Accounting 1-8
Prepare, Apply, and Confirm
!.----------:~.:.., 1- ~
• Auto-Graded Excel Projects-Using proven, field-tested technology, MyAccountingLab's new auto-graded Excel Projects allow instructors to seamlessly integrate Excel content into their course without having to manually grade spreadsheets. Students have the opportunity to practice important Accounting skills in Microsoft Excel, helping them to master key concepts and gain proficiency in Excel. Students simply download a spreadsheet, work live on an accounting problem in Excel, and then upload that file back into MyAccountingLab, where they receive reports on their work that provide personalized, detailed feedback to pinpoint where they went wrong on any step of the problem. Available with select titles.
• Enhanced eText- The Pearson eText gives students access to their textbook anytime, anywhere. In addition to note- taking, highlighting, and bookmarking, the Pearson eText offers interactive and sharing features. Students actively read and learn through auto-graded practice, author videos, and more. Instructors can share comments or highlights, and students can add their own, for a tight community of learners in any class.
·I • Keep students engaged in learning on their own time, while helping them achieve greater conceptual understanding of course material through author-created solutions videos, opportunities to Try It!, and live exhibits.
• Dynamic Study Modules-With a focus on key topics, these modules work by continuously assessing student performance and activity in real time and, using data and analytics, provide personalized content to reinforce concepts that target each student's particular strengths and weakness.
1' Pearson •
with MyAccountinglab ®
• Hallmark Features-Personalized Learning Aids, like Help Me Solve This, Demo Docs, and instant feedback are available for further practice and mastery when students need the help most!
• Learning Catalytics-Generates classroom discussion, guides lecture, and promotes peer-to-peer learning with real-time analytics. Now, students can use any device to interact in the classroom.
• Personalized Study Plan-Assists students in monitoring their own progress by offering them a customized study plan based on Homework, Quiz, and Test results. Includes regenerated exercises with unlimited practice, as well as the opportunity to earn mastery points by completing quizzes on recommended learning objectives.
• Worked Solutions-Provide step-by-step explanations on how to solve select problems using the exact numbers and data that were presented in the problem. Instructors will have access to the Worked Out Solutions in preview and review mode.
ALWAYS LEARNING
Prepare, Apply, and Confirm with MyAccountinglab ®
• Algorithmic Test Bank-Instructors have the ability to create multiple versions of a test or extra practice for students.
• Reporting Dashboard-View, analyze, and report learning outcomes clearly and easily. Available via the Gradebook and fully mobile-ready, the Reporting Dashboard presents student performance data at the class, section, and program levels in an accessible, visual manner.
• LMS Integration-Link from any LMS platform to access assignments, rosters, and resources, and synchronize Mylab grades with your LMS gradebook. For students, new direct, single sign-on provides access to all the personalized learning Mylab resources that make studying more efficient and effective.
0
1' Pearson ALWAYS LEARNING •
This page intentionally left blank
Accounting in the Headlines.
One of the biggest challenges for accounting instructors is that students often feel disengaged from the course material, which can seem abstract and unrelated to their personal experiences. But by incorporating real-life exam- ples, instructors can spark student interest and engagement, especially when teaching accounting at the introductory level.
Accounting in the Headlines, an award-winning blog by renowned author Wendy Tietz, does just that with stories about real companies and events that can be used in the accounting classroom to illustrate introductory financial and managerial accounting concepts.
Concise, tailorable, and updated on a weekly basis, these articles easily fit into the typical introductory accounting curriculum, whether the course is delivered in-person or online. Accounting in the Headlines articles, along with multiple-choice and polling questions, can be assigned through MyAccounting lab and Learning Catalytics™. Instructors are also provided with discussion questions, PowerPoint slides, and handout files, to support learning initiatives.
http://accountingintheheadlines.com
This page intentionally left blank
Managerial Accounting
Fifth Edition
Karen Wilken Braun, PhD, CPA, CGMA Case Western Reserve University
Wendy M. Tietz, PhD, CPA, CGMA, CMA Kent State University
@ Pearson New York, NY
Vice President, Business Publishing: Donna Batt ista Director of Portfolio Management: Adrienne D'Ambros io Senior Portfolio Manager: Ellen Geary
Vice President, Product Marketing: Roxanne McCarley Director of Strategic Marketing: Brad Parkins
Strategic Marketing Manager: Deborah Strick land Product Marketer: Tric ia Murphy Field Marketing Manager: Nata lie Wagner Field Marketing Assistant: Kristen Compton Product Marketing Assistant: Jess ica Ouazza Vice President, Production and Digital Studio, Arts and
Business: Etain O'Dea Director of Production, Business: Jeff Holcomb
Managing Producer, Business: Ashley Santora Content Producer: Dan iel Edward Petr ino Operations Specialist: Caro l Melvi lle Creative Director: Bla ir Brown
Manager, Learning Tools: Brian Surette Content Developer, Learning Tools: Sarah Peterson Managing Producer, Digital Studio, Arts and Business: Diane
Lombardo
Digital Studio Producer: Reg ina DaSilva Digital Studio Producer: Alana Co les Digital Content Team Lead: Noe l Lotz Digital Content Project Lead: Martha LaChance Full-Service Project Management and Composition: Kathy
Sm ith, Cenveo® Publ isher Services
Interior Design: Jer ilyn Bockorick, Cenveo® Publ isher Services Cover Design: Cenveo® Publ isher Services
Cover Art: style-photography/shutterstock & niko lae/ shutterstock
Printer/Binder: LSC Communicat ions
Cover Printer: Phoenix
M icrosoft and/or its respect ive suppl iers make no representat ions abo ut the suitabi lity of the informat ion
contained in the documents and related graphics pub lished as part of the serv ices for any purpose. Al l such
documents and related graphics are provided "as is" without warranty of any kind. Microsoft and/or its re-
spective suppl iers hereby d isclaim al l warranties and cond it ions w ith regard to this information, includ ing all
warranties and conditions of merchantabi lity, whether express, impl ied or statutory, fitness for a part icu lar
purpose, tit le and non-infringement. In no event shal l Microsoft and/or its respective supp liers be liab le for
any specia l, ind irect or consequent ial damages or any damages whatsoever result ing from loss of use, data
or prof its, whether in an action of contract, negl igence or other tort ious act ion, ar ising o ut of or in connect ion
with the use or performance of informat ion ava ilable from the serv ices.
T he documents and related graphics contained here in cou ld include techn ical inaccuracies or typographical
errors. Changes are per iodical ly added to the information herein. Microsoft and/or its respect ive suppl iers
may make improvements and/or changes in the product(s) and/or the program(s) descr ibed herein at any
time. Partia l screen shots may be viewed in ful l with in the software version specified.
M icrosoft® and W indows® are reg istered trademarks of the Microsoft Corporat ion in the U.S.A. and other
countr ies. T his book is not sponsored or endorsed by or affi liated w ith the Microsoft Corporat ion.
Copyr ight© 2018, 2015, 2013 by Pearson Education, Inc. or its aff iliates. Al l Rights Reserved. Manufactured
in the Un ited States of America. This pub licat ion is protected by copyright, and permiss ion shou ld be ob-
ta ined from the pub lisher prior to any prohibited reproduction, storage in a retr ieva l system, or transmiss ion
in any form or by any means, electronic, mechanica l, photocopying, recording, or otherw ise. For informat ion
regarding perm issions, request forms, and the appropriate contacts within the Pearson Educat ion G lobal
Rights and Perm issions department, p lease vis it www.pearsoned.com/permiss ions/.
Acknowledgments of third-party content appear on the appropriate page w ith in the text.
PEARSON, ALWAYS LEARNING, and MYACCOUNTINGLAB® are exclus ive trademarks owned by Pearson
Education, Inc. or its aff iliates in the U.S. and/or other countries.
Un less otherwise indicated herein, any th ird-party trademarks, logos, or icons that may appear in th is work are
the property of the ir respective owners, and any references to th ird-party trademarks, logos, icons, or other trade
dress are for demonstrative or descr ipt ive purposes only. Such references are not intended to imply any spon-
sorship, endorsement, author ization, or promotion of Pearson's products by the owners of such marks, or any
relationsh ip between the owner and Pearson Educat ion, Inc., or its affiliates, authors, licensees, or distributors.
Cataloging-in-Publication Data is on file at the Library of Congress
16
@Pearson ISBN 13: 978-0-13-412852-8 ISBN 10: 0-13-412852-4
BRIEF CONTENTS
1 Introduction to Managerial Accounting 1 2 Building Blocks of Managerial Accounting 48 3 Job Costing 104 4 Activity-Based Costing, Lean Operations, and the Costs of Quality 175 5 Process Costing 245 6 Cost Behavior 307 7 Cost-Volume-Profit Analysis 381 8 Relevant Costs for Short-Term Decisions 443 9 The Master Budget 507
1 Q Performance Evaluation 583 11 Standard Costs and Variances 653 1 2 Capital Investment Decisions and the Time Value of Money 71 o 1 3 Statement of Cash Flows 779 1 4 Financial Statement Analysis 838 1 5 Sustainability 894
Glossary/Index 1-1
V
CONTENTS
1
2
vi
Introduction to Managerial Accounting 1
What Is Managerial Accounting? 2
Managers' Three Primary Responsibilities 2
A Road Map: How Managerial Accounting Fits In 3
Differences Between Managerial Accounting and Financial Accounting 4
What Role Do Management Accountants Play? 6
The Role of Management Accountants 6
The Skills Required of Management Accountants 7
Managerial Accounting Is Important to All Careers 8
Accounting within the Organizational Structure 9
Professional Associations 10
Average Salaries of Management Accountants 12
Professional Ethics 12
Examples of Ethical Dilemmas 14
What Business Trends and Regulations Affect Management Accounting? 18
Big Data, Data Analytics, and Critical Thinking 18
Shifting Economy 20
Globalization 20
Lean Thinking and Focus on Quality 21
Sustainability, Social Responsibility, and the Triple Bottom Line 21
Integrated Reporting 22
The Sarbanes-Oxley Act of 2002 23
End of Chapter 27
Building Blocks of Managerial Accounting 48
What Are the Most Common Business Sectors and Their Activities? 49
Service, Merchandising, and Manufacturing Companies 49
Which Business Activities Make Up the Value Chain? 51
Coordinating Activities Across the Value Chain 52
How Do Companies Define Cost? 55
Cost Objects, Direct Costs, and Indirect Costs 55
Costs for Internal Decision Making and External Reporting 57
Merchandising Companies' Product Costs 58
Manufacturing Companies' Product Costs 60
Prime and Conversion Costs 61
Additional Labor Compensation Costs 62
Recap: Product Costs Versus Period Costs 62
How Are Product Costs and Period Costs Shown in the Financial Statements? 65
Service Companies 65
Merchandising Companies 65
Manufacturing Companies 67
Comparing Balance Sheets 70
What Other Cost Terms Are Used by Managers? 71
Controllable Versus Uncontrollable Costs 71
Relevant and Irrelevant Costs 71
Fixed and Variable Costs 72
How Manufacturing Costs Behave 73
Calculating Total and Average Costs 73
End of Chapter 78
3 Job Costing 104 What Methods Are Used to Determine the
Cost of Manufacturing a Product? 105
Process Costing 105
Job Costing 106
How Do Manufacturers Determine a Job's Cost? 107
Overview: Flow of Inventory Through a Manufacturing System 107
4
Scheduling Production 108
Purchasing Raw Materials 109
Using a Job Cost Record to Keep Track of Job Costs 110
Tracing Direct Materials Cost to a Job 112
Tracing Direct Labor Cost to a Job 114
Allocating Manufacturing Overhead to a Job 116
Completing the Job Cost Record and Using It to Make Business Decisions 119
How Can Job Costing Information Be Enhanced for Decision Making? 121
Non-Manufacturing Costs 121
Direct or Variable Costing 123
How Do Managers Deal with Underallocated or Overallocated Manufacturing Overhead? 127
What Journal Entries Are Needed in a Manufacturer's Job Costing System? 129
APPENDIX 3A 143
How Do Service Firms Use Job Costing to Determine the Amount to Bill Clients? 143
What Costs Are Considered Direct Costs of Serving a Client? 143
What Costs Are Considered Indirect Costs of Serving a Client? 144
Finding the Total Cost of the Job and Adding a Profit Markup 145
Invoicing Clients Using a Professional Billing Rate 145
What Journal Entries Are Needed in a Service Firm's Job Costing System? 146
End of Chapter 147
Activity-Based Costing, Lean Operations, and the Costs of Quality 175
Why and How Do Companies Refine Their Cost Allocation Systems? 176
Simple Cost Allocation Systems Can Lead to Cost Distortion 17 6
Review: Using a Plantwide Overhead Rate to Allocate Indirect Costs 177
Contents vii
Using Departmental Overhead Rates to Allocate Indirect Costs 179
Using Activity -Based Costing to Allocate Indirect Costs 184
How Do Managers Use the Refined Cost Information to Improve Operations? 191
Activity-Based Management (ABM) 191
Passing the Cost-Benefit Test 193
What Is Lean Thinking? 198
The Eight Wastes of Traditional Operations 198
Characteristics of Lean Operations 200
Lean Operations in Service and Merchandising Companies 205
How Do Managers Improve Quality? 206
Costs of Quality (COO) 206
Relationship Among Costs 207
Using Costs of Quality Reports to Aid Decisions 208
End of Chapter 213
5 Process Costing 245 Process Costing: An Overview 246
Two Basic Costing Systems: Job Costing and Process Costing 246
How Does the Flow of Costs Differ Between Job and Process Costing? 247
What Are the Building Blocks of Process Costing? 250
Conversion Costs 250
Equivalent Units 250
Inventory Flow Assumptions 251
How Does Process Costing Work in the First Processing Department? 252
Step 1: Summarize the Flow of Physical Units 254
Step 2: Compute Output in Terms of Equivalent Units 254
Step 3: Summarize Total Costs to Account For 256
Step 4: Compute the Cost per Equivalent Unit 256
Step 5: Assign Total Costs to Units Completed and to Units in Ending Work in Process Inventory 257
Average Unit Costs 257
viii Contents
What Journal Entries Are Needed in a Process Costing System? 259
How Does Process Costing Work in a Second or Later Processing Department? 264
Process Costing in SeaView's Insertion Department 264
Steps 1 and 2: Summarize the Flow of Physical Units and Compute Output in Terms of Equivalent Units 266
Steps 3 and 4: Summarize Total Costs to Account for and Compute the Cost per Equivalent Unit 267
Step 5: Assign Total Costs to Units Completed and to Units in Ending Work in Process Inventory 268
Unit Costs and Gross Profit 268
Production Cost Reports 269
Journal Entries in a Second Processing Department 270
End of Chapter 275
6 Cost Behavior 307 Cost Behavior: How Do Changes in Volume Affect Costs? 308
Variable Costs 308
Fixed Costs 311
Mixed Costs 314
Relevant Range 316
Other Cost Behaviors 317
How Do Managers Determine Cost Behavior? 322
Account Analysis 322
Scatterplots 322
High-Low Method 324
Regression Analysis 326
Data Concerns 330
What Are the Roles of Variable Costing and the Contribution Margin Income Statement? 331
Comparing Absorption Costing and Variable Costing 331
7
The Contribution Margin Income Statement 333
Comparing Operating Income: Variable Versus Absorption Costing 336
Reconciling Operating Income Between the Two Costing Systems 338
End of Chapter 346
Cost-Volume-Profit Analysis 381
How Does Cost-Volume-Profit Analysis Help Managers? 382
Data and Assumptions Required for CVP Analysis 382
The Unit Contribution Margin 383
The Contribution Margin Ratio 385
How Do Managers Find the Breakeven Point? 386
The Income Statement Approach 387
The Shortcut Approach Using the Unit Contribution Margin 388
The Shortcut Approach Using the Contribution Margin Ratio 388
How Do Managers Find the Volume Needed to Earn a Target Profit? 389
How Much Must We Sell to Earn a Target Profit? 389
Graphing CVP Relationships 391
How Do Managers Use CVP to Make Decisions When Business Conditions Change? 396
Changing the Sales Price and Volume 396
Changing Variable Costs 398
Changing Fixed Costs 399
Changing the Mix of Products Offered for Sale 402
What Are Some Common Indicators of Risk? 406
Margin of Safety 406
Operating Leverage 407
Choosing a Cost Structure 409
End of Chapter 415
8 Relevant Costs for Short-Term Decisions 443
How Do Managers Make Decisions? 444
Relevant Information 444
Keys to Making Short-Term Special Decisions 445
Decision Pitfalls to Avoid 446
How Do Managers Make Pricing and Special Order Decisions? 448
Regular Pricing Decisions 448
Special Order Decisions 453
How Do Managers Make Other Special Business Decisions? 460
Decisions to Discontinue Products, Departments, or Stores 460
Product Mix Decisions When Resources Are Constrained 464
Outsourcing Decisions (Make or Buy) 467
Decisions to Sell As Is or Process Further 472
End of Chapter 477
9 The Master Budget 507 How and Why Do Managers Use
Budgets? 508
How Are Budgets Used? 508
How Are Budgets Developed? 508
What Are the Benefits of Budgeting? 510
What Is the Master Budget? 511
How Are the Operating Budgets Prepared? 512
Sales Budget 512
Production Budget 513
Direct Materials Budget 515
Direct Labor Budget 516
Manufacturing Overhead Budget 517
Operating Expenses Budget 518
Budgeted Income Statement 519
How Are the Financial Budgets Prepared? 524
Capital Expenditures Budget 524
Cash Collections Budget 524
Cash Payments Budget 525
Combined Cash Budget 527
Budgeted Balance Sheet 528
Sensitivity Analysis and Flexible Budgeting 530
Contents ix
How Do the Budgets for Service and Merchandising Companies Differ? 531
Service Companies 531
Merchandising Companies 531
Impact of Credit and Debit Card Sales on Budgeting 533
End of Chapter 540
1 Q Performance Evaluation 583 How Does Decentralization Affect
Performance Evaluation? 584
Advantages and Disadvantages of Decentralization 584
Performance Evaluation Systems 585
What Is Responsibility Accounting? 585
Types of Responsibility Centers 586
Responsibility Center Performance Reports 588
Evaluation of Investment Centers 590
What Is Transfer Pricing? 597
Strategies and Mechanisms for Determining a Transfer Price 598
How Do Managers Use Flexible Budgets to Evaluate Performance? 603
Creating a Flexible Budget Performance Report 604
Underlying Causes of the Variances 607
How Do Companies Incorporate Nonfinancial Performance Measurement? 609
The Balanced Scorecard 609
End of Chapter 617
x Contents
11 Standard Costs and Variances 653
What Are Standard Costs? 654
Types of Standards 654
Information Used to Develop and Update Standards 655
Computing Standard Costs 655
How Do Managers Use Standard Costs to Compute DM and DL Variances? 658
Using Standard Costs to Develop the Flexible Budget 658
Direct Materials Variances 658
Direct Labor Variances 664
Summary of Direct Materials and Direct Labor Variances 666
Advantages and Disadvantages of Using Standard Costs and Variances 666
How Do Managers Use Standard Costs to Compute MOH Variances? 671
Variable Manufacturing Overhead Variances 671
Fixed Manufacturing Overhead Variances 673
Standard Costing Systems 675
APPENDIX 11A 679
Standard Costing 679
Standard Costing Income Statement 682
End of Chapter 683
12 Capital Investment Decisions and the Time Value of Money 71 o
What Is Capital Budgeting? 711
Four Popular Methods of Capital Budgeting Analysis 711
Focus on Cash Flows 712
Capital Budgeting Process 712
How Do Managers Calculate the Payback Period and Accounting Rate of Return? 714
Payback Period 714
Accounting Rate of Return (ARR) 717
How Do Managers Compute the Time Value of Money? 723
Factors Affecting the Time Value of Money 723
Future Values and Present Values: Points Along the Time Continuum 724
Future Value and Present Value Factors 725
Calculating Future Values of Single Sums and Annuities Using FV Factors 726
Calculating Present Values of Single Sums and Annuities Using PV Factors 727
How Do Managers Calculate the Net Present Value and Internal Rate of Return? 730
Net Present Value (NPV) 731
Internal Rate of Return (IRR) 736
How Do the Capital Budgeting Methods Compare? 739
APPENDIX 12A 743
Present Value Tables and Future Value Tables 743
Table A Present Value of $1 743
Table B Present Value of Annuity of $1 744
Table C Future Value of $1 745
Table D Future Value of Annuity of $1 746
APPENDIX 12B 747
Solutions to Chapter Examples Using Microsoft Excel 747
APPENDIX 12C 751
Using a Tl-83, Tl-83 Plus, Tl-84, or Tl-84 Plus Calculator to Perform Time Value of Money Calculations 751
End of Chapter 757
1 3 Statement of Cash Flows 779
What Is the Statement of Cash Flows? 780
Three Types of Activities That Generate and Use Cash 781
Two Methods of Presenting Operating Activities 783
How Is the Statement of Cash Flows Prepared Using the Indirect Method? 788
Information Needed to Prepare the Statement of Cash Flows 788
Preparing the Cash Flows from Operating Activities 788
Preparing the Cash Flows from Investing Activities 794
Preparing the Cash Flows from Financing Activities 796
Interpreting the Statement of Cash Flows 798
Recap: Steps to Preparing the Statement of Cash Flows Using the Indirect Method 798
How Is the Statement of Cash Flows Prepared Using the Direct Method? 799
Overview 799
Determining Cash Payments and Receipts 800
End of Chapter 808
14 Financial Statement Analysis 838
What Are the Most Common Methods of Analysis? 839
What Is Horizontal Analysis? 839
Horizontal Analysis of the Income Statement 841
Horizontal Analysis of the Balance Sheet 841
Trend Percentages 841
What Is Vertical Analysis? 843
How Do We Compare One Company with Another? 845
Using Microsoft Excel 845
What Are Some of the Most Common Financial Ratios? 849
Contents xi
Measuring Ability to Pay Current Liabilities 849
Measuring Ability to Sell Inventory and Collect Receivables 850
Measuring Ability to Pay Long-Term Debt 852
Measuring Profitability 853
Analyzing Stock Investments 857
Red Flags in Financial Statement Analysis 858
End of Chapter 865
1 5 Sustainability 894 What Is Sustainability, and How Does It
Create Business Value? 895
Historical Overview 896
The Business Case for Sustainability 897
What Is Sustainability Reporting? 902
Current State of Sustainability Reporting 902
Reasons for Sustainability Reporting 903
Framework for Sustainability Reporting 903
What Is Environmental Management Accounting (EMA)? 908
EMA Systems 908
Uses of Environmental Management Accounting Information 909
Challenges to Implementing EMA Systems 911
Future of Environmental Management Accounting 912
End of Chapter 914
Glossary/Index 1-1
Visual Walk-Through
Technology Makes it Simple Expanded to include several new topics , these features give students step-by-step directions on how to use Microsoft Excel 2016 to perform the accounting task with more efficiency. Examples ----- include: scatterplots, regression analysis, capital budgeting, CVP graphs, budgeting, and sensitivity analysis.
Assume the local fitness d ub di arges a membership fee of $30 per month for unlimited use of the exercise equipment plus an additional fee of $5 for every instructo.--led exercise class you attend .
1. Express the monthly cost of belonging to the fitness dub as a cost equation . 2. What is you r expected cost for a month in which you attend five instructor-led classes? 3. If your attendance doubles to 10 dasses per month. will your tota l cost for the month
double? Explain.
Please see page 380 for solutions .
Video Solutions Found in the eText and MyAccountingLab , the video solutions feature the author walking through the Try It! problems on a white board. Designed to give students detailed help when they need it.
<
Try It! Interactive Questions Found throughout the chapter, Try It! interactive questions give students the opportunity to apply the concept they just learned. Linking in the eText will allow students to practice in MyAccountingLab ® without interrupting their interaction with the eText. Students' performance on the questions creates a precise adaptive study plan for additional practice.
Try lt!
~ ........ ~lllfl,J,)JO>,J(it'tlUlflfA~nt
nnn, cnt Dt It·• artrwail 11• ~ pa,Tl _1 l21!a..Aama •uh SC-ll[H.11 n.L la.i qa.u.11r.UM9 Lu1 ulluaal•Nh
.-.,....,..11:,._'lill'IWnc1 ;i l":al'~Ul
•. Wail.•Uwcff*1~Ntnill"ilnK"I'"- it
1.....tll.a...c:ualblaUllnlrQt'l ... 11.:J,
l"'""tdoprnl11ncon1ru- ,,. M111h1111'N: RH MI H II
1#.IJIIV: f•
'N"Ul.h
~~ hA ,1 -, ;m,,rd .,J./,,ntir1 c,!,b - 1.!J)() C..,,.I o/; u,.:.>. JuJrl. ../""" ~ ,~ ~'-' p--,u ~l!.w. I.,~&,. • ~,;J.-,,
s>'/.~-.-1. $::. • VC/ ..... .t
1,.,.. ~_.., o. :''
>
Excel Exhibits To give students a glimpse into the real world presentation of managerial accounting topics, all financial statements and schedules are presented in Excel. In the eText, a video link on selected exhibits will teach students how to create the same schedule using Excel.
Sustainability Within every chapter is a section on how sustain- ability relates to the main chapter topic.
............... ~.,.. .... ~~· --. -:._..= .................... ..,,~ · -"...... ..... ...... ui .. ,...._,...... · =..t•.-.wa,a.w .... ~ ......... .-: ., .. ,..,. u:=.-.r=.=:-.::~ ..... ~.,-- . .. ,......... ..... .,... .... _~ ... - a,p~ .. ... .. "' ....................... ... ... ...,,"" ................. . ........... ·-t--~-- -~-,...... .................... ...._.. .....
Susta i nabi I ity
------.......... ... m.m-......., ...... -~a----, __ ,.,... ___ _ ill Dl.rt.MII .... _..._ _ _,...._
Souttr....,.t ""11n • ......,. • _... • .._....,...._..,,.. ............................. LWl;f ................ , .. .. ---~----... ___,_ .,. ....... ... _.._.,u _ ___.._....... ----~ ,. ·------.......... - --'--~---.... ~--.....,.._,.... .. _.._ ~ .......... - _,._____ ............ _,.. ..
u. ............. , ................. tw . .. ~ .......... l!!W ... ~ ....... .................. ~ .. ....... .,. ......................... ~,.._ .. ..... !ll!'l,,•ilwwwi!all! .............. ftill ............... ~ ... ....... -............. -.--. ... ---............. _ _ ...__. ... _....__.. ........... ._.. __ ._,_ -a.a.~~-----~~------~....,.__._...,_,_..., ............ .,,....., .......... ......,__...._,. .. _.._....,.._....,.n.,..,..,_~~
Also included is a quick reference on which end-of-chapter problems correspond to the sustainability concept .
---._~ _ _._..._....,~i,a, 1.1.a,-'""""""' ............ . ~..:=:::e..-=..-~~...!:...--___ .........,_.__ __ -... ~ u.a ............. .. ,....._~a.1...., =-==-:F=-.,.a-.--~-...... ~ .. ~---~--...-.... ~ ..
*',:::-1:.1-!'::::~~--·-,- __ ...._ w. ...... ,,,. ...
~.... lliiiNlll••--••u ..... ..,..,. -'-~__._,..,_,_,.,_._ ......... __ _ ......... ~bt~~- l. M:9_,,j .................................. ...,.. -----
Sustainability Chapter This chapter provides a deeper dive into how sustainability can generate business value. It also includes sections on sustainability reporting, the Sustainability Accounting Standards Board, and environmental man- agement accounting systems .
C.-,1~ ... -.v- .. .._,
~==~.=.:::;.== 5=.=:..=~.t.EE!~:.:: ---11 .... -- .... -~-·-- ..... ........ t... ....... ......_ ........... ...... ----.-----~,,,,--...... --~.,1;::.:. R=-==-~:----,.:
·--==-=--
Decision Guidelines
Why is this important? Found throughout the chapter, this feature connects accounting with the business environment so that students can better understand the business sig- nificance of managerial accounting.
=·==-~~# -- • .,..,. ~ ........ -~~ .. ..am ..
.---t--- ~.::.T-=:c=:...-=..
Found at the midpoint and end of each chapter, this feature uses a business decision context to summarize key terms, concepts, and formulas from the chapter in question and answer format.
-~ .......... ___.,....., - ---...-~---.-----=------:--.::-.-~-=-.. ..._~.,_,.._ __ ~ .... ..,,-~-___ ..._ .. .--... =-=-·=:.:::::=::.--==-~ _ ___..,..._.......,._..,. ... ...,... .... =E:EE=;---__;:t-..:=-~::c:-
o...-...:n..t~lh't'lllllh•~JylfMw.
::.;=:~:'.:=i.1=?~-.::.1 ::* • ..........,~ ..... Qlil .. ~ .. tJ..---•..., ...... ~~·---..... , ...... _....,_. ----~--_....,..... ·-· ~~-;=~=== =-::..~· ...... -::--•a..o.:..•= .... ~~=--.. ---~--==~ __ ._......,.__ =
Stop &Think Found at various points within each chapter, this feature includes a question-and-answer snapshot ask- ing students to critically examine a concept they just learned.
t..-..,oti;.,ot .. . • ,~._...,._., ... -.ma • .....,.. •aa-....-. ...... ~..,.._...,.. Jc.-..--·-........... .......... .....,. .. .....,.,,_,,...-:, .... .-..-i- .,c..,i... ..... .-....i..-. • IIC.... ... _...~--.d-...... 1'........,~_,......,,._,....,.
_,. __ ___,, __ _...,_ :":"'=:=..:::.."::::.: ........ ....,_, ...... .... :::-_.-.::_.,z_..,. ... ___. ... ...: ._,.__,....._ .. _,.__,.
_,......_.. ___ ._.._... -------_.........,. ............. __ .__
··"---..--~-.... ............ ~~ ............ ---- Serial Case
.......... -------· ---------...._.._. ..... __ _ -------.... -. . .,,.. ... ~.,... ................... _.,_....._.,_ __ ~ --ie..·-~----.._._ _ _., ___ _ ............ ---__ ., _____ ., =-~---·- --... ----.... --........ ~-....
End-of-Chapter Problems The end-of-chapter content for short exercises, exercises, and problems has been refreshed for this edition. End-of-chapter items are structured to allow students to progress from simple to more rigorous as they move from item to item .
New short exercises based on real world situations have been added to every chapter to help students make the connec- tion between the real world and the concepts being studied.
• ,...,.c:. .. A serial (continuing) case that focuses on one real world company has been added to the end-of-chapter material. The serial case consists of several small cases, one per chapter. These cases are meant to inspire critical thinking and to connect the content with real life by following one company through all of the chapters in managerial ac- counting.
......_,_...,_,._ -~-----::=--..-,;~-= ---__ ._.,__..,..__ =---..:.~--. ==_.__._,. ...... .._o..._......,.».11.
.. -.. -.....-~ ............... ~ . r-,:;:::::-;,.~~"l;.--~ :-T..!:~---~
=-===-i= . c:6.= ... ~ . -- " -·------·-------,llloal....._ __ .__. ______ _ ·--- ....... .......,... ' --" ........... ..........____,.. ~=="'..:=---------
" =--=-=.:::..~.:==.:.::.~
Critical Thinking Problems are included to provide students with the opportunity for applied critical thinking. These problems include ethical topics, mini cases, and decision-making cases in real companies.
• Ethics Mini Cases based on the IMA Statement of Professional Practice are highlighted with an icon.
(~~ ) • Real Life Mini Cases focusing on a real company and the
decisions presented in business are highlighted with an icon.
•iJU+!iii
• Excel in MyAccountinglab • Students will download and
complete problem in Micro- soft Excel. - ._,,
• Students receive personal- ized, detailed feedback upon uploading their com- pleted spreadsheets .
• Questions will be auto- graded and reported to the grade book.
• • •
Directed Reading Guides
Preparlrtt: a CVP Chart l<OPl.
-0-lhoAies-
... ,-~ ··-i l' tt, ·IOt - ,_ ,..__ , ..__ ..
• liH t,,NIIII 1,NCI
Test Bank and PowerPoints Test bank includes algorithmic questions and 30% new material. PowerPoints have been updated and refreshed for the new edition. Worked-out problems contain the entire problem statement .
Directed reading guides, which have been prepared by the authors, help students take thorough notes while reading the text and glean the most important information from each chapter. Each chapter's reading guide follows the text, paragraph-by-paragraph, asking students to answer questions and fill in the blanks, thereby keeping students actively engaged while preparing for class.
Accounting in the Headlines Blog Accounting in the Headlines, www.accountingintheheadlines.com is a blog written by Wendy Tietz. New stories are added to the blog each week. The blog contains short stories about real-life companies and cur- rent events that can be used in the accounting classroom to illustrate introductory accounting concepts. The blog posts contain discussion questions, PowerPoint slides, and handout files, making it a turnkey solution for instructors wanting to use real-life examples in their classes. All content is intended to be brief and fit eas- ily into the typical introductory accounting class. In addition to the content found on the blog site, multiple- choice questions related to each blog post can be found in MyAccountingLab and in Learning Catalytics.
Concept Videos for Students Short videos focusing on key concepts are available in MyAccountingLab to further emphasize major con- cepts. These videos can be assigned in homework or used as part of a flipped classroom strategy.
CONTENT CHANGES TO THE FIFTH EDITION Both students and instructors will benefit from a variety of new content in the fifth edition.
New and updated content within the text:
• Refreshed chapter opening stories attract student attention and lay the groundwork for the chapter using recognizable, real-world companies.
• Updated sustainability features in each chapter show how sustainability
relates to the chapter content.
• Select modifications and enhancements were made to each chapter to make it easier for students to grasp difficult concepts. Some of these
modifications include the following:
Chapter 1
Chapter 2
Chapter 3
Chapter 5
Chapter 7
Chapter 8
Redesigned to focus on the professional nature of management accounting, including the American
Accounting Association's Vision Model, IMA's definition of management accounting, technical and soft skills required by professionals, summary of CMA exam requirements,
and a step-by-step model for critical thinking that can be referenced and used throughout the course. The chapter also includes a section on why management accounting is important to students majoring in other fields of study.
Simplified language used for product costs (rather than inventoriable product costs) now used throughout the book; revised discussion of direct and indirect costs.
Introduction and illustration of manufacturing overhead as a cost pool; Decision Guidelines now include job costing journal entries.
Red arrows and speech bubbles on Exhibits help students better understand process costing calculations.
Learning objective 3 expanded to illustrate the impact of changing business conditions on operating income as well
as on the breakeven point.
Streamlined introduction on relevant data; new company example for pricing, special order, and product
discontinuation decisions; new "pitfalls to avoid" section with each decision; additional summary problem with worked out solution.
xvii
xviii Content Changes to the Fifth Edition
Chapter 10 To provide continuity between budgeting and performance evaluation, the flexible budgeting example now includes the entire income statement using the company featured in Chapter 9; updated PepsiCo data illustrates responsibility accounting.
Chapter 11 Company example tied to Chapters 9 and 10 to provide continuity between chapter topics; variance exhibits are more specifically labeled to better serve as references for students.
Chapter 14 Updated with the latest financial information from Target, Macy's, Kohl's, and Wal mart; revised description of horizontal and vertical analysis; two additional profitability ratios included in the chapter.
Chapter 15 Updated for recent company examples and new data on sustainability reporting; new sections on the Sustainability Accounting Standards Board and inclusion of the landmark 2015 Paris Agreement.
New and updated content within the end-of-chapter material:
Quick Checks
Short Exercises
Exercises
Problems
Ethics Mini Cases
Updated quick checks in each chapter. These questions are conceptual in nature.
All short exercises have been updated. In addition, a new real world short exercise is included in every chapter.
All exercises have been updated.
All problems have been updated.
Updated case at the end of each chapter based on the IMA Statement of Professional Practice.
Real Life Mini Cases Updated case at the end of each chapter focusing on a real company situation.
Serial Case An all-new serial case has been added to the end-of- chapter material. All of these cases focus on the same real world company and continue throughout the text.
ABOUT THE AUTHORS
Karen Wilken Braun is a professor for the Department of Accountancy in the Weatherhead School of Management at Case Western Reserve University. Dr Braun is also the Beta Alpha Psi adviser and the director of the undergraduate accounting program. Professor Braun was on the faculty of the J.M. Tull School of Accounting at the University of Georgia before her appoint- ment at Case Western Reserve University. She has received several student-nominated Outstanding Teacher of the Year awards at both business schools, and is regularly asked to speak to student clubs and organizations about personal financial planning.
Professor Braun is a Certified Public Accountant and holds membership in the American Accounting Association (AAA), the Institute of Management Accountants, and the American Institute of Certified Public Accountants. She also holds the Chartered Global Management Accountant designation, and is a member of the AANs Management Accounting Section as well as the Teaching, Learning and Curriculum Section. Dr. Braun has has regularly held lead- ership positions with the AANs Conference on Teaching and Learning in Accounting (CTLA) including co-chairing the 2015 and 2016 conferences. She was awarded the 2016 Bea Sand- ers/AICPA Teaching Innovation Award for her development of Excel-based active-learning resources for introductory managerial accounting courses. Dr. Braun's research and teaching interests revolve around lean operations, sustainability, corporate responsibility, and account- ing education. Dr. Braun's work has been published in Contemporary Accounting Research, Issues in Accounting Education, and Journal of Accounting Education.
Dr. Braun received her Ph.D. from the University of Connecticut and her B.A., summa cum laude, from Luther College, where she was a member of Phi Beta Kappa. Dr. Braun gained public accounting experience while working at Arthur Andersen & Co. and accumu- lated additional business and management accounting experience as a corporate controller.
Professor Braun has two daughters who are both in college. In her free time, she enjoys biking, gardening, hiking, skiing, and spending time with family and friends.
To my children, Rachel and Hannah, who are the joy of my life, and to my students, who inspire me daily.
Karen W. Braun
Wendy M. Tietz is a professor for the Department of Accounting in the College of Business Administration at Kent State University. She teaches introductory financial and managerial ac- counting in a variety of formats, including large sections, small sections, and web-based sections. She has received numerous college and university teaching awards while at Kent State University.
Dr. Tietz is a Certified Public Accountant, a Certified Management Accountant, and a Chartered Global Management Accountant. She is a member of the American Accounting Association (AAA), the Institute of Management Accountants and the American Institute of Certified Public Accountants. She is a member of the AANs Management Accounting Section as well as the Teaching, Learning and Curriculum Section. She has published in Strategic Finance, IMA Educational Case Journal, Issues in Accounting Education, Ac- counting Education: An International Journal, and Journal of Accounting & Public Policy. She regularly presents at AAA regional and national meetings.
Dr. Tietz authors a blog, Accounting in the Headlines, which has real-world news sto- ries and resources for use in the introductory accounting classroom. Dr. Tietz was awarded the Bea Sanders/AICPA Teaching Innovation Award for her blog in 2014 and the Jim Bull- och/IMA Award for Innovations in Management Accounting Education in 2016. She was also awarded the Best Educational/Case Award for the Teaching, Learning and Curriculum Section (AAA, Ohio Region) in 2016. Dr. Tietz earned her Ph.D. from Kent State University. She received both her M.B.A. and B.S.A. from the University of Akron. She worked in in- dustry for several years, both as a controller for a financial institution and as the operations manager and controller for a recycled plastics manufacturer.
Dr. Tietz and her husband, Russ, have two grown sons. In her spare time, she enjoys walking, reading, and spending time with family and friends. She is also intensely interested in using technology and social media in education.
To my husband, Russ, who steadfastly and enthusiastically supports every new project.
Wendy M. Tietz xix
ACKNOWLEDGMENTS
We'd like to ext~nd a special_ thank you to our reviewers who took the time to help us develop teachmg and learmng tools for Managerial Accounting courses to come. We value and appreciate their commitment, dedication, and passion for their students and the classroom:
Managerial Accounting, Se and prior editions Arinola Adebayo , University of South Carolina Aiken, Nasrollah Ahadiat, California State Polytechnic University, Markus Ahrens, St. Louis Community College, Dave Alldredge, Salt Lake Community College; Natalie Allen, Texas A&M University; Vern Allen, Central Florida Community College; Lynn Almond, Virginia Tech; Felix E. Amenkhienan, Radford University; Arnold I. Barkman, Texas Christian University; Gary Barnett, Salt Lake Community College; Scott Berube, University of New Hampshire; Michael T. Blackwell, West Liberty State College; Phillip A . Blanchard, The University of Arizona; Charles Blumer, St. Charles Community College; Kevin Basner, SUNY Genesco; Anna Boulware, St. Charles Community College; Ann K . Brooks, University of New Mexico; Molly Brown , James Madison University; Nina E. Brown, Tarrant County College; Helen Brubeck, San Jose State University; Janet B. Butler, Texas State University-San Marcos; Jennifer Cainas, University of South Florida; David Centers, Grand Valley State University; Sandra Cereo/a, James Madison University; Mike Chatham, Radford University; Julie Chenier, Louisiana State University; Robert Clarke, Brigham Young University-Idaho; Thomas Clevenger, Washburn University; Jay Cohen, Oakton Community College; Cheryl Copeland, California State University Fresno; Robert Cornell, Oklahoma State University; Deb Cosgrove, University of Nebraska at Lincoln; Patrick Cunningham , Dawson Community College; Alan B. Czyzewski, Indiana State University; Kreag Danvers, Clarion University; David L. Davis, Tallahassee Community College; Mike Deschamps, MiraCosta College; Patricia A. Doherty, Boston University School of Management; Jimmy Dong, Sacramento City College; Kevin Dooley, Kapiolani Community College;Jan Duffy, Iowa State University; Barbara Durham, University of Central Florida; Lisa Dutchik, Kirkwood Community College; Darlene K. Edwards, Bellingham Technical College; Robert S. Ellison, Texas State University-San Marcos; Anita Ellzey, Harford Community College; Gene B. Elrod, The University of North Texas; Jame M . Emig, Villanova University; Martin Epstei, Central New Mexico Community College; Diane Eure, Texas State University; Robert Everett, Lewis & Clark Community College; Dr. Kurt Fanning, Grand Valley State University; Amanda Farmer, University of Georgia; Janice Fergusson, University of South Carolina; Richard Filler, Franklin University; Jean Fornasieri, Bergen Community College; Ben Foster, University of Louisville; Faith Fugate, University of Nevada, Reno; Mary Anne Gaffney, Temple University; Karen Geiger, Arizona State University; Lisa Gillespie, Loyola University-Chicago; Shirley Glass, Macomb Community College; Marina Grau, Houston Community College; Timothy Griffin, Hillsborough Community College; Michael R. Hammond, Missouri State University; Michael R. Hammond, Missouri State University; Fei Han, Robert Morris University; Sheila Handy, East Stroudsburg University; Christopher Harper, Grand Valley State University; Sueann Hely, West Kentucky
xx
Community & Technical College; Pamela Hopcroft, Florida State College at Jacksonville; Audrey S. Hunter, Broward College; Frank Ilett, Boise State University; Ron Jastrzebski, Penn State Univer~ity-Berks; Catherine Jeppson, California State University, Northndge; Nancy Jones, California State University-Chico; Mark T. Judd, University of San Diego; David Juriga, St. Louis Community College; Thomas Kam, Hawaii Pacific University; Ken Koerber, Bucks County Community College; Emil Koren, Saint Leo University; Ron Lazer, University of Houston-Bauer College; Pamela Legner, College of DuPage; Elliott Levy, Bentley University; Harold T. Little, Western Kentucky University; William Lloyd, Lock Haven University D . Jordan Lowe, Arizona State University, West Campus; Lois S. Mahoney, Eastern Michigan University; Diane Ma_rker,_ Univ~rsity of Toledo; Linda Marquis, Northern Kentucky Umvers1ty; Lizbeth Matz, University of Pittsburgh at Bradford; David Mautz, University of North Carolina-Wilmington; Florence McGovern, Bergen Community College; Noel McKean, Florida State College at Jacksonville; Mallory Mc Williams, San Jose State University; Robert Meyer, Parkland College; Michael Newman, University of Houston; Kitty O'Donnell, Onondaga Community College; Mehmet Ozbilgin, Baruch College, City University of New York; Abbie Gail Parham, Georgia Southern University; Glenn Pate, Palm Beach Community College; Paige Paulsen, Salt Lake Community College; Deborah Pavelka, Roosevelt University; Sheldon Peng, Washburn University; Tamara Phelan, Northern Illinois University; Letitia Pleis, Metropolitan State College of Denver; Cindy Powell, Southern Nazarene University; Will Quilliam, Florida Southern College; Paulette A. Ratliff-Miller, Grand Valley State University; Donald Reynolds, Calvin College; Christina M . Ritsema, University of Northern Colorado; Doug Roberts, Appalachian State University; Amal Said, University of Toledo; Anwar Salimi, California State Polytechnic University; Kathryn Savage, Northern Arizona University; Christine Schalow, California State University-San Bernadino; Tony Scott, Norwalk Community College; Lloyd Seaton, University of Northern Colorado; David Skougstad , Metropolitan State College of Denver; John Stancil, Florida Southern College;Jenny Staskey, Northern Ar~ona University; Dennis Stovall, Grand Valley State University; Olm Scott Stovall, Abilene Christian University; Gloria Stuart, Georgia Southern University; Iris Stuart, California State University, Fullerton; Gracelyn V. Stuart-Tuggle, Palm Beach State College, Boca Raton; Jan Sweeney, Baruch College, City University of New York; Pavani Tallapally, Slippery Rock University; Lloyd Tanlu, University of Washington; Diane Tanner, University of North Florida; Linda Hayden Tarrago, Hillsborough Community College; Steven Thoede, Texas State University; Geoffrey Tickell, Indiana University of Pennsylvania; Don Trippeer, SUNY Oneonta; Igor Vaysman, Baruch College; John Virchick, Chapman University; Terri Walsh, Seminole State; Andy Williams, Edmonds Community Co!lege! Jeff Wong, University of Nevada Reno; Michael Yampuler, Umvers1ty of Houston (Main Campus); Jeff Jiewei Yu, Southern Methodist University; Judith Zander, Grossmont College; James Zeigler, Bowling Green State University
Pickture / Alamy
Sources: St arbuck s 2015 10-K filing www
.sta rb ucks.co m/ about-us /c omp a ny-informati on / starbucks-comp a ny-time line ; starbu cks.com / respon sib ility
Introduction to Managerial Accounting
Learning Objectives
• 1 Identify managers' three primary responsibilities
• 2 Distinguish financial accounting from managerial accounting
• 3 Describe the roles and skills required of management accountants within the organization
• 4 Describe the role of the Institute of Management Accountants (IMA) and apply its ethical standards
• 5 Discuss the business trends and regulations affecting management accounting
Starbucks Corporation, which began operations in 1971 as a sole coffee bean shop in Seattle's well-known Pike Street Market, now has over 23,000 company-owned and
licensed stores in 68 countries around the world . The company's success can be attributed to
innovative thinking, carefully disciplined expansion, and a focus on corporate responsibility . The
company believes that its commitment to ethically sourced coffee, contributions to local com-
munities, and superior employee benefits to part-time as well as full-time employees contribute
to the company's objective of being one of the most recognized and respected brands in the
world . Management accounting plays a role in implementing the company's strategy . Without
information on the costs and benefits of different beverages, programs, distribution channels,
and geographic areas, Starbucks would not be able to make responsible, yet profitable, deci-
sions . Starbucks uses management accounting to make operating decisions that focus on cor-
porate responsibility, while also keeping the company financially strong . Case in point : $100
invested in Starbucks's stock in 2010 would have been worth $480 at the end of fiscal 2015, a
return well above the S&P 500 .
