$39,600 $$ 400
400FF
Study Objective 6