2 CHAPTER 1
1 _identify managers' -: ---three primary
· responsibilities
As the Starbucks story shows, managers use accounting information for much more than preparing annual financial statements. They use managerial accounting information to guide their actions and decisions. For Starbucks, these decisions might include opening new stores, adding new products, or even providing new employee benefits, such as Starbucks's new tuition reimbursement plan. Management accounting information helps management decide whether any or all of these actions will help accomplish the company's ultimate goals. In this chapter, we'll introduce managerial accounting, describe how it differs from financial accounting, and discuss the skills and ethics management accountants need. We will also discuss the regulatory and business environment in which today's managers and management accountants operate.
What Is Managerial Accounting? Managerial accounting, also referred to as management accounting, focuses on the finan- cial insight needed for an organization to achieve success. In the words of the Institute of Management Accountants,
Management accounting is a profession that involves partnering in manage- ment decision making, devising planning and performance management systems, and providing expertise in financial reporting and control to assist management in the formulation and implementation of an organization's strategy. 1
As you will see throughout the book, managerial accounting is very different from finan- cial accounting. Financial accounting focuses on providing stockholders and creditors with the information they need to make investment and lending decisions. This informa- tion takes the form of financial statements: the balance sheet, income statement, statement of shareholders' equity, and statement of cash flows. On the other hand, managerial ac- counting focuses on identifying, interpreting, analyzing, and implementing the financial information internal management needs to run the company efficiently, effectively, and profitably. This information takes many forms depending on management's needs.
To understand the kind of information managers need, let's first look at their primary responsibilities.
Managers' Three Primary Responsibilities Managerial accounting helps managers fulfill their three primary responsibilities, as shown in Exhibit 1-1: planning, directing, and controlling. Integrated throughout these responsibil- ities is decision making (identifying alternative courses of action and choosing among them).
EXHIBIT 1-1 Managers' Three Primary Responsibilities
Decision making Feedback
1Statement on Management Accounting, " Definition of Management Accounting," Institute of Management Accountants, 2008.
Introduction to Managerial Accounting 3
• Planning involves setting goals and objectives for the company and determining how to achieve them. For example, one of Starbucks's goals is to generate more sales. One strategy to achieve this goal is to open more retail locations. For example, the company opened 731 new company-operated stores in fiscal 2015, roughly half in the United States and half in China and the Asia-Pacific. 2 Another strategy is to develop new products and new distribution channels (such as selling coffee through grocery stores and warehouse clubs). Managerial accounting translates these plans into budgets-the quantitative expression of a plan. Management analyzes the budgets before proceeding to determine whether its expansion plans make financial sense.
• Directing means overseeing the company's day-to-day operations. Management uses sales and costs information by store, region, and distribution channel, to run daily business operations. For example, Starbucks managers use sales data to determine which beverages on the menu and products in the stores are generating the most sales. They use that information to adjust product offerings, marketing strategies, and retail expansion decisions.
• Controlling means evaluating the results of business operations against the plan and making adjustments to keep the company pressing toward its goals. Starbucks uses performance reports to compare each store's actual performance against the budget and then based on that feedback take corrective actions if needed. If actual costs are higher than planned, or actual sales are lower than planned, then management may revise its plans or adjust operations.
Management is continually making decisions while it plans, directs, and controls operations. Starbucks management must decide where to open new stores, which stores to refurnish, what prices to set for beverages and other products in the store, and so forth. Managerial accounting provides the financial insight needed to help make these decisions.
A Road Map: How Managerial Accounting Fits In This book will show you how managerial accounting helps managers fulfill their respon- sibilities. The rest of the text is organized around the following themes:
1. Managerial Accounting Building Blocks Chapter 1 helps you understand more about the management accounting profession and today's business environment. Chapter 2 teaches you some of the language that is commonly used in managerial accounting. Just as musicians must know the notes to the musical scale, management accountants and managers must have a common understanding of these terms to communicate effectively with one another.
2. Determining Unit Cost (Product Costing) To run a business profitably, manag- ers must be able to identify the costs associated with manufacturing its products or delivering its services. For example, Starbucks's managers need to know the cost of producing each beverage on the menu as well as the cost of operating each retail location. Managers must have this information so that they can set prices high enough to cover costs and generate an adequate profit. Chapters 3, 4, and 5 show you how businesses determine these costs. Chapter 4 also shows how managers can effectively control costs by eliminating wasteful activities and focusing on quality.
3. Making Decisions Before Harold Schultz opened the first Starbucks coffee house, he must have thought about the volume of sales needed just to break even-that is, just to cover costs. In order to do so, he had to first identify and estimate the types of costs the coffee house would incur, as well as the profit that would be generated on each beverage served. These topics are covered in Chapters 6 and 7. Chapter 6 shows how managers identify different types of cost behavior, while Chapter 7 shows how managers determine the profitability of each unit sold as well as the
2Starbucks 2015 10-K filing.
4 CHAPTER 1
2 .Distinguish financial -: .:accounting from
manageria l accounting
company's breakeven point. Chapter 8 continues to use cost behavior information to walk through common business decisions, such as outsourcing and pricing deci- sions. Finally, Chapter 12 shows how managers decide whether to invest in new equipment, new projects, or new locations.
4. Planning Budgets are management's primary tool for expressing its plans. Chapter 9 discusses all of the components of the master budget and the way companies like Starbucks use the budgeting process to implement their business goals and strategies.
5. Controlling and Evaluating Management uses many different performance evalu- ation tools to determine whether individual segments of the business are reaching company goals. Chapters 10 and 11 describe these tools in detail. Chapters 13 and 14 describe how the statement of cash flows and financial statement analysis can be used to evaluate the performance of the company as a whole. Finally, Chapter 15 discusses how companies are beginning to address the sustainability of their operations, by measuring, reporting, and minimizing the negative impact of their operations on people and the environment. As you saw in the opening story, some of Starbucks's primary business concerns are to use ethically sourced coffee, contribute to local communities, and provide superior employee benefits to part-time as well as full-time employees.
Differences Between Managerial Accounting and Financial Accounting Managerial accounting information differs from financial accounting information in many respects. Exhibit 1-2 summarizes these differences. Take a few minutes to study the exhibit (on page 5), and then we'll apply it to Starbucks.
Starbucks's financial accounting system is geared toward producing annual and quarterly consolidated financial statements that will be used by investors and credi- tors to make investment and lending decisions. Since Starbucks is a publicly traded company, its financial statements can be easily found on the Internet by searching for its 10-K (annual) and 10-Q (quarterly) SEC filings. The financial statements, which must be prepared in accordance with Generally Accepted Accounting Prin- ciples (GAAP), objectively summarize the transactions that occurred between Star- bucks and external parties during the previous period. The Securities and Exchange Commission (SEC) requires that the annual financial statements of publicly traded companies, such as Starbucks, be audited by independent certified public accoun- tants (CPAs). Starbucks's financial statements are useful to its investors and creditors, but they do not provide management with enough information to run the company effectively.
Starbucks's managerial accounting system is designed to provide internal managers with the accounting information needed to plan, direct, and control operations. Since managerial accounting information is specifically designed to help internal management, it is confidential information that is generally not available to the public. There are no GAAP-type standards or audits required for managerial accounting. To provide Starbucks's management with the information needed to make good business decisions, managerial accounting reports focus on smaller segments of the company (such as individual retail locations, geographic areas, and specific beverages and products) rather than the company as a whole. Rather than preparing reports just once a year, Starbucks prepares manage- rial accounting reports as often as needed, which could be as frequently as daily or even hourly. Many companies even use "real-time performance dashboards" that constantly update so that managers have the financial information they need to control operations and make timely decisions. Since managerial accounting revolves around planning and decision making, much of it focuses on the future rather than on the past. Any informa- tion that is relevant to management will be included. Finally, since every company is dif- ferent, managerial accounting systems will vary from company to company. In designing
EXHIBIT 1-2 Manageria l Accounting Versus Financial Accounting
MANAGERIAL ACCOUNTING
Internal users such as managers.
To help managers plan, direct, and control business operations and
make business decisions.
Any internal accounting report deemed worthwhile by management.
Management determines what it wants in a report, and how it wants it formatted. Reports are
prepared only when management believes the benefit of using the
report exceeds the cost of preparing the report
While some information is based on pasttransactions, managerial accounting focuses on the future.
It provides information on both external and internal transactions.
The information must be relevant
Segments of the business, such as products, customers, geographical regions,
departments, and divisions.
It depends on management's needs. Some reports are prepared
daily, while others may be prepared only one time.
There are no independent audits. However, the company's internal audit function may examine the procedures used in preparing
the reports.
No authoritative body requires managerial accounting reports.
Management carefully considers behavioral implications when
designing the managerial accounting system.
ISSUE
Introduction to Managerial Accounting 5
FINANCIAL ACCOUNTING
External users, such as creditors, stockholders, and government
regulators.
To help external users make investing and lending decisions.
Financial statements.
Generally Accepted Accounting Principles (GAAP) determine the
content and format of financial statements.
The information is based on historical transactions with
external parties.
The information must be reliable and objective.
The company as a whole (consolidated financial
statements). Limited segment data is provided in the footnotes.
Annually and quarterly.
Yes, the Securities and Exchange Commission (SEC) requires publicly traded companies to issue annual
audited financial statements.
The concern is about adequacy of disclosure; behavioral
implications are secondary.
the system, management will weigh the costs of collecting and analyzing information with the benefits they expect to receive. Management will also consider how the system will affect employees' behavior. Employees try to perform well on the parts of their jobs that the accounting system measures and rewards.
.... -·
6 CHAPTER 1
3 .Describe the roles -: .-·and skills required
· of management accountants within the organization
What Role Do Management Accountants Play? In this section, we'll look at the role of management accountants within the organization and the skills they need to help their organizations succeed.
The Role of Management Accountants When you think of accountants, what do you picture? Many people picture accountants the way they were 50 to 100 years ago, before the widespread use of computers when every- thing about measuring business transactions was relatively simplistic. As shown on the left in Exhibit 1-3, many people have the erroneous conception that accountants are nothing more than "bean counters," plugging numbers into set formulas and using a black and white set of rules to churn out information for others to use. If this were true, being an accountant would be tedious and noncreative work indeed. Thankfully, nothing could be farther from the truth.
EXHIBIT 1-3 The Perception and the Reality
What is Accounting?
The perception he rea lity
ThlJ-k i.tl)'Tlle~C-mlJ!lonand 1111ct- .. nc11i,.~COfll-Mllti.lllaft~)b""'-'" UColil
Source:© Amer ican Account ing Associat ion. Used w ith permiss ion.
As shown on the right in Exhibit 1-3, today's accountants are professionals who use an immense amount of critical thinking, insight, and judgment to capture the reality of today's complex economic events. As valued financial advisors, managerial accountants partner with management to make critical business decisions that have widespread and significant consequences for the business and for society. Let's face it: the business world is much more complex than it was in your grandparents' day. With rapidly changing technology and continual business innovation, the role of accountants has drastically changed from what it used to be. In fact, management accountants are rarely referred to by that name any more; instead, they are usually referred to as business advisors, analysts, or finance professionals.
Introduction to Managerial Accounting 7
As you go through each topic in this book, keep the blue picture in Exhibit 1-3 in mind, and ask yourself the following questions:
1. What is the business issue, event, or problem, and how can accounting help to solve it? Management accounting always begins with some relevant business issue that man- agement is facing or some economic event that occurred in the past or might occur in the future. Management accounting is used to shed light on the issue and direct management's path.
2. What are the "gray areas"? In other words, what differences in methods, assump- tions, estimates, measurement choices, and judgment calls might impact the infor- mation that is used for decision making? Because of the gray areas and judgment involved, accounting numbers are rarely as precise as they may seem.
3. What are the implications for the business if the accounting information used in the decision is "wrong"? Because of the gray areas, it's difficult to say that accounting information is ever "wrong." However, judgment in these gray areas could lead to financial estimates that are on the high side or on the low side. What are the conse- quences of numbers that are too high or too low? Would estimates that are "off" in one direction be worse than the other direction?
Since you are studying management accounting for the first time, the topics in the book may at first appear very straightforward and immutable. However, if you consider the three questions listed above, you'll begin to see the significance of the judgment calls that go into management accounting and the ramifications to the business decisions that are consequently made.
The Skills Required of Management Accountants To understand the skills required of management accountants, let's go back to the defini- tion of management accounting with which we started the chapter:
Management accounting is a profession that involves partnering in manage- ment decision making, devising planning and performance management systems, and providing expertise in financial reporting and control to assist management in the formulation and implementation of an organization's strategy. 3
First and foremost, management accounting is a profession (in a later section, we'll describe the professional organizations that represent management accountants). Since management accountants work in a professional advisory role, they need a vast array of
EXHIBIT 1-4 Technical and Nontechnical Competencies Needed by Management Accountants
Technical Competencies
• Planning, budgeting, and forecasting • Ethics
• Internal financial reporting • Communication
• Performance management • Customer service
• Cost management • Adaptability
• Internal controls • Strategic thinking
• Technology • Process improvement
• Decision analysis • Leadership
• Financial statement analysis • Collaboration
• Investment decision making • Business acumen
• Enterprise risk management • Change management
3Statement on Management Accounting, "Definition of Management Accounting," Institute of Management Accountants, 2008.
8 CHAPTER 1
skills. Some of these skills are technical, whereas others are nontechnical competencies, which are often referred to as "soft-skills." A recent survey of management accounting professionals revealed some of the top skills they need to help their organizations achieve success. Exhibit 1-4 summarizes some of these competencies. 4
This book will introduce you to most of the technical competencies listed in Exhibit 1-4, as well as give you the opportunity to advance many of your nontechnical skills. As you can see in the exhibit, the ability to use technology and common software, such as Microsoft Excel, is a critical skill management accountants need to possess. Because Excel is used so per- vasively in business, you will see many of the exhibits in this book featured in Excel. You will also see features in several chapters that teach you how to use Excel to perform various tasks. Regardless of your future career path, becoming as proficient as you can with Excel during this course will help you become more marketable and more valuable to your future employer.
Managerial Accounting Is Important to All Careers As you can see, management accountants don't fit the stereotypical accountant portrayed in movies and shows. Because of their expanding role, management accountants have truly become trusted and valued internal business advisors. But what if you don't plan to major in accounting? How can this course be of use to you? Here are just a few specific ways this course can help you prepare for your future business career:
• Entrepreneurs If you are planning to be an entrepreneur, you'll first want to know if your business idea makes financial sense. How high will volume have to be for your busi- ness to at least break even? How high will it have to be for your business to earn the level of profit that you want to achieve? As you begin to implement your business plan, should you negotiate sales contracts that are more fixed (flat fee) or variable (fee per activity)? What about costs? Would having more fixed costs or variable costs be better? How sensi- tive will your profits be to changes in volume if the economy booms or if it takes a turn for the worse? How will you decide whether to invest in new equipment and technology? As your business grows in size, how will you divide it into manageable segments and relinquish oversight of day-to-day operations to others, while at the same time retain con- trol? How can you design systems to ensure your managers will make decisions that are consistent with your goals? And if you decide to raise capital or sell your business, what will potential investors want to see when they analyze your financial statements and study your statement of cash flows? All of these topics are addressed in this book.
• Business Management If you are planning to be a general business manager, not a day will go by in which you don't consider the financial ramifications of your decisions. You'll need to have a firm grasp on the costs of obtaining or manufacturing every product you sell and/or every service you deliver. You'll also want to understand how costly every activity within the company is to perform and have specific strategies in hand for controlling and reducing those costs. You'll need to understand which costs will increase as your volume increases and which costs will be unaffected by changes in volume. Cost information will drive many, if not all, of your decisions about where to locate, what to produce, which suppliers to use, whether to outsource, which products to emphasize, whether to implement quality improvement initiatives, whether to auto- mate some of your processes, how to price your products or bid for jobs, whether to discontinue certain products or operations, and so forth. Every business decision you make will be rooted in revenue and cost information, so it will be important for you to understand how those costs were obtained and what they include. Different costs will be used for different purposes. All of these topics are addressed in this book.
• Marketing and Sales If you are planning to be in marketing and sales, your marketing strategy, assumptions, and predictions will be the driving force behind the company's entire budget. As a result, you will be intimately involved with developing the budget. Product-line profitability reports will show you which products are most profitable and will guide your decisions about which products to emphasize. Cost information
4 "The Skills Gap in Entry-level Management Accounting and Finance, " Institute of Management Accountants and American Quality and Productivity Center, 2014 .
Introduction to Managerial Accounting 9
will drive many of your pricing decisions, as well as decisions about whether to accept special orders at reduced sales prices or give volume discounts. The company's stance on sustainability may impact your ability to attract various customers and target dif- ferent markets. All of these topics are addressed in this book.
• Nonbusiness Majors Even if you are planning to be a nurse, engineer, musician, or fashion designer, the information you learn in this course will be of consequence to you. All organizations, including nonprofits and governmental agencies, use cost and revenue information to guide their plans, actions, and decisions. No matter what your career path, every activity you engage in will impact the costs and revenues of your organization. That holds true, whether you are tending to sick patients, designing bridges, managing a symphony orchestra, or designing clothes. Management will ex- pect you to operate under limited resources and will often look to you for revenue and expense estimates for specific projects or for specific periods of time. Management may also hand you budgets, cost data, and performance reports and expect you to understand it and use it for making decisions. The more you understand the underlying financial information, the better prepared you will be.
We've chosen to highlight just a few specific business career tracks here, but many of the same issues will pertain to all business careers, including those in logistics, supply chain man- agement, production, and finance. There is such a huge overlap in business between mana- gerial accounting and finance that both are often referred to as the "finance function," and the people who work in this function, regardless of whether they were accounting or finance majors, are often referred to as analysts. No matter what your eventual career, you will be using managerial accounting information. As is often said, accounting is the language of business, so the more you know about it, the more valuable you will be to your organization.
Accounting within the Organizational Structure Most corporations are too large to be governed directly by their stockholders. Therefore, stockholders elect a board of directors to oversee the company. Exhibit 1-5 shows a typi- cal organizational structure, with the green boxes representing employees of the firm and the orange and blue boxes representing nonemployees.
The board members meet only periodically, so they hire a chief executive officer (CEO) to manage the company on a daily basis. The CEO hires other executives to run various aspects
EXHIBIT 1-5 Typical Organizational Structure
Audit Committee
Chief Executive Officer (CEO) ----------------------,
Chief Opereting Officer (COOi
Vice Presidents of various operations
Treasurer
Chief Financial Officer (CFO)
I I I I I I -------------,
Controller
I I I I
Internal Audit
1 0 CHAPTER 1
of the organization, including the chief operating officer (COO) and the chief financial officer (CFO). The COO is responsible for the company's operations, such as research and develop- ment (R&D), production, and distribution. The CFO is responsible for all of the company's financial concerns. The treasurer and the controller report directly to the CFO. The treasurer is primarily responsible for raising capital (through issuing stocks and bonds) and investing funds. The controller is usually responsible for general financial accounting, managerial accounting, and tax reporting. Many organizations have other C-Suite personnel not pictured in Exhibit 1-5, such as Chief Information Officer (in charge of the company's technology infrastructure) and the Chief Sustainability Officer (in charge of devising, implementing, and reporting on the company's sustainability initiatives). The CFO, controller, and others within the accounting function work closely with these individuals since technology plays a significant role in col- lecting managerial accounting information, and, as you'll see later in the chapter and book, managerial accounting both impacts, and is impacted by, sustainability initiatives.
Let's now turn our attention to the right side of Exhibit 1-5. The New York Stock Exchange requires that listed companies have an internal audit function. The role of the internal audit function is to ensure that the company's internal controls and risk manage- ment policies are functioning properly. The Internal Audit Department reports directly to a subcommittee of the board of directors called the audit committee. The audit committee oversees the internal audit function as well as the annual audit of the financial statements by independent CPAs. Both the Internal Audit Department and the independent CPAs report directly to the audit committee for one very important reason: to ensure that man- agement will not intimidate them or bias their work. However, since the audit committee meets only periodically, it is not practical for the audit committee to manage the internal audit function on a day-to-day basis. Therefore, the internal audit function also reports
to a senior executive, such as the CFO or CEO, for administrative
II Why is this important? matters.
When you look at the organizational chart pictured in Exhibit 1-5, where do you think management accountants work? It depends on the company. Management accountants used to work in account- ing departments and reported directly to the controller. Now, over half of management accountants are located throughout companies and work on cross-functional teams. Cross-functional teams consist of employees representing various functions of the company, such as R&D, design, production, marketing, distribution, and customer ser- vice. Cross-functional teams are effective because each member can address business decisions from a different viewpoint. These teams
"Management accountants act as internal business advisors. They
provide the financial information and in-depth analysis needed to make good business decisions ."
4 .Describe the role -: .: of the Institute
of Management Accountants (IMA) and apply its ethical standards
often report to various vice presidents of operations. Management accountants frequently take the leadership role in cross-functional teams since financial impact is the driving force in almost all business decisions.
Professional Associations The Institute of Management Accountants (IMA) is the professional association for manage- ment accountants in the United States. Its mission is to provide a forum for research, practice development, education, knowledge sharing, and advocacy of the highest ethical and best practices in management accounting and finance. The IMA also educates society about the role management accountants play in organizations. According to the IMA, about 85 to 90% of accountants work in organizations, performing the roles discussed earlier. The IMA publishes a monthly journal called Strategic Finance that addresses current topics of interest to management accountants and helps them keep abreast of recent techniques and trends.
The IMA also issues the Certified Management Accountant (CMA) certification. Over 50,000 people around the globe have become CMAs. To become a CMA, you must pass a rigorous examination, gain two years of relevant professional experience, and maintain continuing professional education. You must also have a baccalaureate degree, although the degree does not need to be in accounting. One nice feature of the CMA exam is that you don't have to wait until you graduate from college to take it. Thus, you can start working on valuable credentials that will earn you a higher salary even before you
Introduction to Managerial Accounting 11
graduate from college. A recent global survey conducted by the IMA revealed that, glob- ally, CMAs earn 61 % higher salaries than their non-CMA peers.
The CMA exam consists of two parts. Each part of the exam is 4 hours long and consists of 100 multiple-choice questions as well as two essay questions. As shown in the following, most of the topics on the exam are introduced in this textbook:
Part 1-Financial Reporting, Planning, Performance and Control-Financial Reporting (the financial statements, including the Statement of Cash Flows, Chapter 13); Plan- ning, Budgeting and Forecasting (Chapters 9 and 6), Performance Management (Chap- ters 10 and 11); Cost Management (Chapters 2, 3, 4, 5, and 6); and Internal Controls.
Part 2-Financial Decision Making-Financial Statement Analysis (Chapter 14); Corpo- rate Finance; Risk Management; Decision Analysis (Chapters 7 and 8); Investment Decisions (Chapter 12); and Professional Ethics (Chapter 1).
The CMA exam topics reinforce the technical skills, shown in Exhibit 1-4, that man- agement accountants are expected to have. If you like the material in this course as well as in your finance course, you should strongly consider taking the CMA exam. You can also become a student member of the IMA for a significantly reduced annual fee, which will give you access to its job posting website as well as all of its publications. Finally, the IMA hosts an annual three-day student leadership conference at a different location in the United States each year. You can find out more about the IMA at its website: www.imanet.org.
In 2012, the American Institute of Certified Public Accountants IAICPA), the world's largest association representing the accounting profession, joined forces with England's Chartered Institute of Management Accountants (CIMA) to launch a separate specialized credential geared toward members who work, or have worked, in accounting roles in busi- ness, industry, or government. The Chartered Global Management Accountant /CGMA) designation, which is available to qualifying AICPA and CIMA members, is meant to recognize the unique business and accounting skill set possessed by those certified public accountants (CPAs) who fill, or have filled, accounting roles within an organization, as opposed to strictly public accounting roles. The CGMA has issued a "Competency Frame- work" that covers many of the same technical and nontechnical skills shown in Exhibit 1-4. Currently, 36% of AICPA members work in management accounting rather than public accounting. 5 Qualification for the CGMA designation is based on examination and professional experience. You can find out more about the CGMA designation, qualifica- tions, and benefits at www.CGMA.org.
Throughout each chapter you will see several "Try It!" features. These features will allow you to see if you understand something you just learned about in the reading . Click the Try It! Icon to practice and get immediate feedback in the etext.
Determine whether each of the following statements is true or false:
1. Managers' three primary responsibilities are planning, directing, and controlling.
2. Management accounting is geared toward external stakeholders, such as investors and creditors.
3. Management accountants often work in cross-functional teams throughout the organization.
4. The internal audit function reports to the audit committee of the board of directors.
5. Management accountants are now more often looked upon as internal business advisors rather than "bean counters" recording historical transactions.
6. Management accountants should be technically proficient, but they don't need strong oral and written communica- tion skills.
7. Management accountants should be proficient in Excel.
8. The AICPA (American Institute of Certified Public Accountants) issues the CMA (Certified Management Accountant) certification.
Please see page 47 for solutions.
5www .aicpa.org/ About/Pages/ About.aspx
1 2 CHAPTER 1
Average Salaries of Management Accountants The average salaries of management accountants reflect their large skill set. Naturally, salaries will vary with the accountant's level of experience, his or her specific job responsibilities, and the size and geographical location of the company. However, to give you a general idea, in 2015, the average base salary (before benefits, profit sharing, or bonuses) of all IMA members in the United States was $115,022, while the median base salary of IMA members in the United States with only one to five years of experience was $64,900. Those professionals in the United States with the CMA or CPA certification earned 31 % more in total compensation than mem- bers with no certification, while those who held both the CMA and CPA certifications earned 45% more than noncertified members. You can obtain more specific salary information in the IMA's 2015 Salary Survey.6
Robert Half International, Inc., is another good source for salary information. Robert Half publishes a free yearly guide to average salaries for all types of finance professionals. The guide also provides information on current hiring trends. In addition, Robert Half offers a free online interactive salary calculator, which allows you to drill down to salary information by zip code, years of experience, job title, and company size. To explore sala- ries in the fields of accounting and finance, do a web search on the phrase, "Robert Half Salary Guide and Calculator."
Professional Ethics Management accountants continually face ethical challenges. The IMA has developed principles and standards to help management accountants deal with these challenges. The principles and standards remind us that society expects professional accountants to exhibit the highest level of ethical behavior. The IMA's Statement of Ethical Professional Practice requires management accountants to do the following:
• Maintain their professional competence.
• Preserve the confidentiality of the information they handle.
• Uphold their integrity.
• Perform their duties with credibility.
These ethical standards are summarized in Exhibit 1-6, while the full Statement of Ethical Professional Practice appears in Exhibit 1-7.
EXHIBIT 1-6 Summary of Ethical Standards
Maintain professional COMPETENCE
Uphold their INTEGRITY
Preserve CONFIDENTIALITY
of information
Perform duties with CREDIBILITY
6IMA 2015 U.S. Salary Survey, May 2016. http://www.imanet.org/resources-publications/ thought-leadership-new/salary-survey
Introduction to Managerial Accounting 13
EXHIBIT 1-7 IMA Statement of Ethical Professional Practice
Members of IMA shall behave ethically. A commitment to ethical professional practice includes: overarching principles that express our values, and standards that guide our conduct.
Principles
IMA's overarching ethical principles include: Honesty, Fairness, Objectivity, and Responsibility. Members shall act in accordance with
these principles and shall encourage others within their organizations to adhere to them.
Standards
A member's failure to comply with the following standards may result in disciplinary action.
I. Competence
Each member has a responsibility to:
1. Maintain an appropriate level of professional expertise by continually developing knowledge and skills.
2. Perform professional duties in accordance with relevant laws, regulations, and technical standards.
3. Provide decision support information and recommendations that are accurate, clear, concise, and timely.
4. Recognize and communicate professional limitations or other constraints that would preclude responsible judgment or
successful performance of an activity.
II. Confidentiality
Each member has a responsibility to:
1. Keep information confidential except when disclosure is authorized or legally required.
2 . Inform all relevant parties regarding appropriate use of confidential information. Monitor subordinates' activities to ensure
compliance.
3. Refrain from using confidential information for unethical or illegal advantage.
ill. Integrity
Each member has a responsibility to:
1. Mitigate actual conflicts of interest. Regularly communicate with business associates to avoid apparent conflicts of interest.
Advise all parties of any potential conflicts.
2. Refrain from engaging in any conduct that would prejudice carrying out duties ethically.
3. Abstain from engaging in or supporting any activity that might discredit the profession.
IV. Credibility
Each member has a responsibility to:
1. Communicate information fairly and objectively.
2. Disclose all relevant information that could reasonably be expected to influence an intended user's understanding of the
reports, analyses, or recommendations.
3. Disclose delays or deficiencies in information, timeliness, processing, or internal controls in conformance with organization
policy and/or applicable law.
Institute of Management Accountants. Adapted with permission (2006) .
Source: Courtesy of IMA (Inst itu t e of Management Accountants, www.imanet.org). Adapted w ith permiss ion .
To resolve ethical dilemmas, the IMA suggests that management accountants first follow their company's established policies for reporting unethical behavior. If the conflict is not resolved through the company's procedures, the management accountant should:
• Discuss the unethical situation with the immediate supervisor unless the supervisor is involved in the unethical situation. If so, notify the supervisor at the next higher managerial level. If the immediate supervisor involved is the CEO, notify the audit committee or board of directors.
• Discuss the unethical situation with an objective advisor. The IMA offers a confidential "Ethics Hotline" to its members . Members may call the hotline and discuss their ethical di- lemma. The ethics counselor will not provide a specific resolution but will clarify how the di- lemma relates to the IMA's Statement of Ethical Professional Practice shown in Exhibit 1-7.
• Consult an attorney regarding legal obligations and rights.
14 CHAPTER 1
Examples of Ethical Dilemmas Because professional ethical behavior is so critical, we have included short exercises and cases related to ethical behavior in each chapter of the book. An ethics icon will mark each of these exercises so that they are readily identifiable to you and your instructor.
Unfortunately, the ethical path is not always clear. You may want to act ethically and do the right thing, but the consequences can make it difficult to decide what to do. Let's consider several ethical dilemmas in light of the IMA Statement of Ethical Professional Practice.
Dilemma #1 Sarah Baker is examining the expense reports of her staff, who counted inventory at Top-Flight's warehouses in Arizona. She discovers that Mike Flinders has claimed but not included hotel receipts for over $1,000 of accommodation expenses. Other staff, who also claimed $1,000, did attach hotel receipts. When asked about the receipts, Mike admits that he stayed with an old friend, not in the hotel, but he believes that he deserves the money he saved. After all, the company would have paid his hotel bill.
By asking to be reimbursed for hotel expenses he did not incur, Flinders violated the IMA's integrity standards (conflict of interest in which he tried to enrich himself at the company's expense). Because Baker discovered the inflated expense report, she would not be fulfilling her ethical responsibilities of integrity and credibility if she allowed the reimbursement.
Dilemma #2 As the accountant of Entree Computer, you are aware of your company's weak financial condition. Entree is close to signing a lucrative contract that should ensure its future success. To do so, the controller states that the company must report a profit this year (ending December 31). He suggests, "Two customers have placed orders that are really not supposed to be shipped until early January. Ask produc- tion to fill and ship those orders on December 31 so we can record them in this year's sales."
The resolution of this dilemma is less clear-cut. Many people believe that following the controller's suggestion to manipulate the company's income would violate the stan- dards of competence, integrity, and credibility. Others would argue that because Entree Computer already has the customer orders, shipping the goods and recording the sale in December is still ethical behavior. In this situation, you might discuss the available alterna- tives with the next managerial level or the IMA ethics hotline counselor.
Dilemma #3 As a new accounting staff member at Central City Hospital, your supervisor has asked you to prepare the yearly Medicare Cost Report, which the government uses to determine its reimbursement to the hospital for serving Medicare patients. The report requires specialized knowledge that you don't believe you possess. Your supervisor is busy planning for the coming year and cannot offer much guidance while you prepare the report.
This situation is not as rare as you might think. You may be asked to perform tasks that you don't feel qualified to perform. The competence standard requires you to perform professional duties in accordance with laws, regulations, and technical standards; but laws and regulations are always changing. For this reason, the competence standard also requires you to continually develop knowledge and skills. CPAs and CMAs are required to complete annual continuing professional education (about 40 hours per year) to fulfill this responsibility. However, even continuing professional education courses will not cover every situation you may encounter.
In the Medicare cost report situation, advise your supervisor that you currently lack the knowledge required to complete the Medicare report. By doing so, you are complying
with the competence standard that requires you to recognize and communicate any limitations that would preclude you from ful- filling an activity. You should ask for training on the report prep- aration and supervision by someone experienced in preparing the report. If the supervisor denies your requests, you should ask him or her to reassign the Medicare report to a qualified staff member.
Dilemma #4 Your company is negotiating a large multiyear sales con- tract that, if won, would substantially increase the com- pany's future earnings. At a dinner party over the weekend, your friends ask you how you like your job and the com- pany you work for. In your enthusiasm, you tell them not only about your responsibilities at work, but also about the contract negotiations. As soon as the words pop out of your mouth, you worry that you've said too much.
This situation is difficult to avoid. You may be so excited about your job and the company you work for that information unin- tentionally "slips out" during casual conversation with friends and family. The confidentiality standard requires you to refrain from disclosing information or using confidential information for unethical or illegal advantage. Was the contract negotiation con-
Introduction to Managerial Accounting 15
Ill why is this important? "At the root of all business relationships is trust. Would you put your money in a bank that you didn't trust, invest in a company you
knew was ·cooking the books,' or lend money to someone you
thought would never pay you back? As
a manager , your trust in the other party's ethical behavior, and vice versa, will be a vital component of the
business decisions you make."
fidential? If so, would your friends invest in company stock in hopes that the negotiations increase stock prices? Or were the negotiations public knowledge in the financial com- munity? If so, your friends would gain no illegal advantage from the information. Recent cases in the news remind us that insider trading (use of inside knowledge for illegal gain) has serious consequences. Even seemingly mundane information about company opera- tions could give competitors an advantage. Therefore, it's best to disclose only informa- tion that is meant for public consumption.
Unethical Versus Illegal Behavior Finally, is there a difference between unethical and illegal behavior? Not all unethical behavior is illegal, but all illegal behavior is unethical. For example, consider the com- petence standard. The competence standard states that management accountants have a responsibility to provide decision support information that is accurate, clear, concise, and timely. Failure to follow this standard is unethical but in most cases not illegal. Now, consider the integrity standard. It states that management accountants must abstain from any activity that might discredit the profession. A management accountant who commits an illegal act is violating this ethical standard. In other words, ethical behavior encom- passes more than simply following the law. The IMA's ethical principles include honesty, fairness, objectivity, and responsibility-principles that are much broader than what is codified in the law.
16 CHAPTER 1
• Decision Guidelines
Managerial Accounting and Management Accountants Starbucks had to consider the following in designing its managerial accounting system .
Decision
What is the primary purpose and focus of managerial accounting?
What should managers take into consider- ation when designing managerial accounting systems?
Where should management accountants be placed within the organizational structure?
What skills should management accountants possess?
What professional associations advocate for management accountants in the United States?
By what ethical principles and standards should management accountants abide?
Guidelines
Managerial accounting provides informa- tion that helps managers plan, direct, and control operations . By focusing on relevant information, managerial accounting assists managers in formulating and implement- ing the organization's strategy and making good business decisions .
Managers need to weigh the costs of the system (for example, collecting and ana- lyzing data) with the benefits that are ex- pected from using the information to make better decisions . Managers must carefully consider the behavioral effects of the sys- tem since employees tend to focus on those aspects of performance that are measured .
In the past, most management accountants worked in accounting departments . Now, over 50% of management accountants work on cross-functional teams across the organi- zation, where they serve in an advisory role .
Because of their expanding role within the organization, management accountants need both technical skills (such as manage- rial and financial accounting knowledge and technology skills) and nontechnical skills (such as ethics, communication, critical thinking, and leadership) .
The Institute of Management Accountants (IMA) is the premier organization advocat- ing strictly for the advancement of the management accounting profession . The IMA also issues the CMA certification . In addition, the American Institute of Certified Public Accountants (AICPA) has launched a specialized credential (the CGMA) for CPAs who have experience in industry, business, and government .
The IMA's overarching ethical principles include the following :
• Honesty
• Objectivity
• Fairness
• Responsibility The IMA's ethical standards include the following :
• Competence
• Integrity
• Confidentiality
• Credibility
Introduction to Managerial Accounting 17 - SUMMARY PROBLEM 1 . • _.
Requirements
1. Each of the following statements describes a responsibility of management . Match each statement to the management responsibility being fulfilled .
Statement Management Responsibility
1. Identifying alternative courses of action and a. Planning choosing among them
2. Running the company on a day-to-day basis b. Decision making
3. Determining whether the company's units are c. Directing operating according to plan
4. Setting goals and objectives for the company and d. Controlling determining strategies to achieve them
2. Are the following statements more descriptive of managerial accounting or financial accounting information?
a. Describes historical transactions with external parties b. Is not required by any authoritative body, such as the SEC c. Reports on the company's subunits, such as products, geographical areas, and
departments
d. Is intended to be used by creditors and investors e. Is formatted in accordance with GAAP
3. Each of the following statements paraphrases an ethical responsibility . Match each statement to the standard of ethical professional practice being fulfilled . Each stan- dard may be used more than once or not at all.
Responsibility
1. Do not disclose company information unless authorized to do so.
2. Continue to develop skills and knowledge .
3. Don't bias the information and reports presented to management .
4. If you do not have the skills to complete a task correctly, do not pretend that you do .
5. Avoid actual and apparent conflicts of interest .
• SOLUTIONS
Standard of Ethical Professional Practice
a. Competence
b. Confidentiality
c. Integrity
d. Credibility
Requirement 1 Requirement 3 1. (b) Decision making 1. (b) Confidentiality
2. (c) Directing 2. (a) Competence
3. (d) Controlling 3. (d) Credibility
4. (a) Planning 4. (a) Competence
5. (c) Integrity Requirement 2 a. Financial accounting b. Managerial accounting c. Managerial accounting
d. Flnancialaccounting e. Flnancialaccounting
1 8 CHAPTER 1
5 .Discuss the business - -.-trends and regulations
affecting management accounting
What Business Trends and Regulations Affect Management Accounting? Business trends and regulations are continually changing. To remain competitive, compa- nies need to be nimble and adaptable. In this section, we'll describe some of the business trends and regulations that are significantly affecting management accounting.
Big Data, Data Analytics, and Critical Thinking The collection of data from sensors, social media, GPS signals, texts, pictures, customer reward cards, and so forth is increasing at an unprecedented rate. In fact, over 90% of the world's data has been created in the last two years. 7 Big, unstructured data, coupled with traditional business transaction data, are changing the ways in which companies operate. Although the power of much of this data still remains untapped, companies are using data visualization software, such as Tableau, and predictive modeling to become more cost- efficient, to better target their sales markets, to uncover fraud, and to innovate.
For business transaction data, many small businesses use ready-to-use accounting soft- ware packages, such as QuickBooks or Sage 50, to track their costs and to develop the infor- mation that owners and managers need to run the business. But large companies use enterprise resource planning (ERP) systems that can integrate all of a company's worldwide functions, departments, and data. ERP systems such as SAP and Oracle gather company data into a centralized data warehouse. The system feeds the data into software for all of the company's business activities, from budgeting and purchasing to production and customer service.
Advantages of ERP systems include the following:
• Companies streamline their operations before mapping them into ERP software. Streamlining operations saves money.
• ERP helps companies respond quickly to changes. A change in sales instantly ripples through the ERP's purchases, production, shipping, and accounting systems.
• An ERP system can replace hundreds of separate software systems, such as different software in different regions, or different payroll, shipping, and production software.
Gone are the days when decisions are made based on gut feelings. Data-driven decision making is here to stay. What can you do to prepare yourself for a data-driven business career? Data are only data, unless they are turned into useful information. The way to turn big data into information is to use critical thinking skills in conjunction with tech- nological skills, such as competency in Excel, SAP, and Tableau. As mentioned earlier in the chapter, management accountants are expected to possess both technical and critical thinking skills. In other words, data cannot stand on their own; they require analysis and interpretation if they are to be of use to management.
Critical Thinking You will need to use critical thinking throughout this course and throughout your career. But what does critical thinking really entail? Critical thinking can be described as improv- ing the quality of thought by skillfully analyzing, assessing, and reconstructing it. 8 Critical thinking can be improved by asking yourself the following series of questions about any issue or problem you encounter: 9
1. What is the purpose, goal, or objective? In other words, what am I trying to accomplish?
2. What is the specific question I'm trying to address? The question will guide your thought process.
3. What data will I need to answer the question? With the sheer magnitude of data available, you'll need to hone in solely on the data that will help you answer the question at hand.
7www-Ol.ibm.com/software/data/bigdata/what-is-big-data.html 8Criticalthinking.org 9www.criticalthinking.org/ctmodel/logic-model l .htm
Introduction to Managerial Accounting 19
4. What concepts am I using, and what assumptions might I be taking for granted? Make sure you clearly identify the concepts and assumptions you are using, since a change in assumption might impact your conclusions.
5. What conclusions am I coming to, and are my inferences logical? Always check for logic.
6. What are the implications and consequences of these conclusions? All decisions have repercussions. Think ahead to what the outcome might be.
7. What is my point of view or reference point through which I have viewed the prob- lem? Could I look at the problem from another equally valid point of view? Recog- nize that your point of view, which is the lens through which you view an issue, might be only one of several equally valid viewpoints.
Often in business, school, and life, you may be faced with problems you don't feel you know how to attack. By asking yourself the series of questions listed above, you can put a thoughtful, intellectual framework around the problem that will help guide your journey toward a solution.
li(• 1=>:~ Companies are constantly faced with decisions about investing in technological innovations that could potentially save money. While Chapter 12 discusses investment decisions in more detail, we'll consider a simple one-year cost-benefit analysis here. Faced with rising pres- sure for a $15 per hour minimum wage rate, the fast-food industry is currently exploring the possible use of robotics for order-taking and food preparation tasks. Assume the following facts:
1. By investing in one robotic arm, a fast-food restaurant could potentially save $15 per hour plus 7.65% payroll tax. While the tasks performed by a human associate are more flexible and adaptable than those performed by a robot, assume the robot would replace 10 hours of human labor, 365 days per year.
2. The robotic arm is estimated to cost $35,000 plus $5,000 for installation. While the equip- ment itself may be in workable condition for up to five years, the company is viewing its implementation as a one-year experiment.
3. The annual cost of running the robotic arm, including utilities and servicing, is expected to be $1,500.
Perform a cost-benefit analysis for the first year of implementation to determine whether the robotic arm would be a financially viable investment if the minimum wage were to be raised to $15 per hour.
Answer:
_J B C 1 Total 2 3 $ 54,750 4 4,188 5 $ 58,938 6 7 $ 40,000 8 1,500 9 41,500 10 $ 17,438 11
Based on this one-year cost-benefit analysis, the fast-food restaurant would expect to benefit from investing in the robotic technology . This analysis is based on several key assumptions (hours of labor replaced, hourly wage rate, and equipment fully expensed in one year) . As with most decisions, the projected financial impact would vary under different assumptions .
20 CHAPTER 1
Shifting Economy The U.S. economy is becoming a "knowledge economy" in which more and more people are being employed for their intellectual capital than for their ability to provide manual labor in agricultural and manufacturing roles. Outside of government, more people are now employed in the service sector of the U.S. economy (77 million) than in retail and whole- sale merchandising (21 million); manufacturing, construction, and mining (19 million); and agriculture (2 million) combined. 10 Service companies provide health care, communi- cation, transportation, banking, professional consulting, education, hospitality and leisure activities, and other important benefits to society. The critical thinking framework outlined earlier highlights the importance of these skills to knowledge workers in the new economy.
Many managerial accounting practices were first developed to meet the needs of manufacturers during the industrial age of the early twentieth century. However, since the U.S. economy has shifted away from manufacturing, managerial accounting has expanded to meet the needs of merchandising companies and service firms as well as manufacturers. For example, consider the following:
1. Manufacturers still need to know how much each unit of their product costs to produce. In addition to using this information for inventory valuation and pric- ing decisions, manufacturers also use cost information to determine whether they should outsource production to another company or to an overseas location, or even whether they should reshore (relocate) it back in the United States.
2. Because such a large percentage of goods are now produced overseas rather than do- mestically, retailers must now consider foreign currency translation, shipping costs, and import tariffs when determining the cost of imported products. Managers of merchandising companies also need cost and revenue information about operating their brick and mortar locations as well as their online sales platforms. All of this information helps managers make more strategic and profitable decisions.
3. Service companies also need cost information to make decisions. For example, health care providers need to know the cost of performing procedures and running lab tests; hotel managers need to know the cost of providing rooms and amenities to guests; cell phone carriers and Internet service providers need to know the cost of providing texts, data, and cloud computing services; and entrepreneurs that develop apps, such as Uber and Airbnb, need to have a good understanding of their cost structure and how they will monetize the site. No matter what the service, cost information helps managers make vital business decisions, such as pricing decisions, marketing deci- sions, decisions to invest in new technology, and market expansion decisions.
Globalization The barriers to international trade have fallen over the past decades, allowing foreign companies to compete with domestic companies. Firms that are not highly efficient, inno- vative, and responsive to business trends will vanish from the global market. However, global markets also provide highly competitive domestic companies with great opportuni- ties for growth.
Globalization has several implications for managerial accounting:
• Stiffer competition means managers need more accurate and timely information to make wise business decisions. Companies can no longer afford to make decisions by the "seat of their pants." Detailed, accurate, and real-time cost information has be- come a necessity for survival.
• Companies must decide whether to expand sales and/or production into foreign countries. To do so, managers need comprehensive estimates of the costs of running international operations and the benefits that can be reaped. They also need to be aware of regulations and laws in other countries that could impact their operations. For example, England
10www.hls.gov/emp/ep_tahle_201 .htm
and Europe tend to have much stricter environmental protection laws than the United States.
• Companies can learn new management techniques by ob- serving their international competitors. For example, lean thinking, which is discussed next, was developed in Japan by Toyota. Lean practice has now been adopted, expanded upon, and refined by U.S. companies.
Lean Thinking and Focus on Quality To be competitive in the global market, companies need to be acutely aware of their costs, customer response time, and quality. Market share goes to any company that can do the same thing cheaper, faster, or better. To address these issues, many companies
Introduction to Managerial Accounting 21
II Why is this important? "To survive in the global marketplace , businesses must quickly respond to customer
demand , providing high-quality products and services at a reasonable price."
espouse lean thinking. which is both a philosophy and a business strategy of operating without waste. The more wasteful activities that can be eliminated, the lower the com- pany's costs. The more wasted time that can be removed between receiving an order and delivering the product or service, the faster the customer response time. And the more defects that can be prevented or removed from the process, the less costly the production process and the higher the customer satisfaction. Six Sigma-the goal of producing near perfection (with less than 3.4 defects per million opportunities)-often goes hand in hand with lean thinking. In the second half of Chapter 4, we'll look at some of the unique char- acteristics of lean operations which companies in every sector of the economy are using with great success. We'll also show how companies analyze the costs associated with their current level of quality as well as make decisions about quality improvement initiatives.
Sustainability, Social Responsibility, and the Triple Bottom Line Recent years have witnessed an increasing awareness and growing interest in sustainabil- ity and social responsibility by both consumers and corporations. The dictionary defini- tion of sustainability refers to the ability of a system to maintain its own viability, endure without giving way, or use resources so that they are not depleted or permanently dam- aged.11 In other words, it's the ability of a system to operate in such a manner that it is able to continue indefinitely. The United Nations has defined sustainability as "the ability to meet the needs of the present without compromising the ability of future generations to meet their own needs." 12 Others have defined sustainability as an expansion of the golden rule: "Do unto others, including future generations, as you would have done unto you." 13
As pictured in Exhibit 1-8, sustainability has three pillars: environmental, social, and economic. A company will be viable in the long run only if all three of these factors are
EXHIBIT 1-8 The Three Pillars of Sustainabi lity
Sustainability
11www .merriam-webster.com;http://dictionary.reference.com 12 1987 World Commission on Environment and Development, www.un.org/documents/ga/res/42/ares42-187.htm 13Gary Langenwalter, "Business Sustainability: Keeping Lean but with More Green for the Company's Long Haul," 2010, AICPA, Lewisville, Texas.
22 CHAPTER 1
considered when making business decisions. For example, a company will not be able to survive in the long run if the natural resources (e.g., air, water, soil, minerals, plants, fuel supplies, etc.) or people (e.g., suppliers, customers, employees, communities) it relies on are put in jeopardy. Thus, sustainability is also viewed as the intersection of all three factors, as pictured in Exhibit 1-9. As a result, many companies are beginning to adhere to the notion of a triple bottom line. The triple bottom line recognizes that a company's performance should be viewed not only in terms of its ability to generate economic profits for its owners, as has traditionally been the case, but also in terms of its impact on people and the planet.
EXHIBIT 1-9 Sustainabi lity as the Intersection of Three Factors
Sustainable
To move toward sustainability, companies are introducing "green initiatives"-ways of doing business that have fewer negative consequences for the earth's resources. They are innovating new products and manufacturing processes that use recycled materials to reduce the amount of waste going to landfills. The drive is toward a circular economy, where nothing goes to waste. Companies have also recognized the need to be socially responsible-carefully considering how their business affects employees, consumers, citi- zens, and entire communities. Many companies have introduced means of giving back to their local communities by supporting local schools, employee volunteerism, and charities. Most of the leading companies in the world are now issuing Corporate Social Respon- sibility (CSR) reports through which they communicate their social and environmental impacts. Businesses are now viewing sustainability and social responsibility as opportuni- ties for innovation and business development. These initiatives not only allow a company to "do the right thing," but they also can lead to economic profits by increasing demand for a company's products and services and reducing costs.
In every chapter of this text, you will see a special section illustrating how man- agement accounting can help companies pursue sustainable, socially responsible busi- ness practices. These sections will be marked with a green recycle symbol and will also point you to corresponding homework problems. In addition, Chapter 15 is devoted to sustainability, examining the reasons sustainability makes good business sense and the framework and methods companies use to measure and report on their social and envi- ronmental impact.
Integrated Reporting The corporate reporting landscape is constantly changing. One of the most notable recent global movements is toward integrated reporting. According to the Interna- tional Integrated Reporting Committee (IIRC), integrated reporting (symbolized as <IR>) "is a process that results in communication, most visibly a periodic 'integrated report,' about value creation over time. An integrated report is a concise communica- tion about how an organization's strategy, governance, performance and prospects lead to the creation of value over the short, medium and long term. " 14 As such, it is a
14www .theiirc.org
Introduction to Managerial Accounting 23
broader, more holistic, balanced, and future-looking report than traditional financial statements, which tend to focus on short-term financial measures of past performance. An integrated report essentially describes and measures all material elements of value creation, not just those relating to financial capital. In addition to financial capital, the report considers manufactured, intellectual, human, social, and natural (environ- mental) capital, which are often more difficult for investors to access through tradi- tional financial reporting.
Integrated reporting, which is still in its infancy, is being driven by businesses and institu- tional investors who want more information for better decision making than that offered by traditional financial statements. Several well-known companies, including Microsoft, Pru- dential, and Coca-Cola, as well as the Big Four accounting firms, the Chartered Financial Analyst (CFA) Institute, and Goldman Sachs, are working closely with the IIRC to help further develop and refine the< IR> reporting framework. You may keep abreast of cur- rent developments in < IR > by visiting www.theiirc.org.
The Sarbanes-Oxley Act of 2002 As a result of corporate accounting scandals, such as those at Enron and WorldCom, the U.S. Congress enacted the Sarbanes-Oxley Act of 2002 /SOX). The purpose of SOX is to restore trust in publicly traded corporations, their management, their financial statements, and their auditors. SOX enhances internal control and financial reporting requirements and establishes new regulatory requirements for publicly traded compa- nies and their independent auditors. Publicly traded companies have spent millions of dollars upgrading their internal controls and accounting systems to comply with SOX regulations.
As shown in Exhibit 1-10, SOX requires the company's CEO and CFO to assume responsibility for their company's financial statements and disclosures. The CEO and CFO must certify that the financial statements and disclosures fairly present, in all mate- rial respects, the operations and financial condition of the company. Additionally, they must accept responsibility for establishing and maintaining an adequate internal control structure and procedures for financial reporting. The company must have its internal controls and financial reporting procedures assessed annually.
EXHIBIT 1-10 Some Important Features of SOX
CEO and CFO assume responsibility for the company's financial statements, internal control system, and procedures for financial reporting.
New requirements for CPA firms, including limited non-audit services for audit clients and periodic quality review.
Audit committee must be independent and should include a financial expert.
Stiffer imprisonment and monetary fines for white-collar crimes. Previously paid CEO and CFO bonuses can be recovered if financial statements were improperly stated due to misconduct.
Source: Based on information from http ://fmcenter .aicpa.org/Resources/Sarbanes-Oxl ey+Act/Summary +of+the +Provisions+of+the+Sarbanes-Oxle y+Act+of+2002 .htm
24 CHAPTER 1
II Why is this important? "SOX puts more pressure on
SOX also requires audit committee members to be indepen- dent; that is, they may not receive any consulting or advisory fees from the company other than for their service on the board of direc- tors. In addition, at least one of the members should be a financial expert. The audit committee oversees not only the internal audit function but also the company's audit by independent CPAs. companies, their managers ,
and their auditors to ensure that
investors get financial information that fairly reflects the company's operations ."
To ensure that CPA firms maintain independence from their client company, SOX does not allow CPA firms to provide certain nonaudit services (such as bookkeeping and financial informa- tion systems design) to companies during the same period of time in which they are providing audit services. If a company wants to obtain such services from a CPA firm, it must hire a different firm to do the nonaudit work. Tax services may be provided by the same CPA firm if pre-approved by the audit committee. The audit partner
must rotate off the audit engagement every five years, and the audit firm must undergo qual- ity reviews every one to three years.
SOX also increases the penalties for white-collar crimes such as corporate fraud. These penalties include both monetary fines and substantial imprisonment. For example, knowingly destroying or creating documents to "impede, obstruct, or influence" any fed- eral investigation can result in up to 20 years of imprisonment. 15
SOX also contains a "clawback" provision in which previously paid CEO's and CFO's incentive-based compensation can be recovered if the financial statements were misstated due to misconduct. The Dodd-Frank Wall Street Reform and Consumer Pro- tection Act of 2010 further strengthens the clawback rules, such that firms must recover all incentive compensation paid to any current or former executive, in the three years preceding the restatement, if that compensation would not have been paid under the restated financial statements. In other words, executives will not be allowed to profit from misstated financial statements, even if the misstatement was not due to misconduct. 16
Since its enactment in 2002, SOX has significantly affected the internal operations of publicly traded corporations and their auditors. SOX will continue to play a major role in corporate management and the auditing profession.
Determine whether each of the following statements is true or false:
1. The Sarbanes-Oxley Act of 2002 (SOX) imposes stricter requirements for financial re- porting and internal controls and stricter consequences for those who engage in finan- cial statement misconduct and other white-collar crimes.
2. Most business decisions are now based on gut feelings and hunches, rather than being data-driven.
3. Critical thinking can be improved by asking yourself a series of questions about any issue or problem you encounter. These questions, for example, include: What is the objective? What data will I need? What assumptions am I making? Is my conclusion logical?
4. The triple bottom line assesses company performance on three factors: people (social impact), planet (environmental impact), and profit (economic impact).
5. Manufacturing makes up the largest sector of the U.S. economy.
6. The globalization of business has little bearing on management accounting.
7. Computer systems that integrate all of a company's worldwide functions into one data- base are known as Integrated Worldwide Systems (IWSs).
8. Lean thinking focuses on eliminating waste from operations.
Please see page 47 for solutions.
15Go to www.AICPA.org to learn more about SOX. 16http://www.pwc.com/us/en/cfodirect/publications/in-brief/sec-dodd-frank-clawback-rule-954 .htrnl
Introduction to Managerial Accounting 25
The Changing Business and Regulatory Environment . . . . . . . . . . Successful companies have to respond to changes in the business and regulatory environment . Managers have many decisions to make as they adapt to current business trends .
Decision
What impact will big data and data analytics have on our organization?
How can we use critical thinking to help solve business issues?
Is management accounting useful in the growing knowledge economy, or is it only applicable to manufacturers?
How do companies compete in a global economy?
How does the concept of sustainabil- ity affect business?
Which companies need to comply with SOX?
Guidelines
The abundance of data allows managers to make data-driven decisions, rather than decisions that are made on a hunch . However, critical thinking is needed to turn data into useful information .
The following steps provide a framework for critically examining any issue or problem :
1. What is the purpose, goal, or objective? In other words, what am I trying to accomplish?
2. What is the specific question I'm trying to address? The question will guide your thought process .
3. What data will I need to answer the question? With the sheer magnitude of data available, you'll need to hone in solely on the data that will help you an- swer the question at hand .
4. What concepts am I using, and what assumptions might I be taking for granted? Make sure you clearly identify the concepts and assumptions you are using, since a change in assumption might impact your conclusions .
5. What conclusions am I coming to, and are my inferences logical? Always check for logic .
6. What are the implications and consequences of these conclusions? All deci- sions have repercussions . Think ahead to what the outcome might be .
7. What is my point of view or reference point through which I have viewed the problem? Could I look at the problem from another equally valid point of view? Recognize that your point of view, which is the lens through which you view an issue, might be only one of several equally valid viewpoints .
Managerial accounting has expanded to meet the needs of companies in all sectors of the economy . Managers in service industries need detailed cost and revenue data to plan, control, and direct operations just as much as manufactur- ers do .
The globalization of business means more competition but more opportunity as well. To remain competitive, companies must constantly focus on costs, cus- tomer response times, and quality . Companies use lean thinking and Six Sigma to reduce wasted resources, reduce wasted time, and improve quality .
Businesses will be viable in the long run only if they take a sustainable approach to operations, carefully considering the impact of the company's operations on people and the planet as well as on profit . Thus, company performance is often evaluated using a triple-bottom-line approach . Businesses are viewing sustain- ability as an opportunity to "do the right thing" while simultaneously increasing the company's value through innovation, risk minimization, and cost reduction .
Publicly traded companies must comply with SOX. To better ensure the legiti- macy of companies' financial information, many of the law's specific require- ments focus on implementing adequate internal controls, employing better financial reporting procedures, and maintaining independence from the com- pany's auditors .
26 CHAPTER 1 - •. _ . . SUMMARY PROBLEM 2
EZ-Rider Motorcycles is considering whethe r to expand into Germany . If gas prices increase, the company expects more interest in fuel-efficient transportation such as motorcycles . As a result, the company is considering setting up a motorcycle assembly plant on the outskirts of Berlin.
EZ-Rider Motorcycles estimates that it will cost $850,000 to convert an existing building to motorcycle production . Workers will need training , at a total cost of $65,000 . The additional cost to organize the business and to establish relationships is estimated to be $150,000 .
The CEO believes the company can earn profits from this expansion (before considering the costs in the preceding paragraph) of $1,624,000 .
Requirement
Use cost-benefit analysis to determine whether EZ-Rider should expand into Germany .
• SOLUTION The following cost-benefit analysis indicates that the company should expand into Germany because expected benefits exceed expected costs:
_J A B C D 1 Cost-Benefit Analysis Total 2 Exaected Benefits: 3 Expected profits from increase in sales $ 1,624,000 4 Exaected Costs: 5 Conversion of building $ 850,000 6 Workforce traininE1: 65,000 7 Organizing and establishing relationships 150,000 8 Total expected costs 1,065,000 9 Net expected benefit $ 559,000 10
·· ········ ······
Learning Objectives • 1 Identify managers' three primary responsibilities
• 2 Distinguish financial accounting from managerial accounting
• 3 Describe the roles and skills required of management accountants within the organization
• 4 Describe the role of the Institute of Management Accountants (IMA) and apply its ethical standards
• 5 Discuss the business trends and regulations affecting management accounting
Accounting Vocabulary American Institute of Certified Public Accountants (AICPA). (p. 11) The world's largest association representing the accounting profession; together with the Chartered Institute of Management Accountants (CIMA), offers the Chartered Global Management Accountant (CGMA) designation.
Audit Committee. (p. 10) A subcommittee of the board of directors that is responsible for overseeing both the internal audit function and the annual financial statement audit by independent CPAs.
Board of Directors. (p. 9) The body elected by shareholders to oversee the company.
Budget. (p. 3) Quantitative expression of a plan that helps managers coordinate and implement the plan.
Certified Management Accountant (CMA). (p. 10) A profes- sional certification issued by the IMA to designate expertise in the areas of managerial accounting, economics, and business finance.
Chartered Global Management Accountant (CGMA). (p. 11) A designation available to qualifying American Insti- tute of Certified Public Accountants (AICPA) members that is meant to recognize the unique business and accounting skill set possessed by those CPAs who work, or have worked, in business, industry, or government.
Chief Executive Officer (CEO). (p. 9) The position hired by the board of directors to oversee the company on a daily basis.
Chief Financial Officer (CFO). (p. 10) The position responsi- ble for all of the company's financial concerns.
Chief Operating Officer (COO). (p. 10) The position respon- sible for overseeing the company's operations.
Controller. (p. 10) The position responsible for general finan- cial accounting, managerial accounting, and tax reporting.
Controlling. (p. 3) One of management's primary responsi- bilities; evaluating the results of business operations against the plan and making adjustments to keep the company press- ing toward its goals.
Cost-Benefit Analysis. (p. 19) Weighing costs against ben- efits to help make decisions.
Critical Thinking. (p. 18) Improving the quality of thought by skillfully analyzing, assessing, and reconstructing it.
Cross-Functional Teams. (p. 10) Corporate teams whose members represent various functions of the organization, such as
R&D, design, production, marketing, distribution, and customer service.
Decision Making. (p. 2) Identifying possible courses of action and choosing among them.
Directing. (p. 3) One of management's primary responsibili- ties; running the company on a day-to-day basis.
Enterprise Resource Planning (ERP). (p. 18) Software sys- tems that can integrate all of a company's worldwide func- tions, departments, and data into a single system.
Institute of Management Accountants (IMA). (p. 10) The professional organization that promotes the advancement of the management accounting profession.
Integrated Reporting. (p. 22) A process resulting in a report that describes how a company is creating value over time using financial, manufactured, intellectual, human, social, and natural capital.
Internal Audit Function. (p. 10) The corporate function charged with assessing the effectiveness of the company's internal controls and risk management policies.
Lean Thinking. (p. 21) A philosophy and business strategy of operating without waste.
Management Accounting (p. 2) A profession that involves partnering in management decision making, devising planning and performance management systems, and providing expertise in financial reporting and control to assist management in the formulation and implementation of an organization's strategy.
Planning. (p. 3) One of management's primary responsibili- ties: setting goals and objectives for the company and decid- ing how to achieve them.
Sarbanes-Oxley Act of 2002 (SOX). (p. 23) A congressional act that enhances internal control and financial reporting requirements and establishes new regulatory requirements for publicly traded companies and their independent auditors.
Six Sigma. (p. 21) The goal of producing near perfection with less than 3.4 defects per million opportunities.
Sustainability. (p. 21) The ability to meet the needs of the present without compromising the ability of future generations to meet their own needs.
Treasurer. (p. 10) The position responsible for raising the firm's capital and investing funds.
Triple Bottom Line. (p. 22) Evaluating a company's perfor- mance not only by its ability to generate economic profits, but also by its impact on people and on the planet.
27
28 CHAPTER 1
MyAccounting lab Go to http://myaccountinglab.com/ for the following Quick Check, Short Exercises, Exercises, and Problems. They are available with immediate grading, explanations of correct and incorrect answers, and interactive media that acts as your own online tutor.
Quick Check 1. (Learning Objective 1) Which of the following manage-
ment responsibilities often involves evaluating the re- sults of operations against the budget?
a. Planning
b. Directing
c. Controlling
d. None of the above
2. (Learning Objective 2) Managerial accounting differs from financial accounting in that managerial accounting
a. tends to report on the company as a whole rather than segments of the company.
b. emphasizes data relevance over data objectivity .
c. is used primarily by external decision makers .
d. is required by Generally Accepted Accounting Principles (GAAP).
3. (Learning Objective 3) Which of the following corporate positions is responsible for general financial accounting, managerial accounting, and tax reporting?
a. Controller
b. Treasurer
c. Internal audit
d. Chief operating officer (COO)
4. (Learning Objective 3) Of the following skills, which are needed by today's management accountants?
a. Strategic thinking
b. Cost management
c. Decision analysis
d. All of the above
5. (Learning Objective 4) Which of the following organiza- tions is the professional association specifically for man- agement accountants?
a. FASB
b. AICPA
C. IMA
d. IFRS
6. (Learning Objective 4) Which of the following profes- sional standards requires management accountants to continually develop their knowledge and skills?
a. Competence
b. Confidentiality
C. Integrity
d. Credibility
7. (Learning Objective 4) Which of the following pro- fessional standards requires management accoun- tants to not disclose private information about their organizations?
a. Competence
b. Confidentiality
c. Integrity
d. Credibility
8. (Learning Objective 5) Which of the following requires the company's CEO and CFO to assume responsibility for the company's financial statements and disclosures?
a. Sarbanes-Oxley Act of 2002 (SOX) b. Institute of Management Accountants (IMA)
c. Enterprise Resource Planning (ERP)
d. Lean operations
9. (Learning Objective 5) Which of the following is false?
a. Globalization has increased the necessity for more detailed and accurate cost information .
b. The triple bottom line focuses on three items: net income, net assets, and return on investment .
c. ERP systems integrate information from all company functions into a centralized data warehouse.
d. Lean operations is a philosophy and business strategy of operating without waste .
10. (Learning Objective 5) All of the following are business trends affecting management accounting except:
a. shifting economy.
b. sustainability .
c. big data .
d. all of the above.
Quick Check Answers
P ·o ~ q . 6 e ·g q . L e ·9 :> ·s P ·p e "£ q ·z :> • ~
Introduction to Managerial Accounting 29
Short Exercises
51-1 Managers' responsibilities (Learning Objective 1) Categorize each of the following activities as to which management responsibility it fulfills: planning, directing, or controlling . Some activities may fulfill more than one responsibility .
a. Management decides to increase sales growth by 20% next year .
b. Management analyzes the impact of a recent advertising campaign by comparing budgeted sales to actual sales .
c. Management reviews hourly sales reports to determine the level of staffing needed to staff the customer service desk .
d. Management uses information on product costs to determine sales prices .
e. To lower production costs, management moves production to China .
51-2 Contrast managerial and financial accounting (Learning Objective 2) Managerial accounting differs from financial accounting in several areas . Specify whether each of the following characteristics relates to managerial accounting or financial accounting .
a. Reports are usually prepared quarterly and annually .
b.
C.
d.
e.
f.
g.
h.
i.
j.
k.
I.
m.
51-3
Information is verified by external auditors .
Focus is on the past .
Main characteristic of information is that it must be relevant .
Reports tend to be prepared for the parts of the organization rather than the whole organization.
Primary users are internal (i.e., company managers) .
It is governed by Generally Accepted Accounting Principles (GAAP) or International Financial Reporting Standards (IFRS).
The primary characteristics of information are that it must be reliable and objective .
Reports are prepared as needed .
It is not governed by legal requirements .
Primary users are external (i.e., creditors, investors).
Focus is on the future .
Reporting is based mainly on the company as a whole .
Accounting roles in the organization (Learning Objective 3) The following is a list of job duties or descriptions . For each item, specify whether it would be most likely to describe the duties or responsibilities of someone working for the treasurer, the controller, or the Internal Auditing Department .
a. Check to make sure that company risk management procedures are being followed .
b. Oversee accounts payable activities .
c. Report to the audit committee of the board of directors and to a senior executive, such as the CFO or CEO .
d. Ensure that the company's internal controls are functioning properly .
e. Issue company stock.
f. Perform cash counts at branch offices.
g. Work with various departments in preparing operating budgets for the upcoming year .
h. Create an analysis about whether to lease or buy a delivery truck.
i. Prepare journal entries for month-end closing .
j. Calculate the cost of a product .
k. Prepare company tax returns .
I. Invest company funds.
m. Issue company bonds .
30 CHAPTER 1
51-4 Role of internal audit function (Learning Objective 3) The following table lists several characteristics . Place a check mark next to those items that pertain directly to the internal audit function and its role within the organization .
Characteristic Check (,/) if related to internal auditing
a . Reports directly to the audit committee
b . Reports to treasurer or controller
c. Is part of the Accounting Department
d . Helps to ensure that the company's internal controls are functioning properly
e . Performs the same function as independent certified public accountants
f. Usually reports to a senior executive (CFO or CEO) for administrative matters
g . External audits can be performed by the Internal Auditing Department
h. Required by the New York Stock Exchange (NYSE) if company stock is publicly traded on the NYSE
i. Ensures that the company achieves its profit goals
51 -5 Classify roles within the organization (Learning Objective 3) Complete the following statements with one of the terms listed here . You may use a term more than once, and some terms may not be used at all.
Audit committee
Treasurer
Board of directors
Controller
a. The CEO is hired by the __ _
CEO
Cross-functional teams
b. A subcommittee of the board of directors is called the __ _
CFO
coo
c. Raising capital and investing funds are the direct responsibilities of the __ _
d. The ___ and the ___ report to the CEO .
e. Financial accounting, managerial accounting, and tax reporting are the direct respon- sibilities of the ___ _
f. Management accountants often work on __ _
g. The internal audit function reports to the CFO or the ___ and the ___ _
h. The company's operations are the direct responsibility of the __ _
51-6 Professional organizations and certifications (Learning Objective 4) Complete the following sentences:
1. The Institute of Management Accountants (IMA) issues the _______ _ ____ certification .
2. The certification offered by IMA focuses on ____ and ____ topics .
3. The monthly professional magazine published by the Institute of Management Ac- countants is called __ _
4. The certification launched in 2012 jointly by the American Institute of Certified Public Accountants (AICPA) and the Chartered Institute of Management Accountants (CIMA) is called the __ _
5. To earn CMA certification, a candidate must have a(n) ____ degree . The CMA exam can be taken, however, before finishing this degree .
Introduction to Managerial Accounting 31
51-7 Violations of ethical standards (Learning Objective 4) The IMA's Statement of Ethical Professional Practice (Exhibit 1-7) requires management accountants to meet standards regarding the following : . Competence . Confidentiality . Integrity . Credibility Consider the following situations . Which guidelines are violated in each situation?
a. You do not provide top managers with the detailed job descriptions they requested because you fear they may use this information to cut a position from your department.
b. You tell your sister that your company will report earnings significantly above financial analysts' estimates .
c. You failed to read the detailed specifications of a new software package that you asked your company to purchase . After it is installed, you are surprised that it is incompatible with some of your company's older accounting software .
d. You see that other employees take office supplies for personal use. As an intern, you do the same thing, assuming that this is a "perk ."
e. At a financial reporting seminar, you skip the afternoon session and go sightseeing . Your company paid for the registration fee, and you are getting paid for the day .
51 -8 Identify current competitive tools (Learning Objective 5) Companies are facing a great amount of change in every facet of their operations today . To remain competitive, companies must keep abreast of current developments in several areas . You recently got together with a group of friends who work for different compa- nies . Your friends share information about their current challenges in adopting new tools or complying with new regulations . Excerpts from the conversation are presented in the following section . Tell whether each excerpt describes data analytics, Six Sigma, sustain- ability, the Sarbanes-Oxley Act (SOX}, or enterprise resource planning (ERP) systems .
a. Jordan : My company has a new initiative at work . All employees are encouraged to recycle paper and other materials . Employees are also given one work day a year to volunteer to help local nonprofit organizations. Employees are also urged to think outside the box to find ways to reduce the company's carbon footprint . The company has also begun an internal reporting system that reports on its triple bottom line.
b. Kate: I just started a new job in the Auditing Department . My new duties include assisting in the development of testing procedures and methods for determining internal controls effectiveness . I also oversee the testing for assurance of compliance with corporate policies. I am coordinating the review of SEC filings with our external auditors. I also am responsible for preparing periodic compliance status reports for management, the audit committee, and the external auditors .
c. Yiang: My company is working to demonstrate its commitment to continuous quality improvement . We are currently undergoing an extensive audit of our quality manage- ment processes and are striving to produce with a defect level of less than 3.4 defects per million parts produced . We hope to gain a competitive advantage through this process.
d. Christopher: We have just installed a system at our company that integrates all of our company's data across all systems . We have one central data warehouse that contains information about our suppliers, our customers, our employees, and our financial information . The software retrieves information from this single data warehouse and all systems are integrated. The process of implementing this system has been very expensive and time consuming, but we are reaping the benefits of being more streamlined, of being able to respond more quickly to changes in the market, and of not having several different software systems operating independently.
e. Emma : Our company is considering whether to set up a sales division in India where we feel there is untapped market potential. However, we have to carefully consider the costs of such an expansion against the increased sales we would see from the new division.
3 2 CHAPTER 1
51 -9 Identify ethical standards violated (Learning Objective 4) For each of the situations listed, identify the primary standard from the IMA Statement of Ethical Professional Practice that is violated (competence, confidentiality, integrity, or credibility .) Refer to Exhibit 1-7 for the complete standard .
a. Jack, an accountant for a smartphone manufacturer, told his friends about a new model of smartphone being released by the company in the following quarter . For competitive reasons, the company keeps its models shrouded in secrecy until the release date .
b. The CFO directed that certain expenses be reclassified as assets, so that target profit could be achieved . The CFO rationalized that jobs would be saved by reaching the targeted income figures .
c. Even though Meagan's company is adopting a new ERP system that impacts the accounting system, Meagan (a management accountant) has not completed the required ERP training from the vendor .
d. Oliver provides an analysis of the profitability of a company-owned store that is man- aged by Oliver's best friend, Bob . Oliver neglects to include allocated fixed costs in Bob's report . If Oliver includes those allocated fixed costs, the store will show a loss and Bob's job could be in danger .
e. Yimeng, a purchasing agent for her company, received two tickets from a supplier to the upcoming Ohio State versus University of Michigan football game . These tickets sell for over $500 each .
51-10 Define key terms (Learning Objectives 1, 2, 3, 4, and 5) Complete the following statements with one of the terms listed here .
CEO
CFO
Controlling
Controller
Critical thinking
Directing
Economic
Environmental
ERP
Financial accounting system
Integrated report
Internal audit
Planning
Sarbanes-Oxley Act of 2002
Six Sigma
Social
Sustainability
Treasurer
a. The _______ is geared toward producing periodic financial statements that will be used by investors and creditors to make investment and lending decisions .
b. ______ improves the quality of thought by skillfully analyzing, assessing, and reconstructing initial thoughts .
c. The goal of producing near perfection with less than 3.4 defects per one million opportunities is called _______ _
d. The ______ is the person responsible for raising the firm's capital and invest- ing its funds .
e. The three pillars of sustainability are:---~---~ and ___ _ f. The _______ is the person responsible for general financial accounting, mana-
gerial accounting, and tax reporting .
g. The role of the ____ function is to ensure that the company's internal controls and risk management policies are functioning properly .
h. The ____ was enacted to restore trust in publicly traded corporations, their man- agement, their financial statements, and their auditors .
i. ____ is a broad holistic report that describes all material elements of value cre- ation, not just the financial elements .
j. ____ is the management process of evaluating the results of business operations against the plan and making adjustments to keep the company pressing toward its goals .
k. ____ is the management process of overseeing the company's day-to-day operations .
I. ____ serves the information needs of people in accounting as well as people in marketing and in the warehouse .
m. __ is the ability to meet the needs of the present without compromising the ability of future generations to meet their own needs .
n. The ____ manages the company on a daily basis .
o. ____ is the management process of setting goals and objectives for the company and determining how to achieve them .
p. Typically, the treasurer and the controller report directly to the ___ _
Introduction to Managerial Accounting 33
EXERCISES Group A E1 -11 A Define key terms (Learning Objectives 1 & 2)
Complete the following statements with one of the terms listed here . You may use a term more than once, and some terms may not be used at all.
Budget
Controlling
Creditors
Financial accounting
Managerial accounting
Managers
Planning
Shareholders
a. Information on a company's past performance is provided to external parties by
b. ____ systems are chosen by comparing the costs versus the benefits of the sys- tem and are not restricted by GAAP (or International Financial Reporting Standards, IFRS, in the case of companies headquartered in many countries outside of the United States) .
c. ____ systems report on various segments or business units of the company .
d. Financial accounting develops reports for external parties such as ____ and
e. When managers evaluate the company's performance compared to the plan, they are performing the ____ role of management .
f. CPAs audit the ____ statements of public companies .
g. Companies must follow GAAP (or International Financial Reporting Standards, IRFS, in the case of companies headquartered in many countries outside of the United States) in their ____ systems .
h. Choosing goals and the means to achieve them is the ____ function of management .
i. Decision makers inside a company are the ___ _
E1 -12A Identify skills needed by management accountants (Learning Objective 3) Management accountants need a wide variety of skills for their roles in organizations . These skills can be classified as either technical or nontechnical.
Requirement For each of the following skills, indicate whether it is a technical competency or a non- technical competency for a management accountant.
a. Planning, budgeting, and forecasting
b. Leadership
C. Financial statement analysis
d. Adaptability
e. Strategic thinking
f. Change management
g. Investment decision making
h. Cost management
i. Technology
j. Internal financial reporting
k. Collaboration
I. Process improvement
m. Performance management
n. Customer service
o. Enterprise risk management
p. Decision analysis
q. Communication
r. Ethics
s. Internal controls
t. Business acumen
34 CHAPTER 1
E1-13A Identify users of accounting information (Learning Objective 3) For each of the following users of financial accounting information and managerial accounting information, specify whether the user would primarily use financial accounting information or managerial accounting information or both .
1. Reporter from The Wall Street Journal
2. Regional division managers
3. Potential investors
4. Bookkeeping Department
5. Manager of the Service Department
6. Wall Street analyst
7. Division controller
8. State tax agency auditor
9. External auditor (public accounting firm)
10. Loan officer at the company's bank
11. Boa rd of directors
12. Internal auditor
13. SEC examiner
14. Current stockholders
E1 -14A Classify ethical responsibilities (Learning Objective 4) According to the IMA's Statement of Ethical Professional Practice (Exhibit 1-7), manage- ment accountants should follow four standards : competence, confidentiality, integrity, and credibility . Each of these standards contains specific responsibilities . Classify each of the following responsibilities according to the standard it addresses .
Responsibility:
1. Keep information confidential except when disclosure is authorized or legally required .
2. Disclose all relevant information that could reasonably be expected to influence an intended user's understanding of the reports, analyses, or recommendations .
3. Disclose delays or deficiencies in information, timeliness, processing, or internal con- trols in conformance with organization policy and/or applicable law.
4. Communicate information fairly and objectively .
5. Refrain from using confidential information for unethical or illegal advantage .
6. Inform all relevant parties regarding the appropriate use of confidential information . Monitor subordinates' activities to ensure compliance .
7. Mitigate actual conflicts of interest . Regularly communicate with business associates to avoid apparent conflicts of interest . Advise all parties of any potential conflicts .
8. Maintain an appropriate level of professional expertise by continually developing knowledge and skills.
9. Recognize and communicate professional limitations that would preclude responsible judgment or successful performance of an activity .
10. Perform professional duties in accordance with relevant laws, regulations, and techni- cal standards .
11. Abstain from engaging in or supporting any activity that might discredit the profession .
12. Refrain from engaging in any conduct that would prejudice carrying out duties ethically .
13. Provide decision support information and recommendations that are accurate, clear, concise, and timely .
Introduction to Managerial Accounting 35
E1 -1 SA Equipment purchase cost-benefit analysis (Learning Objective 5) Faced with rising pressure for a $15 per hour minimum wage rate, the farming industry is currently exploring the possible use of robotics to replace some farm workers . The Lettuce Bot is one such robot; its job is to thin out a field of lettuce, removing the least promising buds of lettuce . By removing these weaker plants, the stronger lettuce plants have more room to grow. Assume the following facts:
1. One Lettuce Bot would do the work of 20 farm workers .
2. Each farm worker typically works 40 hours on the lettuce thinning process each year .
3. Each farm worker would earn $15 per hour plus 7.65% payroll tax.
4. The Lettuce Bot is estimated to cost $8,000 plus $500 for delivery .
5. Annual costs of operating the Lettuce Bot are expected to be $1,500 .
While the Lettuce Bot itself may be in workable condition for up to five years, assume that the farm would view its implementation as a one-year experiment.
Requirement Perform a cost-benefit analysis for the first year of implementation to determine whether the Let- tuce Bot would be a financially viable investment if the minimum wage is raised to $15 pe r hour.
E1 -16A Lean production cost-benefit analysis (Learning Objective 5) McIntyre Industries manufactures iPhone case covers . Sarabeth Anderson, the CEO, is trying to decide whether to adopt a lean thinking model. She expects that adopting lean production would save $77,000 in warehousing expenses and $39,600 in spoilage costs . Adopting lean production will require several one-time up-front expenditures : $25,000 for an employee training program, $89,000 to streamline the plant's production process, and $7,000 to identify suppliers that will guarantee zero defects and on-time delivery .
Requirements
1. What are the total costs of adopting lean production?
2. What are the total benefits of adopting lean production?
3. Should the company adopt lean production? Why or why not?
E1 -17 A Identify sustainability efforts as impacting people, planet, or profit (Learning Objective 5)
Sustainability involves more than just the impact of actions on the environment . The triple bottom line recognizes that a company has to measure its impact on its triple bottom line for its long-term viability. To follow are examples of green initiatives recently undertaken at PepsiCo ., Inc. For each example, indicate whether this initiative would primarily impact environmental, social, or economic factors.
a. In 2015, PepsiCo increased its dividend to shareholders .
b. It created a new global ingredient standard in 2014 that helps to ensure ingredient safety and integrity .
c. In 2014, PepsiCo used 23% less water (considered to be a scarce resource) per unit of production than in 2006 .
d. Almost 60% of beverage launches qualified as "Better-For-You" or "Good-For-You" products in 2014 (as opposed to PepsiCo's "Fun-For-You" category) .
e. From 2008 to 2014, PepsiCo held its greenhouse gas emissions stable despite increasing production .
f. PepsiCo strengthened its Responsible Advertising to Children policy . g. The return on PepsiCo's invested capital was above 13% for the fifth year in a row. h. In 2014, PepsiCo increased its amount of recycled content in its packaging by 23% . i. In 2014, 93% of PepsiCo's waste was not sent to landfills. j. In 2014, approximately 20% of PepsiCo's net revenue came from its nutrition business since
it has been making a concerted effort to promote more healthy food and beverage choices . k. During 2014, 95% of PepsiCo's manufacturing sites underwent an independent food
safety audit by the American Institute of Baking . I. Since 2006, PepsiCo has reached more than 1.92 million children in 477 schools in
India through its programs promoting nutrition and physical activity . m. PepsiCo provided access to safe water for 6 million people . n. Forty of PepsiCo's buildings have achieved LEED certification (LEED certification is a
measure of energy efficiency) .
SUSTAINABILITY
36 CHAPTER 1
EXERCISES Group B E1 -18B Define key terms (Learning Objectives 1 & 2)
Complete the following statements with one of the terms listed here . You may use a term more than once, and some terms may not be used at all.
Budget
Controlling
Creditors
Financial accounting
Managerial accounting
Managers
Planning
Shareholders
a. U.S. companies must follow GAAP (or International Financial Reporting Standards, IFRS, in the case of companies headquartered in many countries outside of the United States) in their ____ systems.
b. Financial accounting develops reports for external parties such as ____ and
c. When managers evaluate the company's performance compared to the plan, they are performing the ____ role of management .
d. ____ are decision makers inside a company .
e. ____ provides information on a company's past performance to external parties .
f. ____ systems are not restricted by GAAP (or International Financial Reporting Standards, IFRS, in the case of companies headquartered in many countries outside of the United States) but are chosen by comparing the costs versus the benefits of the system .
g. Choosing goals and the means to achieve them is the ____ function of
h.
i.
management . ____ systems report on various segments or business units of the company .
____ statements of public companies are audited annually by CPAs.
E1-19B Identify skills needed by management accountants (Learning Objective 3)
Management accountants need a wide variety of skills for their roles in organizations . These skills can be classified as either technical or nontechnical.
Requirement
For each of the following skills, indicate whether it is a technical competency or a non- technical competency for a management accountant .
a. Leadership
b. Communication
C. Collaboration
d. Internal controls
e. Change management
f. Cost management
g. Investment decision making
h. Technology
i. Customer service
j. Financial statement analysis
k. Business acumen
I. Performance management
m. Adaptability
n. Enterprise risk management
o. Planning, budgeting, and forecasting
p. Decision analysis
q. Internal financial reporting
r. Ethics
s. Process improvement
t. Strategic thinking
Introduction to Managerial Accounting 37
E1 -20B Identify users of accounting information (Learning Objective 3) For each of the following users of financial accounting information and managerial accounting information, specify whether the user would primarily use financial accounting information or managerial accounting information, or both .
1. Internal auditor
2. Potential shareholders
3. Loan officer at the company's bank
4. Manager of the Sales Department
5. Bookkeeping Department
6. Managers at regional offices
7. IRS agent
8. Current shareholders
9. Wall Street analyst
10. News reporter
11. Company controller
12. Board of directors
13. SEC employee
14. External auditor (public accounting firm)
E1 -21 B Classify ethical responsibilities (Learning Objective 4) According to the IMA's Statement of Ethical Professional Practice (reproduced in the chapter}, management accountants should follow four standards: competence, confiden- tiality, integrity, and credibility . Each of these standards contains specific responsibilities . Classify each of the following responsibilities according to the standard it addresses.
1. Communicate information fairly and objectively .
2. Recognize and communicate professional limitations that would preclude responsible judgment or successful performance of an activity .
3. Mitigate actual conflicts of interest. Regularly communicate with business associates to avoid apparent conflicts of interest. Advise all parties of any potential conflicts.
4. Provide decision support information and recommendations that are accurate, clear, concise, and timely.
5. Abstain from engaging in or supporting any activity that might discredit the profession .
6. Disclose all relevant information that could reasonably be expected to influence an intended user's understanding of the reports, analyses, or recommendations .
7. Inform all relevant parties regarding the appropriate use of confidential information . Monitor subordinates' activities to ensure compliance .
8. Perform professional duties in accordance with relevant laws, regulations, and techni- cal standards .
9. Refrain from engaging in any conduct that would prejudice carrying out duties ethically .
10. Keep information confidential except when disclosure is authorized or legally required.
11. Disclose delays or deficiencies in information, timeliness, processing, or internal con- trols in conformance with organization policy and/or applicable law.
12. Refrain from using confidential information for unethical or illegal advantage .
13. Maintain an appropriate level of professional expertise by continually developing knowledge and skills.
3 8 CHAPTER 1
SUSTAINABILITY
E1 -22B Equipment purchase cost-benefit analysis (Learning Objective 5) Faced with rising pressure for a $15 per hour minimum wage rate, the farming industry is currently exploring the possible use of robotics to replace some farm workers . The Lettuce Bot is one such robot; its job is to thin out a field of lettuce, removing the least promising buds of lettuce . By removing these weaker plants, the stronger lettuce plants have more room to grow. Assume the following facts:
1. One Lettuce Bot would do the work of 25 farm workers .
2. Each farm worker typically works 50 hours on the lettuce thinning process each year .
3. Each farm worker would earn $15 per hour plus 7 .65% payroll tax .
4. The Lettuce Bot is estimated to cost $9,500 plus $1,000 for delivery .
5. Annual costs of operating the Lettuce Bot are expected to be $2,500 .
While the Lettuce Bot itself may be in workable condition for up to five years, assume that the farm would view its implementation as a one-year experiment .
Requirement Perform a cost-benefit analysis for the first year of implementation to determine whether the Lettuce Bot would be a financially viable investment if the minimum wage is raised to $15 per hour.
E1 -23B Lean production cost-benefit analysis (Learning Objective 5) Pittinger Industries manufactures iPhone case covers . Jeanne Thompson, the CEO, is trying to decide whether to adopt a lean thinking model. She expects that adopting lean production would save $63,000 in warehousing expenses and $39,600 in spoilage costs . Adopting lean production will require several one-time up-front expenditures: $11,500 for an employee training program, $41,500 to streamline the plant's production process, and $7,500 to identify suppliers that will guarantee zero defects and on-time delivery .
Requirements
1. What are the total costs of adopting lean production?
2. What are the total benefits of adopting lean production?
3. Should the company adopt lean production? Why or why not?
E1 -24B Identify sustainability efforts as impacting people, planet, or profit (Learning Objective 5)
Sustainability involves more than just the impact of actions on the environment . The triple bottom line recognizes that a company has to measure its impact on its triple bottom line for its long-term viability . Following are examples of green initiatives recently undertaken at The Coca-Cola Company . For each example, indicate whether this initiative would pri- marily impact environmental, social, or economic factors .
a. Increased the number of countries where reduced-, low-, or no-calorie products rep- resent more than 20% of the local product lineup.
b. For the twelfth consecutive year, improved overall water efficiency in manufacturing . c. Achieved a 21% improvement in energy efficiency as compared to 2004 . d. Generated a profit for Coca-Cola's shareholders .
e. Worked with partners to recover and recycle the equivalent of 48% of bottles and cans used for finished beverages .
f. Exceeded the 2014 goal of 89% of direct suppliers' compliance with Coca-Cola's Sup- plier Guiding Principles (for human and workplace rights) .
g. By 2014, Coca-Cola reduced the weight of its products sold by 15% since 2008 . h. By the end of 2014, 98% of Coca-Cola-owned facilities had achieved compliance with
its Human Rights Policy. i. Replaced a significant portion of the plastic used in its bottles with a plant-based material. j. As of the end of 2014, 43% of Coca-Cola's U.S. workforce was multicultural.
k. Generated a positive economic benefit in every community in which Coca-Cola has facilities in the United States .
I. By the end of 2014, almost 80% of Coca-Cola's plants had achieved both the ISO 9001 Qual- ity Management standard and the FSSC 22000 Food Safety Management System standard .
m. Reduced emissions from manufacturing in developed countries by 13% since 2004 . n. Lost-time incident (accident) rate fell from 4 .1 incidents per 200,000 hours worked in
2010 to 1.9 incidents per 200,000 hours worked in 2014 .
Introduction to Managerial Accounting 39
PROBLEMS Group A P1 -25A Management processes and accounting information (Learning
Objectives 1 & 2)
Sarah Miracle has her own chain of music stores, Miracle Music . Her stores sell musical instruments, sheet music, and other related items . Music lessons and instrument repair are also offered through the stores . Miracle Music also has a website that sells music merchandise . The store has a staff of 80 people working in six departments: Sales, Repairs, Lessons, Web Development, Accounting, and Human Resources . Each depart- ment has its own manager .
Requirements
1. For each of the six departments, describe at least one decision/action for each of the three stages of management (planning, directing, and controlling) . Prepare a table similar to the following for your answer:
Sales
Repairs
Lessons
Web Development
Accounting
Human Resources
Planning Directing Controlling
2. For each of the decisions/actions you described in Part 1, identify what information is needed for that decision/action. Specify whether that information would be gen- erated by the financial accounting system or the managerial accounting system at Miracle Music .
P1 -26A Ethical dilemmas (Learning Objective 4) Barb Perot is the new controller for EduTechno Software, which develops and sells edu- cational software . Shortly before the December 31 fiscal year-end, Tony Cattrall, the com- pany president, asks Perot how things look for the year-end numbers. He is not happy to learn that earnings growth may be below 15% for the first time in the company's five-year history. Cattrall explains that financial analysts have again predicted a 15% earnings growth for the company and that he does not intend to disappoint them . He suggests that Perot talk to the assistant controller, who can explain how the previous con- troller dealt with this situation. The assistant controller suggests the following strategies:
a. Persuade suppliers to postpone billing until January 1.
b. Record as sales certain software awaiting sale that is held in a public warehouse.
c. Delay the year-end closing a few days into January of the next year so that some of next year's sales are included as this year's sales .
d. Reduce the allowance for bad debts (and bad debts expense) .
e. Postpone routine monthly maintenance expenditures from December to January .
Requirement Which of these suggested strategies are inconsistent with IMA standards? What should Perot do if Cattrall insists that she follow all of these suggestions?
40 CHAPTER 1
P1 -27 A ERP cost-benefit analysis (Learning Objective 5) As CEO of Aqua Marine, Ca rrie Easton knows it is important to control costs and to respond quickly to changes in the highly competitive boat-building industry . When Rose Consulting proposes that Aqua Marine invest in an ERP system, she forms a team to evaluate the proposal : the plant engineer, the plant foreman, the systems specialist, the human resources director, the marketing director, and the management accountant .
A month later, management accountant Mark Cole reports that the team and Rose estimate that if Aqua Marine implements the ERP system, it will incur the following costs :
a. $435,000 in software costs
b. $95,000 to customize the ERP software and load Aqua Marine's data into the new ERP system
c. $105,000 for employee training
The team estimates that the ERP system should provide several benefits :
a. More efficient order processing should lead to savings of $105,000 .
b. Streamlining the manufacturing process so that it maps into the ERP system will cre- ate savings of $125,000 .
c. Integrating purchasing, production, marketing, and distribution into a single system will allow Aqua Marine to reduce inventories, saving $225,000 .
d. Higher customer satisfaction should increase sales, which, in turn, should increase profits by $155,000 .
Requirements
1. If the ERP installation succeeds, what is the dollar amount of the benefits? 2. Should Aqua Marine install the ERP system? Why or why not? Show your calculations . 3. Why did Easton create a team to evaluate Rose's proposal? Consider each piece of
cost-benefit information that management accountant Cole reported . Which person on the team is most likely to have contributed each item? (Hint: Which team member is likely to have the most information about each cost or benefit?)
P1 -28A Online order system cost-benefit analysis (Learning Objective 5) Ferguson Gas wants to move its sales order system on line . Under the proposed system, gas stations and other merchants will use a secure site to check the availability and cur- rent price of various products and place an order . Currently, customer service representa- tives take dealers' orders over the phone; they record the information on a paper form, then manually enter it into the firm's computer system .
CFO Stacey Wilson believes that dealers will not adopt the new on line system unless Ferguson Gas provides financial assistance to help them purchase or upgrade their com- puter systems . Wilson estimates this one-time cost at $760,000 . Ferguson Gas will also have to invest $160,000 in upgrading its own computer hardware . The cost of the soft- ware and the consulting fee for installing the system will be $220,000 . The on line system will enable Ferguson Gas to eliminate 25 clerical positions . Wilson estimates that the benefits of the new system's lower labor costs will have saved the company $1,340,000 .
Requirement Use a cost-benefit analysis to recommend to Wilson whether Ferguson Gas should proceed with the online ordering system . Give your reasons, showing supporting calculations .
P1 -29A Continuation of P1 -28A: revised estimates (Learning Objective 5) Wilson revises her estimates of the benefits from the new system's lower labor costs as calculated in P1-28A. She now thinks the savings will be only $935,000 .
Requirements
1. Compute the expected benefits of the on line ordering system .
2. Would you recommend that Ferguson Gas accept the proposal?
3. Before Wilson makes a final decision, what other factors should she consider?
Introduction to Managerial Accounting 41
PROBLEMS Group B P1 -30B Management processes and accounting information (Learning
Objectives 1 & 2)
Bryan Haas has his own electronics retail chain, TechnoGeek . His stores sell computer parts, audiovisual equipment, consumer electronics, and related items . Custom computer building and electronics repair are also offered . In addition, TechnoGeek has a website to sell its merchandise . The store has a staff of 90 people working in six departments: Sales, Customization, Repairs, Web Development, Accounting, and Human Resources . Each department has its own manager .
Requirements
1. For each of the six departments, describe at least one decision/action for each of the three stages of management (planning, directing, and controlling) . Prepare a table similar to the following for your answer:
Sales
Repairs
Customization
Web Development
Accounting
Human Resources
Planning Directing Controlling
2. For each of the decisions/actions you described in Part 1, identify what information is needed for that decision/action. Specify whether that information would be gen- erated by the financial accounting system or the managerial accounting system at TechnoGeek .
P1 -31 B Ethical dilemmas (Learning Objective 4) Maria Dees is the new controller for Harmony Tennis, a designer and manufacturer of ten- nis attire . Shortly before the December 31 fiscal year-end, Harmony Sapp (the company president) asks Dees how things look for the year-end numbers . Sapp is not happy to learn that earnings growth may be below 10% for the first time in the company's five-year history . Sapp explains that financial analysts have again predicted a 12% earnings growth for the company and that she does not intend to disappoint them . She suggests that Dees talk to the assistant controller, who can explain how the previous controller dealt with this situation . The assistant controller suggests the following strategies :
a. Postpone planned advertising expenditures from December to January .
b. Do not record sales returns and allowances on the basis that they are individually immaterial.
c. Persuade retail customers to accelerate January orders to December .
d. Reduce the allowance for bad debts (and bad debts expense) .
e. Harmony Tennis ships finished goods to public warehouses across the country for temporary storage until it receives firm orders from customers . As Harmony Tennis receives orders, it directs the warehouse to ship the goods to nearby customers . The assistant controller suggests recording goods sent to the public warehouses as sales .
Requirement Which of these suggested strategies are inconsistent with IMA standards? What should Dees do if Sapp insists that she follow all of these suggestions?
42 CHAPTER 1
P1 -32B ERP cost-benefit analysis (Learning Objective 5) As CEO of Riverside Marine, Rachel Moore knows it is important to control costs and to respond quickly to changes in the highly competitive boat-building industry . When Ger- big Consulting proposes that Riverside Marine invest in an ERP system, she forms a team to evaluate the proposal: the plant engineer, the plant foreman, the systems specialist, the human resources director, the marketing director, and the management accountant .
A month later, management accountant Miles Cobalt reports that the team and Ger- big estimate that if Riverside Marine implements the ERP system, it will incur the follow- ing costs :
a. $390,000 in software costs
b. $85,000 to customize the ERP software and load Riverside Marine's data into the new ERP system
c. $112,000 for employee training
The team estimates that the ERP system should provide several benefits :
a. More efficient order processing should lead to savings of $185,000 .
b. Streamlining the manufacturing process so that it maps into the ERP system will cre- ate savings of $255,000 .
c. Integrating purchasing, production, marketing, and distribution into a single system will allow Riverside Marine to reduce inventories, saving $215,000 .
d. Higher customer satisfaction should increase sales, which, in turn, should increase profits by $150,000 .
Requirements
1. If the ERP installation succeeds, what is the dollar amount of the benefits?
2. Should Riverside Marine install the ERP system? Why or why not? Show your calculations .
3. Why did Moore create a team to evaluate Gerbig's proposal? Consider each piece of cost-benefit information that management accountant Cobalt reported . Which person on the team is most likely to have contributed each item? (Hint: Which team member is likely to have the most information about each cost or benefit?)
P1 -33B Online order system cost-benefit analysis (Learning Objective 5) Union Gas wants to move its sales order system online. Under the proposed system, gas stations and other merchants will use a secure site to check the availability and current price of various products and place an order . Currently, customer service representatives take dealers' orders over the phone; they record the information on a paper form, then manually enter it into the firm's computer system .
CFO Kate Bronson believes that dealers will not adopt the new online system unless Union Gas provides financial assistance to help them purchase or upgrade their computer network . Bronson estimates this one-time cost at $765,000. Union Gas will also have to invest $150,000 in upgrading its own computer hardware. The cost of the software and the consulting fee for installing the system will be $240,000 . The on line system will en- able Union Gas to eliminate 25 clerical positions . Bronson estimates that the new system's lower labor costs will have saved the company $1,370,000.
Requirement Use a cost-benefit analysis to recommend to Bronson whether Union Gas should proceed with the on line ordering system . Give your reasons, showing supporting calculations .
P1 -34B Continuation of P1 -33B: revised estimates (Learning Objective 5) Consider the Union Gas proposed entry into the on line ordering system in P1-33B . Bronson revises her estimates of the benefits from the new system's lower labor costs . She now thinks the savings will be only $936,000 .
Requirements
1. Compute the expected benefits of the on line ordering system .
2. Would you recommend that Union Gas accept the proposal?
3. Before Bronson makes a final decision, what other factors should she consider?
Introduction to Managerial Accounting 43
Serial Case C1 -35 Discuss how managerial accounting can be used at Caesars Palace
(Learning Objectives 1, 2, 3, 4, and 5)
Note: This story is the first part of the Caesars Entertainment Corporation serial case contained in every chapter in this textbook.
Caesars Palace® Las Vegas, owned and operated by Caesars Entertainment Corporation (CZR}, opened in 1966 . The Nevada hotel-and-casino complex has been featured in several movies includ- ing Rain Man, Iron Man, and The Hangover Part Ill. Caesars Palace is the twelfth largest hotel in the world .17 Caesars Palace® Las Vegas, at the start of 2015, included six towers (named Augustus, NOBU Hotel, Julius (formerly named Roman), Palace, Octavius, and Forum) containing almost 4,000 guest rooms. Beyond guest accommodations, the complex also included casinos, retail shops, restaurants, nightclubs, a 4,296-seat entertainment venue, and a large convention facility.
Caesars Palace ® Las Vegas made headlines when it undertook a $75 million renovation . In mid-September 2015, the hotel closed its then-named Roman Tower, which was last updated in 2001, and started a major renovation of the 567 rooms housed in that tower . On January 1, 2016, the newly renamed Julius Tower reopened, replacing the Roman Tower. In addition to renovating the existing rooms and suites in the former Roman Tower, 20 guest rooms were added to the tower.
Each guest room in the Julius Tower features designer furniture, including beds boasting a custom-upholstered headboard, thick carpet, contemporary paint colors, a 55-inch flat-screen TV, and upscale artwork . Each guest room has a stocked minibar, likely offering such stan- dard favorites as gummy bears, candy bars, beer, vodka, water, carbonated soft drinks, chips, and other assorted snacks and beverages . Each bathroom has a double-sink floating vanity, custom-lighted vanity mirrors, a stone shower with two glass sides, and both a rain shower and a hand-held showerhead . In-room toiletries boast the luxurious Gilchrist & Soames-branded soap and shampoo .
With the renovation completed, Caesars expects the Julius Tower room rate to aver- age around $149 per night . This increase, a $25 or 20 .2% increase, reflects, in part, the room improvements .
Requirement What types of decisions might the management of Caesars Palace® Las Vegas need to make over the next several years? In other words, how might managerial accounting information be useful to the management of Caesars Palace ® Las Vegas?
17Source: https://en.wikipedia.org/wik i/List_of_largest_hotels_in_the_world, as of January 8, 2016.
44 CHAPTER 1
CRITICAL THINKING Discussion & Analysis A 1-36 Discussion Questions
1. What are the three main areas of management's responsibility? How are these three areas inter- related? How does managerial accounting support each of the responsibility areas of managers?
2. What is the Sarbanes-Oxley Act of 2002 (SOX)? How does SOX affect financial accounting? How does SOX impact managerial accounting? Is there any overlap between financial and managerial accounting in terms of the SOX impact? If so, what are the areas of overlap?
3. Why is managerial accounting more suitable for internal reporting than for financial accounting?
4. How can what is taught in managerial accounting help you in other careers other than accounting?
5. A company currently has all of its managerial accountants reporting to the controller . What might be inefficient about this organizational structure? How might the company restructure? What benefits would the restructuring offer?
6. What skills are required of a management accountant? In what college courses are these skills taught or developed? What skills would be further developed in the workplace?
7. What is the Institute of Management Accountants (IMA)? What is the American Institute of Certified Public Accountants? How could being a member of a professional organiza- tion help a person's career?
8. How might a Certified Management Accountant (CMA) certification benefit a person in his or her career? What skills are assessed on the CMA exam?
9. What are the four ethical standards in the Institute of Management Accountants' State- ment of Ethical Professional Practice? Describe the meaning of each of the four stan- dards. How does each of these standards impact planning, directing, and controlling?
10. What business trends are influencing managerial accounting today? How do these trends impact management accountants' roles in the organization?
11. The effect of sustainability on the planet (environment) is probably the most visible com- ponent of the triple bottom line. For a company with which you are familiar, list two ex- amples of its sustainability efforts related to the planet .
12. One controversial area regarding sustainability is whether organizations should use their sustainability progress and activities in their advertising . Do you think a company should publicize its sustainability efforts? Why or why not?
Application & Analysis Mini Cases
A 1-37 Accountants and Their Jobs
Basic Discussion Questions
1. When you think of an accountant, whom do you picture? Do you personally know anyone (family member, friend, relative) whose chosen career is accounting? If so, does the person "fit" your description of an accountant or not?
2. Before reading this chapter, what did you picture accountants doing, day-in and day-out, at their jobs? From where did this mental picture come (e.g ., movies, first accounting class, speaking with accountants, etc .)?
3. What skills do employers value highly? What does that tell you about "what accountants do" at their companies?
4. Many accounting majors start their careers in public accounting. Do you think most of them stay in public accounting? Discuss what you consider to be a typical career track for accounting majors .
5. If you are not an accounting major, how do the salaries of accountants compare with those of your chosen field? How do the opportunities compare (i.e., demand for accountants)?
Introduction to Managerial Accounting 45
A 1-38 Ethics at Enron Watch the movie Enron: The Smartest Guys in the Room (Magnolia Home Entertainment, 2005, Los Angeles, California) .
Basic Discussion Questions
1. Do you think such behavior is common at other companies, or do you think this was a fairly isolated event?
2. How important is the "tone at the top" (the tone set by company leadership)?
3. Do you think you could be tempted to follow along if the leadership at your company had the same mentality as the leadership at Enron, or do you think you would have the cour- age to "just say no" or even be a "whistle-blower"?
4. Why do you think some people can so easily justify (at least to themselves) their unethical behavior?
5. In general, do you think people stop to think about how their actions will affect other people (e.g ., the elderly in California who suffered due to electricity blackouts) or do they just "do their job"?
6. What was your reaction to the psychology experiment shown in the DVD? Studies have shown that unlike the traders at Enron (who received large bonuses), most employees really have very little to gain from following a superior's directive to act unethically . Why then do some people do it?
7. Do you think people weigh the potential costs of acting unethically with the potential benefrts?
8. You are a business student and will someday work for a company or own a business . How will watching this movie impact the way you intend to conduct yourself as an employee or owner?
9. The reporter from Fortune magazine asked the question, "How does Enron make its money?" Why should every employee and manager (at every company) know the answer to this question?
10. In light of the "mark-to-market" accounting that enabled Enron to basically record any profit it wished to record, can you understand why some of the cornerstones of financial accounting are "conservatism" and "recording transactions at historical cost"?
11. How did employees of Enron (and employees ofthe utilities company in Oregon) end up losing billions in retirement funds?
A 1-39 Interviewing a local company about sustainability (Learning Objective 5) In this project, you will be conducting an interview about sustainability efforts at a local organiza- tion . Find a local company or organization with which you are familiar . Arrange an interview with a manager from that organization . Before the interview, do a search on the Internet about sustainability efforts of companies in that same industry so that you can ask related questions. Use the following questions to start your interview; add relevant questions related to what you discover through your Internet search about sustainability efforts at similar companies . After the interview, write up a report of what you found during the interview . Conclude your report with your overall assessment of that organization's sustainability efforts .
1. What is the company's primary product or service? (Note: You should be able to answer this question BEFORE your interview .)
2. Does your company have a stated policy on sustainability? (Note: The company might refer to "green" practices or use some other similar term rather than using the exact term of "sustainability .") What is the policy?
3. How would this manager define "sustainability"? Is the manager's definition similar to the definition of "sustainability" in this chapter?
4. Regardless of whether the company has a sustainability policy, what sustainability efforts does the company make with respect to the environment? For example, does the com- pany recycle its waste? What specific types of waste are recycled? Does the company purchase recycled-content products?
5. Is the amount (or percentage) of waste that is recycled tracked in a reporting system? Who gets reports on the organization's recycling efforts?
SUSTAINABILITY
46 CHAPTER 1
REAL LIFE
6. How does the company measure its impact on the environment (if it does)? (For example, does it measure its carbon footprint in total? Does it measure the carbon footprint of indi- vidual projects?)
7. Does the company do any external reporting of sustainability? If so, how long has the company been reporting on its sustainability efforts? If the company does not do any sustainability reporting at the current time, does it anticipate starting to report on its sustainability efforts in the near future?
8. In the manager's opinion, is sustainability important within that organization's industry? Why or why not?
A 1-40 Ethics and casual conversations (Learning Objective 4)
Jane is an accountant at Merelix, a large international firm where she works on potential acqui- sitions . When Merelix is preparing to acquire a company, Jane is involved in filing the neces- sary paperwork with the Securities and Exchange Commission (SEC).
Jane has been dating Tom for two years; they are now discussing marriage. Tom works as a salesperson for a golf equipment distributor .
Over the past two years, Jane has talked with Tom about what she's doing at work . She does not go into great detail, but does occasionally mention company names . Jane has given her phone passcode to Tom so he can answer calls for her or look things up for her when she's the one driv- ing . Tom has read some of her emails by using the phone passcode . He has also eavesdropped on a few phone conversations she has had when a colleague calls her from work with a question .
Unbeknownst to Jane, Tom has been sharing the information he has gotten from her with his stockbroker friend, Allen . Tom will call Allen to give him a "heads up" that Jane's company is going to be acquiring another company soon . Allen will then place an order to buy the stock of the company and will later split the profits with Tom .
Jane has not shared any information intentionally, nor has she directly profited from it.
Requirements Using the IMA Statement of Ethical Professional Practice as an ethical framework, answer the following questions :
1. What is (are) the ethical issue(s) in this situation?
2. What are Jane's responsibilities as a management accountant?
3. Has Jane violated any part of the IMA Statement of Ethical Professional Practice? Sup- port your answer .
A 1-41 Using managerial accounting information to manage a Broadway production (Learning Objectives 1 and 2)
The Shubert Organization operates 20 theaters, including 17 on Broadway . It has brought hun- dreds of shows to Broadway over the decades, including The Phantom of the Opera, Cats, and Les Miserables. Several of its shows have been in the news in recent yea rs including :
Mamma Mia! The Broadway musical Mamma Mia! moved from the Winter Garden Theatre to the Broad- hurst Theatre, both of which are on Broadway in New York City. Mamma Mia! will save up to $100,000 per week 18 in operating costs due to the Broadhurst's smaller size; the Broadhurst seats 1,160, while the Winter Garden seats 1,530 . Theatre experts estimate the show's weekly costs to be approximately $600,000 to $700,000, and its weekly ticket sales are usually in the mid- to high-six-figure range .
Once Once is a Tony Award-winning show on Broadway also produced by the Shubert Organization . Once is a musical about an Irish musician and a Czech immigrant who are drawn together by their shared love of music . Once opened on Broadway in March 2012. The show earned back the amount that the Shubert Organization had invested in it after just 21 weeks (169 perfor- mances) .19 The show continues its run on Broadway .
18 "'Mamma Mia!' to Move, " The New York Times , Apr il 18, 2013, retr ieved from http ://artsbeat .blogs .nytimes. com/2013/04/18/mamma-mia-to-move/ on Ju ly 1, 2013. 19
" http:/ /evamere .com/screen-to-stage-musical-transfer-once-recoups-i n-record-time/
Introduction to Managerial Accounting 47
Memphis
Another Shubert-produced musical, Memphis, is loosely based on the story of a Memphis disc jockey (DJ) who was one of the first white DJs to play black music in the 1950s. Memphis was composed by David Bryan, the keyboard player of the band Bon Jovi. The show opened on Broadway in the Shubert Theatre in October 2009 and won several awards, including four Tony Awards. The Shubert Organization had planned to run Memphis through November 2012, but closed the show in August 2012 because ticket revenues could not support the longer run. Instead of finding another show to use the Shubert Theatre between August 2012 and April 2013, when the show Matilda was scheduled to open, the Shubert Organization decided to use the time to renovate the theater.
Questions
1. For each show that the Shubert Organization produces, what type of financial ac- counting information would be generated or recorded?
2. What information would producers of Mamma Mia! have needed to make the deci- sion to move the show to a different theatre? What information would be provided by the financial accounting system? What information would be provided by the man- agement accounting system?
3. What information would the producers of Once have needed to calculate that the original investment of the show had been earned? What information would producers need to decide to keep the show open? What information would be provided by the financial accounting system? What information would be provided by the manage- ment accounting system?
4. What information would the producers of Memphis have needed to decide to close the show early? What information would the Shubert Organization management have needed to decide to renovate the theater rather than produce another show after Memphis closed its run? What information would be provided by the financial ac- counting system? What information would be provided by the management account- ing system?
Try It Solutions page 11:
1. True
2. False. Management accounting is geared toward helping internal managers run the company efficiently and effectively.
3. True
4. True
5. True
6. False. Management accountants must be able to effectively communicate with people throughout the organization. As a result, they need to have strong oral and written communication skills.
7. True
8. False. The IMA (Institute of Management Accountants) issues the CMA certification. However, the AICPA has recently instituted the CGMA designation for qualified CPAs who have experience in business and industry.
page 24:
1. True
2. False. Big data is driving most business decisions.
3. True
4. True
5. False. Service makes up the largest sector of the U.S. economy.
6. False. Globalization has several significant implications for management accounting.
7. False. These types of systems are known as enterprise resource planning (ERP) systems.
8. True
Building Blocks of Managerial Accounting
Learning Objectives
lev rad in/Alamy
Source: http://www .toyota-global.com/company/vision _philosophy/ toyota _globa l_vision _2020.htm l; http://www.statista .com/ statistics/275520/ranking-okar-manufacturers-based-on-globa l-sales/
• 1 Distinguish among service, merchandising, and manufacturing companies
• 2 Describe the value chain and its elements
• 3 Distinguish between direct and indirect costs
• 4 Identify product costs and period costs
• 5 Prepare the financial statements for service, merchandising, and manufacturing companies
• 6 Describe costs that are relevant and irrelevant for decision making
• 7 Classify costs as fixed or variable and calculate total and average costs at differ- ent volumes
As the world's largest automotive manufacturer, Toyota has been guided by a global vision designed "to lead the way to the future of mobility, enriching
lives around the world with the safest and most responsible ways of moving people ." In order
to achieve this vision, company managers must focus on researching and developing new, safe,
and environmentally friendly technologies, and on designing, marketing, and distributing new
models that will appeal to a diverse array of global markets . Toyota must also produce vehicles
in the most efficient manner possible and provide customers with exceptional post-sales service .
All of these business activities, which cost money to perform, impact Toyota's bottom line by
driving market share and sales revenue . Toyota's keys to financial success include its focus on
performing these business activities as cost efficiently as possible and using cost and revenue in-
formation to make profitable business decisions. In this chapter, we discuss the costs incurred by
these different business activities: costs that both managers and accountants must understand
in order to make profitable business decisions .
Building Blocks of Managerial Accounting 49
So far, we have seen how managerial accounting provides information that managers use to run their businesses more efficiently. Managers must understand basic mana- gerial accounting terms and concepts before they can use the information to make good decisions. This terminology provides the common ground through which managers and accountants communicate. Without a common understanding of these concepts, man- agers may ask for (and accountants may provide) the wrong information for making decisions. As you will see, different types of costs are useful for different purposes. Both managers and accountants must have a clear understanding of the types of costs that are relevant to the decision at hand.
What Are the Most Common Business Sectors and Their Activities? Before we talk about specific types of costs, let's consider the three most common types of companies and the business activities they perform.
Service, Merchandising, and Manufacturing Companies Recall from Chapter 1 that many companies are beginning to adhere to the notion of a triple bottom line, in which the company's performance is evaluated not only in terms of profitability, but also in terms of its impact on people and the planet. Even so, for a busi- ness to flourish and grow in the long run, it will need to generate economic profits that are sufficiently large to attract and retain investors, as well as fuel future business expan- sion. Companies typically generate profit through one of three basic business models: they provide a service, they sell merchandise, or they manufacture products.
Service Companies Service companies are in business to sell intangible services-such as health care, insur- ance, banking, and consulting. Recall from Chapter 1 that service firms now make up the largest sector of the U.S. economy. Because these types of companies sell services, they generally don't carry inventory. Some service providers carry a minimal amount of sup- plies inventory; however, this inventory is typically used for internal operations-not sold for profit. Service companies incur costs to provide services, advertise, and develop new services. For many service providers, salaries and benefits make up the majority of their costs.
Merchandising Companies
Merchandising companies such as Walmart and Best Buy resell tangible products they buy from manufacturers and suppliers. For example, Walmart buys clothing, toys, and elec- tronics and resells them to customers at higher prices than what it pays for these goods. Merchandising companies include retailers (such as Walmart) and wholesalers. Retailers sell to consumers like you and me. Wholesalers, often referred to as "middlemen," buy products in bulk from manufacturers, mark up the prices, and then sell those products to retailers.
Because merchandising companies are in business to sell tangible goods, they carry a substantial amount of inventory. The cost of inventory includes the cost merchan- disers pay for the goods plus all costs necessary to get the merchandise in place and ready to sell, such as freight-in costs and any import duties or tariffs paid on merchan- dise purchased from overseas suppliers. A merchandiser's balance sheet has just one inventory account called "Inventory" or "Merchandise Inventory." Besides incurring inventory-related costs, merchandisers also incur costs to operate their retail stores and websites, advertise, research new products and new store locations, and provide customer service.
1 Distinguish among '-._ - service, merchandisiri·g,
and manufacturing ·. companies
50 CHAPTER 2
Manufacturing Companies
Manufacturing companies use labor, plant, and equipment to convert raw materials into new finished products. For example, Toyota converts steel, tires, and fabric into high-performance vehicles using production labor and advanced manufacturing equipment. The vehicles are then sold to car dealerships at a price that is high enough to cover costs and generate a profit.
As shown in Exhibit 2-1, manufacturers carry three types of inventory:
1. Raw materials inventory: All raw materials that will be used in manufacturing. Toy- ota's raw materials include steel, glass, tires, upholstery fabric, engines, and other automobile components. They also include other physical materials used in the plant, such as machine lubricants and janitorial supplies.
2. Work in process inventory: Goods that are partway through the manufacturing pro- cess but not yet complete. At Toyota, the work in process inventory consists of par- tially completed vehicles.
3. Finished goods inventory: Completed goods that have not yet been sold. Toyota is in business to sell completed cars, not work in process. Once the vehicles are com- pleted, they are no longer considered work in process, but rather they become part of finished goods inventory.
EXHIBIT 2-1 Manufacturers' Three Types of Inventory
Raw materials inventory Finished goods inventory
- - *!IP -~j
Exhibit 2-2 summarizes the differences among service, merchandising, and manufac- turing companies.
EXHIBIT 2-2 Serv ice, Merchandis ing, and Manufactur ing Companies
Examples
Primary Output
Type(s) of Inventory
Service Companies
Southwest Airlines
Bank of America
Progressive Insurance
Goldman Sachs
Intangible services
None
Merchandising Companies
Amazon.com
Best Buy
Walman
The Home Depot
Tangible products purchased
from manufacturers and
suppliers
Inventory ( or Merchandise
Inventory)
Manufacturing Companies
Procter & Gamble
General Mills
Apple
Toyota
New tangible products made
using raw materials,
labor, and production
equipment
Raw materials inventory
Work in process inventory
Finished goods inventory
Building Blocks of Managerial Accounting 51
lil•U•: What type of company is Chipotle?
Answer: Some companies don't seem to fit nicely into one of the three categories previously discussed. For example, Chipotle has some elements of a service company (it serves hungry patrons), some elements of a manufacturing company (employees convert raw ingredients into finished meals}, and some elements of a merchandising company (it sells ready-to-serve bottled drinks) . Despite all of these different operating activities, restaurants are considered to be in the service sector.
As the "Stop & Think" feature shows, not all companies are strictly service, merchandising, or manufacturing firms. Recall from Chapter 1 that the U.S. economy is shifting more toward service-based companies. Many traditional manufacturers, such as General Electric (GE) and Ford, have developed profitable service segments that add additional profit to the company's bottom line. Even merchandising firms are getting into the "service game." For example, retailers often sell extended warranties on products rang- ing from furniture and major appliances to sporting equipment and consumer electronics. While the merchandiser recognizes a liability for these warranties, the price charged to customers for the war- ranties greatly exceeds the company's cost of fulfilling its warranty obligations, thus providing additional profit to the merchandiser.
II Why is this important?
Which Business Activities Make Up the Value Chain?
"All employees should have an
understanding of their company's basic business model. The Enron scandal was finally brought to light as a result of someone seriously asking, "How does this company actually
make money?" If the business model does not make logical sense,
Many people describe Toyota, General Mills, and Apple as man- ufacturing companies. But it would be more accurate to say that
something fishy may be going on."
these are companies that do manufacturing. Why? Because companies that do manu- facturing also do many other things. For example, even though Apple is a manufactur- ing company, it may be best known for its technological design innovations. Likewise, although Toyota is a manufacturer, it also conducts research to determine what type of new technology to integrate into next year's models. Toyota designs the new models based on its research and then produces, markets, distributes, and services the cars. These activi- ties form Toyota's value chain-the activities that add value to the company's products and services. The value chain is pictured in Exhibit 2-3.
EXHIBIT 2-3 The Value Chain
Value Chain
The value chain activities also cost money. To set competitive, yet profitable selling prices, Toyota must consider all of the costs incurred along the value chain, not just the costs incurred in manufacturing vehicles. Let's briefly consider some of the costs incurred in each element of the value chain. 1
1 Toyota Motor Corp 2014 Annual report and Toyota.corn.
2 Describe the value · ... chain and its elemen t's
52 CHAPTER 2
Research and Development IR&D): Researching and developing new or improved products or services and the processes for producing them. Toyota continually en- gages in researching and developing new technologies to incorporate in its vehicles (such as fuel cells, artificial intelligence, and pre-crash safety systems). Much of the R&D is aimed at safety and accessibility; improving how machines and humans work together. Toyota also researches and develops new technologies to use in its manufacturing plants (such as advanced manufacturing robotics). In 2014, Toyota spent 910.5 billion yen (approximately $7.7 billion) on R&D.
Design: Detailed engineering of products and services and the processes for produc- ing them. Toyota's goal is to design vehicles that create total customer satisfaction, including satisfaction with vehicle style, features, safety, and quality. As a result, Toyota updates the design of older models (such as the Corolla) and designs new prototypes on a regular basis (such as the i-Road, a three-wheel electric commuter vehicle, and the Mirai, the first fuel cell vehicle for the mass market). Part of the design process also includes determining how to mass-produce the vehicles. Because Toyota produces over 8 million vehicles per year, engineers must design production plants that are efficient, yet flexible enough to allow for new features and models.
Production or Purchases: Resources used by manufacturers to produce a product or by merchandising companies to purchase finished merchandise intended for resale. For Toyota, the production activity includes all costs incurred to make the vehicles. These costs include raw materials (such as steel), plant labor (such as machine opera- tors' wages), and manufacturing overhead (such as factory utilities and depreciation). As you can imagine, factories are very expensive to build and operate.
For a merchandiser such as Best Buy, this value chain activity includes the cost of purchasing the inventory that the company plans to sell to customers. It also in- cludes all costs associated with getting the inventory to the store, including freight-in costs and any import duties and tariffs that might be incurred if the merchandise was purchased from overseas.
Marketing: Promotion and advertising of products or services. The goal of marketing is to create consumer demand for products and services. Toyota uses print adver- tisements in magazines and newspapers, billboards, television commercials, and the Internet to market its vehicles in both existing and emerging global markets. Some companies use star athletes and sporting events to market their products. Each method of advertising costs money but adds value by reaching different target customers.
Distribution: Delivery of products or services to customers. On the one hand, Toyota sells most of its vehicles through traditional brick-and-mortar dealerships. On the other hand, Amazon sells and distributes its products almost entirely using a web-based sales platform and then ships the products directly to customers. Other industries use differ- ent distribution mechanisms, such as catalog sales and home-based parties.
Customer Service: Support provided for customers after the sale. Toyota incurs substantial customer service costs, especially in connection with warranties on new car sales. Toyota generally warranties its vehicles for the first three years and/or 36,000 miles, whichever comes first. Historically, Toyota has had one of the best reputations in the auto industry for excellent quality. However, 2009-2010 proved to be costly and difficult years for the company, as recalls were made on over 14 million vehicles. In addition to the cost of repairing the vehicles, the company incurred millions of dollars in costs related to govern- ment fines, lawsuits, and public relations campaigns. However, as a result of the compa- ny's commitment to building safe and reliable vehicles, Toyota once again regained the title of the number-one carmaker in the world in 2012 and has continued to hold the number one position for the last four years, selling over 10 million vehicles per year.
Coordinating Activities Across the Value Chain Many of the value chain activities occur in the order discussed here. However, managers cannot simply work on R&D and not think about customer service until after selling the car. Rather, cross-functional teams work on R&D, design, production, marketing, distribu- tion, and customer service simultaneously. As the teams develop new model features, they
also plan how to produce, market, and distribute the redesigned vehicles. They also consider how the new design will affect war- ranty costs. Recall from the last chapter that management accoun- tants typically participate in these cross-functional teams. Even at the highest level of global operations, Toyota uses cross-functional teams to implement its business goals and strategy.
The value chain pictured in Exhibit 2-3 also reminds manag- ers to control costs over the value chain as a whole. For example, Toyota spends more in R&D and product design to increase the quality of its vehicles, which in turn reduces customer service costs. Even though R&D and design costs are higher, the total cost of the vehicle-as measured throughout the entire value chain-is potentially lower as a result of this trade-off. Enhanc- ing its reputation for safe, high-quality, innovative products has also enabled Toyota to increase its market share.
SustainabilitY.
Building Blocks of Managerial Accounting 53
II Why is this important? "All activities in the value chain are important, yet each costs
money to perform. Managers must understand how decisions made in one area of the value chain will
affect the costs incurred in other areas of the value chain."
Progressive companies will incorporate sustainability throughout every function of the value chain. However, experts estimate that 90% of sustainability occurs at the design stage. At the design stage, companies determine how the product will be used by customers, how easily the product can be repaired or eventually recycled, and the types of raw materials and manufacturing processes necessary to produce the product. Thus, good design is essential to the creation of envi- ronmentally friendly, safe products that enhance people's lives. For example, companies can integrate sustainability throughout the value chain by:
• Researching and developing environmentally safe packaging. Many companies are actively researching ways to reduce the amount of packaging used with their products as well as developing new types of packaging that are less harmful to the environment. In 2015, McDonald's achieved the goal of sourcing 100% of its packaging for its European operations from recycled sources or from forests certified by the Forest Stewardship Council. That same year, the company also pledged to end deforestation across the com- pany's entire global supply chain. 2
• Designing products using life-cycle assessment and biomimicry. Life-cycle assessment means the company analyzes the environmental impact of a prod- uct, from "cradle-to-grave," in an attempt to minimize negative environmental consequences throughout the entire lifespan of the product. For example, after studying the life cycles of its products, Procter & Gamble (P&G) discovered that about three-quarters of the energy used by consumers in washing their clothes comes from heating the water. As a result, the company developed Coldwater Tide, which is effective for laundering in cold water, thereby conserving energy. This product is a win-win for the environment and the company: the product is saving energy while also generating millions in annual sales revenue.3
Biomimicry means that a company tries to mimic, or copy, natural bio- logical features and processes. For example, Ford Motor Company and P&G are studying the gecko, nature's perfect example of a creature able to stick to surfaces without any liquids or adhesive substances, and then release from the surface, without any leaving sticky residue. The companies envision innova- tive adhesive applications from this research that will generate revenue, save money, and be more environmentally friendly. 4 Another aspect of biomimicry
2http://www.environmentalleader.com/2015/11/1O/mcdonalds-achieves-100-sustainable-packaging-goal/ 3http://www.nytimes.com/2011/09/17/business/cold-water-detergents-get-a-chilly-reception .html?pagewanted=l&_r=0 4http ://www.environmentalleader.com/2015/10/21/ford-looks-to-lizards-to-increase- recycla bility- improve-adhesi ves/
54 CHAPTER 2
See Exercises E2-20A and E2-32B
revolves around eliminating the concept of waste by creating "cradle-to-cradle" product life cycles. For example, Ricoh's copiers were designed so that at the end of a copier's useful life, Ricoh would collect and dismantle the product for usable parts, shred the metal casing, and use the parts and shredded material to build new copiers. The entire copier was designed so that nothing is wasted, or thrown out, except the dust from the shredding process. PT Tirta Marta has developed a "plastic" bag made from tapioca that can biodegrade in as little as two weeks,5 whereas traditional plastic bags, according to the Environmental Protection Agency (EPA), can take as long as 1,000 years. 6
• Adopting sustainable purchasing practices. Many of the world's largest companies, such as Walmart, Costco, and The Home Depot, are now actively assessing the sustainability level of potential suppliers as a factor in selecting suppliers. As leading retailers in the world, these companies' purchasing poli- cies are forcing other companies to adopt more sustainable business practices.
• Marketing with integrity. Consumers are driving much of the sustain- ability movement by demanding that companies produce environmentally friendly products and limit or eliminate operational practices that have a detrimental impact on the environment and society. The LOHAS (Lifestyles of Health and Sustainability) market segment is estimated at $355 billion per year. 7 Thus, many companies are successfully spotlighting their sustain- ability initiatives in order to increase market share as well as attract potential investors and employees. However, greenwashing, the unfortunate practice of overstating a company's commitment to sustainability, can ultimately back- fire as investors and consumers learn the truth about company operations. Hence, honesty and integrity in marketing are imperative.
• Distributing using fossil-fuel alternatives and carbon offsets. While the biofuel industry is still in its infancy, the production and use of biofuels, es- pecially those generated from nonfood waste, are expected to grow exponen- tially in the near future. Companies whose business is heavily reliant upon fossil fuels, such as oil companies (Valero), airlines (United), and distribution companies (UPS), are especially interested in the development of sustainable fuel sources. In fact, many companies, such as UPS and Walmart, are invest- ing in hybrid fleets in order to reduce energy consumption, which thereby re- duces their costs. In addition, many companies are investing in carbon offsets through such measures as reforestation projects. For example, in 2013 UPS planted 1.3 million trees, and in 2014 it pledged to plant 2 million trees as part of its efforts to offset greenhouse gas emissions. 8 United Airlines offers a carbon-offset program that allows customers, as soon as they purchase their ticket, to offset the carbon emissions resulting from their air travel by donat- ing to reforestation and renewable energy projects. The website automatically calculates the donation amount needed to offset the greenhouse gas emissions.
• Providing customer service past the warranty date. Environmentally conscious companies don't want customers discarding products that are in need of repair, or no longer serve the customer's needs or wants, thus, they provide the customer with other options. REI Co-op and Patagonia provide customers with free repair tips and offer repair services at a nominal charge. Best Buy recycles any electronic equipment regardless of where the customer bought it, and Apple buys back iPhones, iPads, and iPods by issuing credit toward the purchase of a new device.
If you are interested in learning more about what companies are doing to become more sustainable, visit the Environmentalleader.com website and sign up for its daily e-mail.
5http://www.tirtamarta.com/green-plastic-solutions/about-us/ 6http://www.nytimes .com/2007/04/01/weekinreview/O 1 basics .html 7http://www.lohas .com/whos-changing 8http://compass .ups.com/how-ups-helps-turn-world-greener
Building Blocks of Managerial Accounting 55
How Do Companies Define Cost? Now that you understand the most common types of companies and the primary business activities they perform, let's consider some of the specialized language that accountants use when referring to costs.
Cost Objects, Direct Costs, and Indirect Costs A cost object is anything for which managers want to know the cost. Toyota's cost objects may include the following:
• Individual units (a specific, custom-ordered Prius)
• Different models (the Prius, Rav4, and Corolla)
• Alternative marketing strategies (television advertising, sponsorship of athletic events)
• Geographic segments of the business (United States, Europe, Japan)
• Departments (human resources, R&D, legal)
• Sustainability initiatives ("Toyota TogetherGreen" conservation programs)
Costs are classified as either direct or indirect with respect to the cost object.
• A direct cost is a cost that can be traced to the cost object, meaning the company can readily identify or associate the cost with the cost object. For example, say the cost object is one Prius. Toyota can easily trace, or associate, the cost of four tires with one specific Prius. Therefore, the tires are a direct cost of the vehicle.
• An indirect cost, in contrast, is a cost that relates to the cost object but cannot be traced specifically to it. Think of an indirect cost as a cost that is jointly used or shared by several cost objects. For example, Toyota incurs substantial cost to run a manufac- turing plant, including utilities, property taxes, and depreciation. Toyota cannot build a Prius without incurring these costs, so the costs are related to the Prius. However, it's impossible to trace a specific amount of these costs to one Prius. These costs are shared by all of the vehicles produced in the plant during the period. Therefore, these costs are considered indirect costs of a single Prius.
Another example might help. Think about your university's football team. Direct costs of the football team would include their uniforms, footballs, coach's salary, and travel to away games. These costs are easily identifiable with and traceable to the football team, so they are considered direct costs of the football team. Indirect costs would include costs shared by the football team and other university athletic teams, such as the athletic director's salary, shared training facilities, and shared locker rooms. Since these resources are jointly used or shared by several athletic teams, not just the football team, they are considered indirect costs of the football team.
As shown in Exhibit 2-4, the same costs can be indirect with
3 Distinguish between ·. direct and indirect · costs
respect to one cost object, yet direct with respect to another cost object. For example, plant depreciation, plant property taxes, and plant utilities are indirect costs of a single Prius. However, if management wants to know how much it costs to operate the Prius manufacturing plant, the plant becomes the cost object; so the same depreciation, tax, and utility costs are direct costs of the manufacturing facility. Whether a cost is direct or indirect depends on the specified cost object. In this chapter, we'll be talking about a unit of product (such as one Prius) as the cost object.
II Why is this important?
If a company wants to know the total cost attributable to a cost object, it must assign all direct and indirect costs to the cost object. Assigning a cost simply means that you are "attaching" a cost to the cost object. For example, if Toyota wants to know the entire cost of manufacturing a Prius, it will need to assign both direct costs (such as the tires on the car) and indirect costs (such as
"As a manager making decisions, you'll need different types of cost information for different types of decisions. To get
the information you really want, you'll have to communicate with the accountants using precise
definitions of cost."
56 CHAPTER 2
EXHIBIT 2-4 The Same Cost Can Be Direct or Indirect, Depending on the Cost Object
Cost object One Prius
Indirect cost
Cost object: Prius manufacturing plant
factory utilities) to the vehicle. Similarly, if the university wants to know the total cost of having a football team, it will have to consider both the direct and indirect costs related to the team.
The manner in which Toyota assigns costs depends on whether the costs are direct or indirect costs of the cost object. In our example, a specific vehicle is the cost object. Toyota can easily identify direct costs, such as tires, with specific vehicles. Therefore Toyota is able to trace direct costs to each vehicle manufactured in the plant. This results in a very precise cost figure, giving managers great confidence in the the amount of direct cost assigned to each vehicle. However, Toyota cannot trace indirect costs, such as utilities, to specific vehicles. Therefore, Toyota must allocate these indirect costs among all of the vehicles produced at the plant. The allocation process results in a less precise cost figure being assigned to each vehicle. We will discuss the allocation process in more detail in the following two chapters; but for now, think of allocation as dividing up the total indi- rect costs over all of the units produced, just as you might divide a pizza among friends. Exhibit 2-5 illustrates these concepts.
EXHIBIT 2-5 Assign ing Direct and Ind irect Costs to Cost Objects
J_ l Trace
direct costs to cost objects
Amount of cost assigned to the cost object
is very precise
Allocate indirect costs to cost objects
Amount of cost assigned to the cost object
is less precise
Building Blocks of Managerial Accounting 57
Assume a grocery store manager wants to know the cost of running the Produce Depart- ment . Thus, the Produce Department is the cost object. Which of the following would be considered direct costs of the Produce Department?
1. Wages of checkout clerks
2. Wages for workers in the Produce Department
3. Depreciation on refrigerated produce display cases
4. Cost of weekly advertisements in local newspaper
5. Cost of bananas, lettuce, and other produce
6. Baggies and twist ties available for shoppers in the Produce Department
7. Monthly lease payment for grocery store retail location
8. Cost of scales hanging in the Produce Department
Please see page 103 for solutions.
Costs for Internal Decision Making and External Reporting Let's now consider how managers define the cost of one of their most important cost objects: their products. Managers need this information to determine the profitability of each product as well as to make other important business decisions. Managers define costs based on how the information will be used. Will the information be used for 1) internal decision making, or for 2) external reporting?
Costs for Internal Decision Making
When making internal decisions, managers must consider all costs incurred across the value chain. For example, when determining a suitable selling price for a Prius, Toyota must consider the cost to research, design, manufacture, market, distribute, and service that model. A Prius's total cost includes the costs of all resources used throughout the value chain. For Toyota, the total cost of a particular model, such as the Prius, is the total cost to research, design, manufacture, market, distribute, and service that model. Before launch- ing a new model, managers predict the total cost of the model to set a selling price that will cover all costs plus return a profit. By comparing each model's sales revenue with its total cost across the value chain, Toyota can determine which models are most profitable. Per- haps Rav4s are more profitable than Corollas. Marketing can then focus on advertising and promoting the most profitable models. We'll talk more about total costs in Chapter 8, where we discuss many common business decisions.
Costs for External Reporting For external reporting purposes, management must follow Generally Accepted Account- ing Principles (GAAP). For external reporting purposes, GAAP requires that certain costs of the company be attached, or assigned, to units of product in inventory, while other costs are treated as operating expenses of the period. Let's define each of these types of costs.
• Product costs are the costs incurred by manufacturers to produce their products or incurred by merchandisers to purchase their products. Notice how these costs relate to obtaining inventory, either through manufacturing the products or purchasing them. Thus, these costs are incurred in the production or purchases function of the value chain. For external financial reporting, GAAP requires that these costs be assigned to inventory until the related products are sold. When the products are sold, these costs are removed from the company's inventory and expensed as Cost of Goods Sold.
• Period costs are the costs incurred by the company that do not get treated as inventory, but rather, are expensed immediately in the period in which they are incurred. These costs do not relate to manufacturing or purchasing product. Rather, they include costs
~ Identify product costs and period costs
58 CHAPTER 2
incurred in every other function of the value chain, including R&D, design, marketing, distribution, and customer service. In essence, any cost that is not treated as inventory, is treated as a period cost. While accountants refer to these costs as "period costs," most other people refer to them as "operating expenses" or "selling, general, and ad- ministrative expenses" (SG&A). These terms are essentially synonymous and arise from the fact that these are costs of operating the business over a specific period of time.
Keep the following two important rules of thumb in mind:
Product costs are costs assigned to the company's inventory on the balance sheet. In essence, they are the costs of manufacturing or purchasing the company's products.
Period costs are often called "operating expenses" or "selling, general, and admin- istrative expenses" (SG&A) on the company's income statement. Period costs are always expensed in the period in which they are incurred and never become part of an inventory account.
Exhibit 2-6 shows that a company's total costs can be divided into two categories: product costs (those costs treated as part of inventory until the product is sold) and period costs (those costs expensed in the current period regardless of when inventory is sold). GAAP requires this distinction for external financial reporting. Study the exhibit carefully to make sure you understand how the two types of costs affect the income statement and balance sheet.
EXHIBIT 2-6 Tota l Costs, Product Costs, and Period Costs
Product costs
Production or purchases- initially recorded as inventory
Period costs
R&D Design Marketing Distribution Customer service- all recorded as operating expenses
{ Inventory sold
in 2017
Inventory not sold until 2018
• • --Cost of goods sold Operating expenses
Inventory --Cost of goods sold
Now that you understand the difference between product costs and period costs, let's take a closer look at the specific costs that are treated as product costs in merchandising and manufacturing companies.
Merchandising Companies' Product Costs Merchandising companies' product costs include only the cost of purchasing the inven- tory from suppliers plus any costs incurred to get the merchandise to the merchandiser's
Building Blocks of Managerial Accounting 59
place of business and ready for sale. Typically, these additional costs include freight-in costs and import duties or tariffs, if the products were purchased from overseas. Why does the cost of the inventory include freight-in charges? Think of the last time you made a purchase from an online website, such as Amazon.com. The website may have shown the product's price as $15, but by the time you paid the shipping and handling charges, the product really cost you around $20. Likewise, merchandising companies pay freight-in charges to get the goods to their place of business. If they purchased the goods from overseas, there is a good chance they also had to pay import duties to bring the goods into the United States. As shown in Exhibit 2-7, these charges become part of the cost of their inventory.
EXHIBIT 2-7 Summary of a Merchandising Company's Total Costs
Cost of Merchandise
Itself
_[_
Freight-in Customs/Duties
Period Costs ("Operating Expenses")
All Other Costs Incurred by the
Company
For example, The Home Depot's product costs include what the company paid for its store merchandise plus freight-in and import duties. The Home Depot records these costs in an asset account-Inventory-until it sells the merchandise. Once the merchandise is sold, it belongs to the customer, not The Home Depot. Therefore, The Home Depot takes the cost out of its inventory account and records it as an expense-the cost of goods sold. The Home Depot expenses all other costs incurred during the period, such as salaries, utilities, advertising, and property lease payments, as "operating expenses."
Which of the following costs are treated as product costs by a merchandising company, such as Walmart? Which costs are treated as period costs?
1. Cost of leasing the retail locations
2. Cost of managers' and sales associates' salaries
3. Cost of merchandise purchased for resale
4. Cost of designing and operating the company's website
5. Cost of shipping merchandise to the store
6. Cost of providing free shipping to customers who buy product online
7. Cost of utilities used in running the retail locations
8. Cost of import duties paid on merchandise purchased from overseas suppliers
9. Depreciation on store shelving and shopping carts
Please see page 103 for solutions.
60 CHAPTER 2
Manufacturing Companies' Product Costs Manufacturing companies' product costs include only those costs related to producing, or manufacturing, their products. As shown in Exhibit 2-8, manufacturers such as Toyota incur three types of manufacturing costs when making a vehicle: direct materials, direct labor, and manufacturing overhead.
EXHIBIT 2-8 Summary of the Three Types of Manufacturing Costs
Direct materials
+
Manufacturing overhead Product cost
Direct Materials (DM) Manufacturers convert raw materials into finished products. Direct materials are the pri- mary materials that become a physical part of the finished product. The Prius's direct materials include steel, tires, engines, upholstery, and so forth. Toyota can trace the cost of these materials (including freight-in and any import duties) to specific units or batches of vehicles; thus, they are considered direct costs of the vehicles.
Direct Labor (DL)
Although many manufacturing facilities are highly automated, most still require some direct labor to convert raw materials into a finished product. Direct labor is the cost of compensating employees who physically convert raw materials into the company's prod- ucts. At Toyota, direct labor includes the wages and benefits of machine operators and technicians who build and assemble the vehicles. Toyota can trace the time each of these employees spends working on specific units or batches of vehicles; thus, the cost of this labor is considered a direct cost of the vehicles.
Manufacturing Overhead (MOH) The third production cost, manufacturing overhead, includes all manufacturing costs other than direct materials and direct labor. In other words, manufacturing overhead in- cludes all indirect manufacturing costs. Manufacturing overhead is also referred to as factory overhead because all of these costs relate to the factory. Manufacturing overhead has three components: indirect materials, indirect labor, and other indirect manufacturing costs.
• Indirect materials include materials used in the plant that are not easily traced to indi- vidual units. For example, indirect materials often include janitorial supplies, oil and lubricants for the machines, and any physical components of the finished product that are very inexpensive. For example, Toyota might treat the invoice sticker placed on each vehicle's window as an indirect material rather than a direct material. Even though the cost of the sticker (roughly 10 cents) could be traced to the vehicle, it wouldn't make much sense to do so. Why? Because the cost of tracing the sticker to the vehicle out- weighs the benefit management receives from the increased accuracy of the information.
• Indirect labor includes the cost of all employees working in the plant other than those employees directly converting the raw materials into the finished product. For exam- ple, at Toyota, indirect labor includes the salaries, wages, and benefits of plant forklift operators, plant security officers, plant janitors, and plant supervisors.
Building Blocks of Managerial Accounting 61
• Other indirect manufacturing costs include such plant-related costs as depreciation on the plant and plant equipment, plant property taxes and insurance, plant repairs and maintenance, and plant utilities. Indirect manufacturing costs have grown tremen- dously in recent years as manufacturers automate their plants with the latest advanced manufacturing technology.
Exhibit 2-9 summarizes how manufacturers classify their costs.
EXHIBIT 2-9 Summary of a Manufactur ing Company's Total Costs
'. ' -J-11
Direct Material
Product Costs (only production costs)
Direct Labor
Indirect Materials
Prime and Conversion Costs
Manufacturing Overhead
Indirect Labor
Period Costs roperating Expenses")
All Other Costs along Value Chain
Other Indirect Manufacturing Costs
Managers and accountants sometimes talk about certain combinations of manufacturing costs. As shown in Exhibit 2-10, prime costs refer to the combination of direct materials and direct labor. Prime costs used to be the primary costs of production. However, as com- panies have automated production with expensive machinery, manufacturing overhead has become a greater cost of production. Conversion costs refer to the combination of direct labor and manufacturing overhead. These are the costs of converting raw materials into finished goods.
EXHIBIT 2-10 Prime and Conversion Costs
Prime costs
Conversion colbl Manufacturing overhead
62 CHAPTER 2
What is the difference between raw materials, direct materials, and indirect materials?
Raw materials are materials that have not yet been used. Once used, materials can be classi- fied as direct or indirect. Direct materials are the primary physical components of a product . Indirect materials are materials used in the production plant that don't become part of the product (such as machine lubricants) or materials that do become part of the product but are insignificant in cost (such as the price sticker on a car) .
Additional Labor Compensation Costs The cost of labor, in all areas of the value chain, includes more than the salaries and wages paid to employees. The cost also includes company-paid fringe benefits such as health insurance, retirement plan contributions, payroll taxes, and paid vacations. These costs are very expensive. Health insurance premiums, which have seen double-digit increases for many years, often amount to $500-$1,500 per month for each employee electing cov- erage. Many companies also contribute an amount equal to 3 % to 6% of their employ- ees' salaries to company-sponsored retirement 401(k) plans. Employers must pay Federal Insurance Contributions Act (FICA) payroll taxes to the federal government for Social Security and Medicare, amounting to 7.65% of each employee's gross pay. In addition, most companies offer paid vacation and other benefits. Together, these fringe benefits usually cost the company an additional 35% beyond gross salaries and wages. Thus, an employee making a $40,000 salary actually costs the company about $54,000 to employ ($40,000 X 1.35). These fringe-benefit costs are expensed as period costs for all non- manufacturing employees. However, they are treated as a product cost if they relate to employees working in the manufacturing plant. In Chapter 3 we'll discuss how these additional labor costs get assigned to products.
Recap: Product Costs Versus Period Costs In this half of the chapter, you have learned about the activities and costs incurred by three different types of companies. You have also learned the difference between direct and indi- rect costs. Finally, you have learned the difference between product costs and period costs. Exhibit 2-11 summarizes some of these concepts for you.
EXHIBIT 2-11 Summary of Product Costs Versus Period Costs
Total Costs Across the Value Chai-
Product Costs Period costs
Service Companies None All costs across value chain
Merchandising Cost of merchandise itself All costs across value chain except product costs Companies Freight-in
Import duties and customs, if any
Manufacturing Direct materials All costs across value chain except product costs Companies Direct labor
Manufacturing overhead
Accounting Treatment Treat as inventory until product is sold. Expense in period incurred as "Operating Expenses· or When sold, expense as "Cost of Goods Sold.· "Selling, General, and Administrative Expenses."
Building Blocks of Managerial Accounting 63
Building Blocks of Managerial Accounting Dell engages in manufacturing when it assembles its computers, merchandising when it sells them on its website, and support services such as start-up and implementation services . Dell had to make the following types of decisions as it developed its accounting systems.
Decision
How do you distinguish among service, merchandising, and manufacturing companies? How do their balance sheets differ?
What business activities add value to companies?
What costs should be assigned to cost objects such as products, departments, and geographic segments?
Which costs are useful for internal deci- sion making, and how are costs classified for external reporting?
What costs are treated as product costs under GAAP?
How are product costs treated on the financial statements?
Guidelines
Service companies:
• Provide customers with intangible services
• Have no inventories on the balance sheet
Merchandising companies:
• Resell tangible products purchased ready-made from suppliers
• Have only one category of inventory
Manufacturing companies:
• Use labor, plant, and equipment to transform raw materials into new finished products
• Have three categories of inventory :
1. Raw materials inventory
2. Work in process inventory
3. Finished goods inventory
All of the elements of the value chain, including the following :
• R&D
• Design
• Production or purchases
• Marketing
• Distribution
• Customer service
Both direct and indirect costs are assigned to cost objects . Direct costs are traced to cost objects, whereas indirect costs are allocated to cost objects.
Managers use total costs for internal decision making . However, GAAP requires companies to distinguish between product costs and period costs for external reporting purposes.
• Service companies: Usually no product costs since they don't carry inventory
• Merchandising companies: The cost of mer- chandise purchased for resale plus all of the costs of getting the merchandise to the com- pany's place of business (for example, freight-in and import duties)
• Manufacturing companies: Direct materials, direct labor, and manufacturing overhead
Product costs are initially treated as an asset (inventory) on the balance sheet. These costs are expensed (as cost of goods sold) on the income statements when the products are sold.
. . . . . . . . . .
64 CHAPTER 2 - •. _ . . SUMMARY PROBLEM 1
•
Requirements
1. Classify each of the following business costs into one of the six value chain elements:
a. Costs associated with warranties and recalls b. Cost of shipping finished goods to overseas customers c. Costs a pharmaceutical company incurs to develop new drugs
d. Cost of a 30-second commercial during the SuperBowl™ e. Cost of making a new product prototype f. Cost of assembly labor used in the plant
2. For a manufacturing company, identify the following as either a product cost or a period cost . If it is a product cost, classify it as direct materials, direct labor, or manufacturing overhead .
a. Depreciation on plant equipment b. Depreciation on salespeoples' automobiles c. Insurance on plant building
d. Marketing manager's salary e. Cost of major components of the finished product f. Assembly-line workers' wages g. Costs of shipping finished products to customers h. Plant forklift operator's salary
SOLUTIONS Requirement 1 a. Customer service
b. Distribution
c. Research and development
d. Marketing
e. Design
f. Production
Requirement 2 a. Product cost; manufacturing overhead
b. Period cost
c. Product cost; manufacturing overhead
d. Period cost e. Product cost; direct materials
f. Product cost; direct labor
g. Period cost
h. Product cost; manufacturing overhead
Building Blocks of Managerial Accounting 65
How Are Product Costs and Period Costs Shown in the Financial Statements? The difference between product costs and period costs is important because these costs are treated differently in the financial statements. All product costs remain in inventory accounts until the merchandise is sold; then, these costs become the cost of goods sold. In contrast, all period costs are expensed as "operating expenses" in the period in which they are incurred. Keep these differences in mind as we review the in- come statements of service firms (which have no inventory), merchandising companies (which purchase their inventory), and manufacturers (which make their inventory). We'll finish the section by comparing the balance sheets of these three different types of companies.
Service Companies Service companies have the simplest income statement. Exhibit 2-12 shows the income statement of WSC Consulting, an e-commerce consulting firm. The firm has no inventory and thus, no product costs. Therefore, WSC Consulting's income statement has no Cost of Goods Sold. Rather, all of the company's costs are period costs, so they are expensed in the current period as "operating expenses."
EXHIBIT 2-12 Service Company Income Statement
_J A I B I C D 1 WSC Consultine: 2 Income Statement 3 Vear Ended December 31 4 5 Revenues $ 160 000 6 Less ooeratine: exoenses : 7 Salarv exoense 5 106,000 8 Office rent exoense 18,000 9 Deoreciation exoense 3,500 10 Marketing exoense 2 500 11 Total operating exoenses 130000 12 Operating income $ 30 000 13
In this textbook, we will always be evaluating the company's "operating income" rather than its "net income." Why? Because internal managers are particularly concerned with the income generated through the company's ongoing, primary operations. To arrive at net income, we would need to add or subtract non-operating income and expenses, such as interest, and subtract income taxes. In general, operating income is simply the company's earnings before interest and income taxes.
Merchandising Companies In contrast with service companies, a merchandiser's income statement features Cost of Goods Sold as the major expense. Exhibit 2-13 illustrates the income statement for Whole- some Foods, a regional grocery store chain. Notice how Cost of Goods Sold is deducted from Sales Revenue to yield the company's gross profit. Next, all operating expenses (all period costs) are deducted to arrive at the company's operating income.
5 Prepare the financial\ statements for · service, merchandising ;· .. and manufacturing · companies
66 CHAPTER 2
EXHIBIT 2-13 Merchandiser's Income Statement
_J
2 3 4 5 6 7 8 9 10 11 12 13 14 15
A B
Wholesome Foods Income Statement
For the Year Ended December 31 (all ures shown in thousands o dollars)
5000 3 000 1000
150 000 106 500 43 500
9000 34 500
But how does a merchandising company calculate the Cost of Goods Sold?
• Most likely, the company uses bar coding to implement a perpetual inventory system during the year. If so, all inventory is labeled with a unique bar code that reflects (1) the sales price that will be charged to the customer, and (2) the "product cost" of the merchandise to the store. Every time a bar-coded product is scanned at the check- out counter, the company's accounting records are automatically updated to reflect (1) the sales revenue earned, (2) the cost of goods sold, and (3) the removal of the product from merchandise inventory.
• However, at the end of the period, merchandisers must also calculate Cost of Goods Sold using the periodic inventory method. Why? Because the company's accounting records only reflect those products that were scanned during checkout. Thus, the records would not reflect any breakage, theft, input errors, or obsolescence that oc- curred during the year. Exhibit 2-14 shows how to calculate Cost of Goods Sold using the periodic method.
EXHIBIT 2-14 Calculation of Cost of Goods Sold for a Merchandising Firm
_J A I B C D 1 Calculation of Cost of Goods Sold 2 Beginning inventory s 9,500 3 Plus: Purchases, freieht-in, and anv imoort duties 110,000 4 Cost of eoods available for sale $ 119 500 5 Less: Endine inventorv 13,000 6 Cost of eoods sold $ 106 500 7
In this calculation, we start with the beginning inventory and add to it all of the company's product costs for the period: the cost of the merchandise purchased from suppliers, freight- in, and any import duties. The resulting total reflects the cost of all goods that were avail- able for sale during the period. Then we subtract the cost of the products still in ending inventory to arrive at the Cost of Goods Sold.
Building Blocks of Managerial Accounting 6 7
Compute Cost of Goods Sold for Ralph's Sporting Goods, a merchandising company, given the following information :
Advertising expense ........................................ $ 25,000
Purchases of merchandise ........ ........... ....... ..... 400,000
Salaries expense ........ ............... ........ ............ ... 80,000
Freight-in and import duties ............ ............... 20,000
Lease of store ..... .......... ............ ........... ....... ..... 75,000
Beginning inventory ........................................ 35,000
Ending inventory .... .......... .......... ................. .... 38,000
Please see page 103 for solutions .
Manufacturing Companies Exhibit 2-15 show s the income statement for Proquest, a manufacturer of tennis balls. As you can see, the income statement for a manufacturer is essentially identical to that of a merchandising company. The only real difference is that the company is selling product that it has mad e, rather th an merch andise th at it has purchas ed. As a result, the calcula- tion of Cost of Goods Sold is different from that shown in Exhibit 2-14.
EXHIBIT 2-15 Manufacturer's Income Statement
_J A B C D 1 Proauest 2 Income Statement 3 For the Year Ended December 31 4 (all f1Ewres shown in thousands of dollars) 5 6 Sales revenues s 65 000 7 Less: Cost of e:oods sold 40000 8 Gross profit s 25000 9 Less operating expenses: 10 Sellim:i: and marketim:i: exoenses s 8 000 11 General and administrative exPenses 2 000 12 Total operating expenses 10000 13 Operating income $ 15 000 14
Calculating Cost of Goods Manufactured and Cost of Goods Sold Exhibit 2-16 illustrates how the manufacturer 's product costs (direct material used, direct labor , and manufacturing overhead) flow through the three inventory accounts before they become part of Cost of Goods Sold. In order to calculate Cost of Goods Sold, a manufacturer must first figure out the amount of direct material s used and the Cost of Goods Manufactured.
As you see in Exhibit 2-16, the Cost of Goods Manufactured represents the cost of those good s that were completed and moved to Finished Goods Inventory during the period.
68 CHAPTER 2
EXHIBIT 2-16 Flow of Costs Through a Manufacturer's Financial Statements
Product costs
Balance Sheet
Purchases of • direct materials · · plus freight-in -- · · · and import duties · '
:' -~i-re~; - ·-_
: materials ;
•
'---~~e~~--: ,------- Direct labor -- :/ cost of ·\
Manufacturing goods ........-
overhead -- \ f:1~~~:a_c~~r~?Y
Finished Goods
Inventory
when
Income Statement
Sales Revenue
minus
occur :: . sales •
equals Gross Profit minus
R&D expenses Design expenses Marketing expenses Distribution expenses Customer service expenses
Operating expenses (period costs)
• Direct materials used and cost of goods manufactured are not accounts, but calculations made by the company. These calculations are described in Exhibits 2-17 and 2-18. equals Operating Income
Using Exhibit 2-16 as a guide, let's walk through the calculation of Cost of Goods Sold. We'll use three steps. Each step focuses on a different inventory account: Raw Mate- rials, Work in Process, and Finished Goods.
STEP 1: Calculate the cost of the direct materials used during the year Step 1 simply analyzes what happened in the Raw Materials Inventory ac-
count during the year. As shown in Exhibit 2-17, we start with the beginning balance in the Raw Materials Inventory account and add to it all of the direct materials purchased during the year, including any freight-in and import duties. This tells us the cost of materials that were available for use during the year. Finally, by subtracting out the ending balance of Raw Materials Inventory, we are able to back into the cost of the direct materials that were used. 9
EXHIBIT 2-17 Calculation of Direct Materials Used
-- -_J A B C 1 Calculation of Direct Materials Used 2 (Analvze Raw Materials lnventorv account) 3 4 Beginning Raw Materials Inventory $ 9,000 5 Plus: Purchases of direct materials, freight-in, and import duties 27,000 6 Materials available for use $ 36,000 7 Less: Ending Raw Materials Inventory 22,000 8 Direct materials used $ 14,000 9
9In this chapter, we'll assume that the Raw M aterials account only contains direct materials becau se the compan y uses indirect materials as soon as they are purchased. In Chapter 3, we expand the discussion to include manufacturers who store both direct and ind irect materials in the Raw Materials Inventory account .
Building Blocks of Managerial Accounting 69
STEP 2: Calculate the cost of goods manufactured Step 2 simply analyzes what happened in the Work in Process account
during the year. As shown in Exhibit 2-18, we start with the beginning balance in Work in Process and then add to it all three manufacturing costs that were incurred during the year (direct materials used, direct labor, and materials over- head). Finally, by subtracting out the goods still being worked on at year-end (ending Work in Process Inventory), we are able to back into the Cost of Goods Manufactured (CGM). This figure represents the cost of manufacturing the units that were completed and sent to Finished Goods Inventory during the year.
EXHIBIT 2-18 Calculation of Cost of Goods Manufactured
_J A B C 1 Calculation of Cost of Goods Manufactured 2 (Analyze Work in Process Inventory account) 3 4 Beginning Work in Process Inventory $ 2,000 5 Plus manufacturing costs incurred: 6 Direct materials used 14,000 7 Direct labor 19,000 8 Manufacturing overhead 12,000 9 Total manufacturing costs to account for $ 47,000 10 Less: Ending Work in Process Inventory 5,000 11 Cost of goods manufactured (CGM) $ 42,000 12
STEP 3: Calculate the cost of goods sold Step 3 simply analyzes what happened in the Finished Goods Inventory
account during the year. As shown in Exhibit 2-19, we start with the beginning balance of Finished Goods Inventory and add to it the product that was manu- factured during the year (CGM) to arrive at the cost of the total goods available for sale. Finally, just like with a merchandiser, we subtract what was left in Fin- ished Goods Inventory to back into the Cost of Goods Sold.
EXHIBIT 2-19 Calculat ion of Cost of Goods Sold
_J A B C 1 Calculation of Cost of Goods Sold 2 (Analyze Fm1shed Goods Inventory account) 3 4 Beginning Finished Goods Inventory $ 6,000 5 Plus: Cost of goods manufactured (CGM) 42,000 6 Cost of goods available for sale 5 48,000 7 Less: Ending Finished Goods Inventory 8,000 8 Cost of goods sold $ 40,000 9
By analyzing, step by step, what occurred in each of the three inventory accounts, we were able to calculate the Cost of Goods Sold shown on the company's Income Statement (see Exhibit 2-15). Some companies combine Steps 1 and 2 into one schedule called the Schedule of Cost of Goods Manufactured. Others combine all three steps into a Schedule of Cost of Goods Sold.
You may be wondering where all of the data come from. The beginning inventory balances were simply last year's ending balances. The purchases of direct materials and the incurrence of direct labor and manufacturing overhead would have been captured in the company's accounting records when those costs were incurred. Finally, the ending inven- tory balances come from doing a physical inventory count at the end of the year. In the coming chapters, we'll show you different systems manufacturers use to keep track of the product cost associated with the units still in the three inventory accounts.
70 CHAPTER 2
Comparing Balance Sheets Now that we've looked at the income statement for each type of company, let's consider their balance sheets. The only difference relates to how inventory is shown in the current asset section:
• Service companies show no Inventory.
• Merchandising companies show Inventory or Merchandise Inventory.
• Manufacturing companies show Raw Materials, Work in Process, and Finished Goods Inventory.
Sometimes manufacturers just show "Inventories" on the face of the balance sheet but disclose the breakdown of the inventory accounts (Raw Materials, Work in Process, and Finished Goods) in the footnotes to the financial statements.
In addition to generating a full set of financial statements for external users, many companies are now preparing and issuing Corporate Social Responsibility, or CSR, reports. These reports provide sustainability-related information to a variety of stake- holders, including investors and creditors, customers, government regulators, non- governmental organizations (NGOs), and the general public. Although these reports are still voluntary in the United States, the move toward providing stakeholders with more sustainability-related data is growing. For example, the following issued CSR reports:
• 92% of the world's 250 largest companies (2015) 10
• 75% of the S&P 500 companies (2014) 11
Although sustainability reporting is still in its infancy, the Global Reporting Initiative, or GRI, has become the dominant framework for sustainability reporting. The GRI report follows the triple-bottom-line approach {people, planet, profit) by specifying metrics that companies should report on related to each of the three pillars of sustainability:
• Social performance metrics-for example, fair labor and human rights practices
• Environmental performance metrics-for example, greenhouse gas emissions and total water use
• Economic performance metrics-for example, revenues, operating costs, and so forth.
Sustainability reporting is not just for external reporting; companies also use it as a tool for internal change management . The GRI reporting process helps an orga- nization illuminate areas of social and environmental impact that need improvement. It also helps management track the company's social and environmental progress by comparing baseline performance metrics with those achieved over time. The old ad- age proves just as true for nonfinancial data as it does for financial data: "You can't manage what you don't measure."
Finally, in a 2014 survey, Verdantix found that the Big Four accounting firms dominated both the sustainability consulting and sustainability assurance services markets. 12 Thus, students who wish to enter the accounting profession should be aware of these reporting developments.
10KPMG, 2015 Survey of Corporate Responsibility Reporting. 11Governance and Accountability Institute, http://www .ga-institute.com/nc/issue-master-system/news-deta ils/ article/flash-repo rt-seventy-five-percent- 7 5-of-the-sp-index-pu blished-corporate-sustaina bility-rep .html. 12http://research.verdantix.com/index .cfm/papers/Press.Details/press_id/105/verdantix-global-survey-finds-the-big-four- accounting-firms-continue-to-dominate-the-sustainability-brands-landscape/
Building Blocks of Managerial Accounting 71
What Other Cost Terms Are Used by Managers? So far in this chapter, we have discussed direct versus indirect costs and product costs versus period costs. Now let's turn our attention to other cost terms that managers and accountants use when planning and making decisions.
Controllable Versus Uncontrollable Costs When deciding to make business changes, management needs to distinguish controllable costs from uncontrollable costs. In the long run, most costs are controllable, meaning management is able to influence or change them. However, in the short run, companies are often locked in to certain costs arising from previous decisions. These are called uncon- trollable costs. For example, Toyota has little or no control over the property tax and insurance costs of its existing plants. These costs were locked in when Toyota built its plants. Toyota could replace existing production facilities with different-sized plants in different areas of the world that might cost less to operate, but that would take time. To see immediate benefits, management must change those costs that are controllable at the present time. For example, management can control costs of research and development, design, and advertising. Sometimes Toyota's management chose to increase rather than decrease these costs in order to successfully gain market share. However, Toyota was also able to decrease other controllable costs, such as the price paid for raw materials, by working with its suppliers.
Relevant and Irrelevant Costs Decision making involves identifying various courses of action and then choosing among them. When managers make decisions, they focus on only those costs and revenues that are relevant to the decision.
Say you want to buy a new car and you have narrowed your decision to two choices: the Nissan Sentra or the Toyota Corolla. As shown in Exhibit 2-20, say the Sentra you like costs $18,480, whereas the Corolla costs $19,385. Because sales tax is based on the sales price, the Corolla's sales tax is higher. However, your insurance agent quotes you a higher price to insure the Sentra ($195 per month versus $149 per month for the Corolla). All of these costs are relevant to your decision because they differ between the two cars. The differential cost, is the difference in cost between two alternative courses of action.
EXHIBIT 2-20 Comparison of Relevant Information
~- A B -- C D 1 Relevant Costs Sentra Corolla Differential Cost 2 Car's orice s 18 480 S 19 385 s (905) 3 Sales tax (8%) (rounded) 1478 1551 (73) 4 Insurance* 11 700 8 940 2 760 5 Total relevant costs 31,658 $ 29,876 $ 1,782 6
*Over the five years (60 months) you plan to keep the car.
Other costs are not relevant to your decision. For example, both cars run on regular unleaded gasoline and have about the same fuel economy ratings, so the cost of operat- ing the vehicles is about the same. Likewise, you don't expect cost differences in servic- ing the vehicles because they both carry the same warranty and have received excellent quality ratings. Because you project operating and maintenance costs to be the same for both cars, these costs are irrelevant to your decision. In other words, they won't influ- ence your decision either way. Based on your analysis, the differential cost is $1,782 in favor of the Corolla. Does this mean that you will choose the Corolla? Not necessarily.
6 Describe costs that ~re relevant and irrelevarit for decision making
72 CHAPTER 2
7 .Classify costs as -: .:fixed or variable and
calculate total and average costs at different volumes
The Sentra may have some characteristics you like better, such as a particular paint color, more comfortable seating, or more trunk space. When making decisions, management must also consider qualitative factors, such as effect on employee morale, in addition to differential costs.
Another cost that is irrelevant to your decision is the price you paid for the vehicle you currently own. Say you just bought a Ford F-150 pickup truck two months ago, but you've decided you need a small sedan rather than a pickup truck. The cost of the truck is a sunk cost. Sunk costs are costs that have already been incurred. Nothing you do now can change the fact that you already bought the truck. Thus, the cost of the truck is not relevant to your decision of whether to choose between the Sentra and the Corolla. The only thing you can do now is (1) keep your truck or (2) sell it for the best price you can get.
Managers often have trouble ignoring sunk costs when making decisions, even though they should. Perhaps they invested in a factory or a computer system that no longer serves the company's needs. Many times, new technology makes managers' past investments in older technology look like bad decisions, even though they weren't at the time. Managers should ignore sunk costs because their decisions about the future cannot alter decisions made in the past.
Fixed and Variable Costs Managers cannot make good plans and decisions without first knowing how their costs behave. Costs generally behave as fixed costs or variable costs. We will spend all of Chap- ter 6 discussing cost behavior. For now, let's look just at the basics. Fixed costs stay con- stant in total over a wide range of activity levels. For example, let's say you decide to buy the Corolla, so your insurance cost for the year is $1,788 ($149 per month X 12 months). As shown in Exhibit 2-21, your total insurance cost stays fixed whether you drive your car 0 miles, 1,000 miles, or 10,000 miles during the year.
EXHIBIT 2-21 Fixed Cost Behavior
~ : >,
i $1,788 +- ---------------~ 'In Q ... B = ~ ill .5
0 1,000 10,000
Miles driven
II Why is this important? "Most business decisions depend on how costs are
expected to change at different volumes of activity. Managers can't make good decisions without first
understanding how their costs behave."
However, the total cost of gasoline to operate your car varies depending on whether you drive 0 miles, 1,000 miles, or 10,000 miles. The more miles you drive, the higher your total gasoline cost for the year. If you don't drive your car at all, you won't incur any costs for gasoline. As shown in Exhibit 2-22, variable costs, such as your gasoline cost, change in total in direct proportion to changes in volume. To accurately forecast the total cost of operat- ing your car during the year, you need to know which costs are fixed and which are variable.
Building Blocks of Managerial Accounting 73
EXHIBIT 2-22 Variable Cost Behavior
0 1,000 10,000
Miles driven J
How Manufacturing Costs Behave Most companies have both fixed and variable costs. At a manufacturer, materials are con- sidered to be variable costs. The more cars Toyota makes, the higher its total cost for tires, steel, and parts. The behavior of direct labor is harder to characterize. Salaried employees are paid a fixed amount per year. Hourly wage earners are paid only when they work. The more hours they work, the more they are paid. Nonetheless, direct labor is generally treated as a variable cost because the more cars Toyota produces, the more assembly-line workers and machine operators it must employ. Manufacturing overhead includes both variable and fixed costs. For example, the cost of indirect materials is variable, while the cost of property tax, insurance, and straight-line depreciation on the plant and equipment is fixed. The cost of utilities is partially fixed and partially variable. Factories incur acer- tain level of utility costs just to keep the lights on. However, when more cars are produced, more electricity is used to run the production equipment. Exhibit 2-23 summarizes the behavior of manufacturing costs.
EXHIBIT 2-23 The Behavior of Manufacturing Costs
1@§1§1 .. A variable cost +
.. Generally treated as a variable cost
+
w .. A mixture of fixed and variable costs Mi@MM .. A mixture of fixed and variable costs
Calculating Total and Average Costs Why is cost behavior important? Managers need to understand how costs behave to pre- dict total costs and calculate average costs. In our example, we'll look at Toyota's total and average production costs, but the same principles apply to period costs.
Let's say Toyota wants to estimate the total cost of manufacturing 10,000 vehi- cles at one of its plants next year. To do so, Toyota must estimate (1) the total fixed
74 CHAPTER 2
manufacturing costs at the plant, and (2) the variable cost of manufacturing each vehicle. Let's say Toyota expects to spend $20 million on fixed manufacturing costs at the plant. In addition, it expects to spend $5,000 of variable costs producing each vehicle. 13 How much total product cost should Toyota budget at this plant for the year? Toyota would calculate it as follows:
Total fixed cost+ (Variable cost per unit X Number of units)= Total product cost
$20,000,000 + ($5,000 per vehicle X 10,000 vehicles) = $70,000,000
What is the average cost of manufacturing each vehicle at this plant next year? It's the total cost divided by the number of units produced at the plant:
Total cost Number of units
Average product cost per unit
$70,000,000 $? 000 h. l 10,000 vehicles = ' per ve IC e
If Toyota's managers decide they need to produce 12,000 vehicles at this plant instead, can they simply predict total product cost as follows?
Average cost per unit X Number of units = Total product cost???
$7,000 X 12,000 = $84,000,000???
No! They cannot! Why? Because the average product cost per unit is NOT appro- priate for predicting total costs at different levels of output. Toyota's managers should forecast total product costs based on cost behavior:
Total fixed cost+ (Variable cost per unit X Number of units) = Total product cost
$20,000,000 + ($5,000 per vehicle X 12,000 vehicles) = $80,000,000
Why is the correct forecasted cost of $80 million less than the faulty prediction of $84 million? The difference stems from fixed costs. Remember, Toyota incurs $20 million of fixed manufacturing costs whether it makes 10,000 vehicles or 12,000 vehicles. As Toy- ota makes more vehicles, the fixed manufacturing costs are spread over more vehicles, so the average product cost per vehicle declines. If Toyota ends up making 12,000 vehicles, the new average product cost per vehicle decreases as follows:
Total cost Number of units
$80,000,000 12,000 vehicles
Average product cost per unit
$6,667 per vehicle (rounded)
The average product cost per unit is lower when Toyota produces more vehicles because the company is using the fixed manufacturing costs more efficiently-taking the same $20 million of resources and making more vehicles with it.
13 All references to Toyota in this hypothetica l example were created by the author solely for academic purposes and are not intended in any way to represent the actual business practices of, or costs incurred by, Toyota-Motor Corporation.
Building Blocks of Managerial Accounting 7 5
Keep the following two important rules of thumb in mind:
• Managers like to operate near 100% capacity in order to spread fixed costs over more units. By doing so, they are able to reduce the average cost per unit.
• The average cost per unit is valid only at ONE level of output-the level used to compute the average cost per unit. NEVER use average costs to forecast costs at different output levels; if you do, you will miss the mark.
Finally, a marginal cost is the cost of making one more unit. Fixed costs will not change when Toyota makes one more vehicle unless the plant is operating at 100% capac- ity and simply cannot make one more unit. If that's the case, Toyota will need to incur additional costs to expand the plant. So, unless the plant is operating at 100% capacity, the marginal cost of a unit is simply its variable cost.
As you have seen, management accountants and managers use specialized terms for discussing costs. They use different costs for different purposes. To be able to communi- cate effectively with other people in the organization and get the correct cost information for different business decisions, managers and accountants need a solid understanding of these terms.
76 CHAPTER 2
Building Blocks of Managerial Accounting Toyota also needs to know many characteristics about its costs in order to plan and make deci- sions . It also needs to know how to differentiate between product costs and period costs for external reporting . The following guidelines help managers with these types of decisions .
Decision
How do you compute cost of goods sold?
How do you compute the cost of goods manufactured?
How do managers decide which costs are relevant to their decisions?
How should managers forecast total costs for different production volumes?
Guidelines
Service companies: No cost of goods sold because they don't sell tangible goods
• Merchandising companies:
Beginning inventory
+ Purchases plus freight-in and import duties, if any = Cost of goods available for sale
- Ending inventory
= Cost of goods sold
• Manufacturing companies:
Beginning finished goods inventory
+ Cost of goods manufactured = Cost of goods available for sale
- Ending finished goods inventory
= Cost of goods sold
Beginning work in process inventory
+ Total manufacturing costs incurred during year (direct materials used+ direct labor+ manufacturing overhead)
= Total manufacturing costs to account for
- Ending work in process inventory
= Cost of goods manufactured
Costs are relevant to a decision when they differ between alternatives and affect the future . Thus, differential costs are relevant, whereas sunk costs and costs that don't differ are not relevant .
Total cost= Total fixed costs + (Variable cost per unit X Number of units)
Managers should not use a product's average cost to forecast total costs because it will change as production volume changes. As production increases, the average cost per unit declines (because fixed costs are spread over more units) .
Building Blocks of Managerial Accounting 77 - SUMMARY PROBLEM 2 . • _.
Requirements
1. Show how to compute cost of goods manufactured. Use the following amounts : direct materials used ($24,000}, direct labor ($9,000}, manufacturing overhead ($17,000}, beginning work in process inventory ($5,000), and ending work in process inventory ($4,000) .
2. Auto-USA spent $300 million in total to produce 50,000 cars this year . The $300 mil- lion breaks down as follows: The company spent $50 million on fixed costs to run its manufacturing plants and $5,000 of variable costs to produce each car. Next year, it plans to produce 60,000 cars using the existing production facilities.
a. What is the current average product cost per car this year? b. Assuming there is no change in fixed costs or variable costs per unit, what is the
total forecasted cost to produce 60,000 cars next year? c. What is the forecasted average product cost per car next year?
d. Why does the average product cost per car vary between years?
• SOLUTIONS Requirement 1 Cost of goods manufactured :
_J A B C D 1 Calculation of Cost of Good Manufactured 2 Beginning Work in Process lnventorv $ 5,000 3 Plus manufacturing costs incurred: 4 Direct materials used 24000 5 Direct labor 9,000 6 Manufacturing overhead 17 000 7 Total manufacturing costs to account for $ 55,000 8 Less: Ending Work in Process Inventory 4,000 9 Cost of goods manufactured (CGM) $ 51,000 10
Requirement 2 a.
b.
c.
Total cost -;-Number of units = Current average product cost
$300 million -;-50,000 cars = $6,000 per car
Total fixed costs + Total variable costs = Total projected product cost $50 million + (60,000 cars X $5,000 per car) = $350 million
Total cost-;- Number of units = Projected average product cost
$350 million -i- 60,000 cars = $5,833 per car
d. The average product cost per car decreases because Auto-USA will use the same fixed costs ($50 million) to produce more cars next year. Auto-USA will be using its resources more efficiently, so the average cost per unit will decrease .
Learning Objectives • 1 Distinguish among service, merchandising, and manufacturing companies
• 2 Describe the value chain and its elements
• 3 Distinguish between direct and indirect costs
• 4 Identify product costs and period costs
• 5 Prepare the financial statements for service, merchandising, and manufacturing companies
• 6 Describe costs that are relevant and irrelevant for decision making
• 7 Classify costs as fixed or variable and calculate total and average costs at different volumes
Accounting Vocabulary Allocate. (p. 56) To assign an indirect cost to a cost object.
Assign. (p. 55) To attach a cost to a cost object.
Average Cost. (p. 74) The total cost divided by the number of units.
Biomimicry. (p. 53) A means of product design in which a company tries to mimic, or copy, the natural biological process in which dead organisms (plants and animals) become the input for another organism or process.
Controllable Costs. (p. 71) Costs that can be influenced or changed by management.
Conversion Costs. (p. 61) The combination of direct labor and manufacturing overhead costs.
Cost Object. (p. 55) Anything for which managers want to know the cost.
Cost of Goods Manufactured. (p. 67) The cost of manufac- turing the goods that were finished during the period.
Customer Service. (p. 52) Support provided for customers after the sale.
Design. (p. 52) Detailed engineering of products and ser- vices and the processes for producing them.
Differential Cost. (p. 71) The difference in cost between two alternative courses of action.
Direct Cost. (p. 55) A cost that can be traced to a cost object; a cost that is readily identifiable or associated with the cost object.
Direct Labor. (p. 60) The cost of compensating employ- ees who physically convert raw materials into the company's products; labor costs that are directly traceable to the finished product.
Direct Materials. (p. 60) Primary raw materials that become a physical part of a finished product and whose costs are traceable to the finished product.
Distribution. (p. 52) Delivery of products or services to customers.
Finished Goods Inventory. (p. 50) Completed goods that have not yet been sold.
78
Fixed Costs. (p. 72) Costs that stay constant in total despite wide changes in volume.
Greenwashing. (p. 54) The unfortunate practice of overstat- ing a company's commitment to sustainability.
Indirect Cost. (p. 55) A cost that relates to the cost object but cannot be traced specifically to it; a cost that is jointly used or shared by more than one cost object.
Indirect Labor. (p. 60) Labor costs that are difficult to trace to specific products.
Indirect Materials. (p. 60) Materials whose costs are difficult to trace to specific products.
Life-Cycle Assessment. (p. 53) A method of product design in which the company analyzes the environmental impact of a product, from cradle to grave, in an attempt to minimize nega- tive environmental consequences throughout the entire lifespan of the product.
Manufacturing Company. (p. 50) A company that uses labor, plant, and equipment to convert raw materials into new finished products.
Manufacturing Overhead. (p. 60) All manufacturing costs other than direct materials and direct labor; also called factory overhead and indirect manufacturing cost.
Marginal Cost. (p. 75) The cost of producing one more unit.
Marketing. (p. 52) Promotion and advertising of products or services.
Merchandising Company. (p. 49) A company that resells tangible products previously bought from suppliers.
Operating Income. (p. 65) Earnings generated from the company's primary ongoing operations; the company's earn- ings before interest and taxes.
Other Indirect Manufacturing Costs. (p. 61) All manufactur- ing overhead costs aside from indirect materials and indirect labor.
Period Costs. (p. 57) The costs incurred by the company to operate the business that do not get treated as inventory, but rather are expensed immediately in the period in which they are incurred. These costs do not relate to manufactur- ing or purchasing product. Period costs are often called
operating expenses or selling, general, and administrative expenses.
Periodic Inventory. (p. 66) An inventory system in which Cost of Goods Sold is calculated at the end of the period rather than every time a sale is made.
Perpetual Inventory. (p. 66) An inventory system in which both Cost of Goods Sold and Inventory are updated every time a sale is made.
Prime Costs. (p. 61) The combination of direct material and direct labor costs.
Product Costs. (p. 57) The costs incurred by manufacturers to produce their products or incurred by merchandisers to purchase their products. For externa l financial reporting, GMP requires that these costs be assigned to inventory until the products are sold, at which point, they are expensed as Cost of Goods Sold.
Production or Purchases. (p. 52) Resources used to pro- duce a product or service or to purchase finished merchandise intended for resale.
Raw Materials Inventory. (p. 50) All raw materials (direct materials and indirect materials) not yet used in manufacturing.
Research and Development (R&D). (p. 52) Researching and developing new or improved products or services or the pro- cesses for producing them .
Retailer. (p. 49) Merchandising company that se lls to consumers.
Building Blocks of Managerial Accounting 79
Service Company. (p. 49) A company that sells intangible services rather than tangible products.
Sunk Cost. (p. 72) A cost that has a lready been incurred.
Total Cost. (p. 57) The cost of all resources used throughout the value chain.
Trace. (p. 56) To assign a direct cost to a cost object.
Triple Bottom Line. (p. 49) Evaluating a company's perfor - mance not only by its abi lity to generate economic profits, but also by its impact on people and the planet.
Uncontrollable Costs. (p. 71) Costs that cannot be changed or influenced in the short run by management.
Value Chain. (p. 51) The activities that add value to a firm's products and services; includes R&D, design, production or purchases, marketing, distribution, and customer service.
Variable Costs. (p. 72) Costs that change in total in direct proportion to changes in volume.
Wholesaler. (p. 49) Merchandising companies that buy in bulk from manufacturers, mark up the prices, and then se ll those products to retai lers.
Work in Process Inventory. (p. 50) Goods that are partway through the manufacturing process but not yet comp lete.
MyAccounting lab Go to http://myaccountinglab.com/ for the following Quick Check, Short Exercises, Exer- cises, and Problems. They are available with immediate grading, explanations of correct and incorrect answers, and interactive media that acts as your own online tutor.
Quick Check
1. (Learning Objective 7) Which of the following types of companies would have work in process inventory?
a. Service
b. Merchandising
c. Manufacturing
d. All of the above
2. (Learning Objective 2) Which of the following is not an activity in the value chain?
a. Marketing
b. Customer Service
c. Design
d. Administration
3. (Learning Objective 3) A cost that can be traced to a cost object is known as a
a. period cost .
b. product cost .
c. direct cost .
d. indirect cost .
4. (Learning Objective 4) Period costs are often referred to as
a. manufacturing expenses.
b. operating expenses.
c. direct costs.
d. product costs .
5. (Learning Objective 4) Conversion costs consist of
a. direct materials and manufacturing overhead .
b. direct labor and manufacturing overhead .
c. direct materials and direct labor .
d. direct materials, direct labor, and manufacturing overhead .
6. (Learning Objective 4) Which of the following is not part of manufacturing overhead?
a. Period costs, such as depreciation on office computers
b. Indirect materials, such as machine lubricants
c. Indirect labor, such as plant forklift operators' wages
d. Other indirect manufacturing costs, such as plant utilities
80 CHAPTER 2
7 . (Learning Objective 5) Which of the following is a calcu- lated amount, rather than a general ledger account?
9 . (Learning Objective 6) Which of the following is false?
a. Uncontrollable costs are costs over which the a. Finished goods inventory company has little or no control in the short run .
b. Cost of goods manufactured b. Sunk costs are costs that have already been incurred .
c. Sales revenue c. Sunk costs are generally relevant to decisions .
d. Cost of goods sold
8. (Learning Objective 5) Which of the following types
d. The difference in cost between two alternatives is known as a differential cost .
of companies will always have the Cost of Goods Sold account on their income statements?
10. (Learning Objective 7) Which ofthe following is true?
a. The average cost per unit can be used for predicting total costs at many different output levels . a. Service and merchandising companies
b. Merchandising and manufacturing companies b. Manufacturing overhead is composed of only variable costs . c. Service and manufacturing companies
d. Service, merchandising, and manufacturing companies
c. Fixed costs stay constant in total over a wide range of activity levels .
Madison Company
Cash
Accounts receivable
Raw materials inventory
Work in process inventory
Finished goods inventory
Total
d. Direct materials are considered to be fixed costs .
Quick Check Answers
:, ·o L :, • 6 q ·g q . L e ·9 q ·s q ·17 :, "£ P ·1: :, . L
Short Exercises
52-1 Identify types of companies and their inventories (Learning Objective 1) Complete the following statements with one of the terms listed here . You may use a term more than once, and some terms may not be used at all.
Finished goods inventory Inventory (merchandise) Service companies
Manufacturing companies Merchandising companies Work in process inventory
Raw materials inventory Wholesalers
a. ___ report three types of inventory on the balance sheet .
b. ___ fora company such as Best Buy (consume r electronics) includes all of the costs necessary to purchase products and get them onto the store shelves.
c. Most for-profit organizations can be described as being in one (or more) of three categories:---~---~ and __ _
d. ___ is composed of goods partially through the manufacturing process (not finished yet).
e. Forever 21, Target, and Kohl's are all examples of __ _
f. ___ typically do not have an inventory account .
g. Johnson & Johnson, a personal care products manufacturer, converts ___ into finished products .
h. A law office, an advertising agency, and a hospital are all examples of __ _
i. ___ buy products in bulk from p roducers, mark them up, and resell to retailers .
52 -2 Identify type of company from balance sheets (Learning Objective 1) The current asset sections of the balance sheets of three companies follow . Which company is a service company? Which is a merchandiser? Which is a manufacturer? How can you tell?
Dean Company Anderson Company
$3,000 Cash $2,400 Cash $3,000
4,000 Accounts receivable 6,500 Accounts receivable 5,000
2,000 Inventory 8,000 Prepaid expenses 600 ---
900 Prepaid expenses 300 Total $8,600 ---
4,000 Total $17,200
$13,900
Building Blocks of Managerial Accounting 81
52-3 Classify costs by value chain function (Learning Objective 2) Classify each of The J . M . Smucker Company's costs as one of the six business functions in the value chain .
a. Cost of a prime-time lV ad featuring Smucker's ® Fruit & Honey™ Fruit Spreads
b. Salary of engineers who are designing the new plant's layout
c. Depreciation on Orrville, Ohio, plant
d. Depreciation on delivery vehicles
e. Transportation costs to deliver Folgers Coffee ® to retailers such as Kroger, Wal mart, and Save-A-Lot
f. Costs of a customer support center website
g. Plant manager's salary
h. Purchase of strawberries used in Smucker's ® Strawberry Preserves
i. Depreciation on food research lab
52-4 Classify costs as direct or indirect (Learning Objective 3)
52-5
Classify each of the following costs as a direct cost or an indirect cost, assuming that the cost object is the Juniors Department (clothing and accessories for teenage and young women) in the Stow Kohl's department store . (Kohl's is a chain of department stores and has stores located across the United States .)
a.
b.
C.
d.
e.
f.
g.
h.
i.
j.
k.
I.
Juniors Department sales clerks
Cost of Juniors clothing
Cost of hangers used to display the clothing in the store
Electricity for the building
Cost of radio advertising for the store
Juniors clothing buyers' salaries (these buyers buy for all the Juniors Departments of Kohl's stores)
Depreciation of the building
Cost of costume jewelry on the mannequins in the Juniors Department
Cost of bags used to package customer purchases at the main registers for the store
The Stow Kohl's store manager's salary
Cost of the security staff at the Stow store
Manager of Juniors Department
Define cost terms (Learning Objectives 3 & 4) Complete the following statements with one of the terms listed here . You may use a term more than once, and some terms may not be used at all.
Prime costs Cost objects Product costs
Assigned Direct costs Fringe benefits
Period costs Assets Cost of goods sold
Indirect costs Conversion costs Total costs
a. ____ are the costs of transforming direct materials into finished goods .
b. ____ include R&D, marketing, distribution, and customer service costs .
c. Direct material plus direct labor equals ___ _
d. Steel, tires, engines, upholstery, carpet, and dashboard instruments are used in the assembly of a car. Since the manufacturer can trace the cost of these materials (includ- ing freight-in and import duties) to specific units or batches of vehicles, they are con- sidered ____ of the vehicles .
e. Costs that can be traced directly to a(n) ____ are called ___ _
f. ____ are initially treated as ____ on the balance sheet .
g. The allocation process results in a less precise cost figure being ____ to the
h. ____ cannot be directly traced to a(n) ___ _
i. ____ include the costs of all resources used throughout the value chain .
82 CHAPTER 2
j. U.S. GAAP requires companies to use only _______ for inventory reported on external financial statements .
k. Company-paid ___ may include health insurance, retirement plan contributions, payroll taxes, and paid vacations .
I. When manufacturing companies sell their finished products, the costs of those fin- ished products are removed from inventory and expensed as ______ _
52-6 Identify product costs and period costs (Learning Objective 4) PEZ Candy Inc. produces the popular small candy that is dispensed in collectible flip-top dispensers . In the United States, PEZ candies are produced in a factory in Connecticut . The Connecticut location also houses PEZ's U.S. headquarters and a PEZ Visitors Center. PEZ candy is made from sugar, fruit flavoring, coloring, and corn syrup; the ingredients are put under pressure to form the hard tablets . About 95% of a PEZ tablet is sugar . The PEZ dispensers are popular with collectors; there are several PEZ collector conventions throughout the world .
In 2011, PEZ Candy Inc. opened a 6,000-square-foot Visitors Center in Connecticut . The Visitors Center houses the world's largest collection of PEZ memorabilia on public display . Visitors can also view the factory through special viewing windows. The center also has a touch-screen PEZ trivia game and interactive reviews of PEZ history . Birthday party packages are also offered in the Visitors Center; partygoers receive goodie bags that include a blank customizable PEZ dispenser, PEZ candy, a PEZ lanyard, and discount coupons .
52-7
Requirements
1.
2.
3.
4.
5.
6.
Is the cost of sugar in PEZ candies a product or a period cost? What about the wrap- pers that the candy is packaged in?
Is the cost of quality control testing in the manufacturing process for PEZ candies a product or a period cost?
Is the cost of the labor to make PEZ candy in the factory a product or a period cost? What about the cost of the benefits (i.e ., health care, payroll taxes, vacation pay) for those workers?
Is the cost of staffing the PEZ Visitors Center a product or a period cost? What about the cost of the benefits (i.e., health care, payroll taxes, vacation pay) for those workers who work in the Visitors Center?
Assume that PEZ purchased the touch-screen PEZ trivia game from a custom video game developer . Is the cost of that game a product or a period cost? What about the costs of maintaining and updating the software and hardware for the game?
Is food cost for a birthday party in the PEZ Visitors Center a product or a period cost? What about the cost of the items included in the goodie bags?
Classify product costs and period costs (Learning Objective 4) Classify each of Ford Motor Company's costs as either product costs or period costs. Ford Motor Company is an automobile manufacturer headquartered in Detroit, Michigan .
a. Cost of chemical included in paint to inhibit rust
b. Life insurance for the CEO
c. Cost of electricity at the Lima Engine Plant in Ohio
d. Depreciation on the buildings at the Flat Rock Assembly Plant in Michigan
e. Cost of ad campaign and slogan called "By Design" to highlight the designs of Ford's cars
f. Purchase of aluminum to be used in car wheels
g. Salaries of Ford engineers researching ways to reduce CO 2 emissions
h. Cost of new software to schedule production
i. Salaries of Ford Motor Company's top executives
Building Blocks of Managerial Accounting 83
52-8 Classify a manufacturer's costs (Learning Objective 4) Classify each of the following costs as a period cost or a product cost . If you classify the cost as a product cost, further classify it as direct material (DM), direct labor (DL}, or man- ufacturing overhead (MOH) .
a. Property taxes-30% of building is used for sales, marketing, and administrative offices; 70% of building is used for manufacturing
b. Wages and benefits paid to assembly-line workers in the manufacturing plant
c. Depreciation on automated production equipment
d. Salaries paid to quality control inspectors in the plant
e. Repairs and maintenance on factory equipment
f. Standard packaging materials used to package individual units of product for sale (for example, cereal boxes in which cereal is packaged)
g. Lease payment on administrative headquarters
h. Telecommunications costs for the customer service call cente r
52-9 Classify costs incurred by a dairy processing company (Learning Objective 4)
Each of the following costs pertains to Bailey Dairy Products Company, a dairy processing company . Classify each of the company's costs as a period cost or a product cost . Further classify product costs as direct material (DM}, direct labor (DL}, or manufacturing over- head (MOH).
Cost
1. Television advertisements for Bailey's products
2 . Lubricants used in running bottling machines
3 . Research and development related to elimination of antibi- otic residues in milk
4 . Gasoline used to operate refrigerated trucks delivering fin- ished dairy products to grocery stores
5 . Company president's annual bonus
6 . Depreciation on refrigerated trucks used to collect raw milk from local dairy farmers
7 . Plastic gallon containers in which milk is packaged
8 . Property insurance on dairy processing plant
9 . Cost of milk purchased from local dairy farmers
10 . Depreciation on tablets used by sales staff
11 . Wages and salaries paid to machine operators at dairy pro- cessing plant
Period Cost or Product Cost?
52-10 Determine total manufacturing overhead (Learning Objective 4)
DM, DL, or MOH?
McKay Frames manufactures picture frames . Suppose the company's January records include the items described be- low. What is McKay Frames' total manufacturing overhead cost in January?
Oil for manufacturing equipment .................................................................. . $ 250
Wood for frames ............................................................................................ . $46,000
Company p resident's salary ........................................................................... . $26 ,500
Interest expense ............................................................................................. . $ 1,500
Plant supervisor's salary ................................................................................. . $ 3,100
Depreciation expense on company cars used by sales force ........................ . $ 2,100
Plant janitor's salary .... .......... .......... .......... .......... .................... .......... .......... .... . $ 1,800
Plant depreciation expense ............................................................................ . $ 6,000
Glue for picture frames .................................................................................. . $ 400
84 CHAPTER 2
52-11 Prepare a retailer's income statement (Learning Objective 5) Salon Hair is a retail chain specializing in salon-quality hair-care products . During the year, Salon Hair had sales of $38,850,000 . The company began the year with $3,500,000 of merchandise inventory and ended the year with $4,445,000 of inventory . During the year, Salon Hair purchased $23,975,000 of merchandise inventory . The company's selling, gen- eral, and administrative expenses totaled $7,100,000 for the year . Prepare Salon Hair's income statement for the year .
52-12 Compute Cost of Goods Sold for a merchandiser (Learning Objective 5) Given the following information for a retailer, compute the cost of goods sold .
Ending inventory ............... ........................................ ..................................... .
Website maintenance ..................................................................................... .
Revenues ........................................................................................................ .
Freight-in ................ .... ...... .... ....... ...... .......... ............. .... ...... ................. ........... .
Import duties ............... .......... ....... .......... ............. .......... .......... ....... .......... ...... .
Marketing expenses ....................................................................................... .
Delivery expenses ...... ...... .... ....... ...... .......... ............. .... ...... ................. ........... .
Purchases ................ .... ...... ........... ...... .................. ..... .......... ................. ........... .
Beginning inventory ............ ................. ............. .......... ...... ........................ ..... .
52-13 Calculate direct materials used (Learning Objective 5)
$ 5,900
$ 7,700
$67,000
$ 3,700
$ 1,300
$12,000
$ 1,500
$40,000
$ 3,800
You are a new accounting intern at Mason Bikes. Your boss gives you the following infor- mation and asks you to compute the cost of direct materials used (assume that the com- pany's raw materials inventory contains only direct materials) .
Import duties ............. .......... ................. ............. .......... .......... .................... ..... . $ 1,300
Beginning raw materials inventory ................................................................. . $ 4,700
Ending raw materials inventory ................................................. ..................... . $ 1,200
Freight-in ........... .......... .......... ....... .......... ............ ........... .......... ....... ............ .... . $ 400
Freight-out ..................................................................................................... . $ 600
Purchases of direct materials ............ ....................... ................. ..................... . $16,000
52-14 Compute Cost of Goods Manufactured (Learning Objective 5) Robinson Manufacturing found the following information in its accounting records : $519,800 of direct materials used, $223,500 of direct labor, and $775,115 of manufacturing overhead . The Work in Process Inventory account had a beginning balance of $72,400 and an ending balance of $87,600 . Compute the company's Cost of Goods Manufactured .
52-15 Describe other cost terms (Learning Objectives 6 & 7) Complete the following statements with one of the terms listed here . You may use a term more than once, and some terms may not be used at all.
Differential costs
Marginal cost
Uncontrollable costs
Variable costs
Fixed costs
Sunk costs
a. A(n) ___ is the cost of making one more unit .
Controllable costs
Average cost
b. Gasoline is one of many ___ in the operation of a motor vehicle .
c. A product's ___ and---~ not the product's---~ should be used to forecast total costs at different production volumes .
d. Within the relevant range, ___ do not change in total with changes in production volume .
e. The ____ per unit declines as a production facility produces more units .
f. Costs that differ between alternatives are called ___ _
g. In the long run, most costs are---~ meaning that management is able to influ- ence or change the amount of the cost .
h. ___ are costs that have already been incurred .
Building Blocks of Managerial Accounting 85
52 -16 Classify costs as fixed or variable (Learning Objective 7) Classify each of the following costs as fixed or variable :
a. Cost of French fries used at a McDonald 's restaurant
b. Hourly wages paid to cashiers at The Home Depot
c. Monthly sugar costs for The Hershey Company
d. Cost of fuel used by Old Dominion Freight Line, a national trucking company
e. Shipping costs at Amazon .com
f. Monthly rent for Onyx Nail Bar, a nail salon in Dallas, Texas
g. Sales commissions at Tampa Honda in Florida
h. Monthly insurance costs for the building housing the administrative offices of Panera Bread in St . Louis, Missouri
i. Monthly depreciation of equipment used in the customer service department at Kla- ben Ford Lincoln, a car dealership in Kent, Ohio
j. Cost of rubber used to manufacture LL.Bean boots
k. Cost of oranges sold at a Kroge r's grocery store
I. Monthly office lease costs for the Portland office of E & Y, a global audit firm m. Monthly cost of coffee at a Dunkin' Donuts store
n. Property taxes for an Applebee's Neighborhood Grill & Bar
o. Depreciation of exercise equipment at an LA Fitness club
52-17 Identify ethical standards violated (Learning Objectives 1, 2, 3, 4, 5, 6, & 7) For each of the situations listed, identify the primary standard from the IMA Statement of Ethical Professional Practice that is violated (competence, confidentiality, integrity, or credibility) . Refer to Exhibit 1-7 for the complete standard .
1. To reduce the company's tax bill, Jack uses total cost to value inventory instead of us- ing product cost as required by law.
2. Since Emilie works in the accounting department , she is aware that profits are going to fall short of analysts' projections . She tells her aunt to sell stock in the company be- fore the earnings release date .
3. Veronica pays a Mexican official a bribe of $50,000 to allow the company to locate a factory in that jurisdiction so that the company can take advantage of the cheaper labor costs . Without the bribe, the factory cannot be located in that location .
4. There is a failure in the company's backup system after a system crash . Month-end reports will be delayed . Kayla, the manager of the division experiencing the system failure, does not report this upcoming delay to anyone since she does not want to be the bearer of bad news .
5. Taylor overhears a subordinate at a mutual friend's party tell others about a confiden- tial deal with a supplier to get raw materials for a price lower than market price . Taylor does not do anything about the subordinate's indiscreet conversation.
EXERCISES Group A E2-18A Classify costs along the value chain for a retailer (Learning Objective 2)
Suppose Motor Shack incurred the following costs at its Ann Arbor, Michigan, store :
Newspaper advertisements ...... .......... .......... .................... .......... .......... ......... . $ 5,100
Payment to consultant for advice on location of new store ............ .......... .... . $ 2,700
Purchases of merc handise .............................................................................. . $37 ,000
Freight-in ..... .................... .......... .......... .......... .................... .......... .......... ......... . $ 3,700
Salespeople's salaries ..................................................................................... . $ 4 ,600
Depreciation expense on delivery trucks ....................................................... . $ 1,500
Research on whether store should sell satellite radio service ........................ . $ 250
Customer Complaint Department ................................................................. . $ 550
Rearranging store layout ................................................................................ . $ 650
86 CHAPTER 2
SUSTAINABILITY
Requirements
1. Classify each cost as to which category of the value chain it belongs (R&D, Design, Purchases, Marketing, Distribution, or Customer Service) .
2. Compute the total costs for each value chain category .
3. How much are the total product costs?
E2-19A Classify costs along the value chain for a manufacturer (Learning Objectives 2 & 4)
Suppose the smartphone manufacturer Kobo Electronics provides the following information for its costs last month (in millions):
Delivery expense to customers via UPS.................................................................. $ 9
Salaries of salespeople ............................................................................................ $ 4
Chipset (the set of chips used on a phone's motherboard) .................................... $56
Exterior case for phone ....... ................. ............. .......... .......... ....... ............. .......... .... $ 6
Assembly-line workers' wages ................................................................................ $ 8
Technical customer support hotline .......................... .............................. .......... ...... $ 5
Depreciation on plant and equipment .............. .......... .......... ....... ............. .......... .... $60
Rearrangement of production process to accommodate new robot ......... ..... ....... $ 3
1-800 (toll-free) line for customer orders .... ............. .... ...... ........... ...... ............. ....... $ 1
Salaries of scientists who developed new model ................................................... $10
Requirements
1. Classify each of these costs according to its place in the value chain (R&D, Design, Production, Marketing, Distribution, or Customer Service) . (Hint: You should have at least one cost in each value chain function .)
2. Within the production category, break the costs down further into three subcatego- ries : Direct Materials, Direct Labor, and Manufacturing Overhead .
3. Compute the total costs for each value chain category .
4. How much are the total product costs?
5. How much are the total prime costs?
6. How much are the total conversion costs?
E2-20A Value chain and sustainability efforts (Learning Objective 2) Each of the following scenarios describes some cost item for organizations in recent years . For each scenario, identify which function of the value chain that cost would repre- sent (R&D, Design, Purchasing/Producing, Marketing, Distributing, or Customer Service) . Note: The companies and products used in this exercise are real companies with a strong sustainable practices commitment.
a. In recent years, the U.S. National Park Service approved the use of an erosion control system from GeoHay ® for a roadway construction project in the Great Smoky Moun- tains National Park . GeoHay ® erosion and sediment control products are produced from recycled carpet fibers . The cost of these erosion and sediment control products would fall into which function in the value chain?
b. Ford Motor Company's Rouge Center in Dearborn, Michigan, has a "living roof" on the Dearborn Truck Plant final assembly building . It is the largest living roof in the world, encompassing 10.4 acres . The living roof is made from living grass, and its primary purpose is to collect and filter rainfall as part of a natural stormwater manage- ment system . It also provides cooler surroundings and offers a longer roof life than a traditional roof . The cost of promoting the company's products and its sustainability efforts would fall into which function in the value chain?
c. Nike Products, an athletic apparel and shoe manufacturer, developed the Envi- ronmental Apparel Design Tool over a period of seven yea rs . The Environmental Apparel Design Tool helps apparel and shoe designers to make real-time choices that decrease the environmental impact of their work . With the tool, the designers can see the potential waste resulting from their designs and the amount of environ- mentally preferred materials used by their designs . When designers make changes to
Building Blocks of Managerial Accounting 87
the preliminary product design, they can see instantly the effect of those changes on waste and input usage . The $6 million investment used to develop the Environmental Apparel Design Tool would fall into which function in the value chain?
d. GreenShipping™ is a service that companies can use to purchase carbon offsets for the carbon generated by shipments to customers . Any shipments made with UPS, FedEx, or USPS can be tracked . The GreenShipping™ calculator uses weight, distance traveled, and mode of transport to calculate the carbon generated by that shipment . A carbon offset is then purchased so that the shipment becomes carbon neutral. The carbon offset helps to fund the development of renewable energy sources . The cost of these carbon offsets to the company making the shipment to the customer would fall into which function in the value chain?
e. The Red Wing Shoe Company manufactures work boots . The company has a philoso- phy that products should be repaired, not thrown away . After the 12-month warranty has expired on Red Wing boots, the company offers free oiling, free laces, low-cost replacement insoles, and low-cost hardware repairs . The cost of operating this shoe repair service would fall into which function in the value chain?
f. Nyloboard ® produces decking materials made from recycled carpet . The cost of the research into how to create Nyloboard ® from recycled carpet would fall into which function in the value chain?
E2-21A Classify and calculate a manufacturer's costs (Learning Objectives 2 & 4)
An airline manufacturer incur red the following costs last month (in thousands of dollars) :
a. Airplane seats ............................................................................................... . $ 240
b. Production supervisors' salaries ................................................................... . $ 100
c. Depreciation on forklifts in factory ................ ........................................ ...... . $ 40
d. Machine lubricants ....................................................................................... . $ 35
e. Factory janitors' wages ................................................................................ . $ 15
f. Assembly workers' wages ......... .......... .......... .......... ....... ............. .......... ....... . $ 620
g. Property tax on corporate marketing office ................................................ . $ 30
h. Plant utilities ................................................................................................. . $ 120
i. Cost of warranty repairs ......... ............. .......... ................. ............. .......... ....... . $ 260
j. Machine operators' health insurance ........................................................... . $ 10
k. Depreciation on administrative offices ........................................................ . $ 60
I. Cost of designing new plant layout ............................................................. . $ 170
m. Jet engines ................................................................................................... . $1,400
Requirements
1. Assuming the cost object is an airplane, classify each cost as one of the following : direct material (DM), direct labor (DL}, indirect labor (IL}, indirect materials (IM}, other manufacturing overhead (other MOH}, or period cost . (Hint: Set up a column for each type of cost .) What is the total for each type of cost?
2. Calculate total manufacturing overhead costs .
3. Calculate total product costs .
4. Calculate total prime costs .
5 . Calculate total conversion costs .
6 . Calculate total pe riod costs .
E2-22A Construct an income statement using product and period costs (Learning Objectives 4 & 5)
Outdoor Amenities is a manufacturer of backyard and deck furniture . Its products are in high demand, and it carries no inventory . Following is a list of selected account balances from its trial balance for the most recent year ended December 31 (in no particular order .)
88 CHAPTER 2
Salaries and wages (for administrative and sales staff) .......................... .......... ...... . $ 37,400
Stain (used in manufacturing furniture) .................................................................. . $ 12,700
Indirect labor costs (wages of maintenance workers in factory) ............................ . $ 21,300
Other manufacturing overhead (includes factory insurance and property taxes) .. $ 9,800
Rent and utilities (for administrative offices) .......................................................... . $ 12,000
Utility costs (related to factory) .............................................................................. . $ 11,200
Labor costs (wages of carpenters who build furniture) .......................................... . $ 36,900
Accounts receivable ............................................................................................... . $ 27,100
Marketing costs ...................................................................................................... . $ 17,300
Wood (used in manufacturing furniture) ................................................................ . $ 57,800
Sales revenues ........................................................................................................ . $255,000
Accounts payable ................................................................................................... . $ 7,100
Requirements Using the income statement accounts in the table, calculate:
1. Cost of goods sold . Hint: Cost of goods sold can be calculated by summing the total product costs since there is no inventory .
2. Operating expenses . Hint: Operating expenses are the company's period costs .
3. Gross profit
4. Operating income
E2-23A Work backward to find missing amounts (Learning Objective 5) Gamma Electronics manufactures and sells a line of smartphones . Unfortunately, Gamma Electronics suffered serious fire damage at its home office . As a result, the accounting records for October were partially destroyed-and completely jumbled . Gamma Electron- ics has hired you to help figure out the missing pieces of the accounting puzzle . Assume that the Raw Materials Inventory contains only direct materials .
Revenues in October ...... .......... .............................. .......... .......... ............................ . $27,600
Work in process inventory, October 31 ................................................................. . $ 1,700
Raw materials inventory, October 31 ..................................................................... . $ 3,200
Direct labor in October ............ ........................................ .......... ............................ . $ 3,400
Manufacturing overhead in October ..................................................................... . $ 6,300
Work in process inventory, October 1 ................................................................... . 0
Finished goods inventory, October 1 .................................................................... . $ 4,900
Direct materials used in October ........................................................................... . $ 8,600
Gross profit in October .......... ................. ....... ...... .......... .............................. ......... . . $12,800
Purchases of direct materials in October ............................................................... . $ 9,200
Requirement Find the following amounts :
a. Cost of Goods Sold in October
b. Beginning Raw Materials Inventory
c. Ending Finished Goods Inventory
E2-24A Prepare a retailer's income statement (Learning Objective 5)
Neil Webster is the sole proprietor of Prestigious Pugs, a business specializing in the sale of high-end pet gifts and accessories . Prestigious Pugs' sales totaled $1,105,000 during the most recent year. During the year, the company spent $55,000 on expenses relating to website maintenance, $30,500 on marketing, and $29,500 on wrapping, boxing, and shipping the goods to customers . Prestigious Pugs also spent $638,000 on inventory purchases and an additional $19,500 on freight-in charges . The company started the year with $16,250 of inventory on hand and ended the year with $16,000 of inventory. Prepare Prestigious Pugs' income statement for the most recent year .
Building Blocks of Managerial Accounting 89
E2-25A Compute direct materials used and Cost of Goods Manufactured (Learning Objective 5)
Just ine Industries is calculating its Cost of Goods Manufactured at yea r-end . The company 's accounting records show the following : The Raw Materials Inventory account had a begin- ning balance of $17,000 and an ending balance of $12,000 . During the year, the company purchased $55,000 of direct materials. Direct labor for the year totaled $121,000, while manufacturing overhead amounted to $151,000 . The Work Process Inventory account had a beginning balance of $22,000 and an ending balance of $21,000 . Assume that Raw Materials Inventory contains only direct materials . Compute the Cost of Goods Manufactured for the year. (Hint : The first step is to calculate the direct materials used during the year .)
E2-26A Compute Cost of Goods Manufactured and Cost of Goods Sold (Learning Objective 5)
Compute the Cost of Goods Manufactured and Cost of Goods Sold for West Nautical Company for the most recent year using the amounts described next . Assume that the Raw Materials Inventory contains only direct materials .
Beginning of Year
End of Year
End of Year
Raw materials inventory ..... ....... $23,000
Work in process inventory ......... $35,000
Finished goods inventory .......... $20,000
Purchases of direct materials ... .
Direct labor .............................. .
$25,000
$31,000
$22,000
$74,000
$86,000
$42,000
Insurance on plant ....................... .......... .......... .. $ 11,500
Depreciation-plant building and equipment. . $ 13,400
Repairs and maintenance-plant. ......... .......... .. $ 3,700
Marketing expenses .......................................... $ 77,000
General and administrative expenses ............... $ 28,500
Indirect labor ............................ .
E2-27 A Continues E2-26A: Prepare income statement (Learning Objective 5) Prepare the income statement for West Nautical Company in E2-26A for the most recent year . Assume that the company sold 34,000 units of its product at a price of $12 each during the year .
E2-28A Determine whether information is relevant (Learning Objective 6) Classify each of the following costs as relevant or irrelevant to the decision at hand and briefly explain your reason .
a. The fair market value of old manufacturing equipment when deciding whether to re- place it with new equipment (old equipment will be sold if new equipment is purchased)
b. Cost of purchasing packaging materials from an outside vendor when deciding whether to continue manufacturing the packaging materials in-house
c. Depreciation expense on old manufacturing equipment when deciding whether to replace it with newer equipment
d. The total amount of the restaurant's fixed costs when deciding whether to add addi- tional items to the menu
e. The cost of land purchased three years ago when deciding whether to build on the land now or wait two more years before building
f. The interest rate received on invested funds when deciding how much inventory to keep on hand
g. Cost of computers purchased six months ago when deciding whether to upgrade to computers with a faster processing speed
h. The property tax rates in different locales when deciding where to locate the com- pany's headquarters
i. The type of fuel (gas or diesel) used by delivery vans when deciding which make and model of van to purchase for the company's delivery van fleet
j. Cost of operating automated production machinery versus the cost of direct labor when deciding whether to automate production
90 CHAPTER 2
E2-29A Compute total and average costs (Learning Objective 7) Bubbly Soda spends $2 on direct materials, direct labor, and variable manufacturing overhead for every unit (12-pack of soda) it produces . Fixed manufacturing overhead costs $7 million per year . The plant, which is currently operating at only 75% of capacity, produced 25 million units this year. Management plans to operate closer to full capacity next year, producing 35 million units. Management doesn't anticipate any changes in the prices it pays for materials, labor, and manufacturing overhead .
Requirements
1. What is the current total product cost (for the 25 million units}, including fixed and variable costs?
2. What is the current average product cost per unit?
3. What is the current fixed cost per unit?
4. What is the forecasted total product cost next year (for the 35 million units}, including fixed and variable costs?
5 . What is the forecasted average product cost next year?
6. What is the forecasted fixed cost per unit?
7. Why does the average product cost decrease as production increases?
EXERCISES Group B E2-30B Classify costs along the value chain for a retailer (Learning Objective 2)
Suppose Electronics Shack incurred the following costs at its Forest Lake, Minnesota, store.
Newspaper advertisements ................. ............. .......... .......... ....... ............. ........ . $ 5,700
Payment to consultant for advice on location of new store ............................. . $ 2,100
Purchases of merchandise ................. .......... ............. .......... ....... .......... ............. . . $36,000
Freight-in ........................................................................................................... . $ 3,500
Salespeople's salaries ........................................................................................ . $ 4,100
Depreciation expense on delivery trucks ............ .......... .......... ....... .......... ......... . $ 1,100
Research on whether store should sell satellite radio service ........................... . $ 500
Customer Complaint Department .................. .......... .............................. .......... . $ 550
Rearrangement of store layout ......................................................................... . $ 900
Requirements
1. Classify each cost as to which category of the value chain it belongs (R&D, Design, Purchases, Marketing, Distribution, Customer Service).
2. Compute the total costs for each value chain category .
3. How much are the total product costs?
E2-31 B Classify costs along the value chain for a manufacturer (Learning Objectives 2 & 4)
Suppose the smartphone manufacturer Sabre Electronics provides the following informa- tion for its costs last month (in millions):
Delivery expense to customers via UPS........................................................................... $10
Salaries of salespeople. ............ ................. .......... ............. .......... ....... .......... .......... ........... $ 6
Chipset (the set of chips used on a phone's motherboard) ........................................... .. $60
Exterior case for phone .................................................................................................... $ 4
Assembly-line workers' wages ......................................................................................... $12
Technical customer-support hotline ................................................................................. $ 5
Depreciation on plant and equipment ...... .......... ............. .......... ....... .......... .......... ........... $65
Rearrange production process to accommodate new robot ........................................... $ 1
1-800 (toll-free) line for customer orders ....... .......... ............. .......... ....... .......... ............. ... $ 3
Salaries of scientists who developed new model ........ .......... .............................. .......... .. $11
Building Blocks of Managerial Accounting 91
Requirements
1. Classify each of these costs according to its place in the value chain (R&D, Design, Production, Marketing, Distribution, or Customer Service) .
2. Within the production category, break the costs down further into three subcatego- ries : Direct Materials, Direct Labor, and Manufacturing Overhead .
3. Compute the total costs for each value chain category .
4. How much are the total product costs?
5. How much are the total prime costs?
6. How much are the total conversion costs?
E2-32B Value chain and sustainability efforts (Learning Objective 2) Each of the scenarios to follow describes some cost item for organizations in the recycled carpet industry . For each scenario, identify which function of the value chain that cost would represent (R&D, Design, Purchasing/Producing, Marketing, Distributing, or Customer Service) . Note: The companies and products used in this exercise are real com- panies with a strong sustainable practices commitment .
a. Flor®, a company that produces residential carpet tiles made from recycled carpet, has an R&R (return and recycle) Program . Homeowners can arrange to have old tiles picked up and shipped back to the plant for recycling . The cost of operating this R&R program would fall into which function in the value chain?
b. Los Angeles Fiber Company (LAFC) received the EPA/CARE award to recognize Los Angeles Fiber Company's sustainability efforts . Since 2000, LAFC has recycled more than 464 million pounds of post-consumer carpet. Its carpet brand, Reliance Carpet, is made entirely from post-consumer carpet fiber. The cost of promoting the company's products and its sustainability efforts would fall into which function in the value chain?
c. Ford Motor Company purchases cylinder head covers made from a nylon resin con- taining 100% recycled carpet in its Mustangs . The cost of the cylinder head covers would fall into which function in the value chain?
d. Axminster Carpets offsets the carbon emissions from its carpet distribution process by investing in renewable energy projects such as wind, power, and hydropower plants . This carbon offset is verified independently by the Voluntary Carbon Standard . The cost of these carbon offsets would fall into which function in the value chain?
e. Shaw Industries is a flooring manufacturer . It has created Cradle to Cradle Silver Cer- tified carpet, which is carpet that can be recycled back into new carpet again and again at the end of its useful life, or it can go back into the soil. The costs to develop the production process for the Cradle to Cradle Silver Certified carpet would fall into which function in the value chain?
f. Fibre(B)lock® Flooring is manufactured using the waste generated from the manufac- ture of commercial nylon carpet . The cost of the research into how to create Fibre (B)lock® Flooring would fall into which function in the value chain?
E2-33B Classify and calculate a manufacturer's costs (Learning Objectives 2 & 4) An airline manufacturer incurred the following costs last month (in thousands of dollars) .
a. Airplane seats ............................................................................................... . $ 300
b. Production supervisors' salaries ................................................................... . $ 110
c. Depreciation on forklifts in factory ............................................................... . $ 90
d. Machine lubricants ....................................................................................... . $ 30
e. Factory janitors' wages ................................................................................ . $ 50
f. Assembly workers' wages ............................................................................ . $ 630
g. Property tax on corporate marketing offices ............................................... . $ 20
h. Plant utilities ...... ........................................................................................... . $ 140
i. Cost of warranty repairs ............................................................................... . $ 230
j. Machine operators' health insurance ........................................................... . $ 40
k. Depreciation on administrative offices ........................................................ . $ 100
I. Cost of designing new plant layout ............................................................. . $ 160
m. Jet engines ................................................................................................... . $1,400
SUSTAINABILITY
92 CHAPTER 2
Requirements
1. Assuming the cost object is an airplane, classify eac h cost as one of the following : direct material (DM}, direct labor (DL}, indirect labor (IL}, indirect materials (IM}, other manu- facturing overhead (other MOH}, or period cost . What is the total for each type of cost?
2. Calculate total manufacturing overhead costs .
3. Calculate total product costs .
4. Calculate total prime costs .
5. Calculate total conversion costs .
6. Calculate total period costs .
E2-34B Construct an income statement using product and period costs (Learning Objectives 4 & 5)
Backyard Amenities is a manufacturer of backyard and deck furniture . Its products are in high demand, and it carries no inventory . To follow is a list of selected account balances from its trial balance for the most recent year ended December 31 (in no particular order) .
Salaries and wages (for administrative and sales staff} .......................................... . $ 38,100
Stain (used in manufacturing furniture) .................................................................. . $ 14,500
Indirect labor costs (wages of maintenance workers in factory) ............................ . $ 23,700
Other manufactu ring overhead (includes factory insurance and property taxes) .. $ 11,300
Rent and utilities (for administrative offices) .......................................................... . $ 13,200
Utility costs (related to factory) .............................................................................. . $ 12,100
Labor costs (wages of carpenters who build furniture) .......................................... . $ 33,700
Accounts receivable ............................................................................................... . $ 31,200
Marketing costs ...................................................................................................... . $ 15,200
Wood (used in manufacturing furniture) ................................................................ . $ 59,100
Sales revenues ........................................................................................................ . $ 267,000
Accounts payable ................................................................................................... . $ 8,200
Requirements Using the income statement accounts in the table, calculate :
1. Cost of goods sold . Hint: Cost of goods sold can be calculated by summing the total product costs since there is no inventory .
2. Operating expenses . Hint: Operating expenses are the company's period costs . 3. Gross profit
4. Operating income
E2-35B Work backward to find missing amounts (Learning Objective 5) Swift Electronics manufactures and sells smartphones . Unfortunately, the company recently suffered serious fire damage at its home office . As a result, the accounting records for October were partially destroyed and completely jumbled . Swift has hired you to help figure out the missing pieces of the accounting puzzle . Assume that Swift Elec- tronics' Raw Materials Inventory contains only direct materials .
Work in process inventory, October 31 .................................................................... .. $ 1,900
Finished goods inventory, October 1 ........................................................................ . $ 4,300
Direct labor in October .............................................................................................. . $ 3,300
Purchases of direct materials in October .................................................................. .. $ 9,700
Work in process inventory, October 1 ...................................................................... .. 0
Revenues in October .................................................................................................. . $27,500
Gross profit in October .............................................................................................. . $12,700
Direct materials used in October .............................................................................. .. $ 8,800
Raw materials inventory, October 31 .................... .......... .......... .............................. .. .. $ 3,200
Manufacturing overhead in October ......................................................................... . $ 6,300
Building Blocks of Managerial Accounting 93
Requirement Find the following amounts :
a. Cost of Goods Sold in October
b. Beginning Raw Materials Inventory
c. Ending Finished Goods Inventory
E2-36B Prepare a retailer's income statement (Learning Objective 5) Sam Peters is the sole proprietor of Charismatic Cats, a business specializing in the sale of high-end pet gifts and accessories . Charismatic Cats' sales totaled $1,060,000 during the most recent year . During the year, the company spent $53,000 on expenses relating to website maintenance, $33,200 on marketing, and $28,500 on wrapping, boxing, and shipping the goods to customers. Charismatic Cats also spent $636,000 on inventory purchases and an additional $19,500 on freight-in charges. The company started the year with $19,800 of inventory on hand and ended the year with $13,100 of inventory . Prepare Charismatic Cats' income statement for the most recent year.
E2-37B Compute direct materials used and Cost of Goods Manufactured (Learning Objective 5)
Laurel Industries is calculating its Cost of Goods Manufactured at year-end. The company's accounting records show the following: The Raw Materials Inventory account had a begin- ning balance of $14,000 and an ending balance of $19,000 . During the year, the company purchased $63,000 of direct materials . Direct labor for the year totaled $133,000 while man- ufacturing overhead amounted to $162,000 . The Work in Process Inventory account had a beginning balance of $25,000 and an ending balance of $24,000 . Assume that Raw Materials Inventory contains only direct materials . Compute the Cost of Goods Manufactured for the year. (Hint: The first step is to calculate the direct materials used during the year.)
E2-38B Compute Cost of Goods Manufactured and Cost of Goods Sold (Learning Objective 5)
Compute the Cost of Goods Manufactured and Cost of Goods Sold for Golden Bay Com- pany for the most recent year using the amounts described next . Assume that Raw Mate- rials Inventory contains only direct materials .
Beginning End of Year of Year
Raw materials inventory ..... ..... . $25,000 $33,000 Insurance on plant ...... .................... .......... .......... .
Work in process inventory ....... . $42,000 $36,000 Depreciation-plant building and equipment ... .
Finished goods inventory ........ . $21,000 $28,000 Repairs and maintenance-plant ....................... .
Purchases of direct materials .. . $79,000 Marketing expenses ........................................... .
Direct labor ............................. . $84,000 General and administrative expenses ................ .
Indirect labor ....... .......... .......... . $46,000
E2-39B Continues E2-38B: Prepare income statement (Learning Objective 5) Prepare the income statement for Golden Bay Company using the data in E2-38B for the most recent year . Assume that the company sold 39,000 units of its product at a price of $15 each during the year .
E2-40B Determine whether information is relevant (Learning Objective 6) Classify each of the following costs as relevant or irrelevant to the decision at hand and briefly explain your reason .
a. The cost of production when determining whether to continue to manufacture the screen for a smartphone or to purchase it from an outside supplier (old equipment will be sold if new equipment is purchased)
b. The cost of land when determining where to build a new call center
c. The average cost of vehicle operation when purchasing a new delivery van
d. Real estate property tax rates when selecting the location for a new order processing center
e. The purchase price of the old computer when replacing it with a new computer with improved features
End of Year
$ 7,500
$13,100
$ 4,400
$76,000
$26,500
94 CHAPTER 2
f. The cost of renovations when deciding whether to build a new office building or to renovate the existing office building
g. The original cost of the current stove when selecting a new, more efficient stove for a restaurant
h. Local tax incentives when selecting the location of a new office complex for a com- pany 's headquarters
i. The fair market value (trade-in value) of the existing forklift when deciding whether to replace it with a new, more efficient model
j. Fuel economy when purchasing new trucks for the delivery fleet
E2-41 B Compute total and average costs (Learning Objective 7) Crackling Soda spends $1 on direct materials, direct labor, and variable manufacturing overhead for every unit (12-pack of soda) it produces . Fixed manufacturing overhead costs $3 million per year . The plant, which is currently operating at only 85% of capacity, produced 20 million units this year. Management plans to operate closer to full capacity next year, producing 30 million units . Management doesn't anticipate any changes in the prices it pays for materials, labo r, or manufacturing overhead .
Requirements
1. What is the current total product cost (for the 20 million units}, including fixed and variable costs?
2. What is the current average product cost per unit?
3. What is the current fixed cost per unit?
4. What is the forecasted total product cost next yea r (for the 30 million units}, including fixed and variable costs?
5. What is the forecasted average product cost next year?
6. What is the forecasted fixed cost per unit?
7. Why does the average product cost decrease as production increases?
PROBLEMS Group A P2-42A Classify costs along the value chain (Learning Objective s 2 & 4)
Ravenna Cola produces a lemon-lime soda . The production process starts with workers mixing the lemon syrup and lime flavors in a secret recipe . The company enhances the combined syrup with caffeine . Finally, the company dilutes the mixture with carbonated water . Ravenna Cola incurs the following costs (in thousands) :
Plant janitors' wages ................................................................................................. . $ 1,100
Delivery truck drivers' wages .................................................................................... . $ 305
Payment for new recipe ............................................................................................ . $ 1,260
Depreciation on delivery trucks ................................................................................ . $ 250
Plant utilities .............................................................................................................. . $ 450
Lime flavoring .... .......... ............. ................. .......... ............. .......... ....... .......... .......... .... . $ 820
Rearrangement of plant layout ................................................................................. . $ 1,600
Bottles .......... .......... .......... ............. ....... .......... .......... ............. .......... ....... .......... ......... . $ 1,040
Salt ... .......................................................................................................................... . $ 50
Sales commissions ..................................................................................................... . $ 425
Production costs of "cents-off" store coupons for customers ........ ....... .......... ......... . $ 800
Lemon syrup .............................................................................................................. . $18,000
Replacement of products with expired dates upon customer complaint ................. . $ 30
Depreciation on plant and equipment ...................................................................... . $ 3,400
Wages of workers who mix syrup ......... .......... ............. .......... .......... ....... .................. . $ 8,300
Customer hotline ......... .......... .................... .......... .......... ............. ....... .......... .......... .... . $ 210
Freight-in on materials .............................................................................................. . $ 1,100
Building Blocks of Managerial Accounting 95
Requirements
1. Classify each of the listed costs according to its category in the value chain (R&D, Design, Production, Marketing, Distribution, or Customer Service) .
2. Further break down production costs into three subcategories : Direct Materials (DM), Direct Labor (DL}, or Manufacturing Overhead (MOH).
3. Compute the total costs for each value chain category .
4. How much are the total product costs?
5. Suppose the managers of the R&D and design functions receive year-end bonuses based on meeting their unit's target cost reductions . What are they likely to do? How might this affect costs incurred in other elements of the value chain?
P2-43A Determine ending inventory balances (Learning Objectives 5) Unique Displays designs and manufactures displays used in mobile devices . Serious flooding throughout the region affected Unique Displays' facilities . Inventory was com- pletely ruined, and the company's computer system, including all accounting records, was destroyed .
Before the disaster recovery specialists clean the buildings, Louise Ditchey, the company controller, is anxious to salvage whatever records she can to support an insurance claim for the destroyed inventory . She is standing in what is left of the Accounting Department with Trent Parker, the cost accountant .
"I didn't know mud could smell so bad," Trent says . "What should I be looking for?" "Don't worry about beginning inventory numbers," responds Louise . "We'll get them
from last year's annual report . We need first-quarter cost data ." "I was working on the first-quarter results just before the storm hit," Trent says . "Look,
my report's still in my desk drawer . But all I can make out is that for the first quarter, direct material purchases were $533,000 and that direct labor, manufacturing overhead (other than indirect materials}, and total manufacturing costs to account for were $551,000; $218,000; and $1,491,000, respectively . Wait, and cost of goods available for sale was $1,615,000 ."
"Great," says Louise . "I remember that sales for the period were approximately $1.8 million. Given our gross profit of 30%, that's all you should need ."
Trent is not sure about that but decides to see what he can do with this information . The beginning inventory numbers are as follows :
• Raw materials, $75,000
• Work in process, $226,000
• Finished goods, $213,000
He remembers several schedules he learned in college that may help him get started .
Requirement Use exhibits in the chapter to determine the ending inventories of raw materials, work in process, and finished goods . Assume that Raw Materials Inventory contains only direct materials .
P2-44A Prepare income statements (Learning Objective 5) Part One: In 2015, Patsy Jackson opened Patsy's Posies, a small retail shop selling floral arrangements . On December 31, 2016, her accounting records show the following :
Sales revenue ..................................................................................................... $53,000
Utilities for shop ................................................................................................. $ 1,100
Inventory on December 31, 2016 ...................................................................... $ 9,100
Inventory on January 1, 2016 ............................................................................. $12,000
Rent for shop ...................................................................................................... $ 4,600
Sales commissions .............................................................................................. $ 4,000
Purchases of merchandise .................................................................................. $36,000
Requirement Prepare an income statement for Patsy's Posies, a merchandiser, for the year ended December 31, 2016 .
96 CHAPTER 2
Part Two: Patsy's Posies was so successful that Patsy decided to manufacture her own brand of floral supplies : Floral City Manufacturing . At the end of December 2017, her accounting records show the following:
Utilities for plant .............................................................................................. . $ 4,900
Delivery expense ............................................................................................. . $ 1,500
Sales salaries expense ..................................................................................... . $ 4,300
Plant janitorial services .................................................................................... . $ 1,350
Work in process inventory, December 31, 2017 ............................................. . $ 5,000
Finished goods inventory, December 31, 2016 .............................................. . 0
Finished goods inventory, December 31, 2017 .............................................. . $ 2,500
Sales revenue .................................................................................................. . $104,000
Customer service hotline expense .................................................................. . $ 1,400
Direct labor ..................................................................................................... . $ 23,000
Direct material purchases ................................................................................ . $ 30,000
Rent on manufacturing plant .......................................................................... . $ 9,600
Raw materials inventory, December 31, 2016 ................................................ . $ 14,000
Raw materials inventory, December 31, 2017 ......... ....................................... . $ 8,000
Work in process inventory, December 31, 2016 ............................................. . 0
Requirements
1. Calculate the Cost of Goods Manufactured for Floral City Manufacturing for the year ended December 31, 2017 .
2. Prepare an income statement for Floral City Manufacturing for the year ended December 31, 2017 .
3. How does the format of the income statement for Floral City Manufacturing differ from the income statement of Patsy's Posies?
Part Three: Show the ending inventories that would appear on these balance sheets:
1. Patsy's Posies at December 31, 2016
2. Floral City Manufacturing at December 31, 2017
P2-45A Identify relevant information (Learning Objective 6) You receive two job offers in the same big city. The first job is close to your parents' house, and they have offered to let you live at home for a year so you won't have to incur expenses for housing, food, or cable and Internet . This job pays $49,000 per year . The second job is far from your parents' house, so you'll have to rent an apartment with park- ing ($8,500 per year), buy your own food ($3,250 per year), and pay for your own cable and Internet ($650 per year). This job pays $54,000 per year . You still plan to do laundry at your parents' house once a week if you live in the city, and you plan to go into the city once a week to visit with friends if you live at home . Thus, the cost of operating your car will be about the same either way . In addition, your parents refuse to pay for your cell phone service ($670 per year) .
Requirements
1. Based on this information alone, what is the net difference between the two alterna- tives (salary, net of relevant costs)?
2. What information is irrelevant? Why?
3. What qualitative information is relevant to your decision?
4. Assume that you really want to take Job #2, but you also want to live at home to cut costs . What new quantitative and qualitative information will you need to incorporate into your decision?
P2-46A Calculate the total and average costs (Learning Objective 7) The owner of Marshall Restaurant is disappointed because the restaurant has been aver- aging 7,500 pizza sales per month, but the restaurant and wait staff can make and serve 10,000 pizzas per month . The variable cost (for example, ingredients) of each pizza is
Building Blocks of Managerial Accounting 97
$1.55. Monthly fixed costs (for example, depreciation, property taxes, business license, and manager's salary) are $12,000 per month. The owner wants cost information about different volumes so that some operating decisions can be made .
Requirements
1. Fill in the following chart to provide the owner with the cost information . Then use the completed chart to help you answer the remaining questions.
Monthly pizza volume ........................................................... 6,000
Total fixed costs ..................................................................... $
Total variable costs ............................................................... .
Total costs ............................................................................. .
Fixed cost per pizza .............................................................. $
Variable cost per pizza .............. .......... .......... ............ ........ ... .
Average cost per pizza ......................................................... .
Selling price per pizza ........................................................... $ 6 .25
Average profit per pizza ............ .......... .......... ............ ........... .
7,500
$
$
$ 6.25
10,000
$
$
$ 6 .25
2. From a cost standpoint, why do companies such as Marshall Restaurant want to oper- ate near or at full capacity?
3. The owner has been considering ways to increase the sales volume . The owner thinks that 10,000 pizzas could be sold per month by cutting the selling price per pizza from $6 .25 to $5.75 . How much extra profit (above the current level) would be generated if the selling price were to be decreased? (Hint: Find the restaurant's current monthly profit and compare it to the restaurant's projected monthly profit at the new sales price and volume .)
PROBLEMS Group B P2-47B Classify costs along the value chain (Learning Objectives 2 & 4)
Crystal Cola produces a lemon-lime soda . The production process starts with workers mixing the lemon syrup and lime flavors in a sec ret recipe . The company enhances the combined syrup with caffeine . Finally, the company dilutes the mixture with carbonated water. Crystal Cola incurs the following costs (in thousands):
Delivery truck drivers' wages ......................................................................... . $ 285
Lemon syrup ................................................................................................... . $16,000
Depreciation on delivery trucks ..................................................................... . $ 175
Lime flavoring ................................................................................................. . $ 1,020
Payment for new recipe ....... .......... .......... .......... .......... .......... .......... .......... .... . $ 1,090
Customer hotline ............................................................................................ . $ 220
Sales commissions ........ ............. .......... .......... .................... .......... .......... ......... . $ 450
Production costs of "cents-off" store coupons for customers ....................... . $ 630
Rearrangement of plant layout ...................................................................... . $ 1,200
Freight-in on materials .............. .......... .......... .................... .......... .......... ......... . $ 1,300
Depreciation on plant and equipment ........................................................... . $ 2,900
Bottles ............................................................................................................ . $ 1,490
Salt .................................................................................................................. . $ 15
Plant utilities ................................................................................................... . $ 1,250
Wages of workers who mix syrup ............ .......... .......... .......... .......... .......... .... . $ 7,900
Plant janitors' wages ...................................................................................... . $ 1,000
Replacement of products with expired dates upon customer complaint ...... . $ 40
98 CHAPTER 2
Requirements
1. Classify each of the listed costs according to its category in the value chain (R&D, De- sign, Production, Marketing, Distribution, or Customer Service) .
2. Further break down production costs into three subcategories : Direct Materials (DM), Direct Labor (DL}, or Manufacturing Overhead (MOH).
3. Compute the total costs for each value chain category .
4. How much are the total product costs?
5. Suppose the managers of the R&D and design functions receive year-end bonuses based on meeting their unit's target cost reductions . What are they likely to do? How might this affect costs incurred in other elements of the value chain?
P2-48B Determine ending inventory balances (Learning Objective 5) Finney Displays designs and manufactures displays used in mobile devices. Serious flood- ing throughout the region affected Finney Displays' facilities . Inventory was completely ruined, and the company's computer system, including all accounting records, was destroyed .
Before the disaster recovery specialists clean the buildings, Heather Bailey, the company controller, is anxious to salvage whatever records she can to support an insur- ance claim for the destroyed inventory. She is standing in what is left of the Accounting Department with Tad Myers, the cost accountant.
"I didn't know mud could smell so bad," Tad says . "What should I be looking for?" "Don't worry about beginning inventory numbers," responds Heather . "We'll get
them from last year's annual report . We need first-quarter cost data ." "I was working on the first-quarter results just before the storm hit," Tad says . "Look,
my report's still in my desk drawer. But all I can make out is that for the first quarter, direct material purchases were $524,000 and that direct labor, manufacturing overhead (other than indirect materials}, and total manufacturing costs to account for were $545,000; $218,000; and $1,508,000, respectively . Wait, and cost of goods available for sale was $1,615,000 ."
"Great," says Heather . "I remember that sales for the period were approximately $1 .6 million. Given our gross profit of 15%, that's all you should need ."
Tad is not sure about that but decides to see what he can do with this information. The beginning inventory numbers are as follows:
• Raw materials, $85,000
• Work in process, $187,000
• Finished goods, $209,000
He remembers several schedules he learned in college that may help him get started .
Requirement Use exhibits in the chapter to determine the ending inventories of raw materials, work in process, and finished goods. Assume that the Raw Materials Inventory contains only direct materials .
P2-49B Prepare income statements (Learning Objective 5) Part One: In 2015, Fran Lexa opened Fran's Flowers, a small shop selling floral arrange- ments. On December 31, 2016, her accounting records show the following:
Sales revenue ......... .......... ................. .......... ............. .......... ....... .......... ............. .. $53,000
Utilities for shop ................................................................................................. $ 1,000
Inventory on December 31, 2016 ...................................................................... $ 9,200
Inventory on January 1, 2016 ............................................................................. $12,600
Rent for shop ...................................................................................................... $ 4,400
Sales commissions .............................................................................................. $ 4,100
Purchases of merchandise. ................................................................................. $38,000
Requirement Prepare an income statement for Fran's Flowers, a merchandiser, for the year ended December 31, 2016 .
Building Blocks of Managerial Accounting 99
Part Two: Fran 's Flowers succeeded so well that Fran decided to manufacture her own brand of floral supplies : Floral Place Manufacturing . At the end of December 2017, her accounting records show the following :
Utilities for plant ............................................................................................ . $ 4,300
Delivery expense ........................................................................................... . $ 3,800
Sales salaries expense ..... .......... .......... .......... ............ ........ ..... ..... ..... ..... ........ . $ 4,800
Plant janitorial services .................................................................................. . $ 1,250
Work in process inventory, December 31, 2017 ........................................... . $ 4,000
Finished goods inventory, December 31, 2016 .... ............. ......... ..... ..... ........ . 0
Finished goods inventory, December 31, 2017 ......... .......... .......... ............. .. . $ 4,500
Sales revenue ............... ............. .......... .......... .................... .......... .......... ........ . $109,000
Customer service hotline expense .................... ................. .......... ............. .... . $ 1,700
Direct labor ................................................................................................... . $ 22,000
Direct material purchases ..... ..... .......... ........ ................. ..... .......... .......... ........ . $ 31,000
Rent on manufacturing plant ..... ........................................ ........................... . $ 9,400
Raw materials inventory, December 31, 2016 .............................................. . $ 18,000
Raw materials inventory, December 31, 2017 .............................................. . $ 7,500
Work in process inventory, December 31, 2016 ............... .... ...... .... ...... ........ . 0
Requirements
1. Calculate the cost of goods manufactured fo r Floral Place Manufacturing for the year ended December 31, 2017 .
2. Prepare an income statement for Floral Place Manufacturing for the year ended De- cember 31, 2017 .
3. How does the format of the income statement for Floral Place Manufacturing differ from the income statement of Fran's Flowers?
Part Three: Show the ending inventories that would appear on these balance sheets :
1. Fran's Flowers at December 31, 2016 .
2. Floral Place Manufacturing at December 31, 2017 .
P2-50B Identify relevant information (Learning Objective 6) You receive two job offers in the same big city . The first job is close to your parents' house, and they have offered to let you live at home for a year so you won't have to incur expenses for housing, food, or cable and Internet . This job pays $42,000 per year . The second job is far away from your parents' house, so you'll have to rent an apartment with parking ($12,000 per year}, buy your own food ($3,000 per year}, and pay for your own cable and Internet ($800 per year) . This job pays $47,000 per year . You still plan to do laundry at your parents' house once a week if you live in the city and plan to go into the city once a week to visit with friends if you live at home . Thus, the cost of operating your car will be about the same either way . Additionally, your parents refuse to pay for your cell phone service ($740 per year) .
Requirements
1. Based on this information alone, what is the net difference between the two alterna- tives (salary, net of relevant costs)?
2. What information is irrelevant? Why?
3. What qualitative information is relevant to your decision?
4. Assume you really want to take Job #2, but you also want to live at home to cut costs . What new quantitative and qualitative information will you need to incorporate in your decision?
100 CHAPTER 2
P2-51 B Calculate the total and average costs (Learning Objective 7) The owner of Yoders Restaurant is disappointed because the restaurant has been aver- aging 8,000 pizza sales per month but the restaurant and wait staff can make and serve 10,000 pizzas per month . The variable cost (for example, ingredients) of each pizza is $1 .45 . Monthly fixed costs (for example, depreciation, property taxes, business license, manager's salary) are $10,000 per month . The owner wants cost information about differ- ent volumes so that some operating decisions can be made .
Requirements
1. Fill in the chart to provide the owner with the cost information . Then use the com- pleted chart to help you answer the remaining questions .
Monthly pizza volume.. ...................................... ..... $5,000 $8,000 $10,000
Total fixed costs ............. ................. ............. .......... . .
Total variable costs ................................................. .
Total costs ............................................................... .
Fixed cost per pizza ...... ................. ............. .......... .. $ $ $
Variable cost per pizza ................ .......... ............. .... .
Average cost per pizza ........................................... .
Selling price per pizza ............................................. $ 6 .25 $ 6 .25 $ 6 .25
Average profit per pizza ......................................... .
2. From a cost standpoint, why do companies such as Yoders Restaurant want to operate near or at full capacity?
3. The owner has been considering ways to increase the sales volume. The owner thinks that 10,000 pizzas could be sold per month by cutting the selling price from $6.25 per pizza to $5.75. How much extra profit (above the current level) would be generated if the selling price were to be decreased? (Hint: Find the restaurant's current monthly profit and com- pare it to the restaurant's projected monthly profit at the new sales price and volume.)
Serial Case C2-52 Calculate operating income (Learning Objective 5)
This case is a continuation of the Caesars Entertainment Corporation serial case that began in Chapter 1. Refer to the introductory story in Chapter 1 (see page 43) for additional back- ground. (The components of the Caesars serial case can be completed in any order.)
What follows is a table listing condensed revenue and expense figures for Caesars Enter- tainment Corporation for the years ending December 31, 2012 through 2014 .
2014 2013 2012 Food and beverage expenses $ 694 $ 639 $ 634
Other revenues 369 73 (315)
Casino expenses 3,253 3,112 3,368
Food and beverage revenue 1,522 1,451 1,438
Rooms expenses 315 296 289
Miscellaneous expenses 4,706 6,199 3,761
Casino revenue 5,418 5,529 5,916
Rooms revenue 1,207 1,167 1,147
Requirements
1. Using the data provided, construct income statements for each of the three years; in- clude the proper headings .
2. Did Caesars's operating income increase or decrease over the three-year period presented?
3. Which division, Food and Beverage, Casino, Rooms, or Other generated the most reve- nue for Caesars in 2014? Which division generated the most operating income in 2014?
CRITICAL THINKING Discussion & Analysis A2-53 Discussion Questions
Building Blocks of Managerial Accounting 101
1. Briefly describe a service company, a merchandising company, and a manufacturing com- pany . Give an example of each type of company, but do not use the same examples as given in the chapter .
2. How do service, merchandising, and manufacturing companies differ from each other? How are service, merchandising, and manufacturing companies similar to each other? List as many similarities and differences as you can identify .
3. What is the value chain? What are the six types of business activities found in the value chain? Which type(s) of business activities in the value chain generate costs that go directly to the income statement once incurred? What type(s) of business activities in the value chain generate costs that flow into inventory on the balance sheet?
4. Compare direct costs to indirect costs . Give an example of a cost at a company that could be a direct cost at one level of the organization but would be considered an indirect cost at a different level of that organization . Explain why this same cost could be both direct and indirect (at different levels) .
5. What is meant by the term product costs? What is meant by the term period costs? Why does it matter whether a cost is a product cost or a period cost?
6. Compare product costs to period costs . Using a product of your choice, give examples of product costs and period costs . Explain why you categorized your costs as you did .
7. Describe how the income statement of a merchandising company differs from the income statement of a manufacturing company . Also comment on how the income statement from a merchandising company is similar to the income statement of a manufacturing company .
8. How are the cost of goods manufactured, the cost of goods sold, the income statement, and the balance sheet related for a manufacturing company? What specific items flow from one statement or schedule to the next? Describe the flow of costs between the cost of goods manufactured, the cost of goods sold, the income statement, and the balance sheet for a manufacturing company .
9. What makes a cost relevant or irrelevant when making a decision? Suppose a company is evaluating whether to use its warehouse for storage of its own inventory or whether to rent it out to a local theater group for housing props . Describe what information might be relevant when making that decision .
10. Explain why" differential cost" and "variable cost" do not have the same meaning . Give an example of a situation in which there is a cost that is a differential cost but not a vari- able cost .
11. Greenwashing, the practice of overstating a company's commitment to sustainability, has been in the news over the past few years . Perform an on line search of the term green- washing . What examples of greenwashing can you find?
12. Ricoh is a company that has designed its copiers so that at the end of the copier's life, Ricoh will collect and dismantle the product for usable parts, shred the metal casing, and use the parts and shredded material to build new copiers . This product design can be called "cradle-to-cradle" design . Are there any other products you are aware of that have such a design? Perform an online search for "cradle-to-cradle design" or a related term if you need ideas .
1 02 CHAPTER 2
Application & Analysis Mini Cases
A2-54 Costs in the value chain at a real company and cost objects Choose a company with which you are familiar that manufactures a product . In this activity, you will be making reasonable assumptions about the activities involved in the value chain for this product; companies do not typically publish information about their value chains .
Basic Discussion Questions
1. Describe the product that is being produced and the company that produces it.
2. Describe the six value chain business activities that this product would pass through from its inception to its ultimate delivery to the customer .
3. List at least three costs that would be incurred in each of the six business activities in the value chain .
4. Classify each cost you identified in the value chain as being either a product cost or a period cost . Explain your justification .
5. A cost object can be anything for which managers want a separate measurement of cost . List three different potential cost objects other than the product itself for the company you have selected .
6. List a direct cost and an indirect cost for each of the three different cost objects in ques- tion 5 . Explain why each cost would be direct or indirect .
A2-55 Ethics involved with assigning costs to inventory (Learning Objectives 4 & 5) Brandon is the production manager of a large manufacturing firm. He is worried about the prospect of bonuses for the upcoming year . The company has paid out bonuses for the past ten years, so Brandon has been counting on the bonus to help pay some debts he has accumulated over the year . In addition, Brandon and his wife are expecting their first baby in two months . Due to the unexpected downturn in sales, bonuses appear to be unlikely this year.
Ryan is the accounting manager for the company . He and Brandon are good friends . Over lunch one day, Brandon confides in Ryan about his financial difficulties . He is stressed out over the bills and the baby on the way . He really needs that bonus .
Ryan wants to help Brandon . Ryan has been with the company for many years and knows that fundamentally the company is strong . This year is just an unusual year . He thinks about ways that he can help Brandon . Brandon is a good employee, and the company does not want to lose him if he were to go to work for a competitor .
Ryan thinks about how he can best help Brandon . He thinks about a few different options, including the following:
Option #1: Ryan could increase income for the year by adding sales commission costs and advertising costs to the products . If he does this, the product cost will be higher . However, there is still a large inventory of units on hand . The units that are still in ending inventory will shield these costs from decreasing net income until the units are sold in a future year. Option #2: Ryan could quietly make Brandon a loan from the company to help him get back on his feet. The company does not have a policy prohibiting loans to employees, but neither does it have a policy of allowing such loans to employees .
Ryan does not know what to do.
Requirements Using the IMA Statement of Ethical Professional Practice as an ethical framework, answer the following questions :
a. If Ryan were to increase income by adding sales commission costs and advertising costs to product costs as described in Option #1, what ethical principles would be violated?
b. If Ryan were to make a company loan to Brandon (Option #2), what, if any, ethical principles would be violated?
c. What do you think Ryan should do in this situation?
Building Blocks of Managerial Accounting 103
A2-56 Cost definitions (Learning Objectives 1, 2, 3, & 4) During 2015, the price that Starbucks paid its suppliers for its coffee decreased . Despite the decrease in coffee costs, Starbucks raised the prices of its brewed coffee across the United States by an average of about 1 % in 2015 .14 Starbucks did not raise prices for its bagged coffee sold at grocery stores and at Starbucks stores.
In many of the regions in which Starbucks operates, laws have been passed to raise the minimum wage . In addition, the real estate market has recovered in several cities, causing the cost of retail space to increase . Starbucks also started an initiative in 2015 to cover the full cost of an on line degree for its U.S. employees who work at least 20 hours per week .
Requirements
1. Would you consider Starbucks to be a service company, a merchandiser, a manufac- turer, or some combination thereof? Support your answer with specific examples .
2. Describe the value chain for a cup of coffee at Starbucks . Use your imagination and brainstorm possible costs at each phase of the value chain . Where are the cost increases occurring in that value chain? Where are the cost decreases occurring in the value chain?
3. Think about a Starbucks cafe in Bellevue, Tennessee, and a cup of coffee served and consumed in that cafe .
a. What costs would be included in the cost of a cup of coffee served in the cafe? Separate these costs into direct materials, direct labor, and overhead costs. Which type(s) of costs (direct materials, direct labor, or overhead costs) would have increased in 2015 for Starbucks? Which type(s) would have decreased in 2015?
b. What are the direct costs of a cup of coffee, assuming that the cost object is the Bellevue location? What are the indirect costs of that same cup of coffee for the Bellevue location?
c. Assume now that the cost object is the Starbucks corporation itself . What costs of that cup of coffee will now be reclassified as direct (as compared to using the Bellevue location as the cost object)?
4. Now think about a Starbucks cafe in Bellevue, Tennessee, and a pound of bagged ground coffee sold in that cafe (assume that the beans are ground in the store at the time of sale).
a. What costs are included in the cost of a pound of bagged ground coffee sold at the Bellevue location? Separate these costs into direct materials, direct labor, and overhead costs.
b. What are the direct costs of a pound of bagged ground coffee (to be sold to consumers), assuming that the cost object is the Bellevue location? What are the in- direct costs of that same pound of bagged ground coffee for the Bellevue location?
c. Assume now that the cost object is the Starbucks corporation itself . What costs of that bagged ground coffee will now be reclassified as direct (as compared to using the Bellevue location as the cost object)?
Try It Solutions page 57:
Only those costs that can be traced directly to the Pro- duce Department would be considered direct costs: 2, 3, 5, 6 and 8 . All other costs (1, 4, and 7) would be consid- ered indirect costs because they are part of the cost of selling produce at the store, yet cannot be traced directly to the Produce Department .
page 59:
The only costs that become inventoriable costs of the product are numbers 3, 5, and 8. All other costs are classified as period costs, which are shown as "operating expenses" on the income statement.
page 67:
Beginning inventory
Plus: Purchases of merchandise
Freight-in and import duties
Cost of goods available for sale
Less: Ending inventory
Cost of goods sold
14Source: "Starbucks Raises Prices Despite Declining Coffee Costs," The Wall Street Journal, July 6, 2015.
REAL LIFE
$ 35,000
400,000
20,000
455,000
38,000
$417,000
Job Costing
Learning Objectives
• 1 Distinguish between job costing and process costing
• 2 Understand the flow of production and how direct materials and direct labor are traced to jobs
• 3 Compute a predetermined manufacturing overhead rate and use it to allocate MOH to jobs
Nithid Memanee / Shutterstock
Sources: Brunswick Corp. 2015 10(k) filing; http:// lifefitness.com
• 4 Determine the cost of a job and use it to make business decisions
• 5 Compute and dispose of overallocated or underallocated manufacturing overhead
• 6 Prepare journal entries for a manufacturer's job costing system
• 7 (Appendix) Use job costing at a service firm as a basis for billing clients
With annual sales of over $794 million, Life Fitness, a division of the Brunswick Corporation, is the world's largest manufacturer of commercial fitness equipment
and a global leader in consumer fitness equipment . The company began in the 1970s by intro-
ducing the world's first-ever computerized stationary exercise bicycle . Since then, the company
has grown to design and manufacture hundreds of different products, including treadmills, ellip-
tical cross-trainers, stair climbers, strength equipment, and, of course, exercise bikes . While the
company's growth has been propelled in part by consumers' ever-increasing zeal for personal
fitness, the company has also grown through carefully analyzing the profit margins on each of its
products and adjusting its operations accordingly .
How do managers determine the profit margins on each ofthe company's different models of-fitness
equipment? Managers first determine how much it costs to manufacture a batch of each model. Each
batch of units produced is called a "job ." The company's job costing system traces the cost of direct ma-
terials and direct labor used to each job . It also allocates some manufacturing overhead to each job . By
adding up the direct materials, direct labor, and manufacturing overhead assigned to each job, the com-
pany can determine the cost of the job, as well as the average cost of each unit in the job. The company
then uses this information to prepare the company's financial reports and make vital business decisions.
Whether you plan a career in marketing, engineering, production, general management, or accounting, you'll need to understand how much each of the company's products cost to produce. This chapter will show you the way companies determine their product costs when they make unique products or products made in relatively small batches.
What Methods Are Used to Determine the Cost of Manufacturing a Product? Most manufacturers use one of two product costing systems in order to find the cost of producing their products:
• Process costing
• Job costing
The end goal of both product costing systems is the same: to find the cost of manu- facturing one unit of the product. However, the manner in which this goal is achieved differs. Management chooses the product costing system that works best for its particular manufacturing environment. Let's go over the basics of each system and identify the types of companies that would be most likely to use them.
Process Costing Process costing is used by companies that produce extremely large numbers of identical units through a series of uniform production steps or processes. Because each unit is identi- cal, in theory, each unit should cost the same to make. In essence, process costing averages manufacturing costs across all units produced so that each identical unit bears the same cost.
For example, let's assume Pace Foods uses two processes to make picante sauce: (1) cleaning and chopping vegetables and (2) mixing and bottling the sauce. First, Pace accumulates all manufacturing costs incurred in the cleaning and chopping process over a period of time, such as a month. The costs incurred in this process include the cost of the vegetables themselves, as well as the cost of cleaning and chopping the vegetables. Next, the company averages the total costs of this process over all units passing through the process during the same period of time.
For example, let's say Pace spends $500,000 on purchasing, cleaning, and chopping the vegetables to make 1 million jars of picante sauce during the month. The average cost per jar of the cleaning and chopping process is as follows:
A . f h 1 . d h . $500,000 $0 50 . verage cost per 1ar o t e c eanmg an c oppmg process = l,000,000 jars = . per Jar
Now the cleaned and chopped vegetables go through the second production process, mixing and bottling, where a similar calculation is performed to find the average cost of that process. The cost of the second process would include any direct materials used, such as the cost of the glass jars, as well as the cost of mixing the sauce and filling the jars with the sauce. Let's say the average cost to mix and bottle each jar of sauce is $0.25.
Now Pace can determine the total cost to manufacture each jar of picante sauce:
' ~· .. -::.-. -' • \\iio;;,'Q.; ---:-• - -~f{f
+
Mixing and Bottling:
Manufacturing Cost
I ANl\ E $0.75 par jar
Job Costing 105
1 Dist inguish between ··. job costing and · process costing
1 06 CHAPTER 3
Each jar of picante sauce is identical to every other jar, so each bears the same aver- age cost: $0.75. Once managers know the cost of manufacturing each jar of sauce, they can use that information to help set sales prices and make other business decisions. To generate a profit, the sales price will have to be high enough to cover the $0.75 per jar product cost as well as the company's operating costs incurred in other areas of the value chain, including research and development (R&D), design, marketing, distribution, and customer service. We'll delve more deeply into process costing in Chapter 5. For now, just remember that any company that mass-produces identical units of product will most likely use process costing to determine the cost of making each unit.
II Why is this important? Job Costing Whereas process costing is used by companies that mass-manu- facture identical units, job costing (also called job order costing) is used by companies that produce unique, custom-ordered prod- ucts, or relatively small batches of different products. Each unique product or batch of units is considered a separate "job." Different jobs can vary considerably in direct materials, direct labor, and manufacturing overhead costs, so job costing tracks these costs separately for each individual job. For example, Life Fitness pro- duces hundreds of different models of fitness equipment, includ- ing cross-trainers, bikes, stairclimbers, and strength equipment. Each model is produced in relatively small, separate batches. Each batch is considered a separate job. Job costing would also be used by Boeing (airplanes), custom-home builders (unique houses),
"Managers need the most accurate
cost information they can get in order to make good business decisions . They will choose a costing system (usually job costing or process costing ) based on which system best fits their
operations." high-end jewelers (unique jewelry), furniture manufacturers (so- fas and chairs with different fabrics), and any other manufactur- ers that build relatively unique products in small batches.
Job costing is not limited to manufacturers. Professional service providers such as law firms, accounting firms, consulting firms, and marketing firms use job costing to determine the cost of serving each client. People working in trades, such as mechanics, plumbers, and electricians, also use job costing to determine the cost of performing separate jobs for clients. In both cases, the job cost is used as a basis for billing the client. The appendix to this chapter illustrates a complete example of how a law firm would use job costing to bill its clients.
In summary, companies use job costing when their products or services vary in terms of materials needed, time required to complete the job, and/or the complexity of the pro- duction process. Because the jobs are so different, it would not be reasonable to assign them equal costs. Therefore, the cost of each job is compiled separately. We'll spend the rest of this chapter looking at how companies compile, record, and use job costs to make important business decisions. Before moving on, take a look at Exhibit 3-1, which sum- marizes the key differences between job and process costing.
EXHIBIT 3-1 Differences Between Job and Process Costing
Cost object:
Outputs:
Extent of averaging:
Job Costing
Job
Single units or small batches with
large differences between jobs
Less averaging--costs are
averaged over the small
number of units in a job
(often one unit in a job)
Process Costing
Process
Large quantities of identical units
More averaging--costs are
averaged over the thousands or
millions of identical units
that pass through each process
Do all manufacturers use job costing or process costing systems?
Answer: Some manufacturers use a hybrid of these two costing systems if neither "pure" system reflects their production environment very well. For example, clothing manufacturers often mass-produce the same product over and over (dress shirts) but use different materi- als on different batches (cotton fabric on one batch and silk fabric on another) . Apple allows consumers to custom order computers with different choices on memory, storage, screen size, and so forth . Mass customization is large-scale production that allows manufacturers to meet a variety of consumer desires, while at the same time achieving the efficiencies of mass production (economies of scale) that drive down unit costs . A hybrid costing system suitable to mass customization would include some elements of a process costing system (averaging labor and manufacturing overhead costs across all units) and some elements of a job costing system (tracing different fabric costs to different batches; tracing different components to different build-to-order computers).
How Do Manufacturers Determine a Job's Cost? As we've just seen, manufacturers use job costing if they produce unique products or relatively small batches of different products. Life Fitness produces hundreds of different models in relatively small batches, so it considers each batch a separate job. In this sec- tion, we will show you how Life Fitness would determine the cost of producing Job 603, a batch of 50 identical X4 Elliptical Cross-Trainers. 1 The company's market for these cross-trainers includes health and fitness clubs, student fitness centers on college cam- puses, professional athletic teams, hotels, city recreation departments, and direct sales to customers for home fitness gyms. As we walk through the process, keep in mind that most companies maintain the illustrated documents in electronic, rather than hard copy , form. Even so, the basic information stored in the documents and the purpose for the documents remain the same.
Overview: Flow of Inventory Through a Manufacturing System Before we delve into Life Fitness's job costing system, let's take a quick look at how the physical products, as well as costs, flow through the company. As you learned in Chapter 2, manufacturers such as Life Fitness maintain three separate types of inventory: raw materi- als, work in process, and finished goods. The cost of each of these inventories is reflected on the company's balance sheet.
As shown in Exhibit 3-2, the raw materials (RM) inventory is maintained in a store- room in or near the factory until the materials are needed in production. As soon as these materials are transferred to the factory floor, they are no longer considered raw materials because they have become part of the work in process in the factory. The work in process (WIP) inventory consists of all products that are partway through the production process. As soon as the manufacturing process is complete, the products are moved out of the factory and into a finished goods (FG) inventory storage area, or warehouse, where they will await sale and shipment to a customer. Finally, when the products are shipped to cus- tomers, the cost of manufacturing those products becomes the Cost of Goods Sold (CGS) shown on the company's income statement.
1 All references to Life Fitness in this hypothetical example were created by the author solely for academic pu r- poses and are not intended, in any way, to represent the actual business practices of, or costs incurred by, Life Fitness, Inc.
Job Costing 107
2 Understand the flov-i·. of production and how direct materia ls and · direct labor are traced to jobs
1 08 CHAPTER 3
EXHIBIT 3-2 Flow of Inventory Through a Manufacturing System
RM ____ _ - Inv.
FACTORY
WIP Inventory ______ FG Cost of
Inv. ----- Goods Sold
(materials kept in storeroom
until needed)
(all products currently being worked on
in the factory)
(all finished, unsold products)
(when products are sold)
Keep the basic flow of inventory shown in Exhibit 3-2 in mind as we delve into Life Fitness's job costing system.
Scheduling Production Job costing begins with management's decision to produce a batch of units. Sometimes companies produce a batch of units just to meet a particular customer order. For example, the Chicago Bears may custom order treadmills that have characteristics not found on other models. This batch of unique treadmills would become its own job. On the other hand, most companies also produce stock inventory for products they sell on a regular basis. They want to have stock available to quickly fill customer orders. By forecasting demand for the product, the manufacturer is able to estimate the number of units that should be produced during a given time period. As shown in Exhibit 3-3, the production schedule indicates the quantity and types of inventory that are scheduled to be manufac- tured during the period. Depending on the company, the types of products it offers, and the production time required, production schedules may cover periods of time as short as one day (Dell, producing customized laptops), several months (Boeing, manufacturing 737 airplanes), or several years (bridges, roads, large commercial buildings and stadiums).
EXHIBIT 3-3 Month ly Production Schedu le
Production Schedule For the Month of December
Job Model Number Stock or
Quantity Customer
603 X4 Cross-Trainer For stock 50
604 TS Treadmill For stock 60
605 Custom T6-C Treadmill Chicago Bears 15
606 Custom S3-C Stair-Climber Chicago Bears 12
FACTORY CLOSED FOR
HOLIDAYS and ANNUAL
MAINTENANCE
Scheduled Scheduled Start Date End Date
12/2 12/6
12/7 12/17
12/18 12/21
12/22 12/24
12/25 12/31
The production schedule is very important in helping management determine the direct labor and direct materials needed during the period. To complete production on time, managers must ensure they have the right amounts and types of raw materials and skilled labor available to meet production requirements.The next section shows how this is accomplished.
Purchasing Raw Materials Production engineers prepare a bill of materials for each job. The bill of materials is like a recipe card: It simply lists all of the raw materials needed to manufacture the job. Exhibit 3-4 illustrates a partial bill of materials for Job 603:
EXHIBIT 3-4 Bil l of Materia ls (Partial Listing)
Bill of Materials Job:603
Model: X4 Elliptical Cross-Trainer Quantity: 50 units
Part Description
Quantity Number Needed
HRM50812 Heart rate monitor 50
LCD620 LCD enterta inment screen 50
B4906 Front and rear roller base 100
HG2567 Hand grips 100
FP689 Foot platform 100
Etc . .____ ________ ~
After the bill of materials has been prepared, the purchasing department checks the raw materials inventory to determine which raw materials needed for the job are currently in stock and which raw materials must be purchased. As shown in Exhibit 3-5, a raw materials record shows detailed information about each item in stock, including the number of units received, the number of units used, and the running balance of units currently in stock. Additionally, the raw materials record shows the cost of each unit purchased, the cost of each unit used, and the cost of the units currently in the raw materials inventory.
EXHIBIT 3-5 Raw Materials Record
Raw Materials Record
Item No.: HRM50812 Description: Heart rate mon itor
Received Used Balance
Date Units Cost Total Requisition
Units Cost Total Units Cost Total Number
11-25 100 $60 $6,000 100 $60 $6,000
11-30 #7235 70 $60 $4,200 30 $60 $1,800
According to the raw materials record pictured in Exhibit 3-5, only 30 heart rate moni- tors are currently in stock. However, the bill of materials shown in Exhibit 3-4 indicates that 50 heart rate monitors are needed for Job 603. Therefore, the purchasing department will need to buy 20 more monitors. The purchasing department must also consider other jobs that will be using heart rate monitors in the near future, as well as the time it takes to obtain the monitors from the company's suppliers. According to the production schedule, Job 603
Job Costing 109
11 0 CHAPTER 3
is scheduled to begin production on December 2; therefore, the purchasing department must make sure all necessary raw materials are on hand by that date.
Life Fitness's purchasing department will issue a purchase order to its suppliers for any needed parts. Incoming shipments of raw materials are counted and then recorded on a receiving report, as well as on the individual raw materials records. The receiving report is typically a duplicate of the purchase order, except it does not pre-list the quantity of parts ordered. The quantity ordered is intentionally left blank to ensure the receiving dock personnel will actually count and record the quantity of materials received. Progressive companies use bar-coding systems to electronically update the raw materials records as soon as incoming shipments are received.
Life Fitness's accounting department will not pay the invoice (bill from the supplier) unless the amount billed agrees with the quantity of parts both ordered and received. By matching the purchase order, receiving report, and invoice, Life Fitness ensures that it pays for only those parts that were ordered and received, and nothing more. This is an impor- tant control that helps companies avoid scams in which businesses are sent and billed for inventory that was not ordered.
In addition to tracking the current level of individual inventory items, the raw materials records also form the basis for valuing the Raw Materials Inventory account found on the balance sheet. On a given date, by adding together the balances in the individual raw materi- als records, the company is able to substantiate the total Raw Materials Inventory shown on the ba lance sheet. For example, as shown in Exhibit 3-6, on November 30, Life Fitness had $1,800 of heart rate monitors in stock, $24,000 of LCD entertainment screens, $1,200 of roller bases, and so forth. When added together, these individual balances sum to the Raw Materials Inventory balance shown on Life Fitness's November 30 balance sheet.
EXHIBIT 3-6 Individua l Raw Materials Records Sum to the Raw Materia ls Inventory Ba lance
Heart Rate Monitors
Date Received Used Balance
11-30 $1 ,800
LCD Entertainment Screen
Date I Received I Used I Balance 11-30 I I I $24 ,000
Roller Base
Date I Received I Used I Balance 11-30 I I I $1 ,200
Hand Grips
Date I Received I Used I Balance 11-30 I I I $500
Wheels
Date I Received I Used I Balance 11-30 I I I $3 ,000
Foot Platform
Life Fitness Balance Sheet November 30
Assets:
Cash
Accounts Receivable
- Ra w M at erials Invent ory
Work in Process Inventory
Finished Goods Inventory
Total Current Assets
Property and Equipment
Total Assets
Liabilities and Owners' Equity:
Accounts Payable
Wages and Salaries Payable
Other Liabilities
Total Liabilities
Common Stock
Retained Earnings
Total Owners' Equity
Total Liabilities and Owners' Equity
Date Received Used Balance
11-30 $1 ,000
Using a Job Cost Record to Keep Track of Job Costs Job 603 will be started when the scheduled production date arrives. A job cost record, as pictured in Exhibit 3-7, will be used to keep track of all the direct materials and direct labor used on the job, as well as the manufacturing overhead allocated to the job.
Match the following concepts to their descriptions :
1. Document specifying when jobs will be manufactured
2. Product costing system used by mass manufacturers
3. Bill from supplier
4. Document specifying parts needed to produce a job
5. Product costing system used by manufacturers of unique products
6. Document containing the details and balance of each part in stock
7. Document for recording incoming shipments
8. Products normally kept on hand in order to fill orders quickly
Please see page 174 for solutions .
EXHIBIT 3-7 Job Cost Record
Job Cost Record
Job Number: 603
Customer : For stock
Job Description: 50 units of X4 Ellipt ical Cross-Trainers
a. Process costing
b. Stock inventory
c. Raw materials records
d. Production schedule
e. Receiving report
f. Invoice
g. Bill of materials
h. Job costing
Date Started: Dec. 2 Date Completed: ___ _
Manufacturing Cost Information: Cost Summary
Direct Materials
$ Direct Labor
$ Manufacturing Overhead
$ Total Job Cost $ Number of Units 50 un its
Cost per Unit $
Shipping Information:
Date Quantity Shipped Units Remaining Cost Balance
Job Costing 111
11 2 CHAPTER 3
II Why is this important? "Job cost records keep track of all manufacturing costs assigned to individual jobs so
Each job will have its own job cost record. Note that the job cost record is merely a form (electronic or hard copy) for keeping track of the three manufacturing costs associated with each job:
• direct materials,
• direct labor, and
• manufacturing overhead.
that managers know the cost of The job cost records also show the number of units produced on the job, as well as the cost per unit.
making each product." As we saw in the last section, the individual raw materials re- cords add up to the total Raw Materials Inventory account shown on the balance sheet. Likewise, as shown in Exhibit 3-8, the job
cost records on incomplete jobs provide the supporting detail for the total Work in Process Inventory account shown on the balance sheet.
EXHIBIT 3-8 Job Cost Records on Incomplete Jobs Sum to the WIP Inventory Balance
JOB560-
Direct Materia ls
Direct Labor
MOH
Total Job Cost
JOB561-
Direct Materials
Direct Labor
MOH
Total Job Cost
JOB562- > Direct Materia ls
Direct Labor
MOH
Total Job Cost
JOB563-
Direct Materials
Direct Labor
MOH
Total Job Cost
Life Fitness Balance Sheet November 30
Assets:
Cash
Accounts Receivable
Raw Materials Inventory
- Work in Process Inventory
Finished Goods Inventory
Total Current Assets
Property and Equipment
Total Assets
Liabilities and Owners ' Equity:
Accounts Payable
Wages and Salaries Payable
Other Liabilities
Total Liabilit ies
Common Stock
Retained Earnings
Total Owners' Equity
Total Liabilities and Owners' Equity
Once jobs are completed, the job cost records serve as a basis for valuing the Finished Goods Inventory account. As shown near the bottom of Exhibit 3-7, job cost records typi- cally list the date and quantity of units shipped to customers, the number of units remain- ing in finished goods inventory, and the cost of those units. The balance of unsold units from completed job cost records add up to the total Finished Goods Inventory account shown on the balance sheet.
As you can see, the job cost records serve a vital role in a job costing system. Now let's take a look at how Life Fitness accumulates manufacturing costs on the job cost re- cord. We'll begin by looking at how direct materials costs are traced to individual jobs.
Tracing Direct Materials Cost to a Job Production will eventually need all of the parts shown on the bill of materials for Job 603 (Exhibit 3-4). However, according to the production schedule (Exhibit 3-3), this job is
scheduled to take five days to complete, so the production crew may not want all of the raw materials at once. Each time materials are needed, production personnel will fill out a materials requisition. As shown in Exhibit 3-9, the materials requisition is a document itemizing the materials currently needed from the storeroom. Notice that the root word of requisition is request. In essence, production personnel use this document to request that certain materials be sent from the storeroom into the factory. Most progressive companies use electronic forms, but we show a hard copy here.
EXHIBIT 3-9 Materials Requisition
Materials Requisition
Date: 12/2 Number: #7568 --- -- Job: 603 ---
Part Description Quantity Unit Cost Amount
Number
HRM50812 Heart rate monitor 50 $60 $3,000 LCD620 LCD entertainment screen 50 $100 5,000 B4906 Front and rear roller base 100 $5 500
Job Costing 113
Total $8,500 .. . .. . .......... ..... ................... ··>-
As soon as the materials requisition is received by the raw materials storeroom, work- ers pick the appropriate materials and send them to the factory floor. Picking is just what it sounds like: storeroom workers pick the needed materials off of the storeroom shelves. The unit cost and total cost of all materials picked are posted to the materials requisition based on the cost information found in the individual raw materials records. The indi- vidual raw materials records are also updated as soon as the materials are picked, often using bar-coding systems to simplify the process and provide real-time information. For example, in Exhibit 3-10, we show how the raw material record for heart rate monitors is updated after requisition #7568 (Exhibit 3-9) has been picked.
EXHIBIT 3-10 Raw Materials Record Updated for Materials Received and Used
Raw Materials Record
Item No.: HRM50812 Description: Heart rate monitor
Received Used Balance
Date Units Cost Total Requisition
Units Cost Total Units Cost Total Number
11-25 100 $60 $6,000 100 $60 $6,000 11-30 #7235 70 $60 $4,200 30 $60 $1,800 12-1 75 $60 $4,500 105 $60 $6,300 12-2 #7568 50 $60 $3,000 55 $60 $3,300
Finally, the raw materials requisitioned for the job are posted to the job cost record. As shown in Exhibit 3-11, each time raw materials are requisitioned for Job 603, they are
11 4 CHAPTER 3
posted to the direct materials section of the job cost record. Again, bar-coding systems allow this process to be completed with more efficiency. These materials are considered direct materials (rather than indirect materials), because they can be traced specifically to Job 603. By using this system to trace direct materials to specific jobs, managers know exactly how much direct materials cost is incurred by each job.
EXHIBIT 3-11 Posting Direct Materials Used to the Job Cost Record
Job Cost Record
Job Number: 603
Customer: For stock ---------------------------
Job Description: 50 units of X4 Elliptical Cross-Trainers
Date Started: Dec. 2 Date Completed: ___ _
Manufacturing Cost Information: Cost Summary
Direct Materials
· ·· · · ·> Req. #7568 : $ 8,500 (shown in Exhibit 3-9) Req. #7580: $14,000
Req. #7595: $13,500
Req. #7601: $ 4,000 $ 40,000
Direct Labor
$
Manufacturing Overhead
$
Total Job Cost $
Number of Units 50 units
Cost per Unit $
Tracing Direct Labor Cost to a Job Now let's look at how direct labor costs are traced to individual jobs. All direct laborers in the factory fill out labor time records. As shown in Exhibit 3-12, a labor time record simply records the time spent by each employee on each job he or she worked on throughout the day. Often, these records are kept electronically. Rather than using old-fashioned time tick- ets and punch clocks, factory workers now "swipe" their bar-coded employee identification cards on a computer terminal and enter the appropriate job number. Based on each employ- ee's unique hourly wage rate, the computer calculates the direct labor cost to be charged to the job. Companies that are even more progressive use biometric scanning devices to quickly capture information about how long individual employees work on each job.
For example, in Exhibit 3-12, we see that Hannah Smith, who is paid a wage rate of $20 per hour, worked on both Jobs 602 and 603 during the week. Hannah spent five hours working on Job 603 on December 2. Therefore, $100 of direct labor cost ($20 X 5) will be charged to Job 603 for Hannah's work on that date. On December 3, Hannah's eight hours of work on Job 603 resulted in another $160 ($20 X 8) of direct labor being charged to the job. The cost of each direct laborer's time will be computed using each employee's unique wage rate, just as was done with Hannah Smith's time. Then, as shown in Exhibit 3-13, the information from the individual labor time records is posted to the direct labor section of the job cost record. Again, this posting is normally done automatically, and often in real time, by the company's computer system.
As you can see, by tracing direct labor cost in this fashion, individual jobs are charged only for the exact amount of direct labor actually used in their production.
Job Costing 115
EXHIBIT 3-12 Labor Time Record
Labor Time Record
Employee: Hannah Smith Week: 12/2 - 12/9
Hourly Wage Rate: $20 Record #: 324 --
Date Job
Start Time End Time Hours Cost Number
12/2 602 8:00 11:00 3 $60
12/2 603 12:00 5:00 5 $100 J-12/3 603 8:00 4:00 8 $160 12/4 etc.
'------- ~
EXHIBIT 3-13 Posting Direct Labor Used to the Job Cost Record
Job Cost Record
Job Number: 603 --- Customer: For stock
Job Description: 50 units of X4 Elliptical Cross-Trainers
Date Started: Dec. 2 Date Completed:
Manufacturing Cost Information: Cost Summary
Direct Materials
Req. #7568: $ 8,500
Req. #7580: $14 ,000
Req. #7595: $13 ,500
Req. #7601: $ 4,000 $ 40,000
Direct Labor
No. #324 (30 DL hours): $100, $160 , etc . (shown in Exhibit 3-12) -
No. #327 (40 DL hours): $240, $210, etc.
No. #333 (36 DL hours): $80, $120, etc.
Etc.
(a total of 500 DL hours) $ 10,000
Manufacturing Overhead
$
Total Job Cost $
Number of Units 50 units
Cost per Unit $
What about employee benefits, such as employee-sponsored retirement plans, health insurance, payroll taxes, and other benefits? As discussed in Chapter 2, these payroll- related benefits often add another 30% or more to the cost of gross wages and salaries. Some companies factor, or load, these costs into the hourly wage rate charged to the jobs. For example, if a factory worker earns a wage rate of $10 per hour, the job cost records would show a loaded hourly rate of about $13 per hour, which would include all benefits
11 6 CHAPTER 3
3 _Compute a --:.: predetermined
manufacturing overhead rate and use it to allocate MOH to jobs
associated with employing the worker. However, because coming up with an accurate loaded hourly rate such as this is difficult, many companies treat these extra payroll- related costs as part of manufacturing overhead, rather than loading these costs into the direct labor wage rates. Either method is acceptable. We'll next discuss how manufactur- ing overhead costs are handled.
Allocating Manufacturing Overhead to a Job So far we have traced the direct materials and direct labor costs to Job 603. Recall, how- ever, that Life Fitness incurs many other manufacturing costs that cannot be directly traced to specific jobs. These indirect manufacturing costs, otherwise known as manufacturing overhead (MOH), include depreciation on the factory plant and equipment, utilities to run the plant, property taxes and insurance on plant, equipment maintenance, the salaries of plant janitors and supervisors, machine lubricants, and so forth. Because of the nature of these costs, we cannot tell exactly how much of these costs are attributable to producing a specific job. Therefore, we cannot trace these costs to specific jobs, as we did with direct materials and direct labor. Rather, we will have to allocate some reasonable amount of these costs to each job. Why bother? Generally Accepted Accounting Principles (GAAP) requires that manufacturing overhead must be treated as a product cost for external finan- cial reporting purposes. The rationale is that these costs are a necessary part of the pro- duction process: Jobs could not be produced without incurring these costs, so they must become part of each job's stated product cost. Let's now look at how companies allocate manufacturing overhead costs to jobs.
What Does Allocating Mean? Allocating manufacturing overhead 2 to jobs simply means that we will be "splitting up" or "dividing" the total manufacturing overhead costs among the jobs we produced during the year. There are many different ways we could split up the total manufacturing over- head costs among jobs. For example, there are a number of different ways you could split up a pizza pie among friends: You could give equal portions to each friend, you could give larger portions to the largest friends, or you could give larger portions to the hungriest
friends. All in all, you have a set amount of pizza, but you could
II Why is this important? come up with several different reasonable bases for splitting it among your friends (based on number of friends, size of friends, or hunger level of friends).
"Managers use the
predetermined MOH rate Likewise, a manufacturer has a total amount of manufactur-
ing overhead that must be split among all of the jobs produced during the year. Because each job is unique in size and resource requirements, it wouldn't be fair to allocate an equal amount of manufacturing overhead to each job. Rather, management needs some other reasonable basis for splitting up the total manufactur- ing overhead costs among jobs. In this chapter, we'll discuss the most basic method of allocating manufacturing overhead to jobs. This method has traditionally been used by most manufacturers, but more progressive companies are learning to use better, more
I d' as a way to sprea (allocate) indirect manufacturing costs, such as factory utilities, among all jobs produced in the factory during the year."
accurate allocation systems, which we will discuss in Chapter 4. However, for now, we'll start with a basic allocation system.
Steps to Allocating Manufacturing Overhead Manufacturers follow four steps to implement this basic allocation system. The first three steps are taken before the year begins:
STEP 1: The company estimates its total manufacturing overhead costs for the coming year.
This is the total "pie" to be allocated. For Life Fitness, let's assume manage- ment estimates total manufacturing overhead costs for the year to be $1 million.
2 The term applying manufacturing overhead is often used synonymously with "allocating" manufacturing overhead.
STEP 2: The company selects an allocation base and estimates the total amount that will be used during the year.
This is the basis management has chosen for "dividing up the pie." For Life Fitness, let's assume management has selected direct labor hours as the alloca- tion base. Furthermore, management estimates that 62,500 of direct labor hours will be used during the year.
Ideally, the allocation base should be the cost driver of the manufacturing overhead costs. As the term implies, a cost driver is the primary factor that causes, or drives, a cost. For example, in many companies, manufacturing overhead costs rise and fall with the amount of work performed in the factory. Because of this, most companies traditionally use either direct labor hours or direct labor cost as their allocation base. This informa- tion is also easy to gather from the labor time records or job cost records. However, for manufacturers that have automated much of their production process, machine hours is a more appropriate allocation base because the amount of time spent running the machines drives the utility, maintenance, and equipment depreciation costs in the factory. As you'll learn in Chapter 4, some companies use multiple allocation bases to more accurately al- locate manufacturing overhead costs to individual jobs. The important point is that the allocation base selected should bear a strong, positive relationship to the manufacturing overhead costs.
STEP 3: The company calculates its predetermined manufacturing overhead (MOH) rate using the information estimated in Steps 1 and 2:
p d . d MOH Total estimated manufacturing overhead costs re etermme rate= Total estimated amount of the allocation base
For example, Life Fitness calculates its predetermined MOH rate as follows:
Predetermined MOH rate= 62
,~~i~ti~urs = $16 per direct labor hour
This rate will be used throughout the coming year. It is not revised unless the com- pany finds that either the manufacturing overhead costs or the total amount of the alloca- tion base being used in the factory (direct labor hours in our example) has substantially shifted away from the estimated amounts. If this is the case, management might find it necessary to revise the rate part way through the year.
Why does the company use a predetermined MOH rate, based on estimated or bud- geted data, rather than an actual MOH rate based on actual data for the year? In order to get actual data, the company would have to wait until the end of the year to set its MOH rate. By then, the information is too late to be useful for making pricing and other deci- sions related to individual jobs. Managers are willing to sacrifice some accuracy in order to get timely information on how much each job costs to produce.
Once the company has established its predetermined MOH rate, it uses that rate throughout the year to calculate the amount of manufacturing overhead to allocate to each job produced, as shown in Step 4.
STEP 4: The company allocates some manufacturing overhead to each individual job as follows:
Job Costing 117
MOH allocated to a job= Predetermined MOH rate X Actual amount of allocation base used by the job
Let's see how this works for Life Fitness's Job 603. Because the predetermined MOH rate is based on direct labor (DL) hours ($16 per DL hour), we'll need to know how many direct labor hours were used on Job 603. From Exhibit 3-13, we see that Job 603 required a total of 500 DL hours. This information was collected from the individual labor time
11 8 CHAPTER 3
records and summarized on the job cost record. Therefore, we calculate the amount of manufacturing overhead to be allocated to Job 603 as follows:
MOH to be allocated to Job 603 = $16 per direct labor hour X 500 direct labor hours
= $8,000
The $8,000 of manufacturing overhead allocated to Job 603 is now posted to the job cost record, as shown in Exhibit 3-14.
EXHIBIT 3-14 Posting Manufacturing Overhead and Completing the Job Cost Record
Job Cost Record
Job Number: 603
Customer: For stock
Job Description: 50 units of X4 Elliptical Cross-Trainers
Date Started: Dec. 2 Date Completed: Dec. 6
Manufacturing Cost Information: Cost Summary
Direct Materials
Req. #7568: $ 8,500
Req. #7580: $14,000
Req. #7595: $13,500
Req. #7601: $ 4,000 $ 40,000
Direct Labor
No. #324 (30 DL hours): $100, $160, etc.
No. #327 (40 DL hours): $240, $210, etc.
No. #333 (36 DL hours): $80, $120, etc.
Etc.
(a total of 500 DL hours) $ 10,000
Manufacturing Overhead
$16/DL hour x 500 DL hours= $8,000 $ 8,000
Total Job Cost $ 58,000
Number of Units 50 units
Cost per Unit ~ 1160
When Is Manufacturing Overhead Allocated to Jobs? The point in time at which manufacturing overhead is allocated to a job depends on the sophistication of the company's computer system. In most sophisticated systems, some manufacturing overhead is allocated to a job each time some of the allocation base is posted to the job cost record. In our Life Fitness example, every time an hour of direct labor is posted to a job, $16 of manufacturing overhead would also be posted to the same job. In less sophisticated systems, manufacturing overhead is allocated only once: as soon as the job is complete and the total amount of allocation base used by the job is known (as shown in Exhibit 3-14). However, if the balance sheet date (for example, December 31) arrives before the job is complete, Life Fitness would need to allocate some manufacturing overhead to the job based on the number of direct labor hours used on the job thus far. Only by updating the job cost records will the company have the most accurate Work in Process Inventory on its balance sheet.
Assume Life Fitness's managers had chosen direct labor cost as the MOH allocation base, rather than direct labor hours. Furthermore, assume management estimates $1,200,000 of direct labor cost for the year.
1. Calculate the company's predetermined MOH rate based on direct labor cost.
2. How much MOH would have been allocated to Job 603?
Answer:
1 p d · d MOH $1,000,000 .8333 or 83.33% · re etermme rate = $1,200,000 of DL cost of direct labor cost
2. MOH allocated to Job 603 = 83.33% X $10,000 direct labor cost (from Exhibit 3-14)
= $8,333
Note that this allocation differs from that shown in Exhibit 3-14 ($8,000) . That's because the amount of MOH allocated to an individual job is highly dependent on the allocation base cho- sen by management as well as the amount of the allocation base used by the job . Although there is no one "correct" allocation, the most accurate allocation occurs when the company uses the MOH cost driver as its allocation base .
Completing the Job Cost Record and Using It to Make Business Decisions As shown in Exhibit 3-14, now that all three manufacturing costs have been posted to the job cost record, Life Fitness can determine the total cost of manufacturing Job 603 ($58,000) as well as the cost of producing each of the 50 identical units in the job ($1,160 each). Let's look at a few ways management uses this information.
REDUCING FUTURE JOB COSTS Management will use the job cost information to control costs. By examining the exact costs traced to the job, management might be able to determine ways of reducing the cost of similar jobs produced in the future. For example, are the heart rate monitors costing more than they did on previous jobs? Perhaps management can renegotiate the contracts with its primary suppliers, or identify different suppliers that are willing to sell the parts more cheaply, without sacrificing quality.
What about direct labor costs? By examining the time spent by various workers on the job, management may be able to improve the efficiency of the process so that less production time is required. Management will also examine the hourly wage rates paid to the individuals who worked on the job to determine if less skilled and therefore less costly workers could accomplish the same production tasks, freeing up the more highly skilled employees for more challenging work.
ASSESSING AND COMPARING THE PROFITABILITY OF EACH MODEL Management will also use job cost information to determine the profitability of the various models. Assume the X4 Elliptical Cross-Trainer is listed on the company's website at a sales price of $1,900. That means the company can expect the following gross profit on each unit sold:
Sales price per unit ................................................................................... .
Cost of goods sold per unit (computed on job cost record in Exhibit 3-14)
Gross profit per unit ................................................................................. .
$1,900
1,160
$ 740
This profit analysis shows that the company would generate a gross profit of $740 on each unit sold from this job. Although this may seem fairly high, keep in mind that
Job Costing 119
4 Determine the cost ~fa job and use it to make business decisions ·.
1 20 CHAPTER 3
companies incur many operating costs, outside of manufacturing costs, that must be cov- ered by the gross profit earned by product sales. For example, in 2014, Life Fitness spent over $23 million on research and development in the fitness segment. 3 Managers will compare the gross profit on this model to the gross profit of other models to determine which products should be emphasized in sales effort. Obviously, management will want to concentrate on marketing those models that yield the higher profit margins.
DEALING WITH PRICING PRESSURE FROM COMPETITORS Management can also use job cost information to determine how it will deal with pricing pressure. Say a competitor drops the price of its similar elliptical cross-trainer to $1,500. The profit analysis shows that Life Fitness could drop its sales price to $1,500 and still generate $340 of gross profit on the sale ($1,500 - $1,160). In fact, Life Fitness could use a sales promotion to undercut competitors' prices. As long as Life Fitness charges at least $1,161 for each unit in this job, the company will be earning a positive gross profit on the sale.
ALLOWING DISCOUNTS ON HIGH-VOLUME SALES Customers will often expect discounts for high-volume sales. For example, say the City of Westlake wants to order 40 of these cross-trainers for the city's recreation center and has asked for a 25% volume discount off of the regular sales price. If Life Fitness won't agree to the discount, the city will take its business to the competitor. Can Life Fitness agree to this discount and still earn a profit on the sale? Let's see:
Discounted sales price per unit .................................................................. $ 1,425
Cost of goods sold per unit....................................................................... 1,160
Gross profit per unit .................................................................................. $ 265
Multiplied by: Number of units................................................................. X 40
Total gross profit on sale ........................................................................... $ 10,600
II Why is this important? These calculations show that the discounted sales price will
still provide a gross profit. We'll talk more about special orders like this in Chapter 8.
"Once managers know how much
it costs to complete a job , they use that information to do the following:
• Find cheaper ways of completing similar jobs in the future,
• Determine which products are
most profitable, and • Establish prices for custom-
ordered jobs."
BIDDING FOR CUSTOM ORDERS Management also uses product cost information to bid for custom orders. Let's say that the Atlanta Falcons training facility would like to order 15 custom treadmills and is accepting bids from various fitness equipment manufacturers. Management can use the job cost records from past treadmill jobs to get a good idea of how much it will cost to complete the custom order. For example, the custom treadmills may require additional components not found on the standard models. Life Fitness will factor in these additional costs to get an estimate of the total job cost before it is produced. Life Fitness will most likely use cost-plus pricing to determine a bid price for the custom job. When companies use cost-plus pricing, they take the cost of the job (from the estimated or actual job cost record) and add a markup to help cover operating expenses and generate a profit:
Cost plus price = Cost + Markup on cost
Usually, the markup percentage or final bid price is agreed upon in a written contract before the company goes ahead with production. For example, let's say that Life Fitness typically adds a 40% markup on cost to help cover operating costs and generate a reason- able profit. If the estimated total job cost for the 15 treadmills is $25,000, then the bid price would be calculated as follows:
3 Brunswick Corp., 2014 10-K filing. Life Fitness is a division of Brunswick Corporation.
Cost-plus price = $25,000 + (40% X $25,000) = $35,000
Once the management team of the Atlanta Falcons has received Life Fitness's bid as well as bids from other companies, the team will decide which bid to accept based on price, quality, reputation for service, and so forth.
PREPARING THE FINANCIAL STATEMENTS Finally, the job cost information is critical to preparing the company's financial statements. Why? Because the information is used to determine the total Cost of Goods Sold shown on the income statement, as well as the Work in Process and Finished Goods Inventory accounts shown on the balance sheet. Every time a cross-trainer from Job 603 is sold, its cost ($1,160) becomes part of the Cost of Goods Sold during the period. Likewise, every time a cross-trainer from the job is sold, the balance in Finished Goods Inventory is reduced by $1,160. As shown earlier (Exhibit 3-8), the cost-to-date of unfinished jobs remains in the company's Work in Process Inventory.
How Can Job Costing Information Be Enhanced for Decision Making? We have just finished developing a traditional job cost record and have seen how managers use the information to make vital business decisions. With the help of today's advanced in- formation systems, the job cost information can be further enhanced to help managers make even more informed decisions. This section describes just a few of these enhancements.
Non-Manufacturing Costs
Job Costing 121
Job costing has traditionally focused on assigning only manufac- turing-related costs to jobs. The focus on manufacturing costs arises because GAAP requires that only direct materials, direct labor, and manufacturing overhead be assigned to units of inven- tory for external financial reporting purposes. Costs incurred by other activities in the value chain are not assigned to products for external financial reporting but instead are treated as operating expenses (period costs).
II Why is this important?
However, for setting long-term average sales prices and making other critical decisions, manufacturers must take into account the total costs of researching and developing, designing, producing, marketing, distributing, and providing customer service for new or existing prod- ucts. In other words, they want to know the total cost of the product across the entire value chain. But how do managers figure this out?
The same principles of tracing direct costs and allocating in-
"Job cost records can provide managers with the detailed
environmental and social impact information needed to develop more sustainable
products and manufacturing processes."
direct costs apply to all costs incurred in other activities of the value chain. Managers add these non-manufacturing costs to the production-related job costs to build the total cost of the product across the entire value chain. For example, say Life Fitness spent $2 million de- signing and marketing the X4 Elliptical Cross-Trainer. These costs are direct costs of the X4 Elliptical product line. On the other hand, the company may have spent $3 million research- ing basic technology for the video screen that is used on all of its products, making it an indirect cost of the X4 Elliptical, shared with other products that use the same video screen. Life Fitness may choose to add an additional cost section to the job cost record, indicating specific operating expenses associated with each job. By adding this information to the job cost record, managers have a more complete understanding of the total job costs, not just the job's manufacturing costs.
Keep in mind that these non-manufacturing costs are assigned to products only for internal decision making, never for external financial reporting, because GAAP does not allow it. For financial reporting, non-manufacturing costs must always be expensed on the income statement as operating expenses in the period in which they are incurred.
1 2 2 CHAPTER 3
See Exercises E3-22A and E3-36B
Job cost records serve a vital role for manufacturers who embrace sustainability. Because job cost records contain information about the direct materials, direct la- bor, and manufacturing overhead assigned to each job, they capture the essential resources required to manufacture a product. The summary information on the job cost records can be enhanced to provide management with further information about how the product or production process may affect the environment, employees in- volved in the manufacturing process, future consumers of the product, and future disposal of the packaging materials and product itself.
For example, the direct materials section of the job cost record can be broken down into subcategories that provide management with useful environmental infor- mation. Categories might include:
• percentage of material and packaging inputs that are post-consumer-use or re- cycled materials,
• percentage of materials sourced from local suppliers versus those sourced from geo- graphically distant suppliers (thereby increasing the company's carbon footprint),
• amount of materials that will become waste as a result of the production process,
• percentage of the end-of-life product and packaging that can be recycled by the consumer.
Likewise, the job cost record can help management track the extent of the com- pany's fair-labor practices related to each job, such as:
• the percentage of labor paid at a rate greater than minimum wage as defined by law,
• the percentage of labor force receiving health-care benefits, and
• the diversity of labor force used on the job.
Finally, although MOH resources cannot be traced to specific jobs, the company can provide its potential customers with general information such as:
• percentage of factory utilities generated from renewable sources (wind, solar) ver- sus fossil fuels, and
• percentage reclaimed and recycled water, versus potable water, used in the factory.
We'll discuss MOH and sustainability more in Chapter 4, but this should give you a basic idea of the types of sustainability-related data that can be measured and reported.
Once the company has tracked this information on job cost records, how is it used? First, it can be used by management to identify areas of weakness so that the company can move toward a more sustainable business model. Second, it can be used to provide information to potential customers, as part of their supply chain assessment.
Sustainability-related information is becoming increasingly important in sup- ply chain management. Many of the world's largest companies, such as Walmart and Costco, are now assessing the environmental and social impact of the suppliers with whom they choose to do business. In fact, supply chain pressure has become a major driving force in corporate adoption of greener and more socially responsible practices.
Third, this information is useful for marketing and labeling. The Sustainability Con- sortium, a multi-stakeholder group of companies and organizations, is working on devel- oping a standardized system for measuring and reporting the environmental and social impact of consumer products across their entire life cycles. The Consortium is in the pro- cess of developing a "sustainability profile" that would be shown on consumer products, somewhat akin to the nutrition labels currently found on food products. By accurately labeling consumer products with environmental and social impact information, consum- ers will be in a better position to make informed purchasing decisions.
Fourth, this information can be used to assess the risk of future environmental costs associated with each job. For example, Extended Producer Responsibility (EPR)
laws, more commonly known as "take-back" laws, create future costs associ- ated with the production of electronic devices and other problem waste, such as mattresses, paint, and batteries. EPR laws, which have been passed in over 25 states as well as several European countries, require manufacturers of electronic devices and other problem waste to take back a large percentage of their prod- ucts at the end of the products' useful lives. For example, the Wisconsin £-waste Law requires electronics manufacturers to take back 80% of the products they have produced (by weight) in the previous three years; manufacturers that vio- late this law are subject to a fine.
The goal of EPR laws is to reduce the amount of potentially dangerous waste in landfills by shifting the end-of-life disposal cost back to the manufac- turer. By bearing the disposal cost, manufacturers should be motivated to design products and components that are more easily repairable, reusable, and recy- clable, and have a longer life cycle.
How doe-waste EPR laws work? Major electronics retailers, such as Best Buy and Staples, collect unused electronics from consumers free of charge, and then partner with responsible recyclers to ensure that the e-waste is dismantled and recycled rather than dumped in landfills or exported to developing nations. Electronics manufacturers partner with these retailers and recyclers by subsidiz- ing their costs.
To put the size of e-waste into perspective, consider the following. In the first quarter of 2016, Apple sold over 74 million iPhones, 16 million iPads, and 5 million Macs. 4 And that's just for three months of sales! When you consider all of the other computer, TV, and smartphone producers, you begin to understand the size of the potential e-waste issue. In fact, a study funded by the EPA and carried out by MIT and others indicated that in 2010, approximately 258 million units of used electronics such as cell phones, TVs, and computers (equating to 1.6 mil- lion tons) were generated in the United States, but only 66% were collected. 5 As a result, many electronics producers, such as Apple, HP, and Dell, are supporting take-back policies and providing recycling options for their old products.
In addition to state EPR laws, the federal government is also considering a bill (the Responsible Electronics Recycling Act) that will restrict the export of toxic e-waste, which historically has been shipped to developing countries. This bill, if passed, will not only help with environmental and public health issues caused by e-waste but will also create even more incentive for manufacturers and recyclers to find alternative uses for outdated electronic equipment.
Direct or Variable Costing Even though the job cost records contain information about all three manufacturing costs, managers base certain decisions on just the direct costs (direct materials and labor) or vari- able costs found on a job cost record. Why? For two reasons: (1) The simple allocation of MOH that we have described in this chapter results in a fairly arbitrary amount of MOH being allocated to jobs, and (2) because many MOH costs are fixed and will not be affected as a result of producing a job. Later in the book, we'll see how management accountants have addressed these issues. In Chapter 4, we'll show how managers can improve the al- location system so that the amount of manufacturing overhead assigned to the job is much more accurate. In Chapters 6 and 8, we'll discuss how direct costing or variable costing can be used to improve the decision-making process.
4 www.apple.com; http://electronicstakeback.com/promote-good-laws/state-legislation 5 December 2013, "Quantitative Character ization of Domestic and Transboundary Flows of Used Electron- ics: Analysis of Generation, Collection, Export in the United States. " www.epa.gov/international-cooperation/ cleaning-electronic-waste-e-waste
Job Costing 123
124 CHAPTER 3
• Decision Guidelines
Job Costing Life Fitness uses a job costing system that assigns manufacturing costs to each batch of exer- cise machines that it makes . These guidelines explain some of the decisions Life Fitness made in designing its costing system .
Decision
Should we use job costing or process costing?
How do we determine the cost of manufacturing each job?
Should we use a predetermined manufacturing overhead rate or the actual manufacturing overhead rate?
How do we calculate the predetermined MOH rate?
What allocation base should we use for allocating manufacturing overhead?
How should we allocate manufacturing overhead to individual jobs?
Can job cost records help companies in their journey toward sustainability?
Can manufacturers also assign operating expenses to jobs?
Guidelines
Managers use the costing system that best fits their production environment . Job costing is best suited to manufacturers that produce unique, custom-built products or relatively small batches of different products . Process costing is best suited to manufacturers that mass-produce identical units in a series of uniform production processes .
The exact amount of direct materials and direct labor can be traced to individual jobs using materials requisitions and labor time records . However, the exact amount of manufacturing overhead attributable to each job is unknown and there- fore cannot be traced to individual jobs. To deal with this issue, companies allocate some manufacturing overhead to each job .
Although it would be more accurate to use the actual manufacturing overhead rate, companies would have to wait until the end of the year to have that informa- tion. Most companies are willing to sacrifice some accuracy for the sake of having timely information that will help them make decisions throughout the year . There- fore, most companies use a predetermined overhead rate to allocate manufactur- ing overhead to jobs as they are produced throughout the year .
p d . d MOH Total estimated manufacturing overhead cost re etermme rate = Total estimated amount of the allocation base
If possible, companies should use the cost driver of manufacturing overhead as the allocation base . The most common allocation bases are direct labor hours, direct labor cost, and machine hours . Some companies use multiple bases in order to more accurately allocate MOH . This topic will be covered in Chapter 4 .
The MOH allocated to a job is calculated as follows:
= Predetermined MOH rate X Actual amount of allocation base used by the job
Job cost records can be enhanced to provide more detail about the environmental and social impact of the resources used on the job . In addition to satisfying supply chain assessment, managers can use this information to determine how a product, or production process, can become more sustainable .
Operating expenses can also be assigned to jobs, but only for internal decision- making purposes . Operating expenses are never assigned to jobs for external fi- nancial reporting purposes . Direct operating costs would be traced to jobs (such as the sales commission on a particular job or the design costs related to a particular job) whereas indirect operating costs (such as the R&D costs associated with sev- e ral product lines) would be allocated to jobs.
Job Costing 125 - SUMMARY PROBLEM 1 . • _.
E-Z-Boy Furniture makes sofas, loveseats, and recliners. The company allocates manufacturing overhead based on direct labor hours . E-Z-Boy estimated a total of $2 million of manufacturing overhead and 40,000 direct labor hours for the year .
Job 310 consists of a batch of 10 recliners. The company's records show that the follow- ing direct materials were requisitioned for Job 310:
Lumber : 10 units at $30 per unit
Padding: 20 yards at $20 per yard
Upholstery fabric: 60 yards at $25 per yard, sourced from a local manufacturer
Labor time records show the following employees (direct labor) worked on Job 310:
Jesse Slothower: 10 hours at $12 per hour
Becky Wilken : 15 hours at $18 per hour
Chip Lathrop: 12 hours at $15 per hour
Requirements
1. Compute the company's predetermined manufacturing overhead rate.
2. Compute the total amount of direct materials, direct labor, and manufacturing over- head that should be shown on Job 31 O's job cost record .
3. Compute the total cost of Job 310, as well as the cost of each recliner produced in Job 310 .
4. The company's customers are concerned about environmental responsibility and so- cial justice and require additional sustainability-related information prior to making their purchasing decisions . To meet customer concerns, determine (a) which materials used for the product are sourced locally, and (b) the percentage of labor paid at a rate greater than minimum wage . Currently, the federal minimum wage is $7 .25 per hour.
• SOLUTIONS 1. The predetermined MOH rate is calculated as follows:
p d . d MOH Total estimated manufacturing overhead cost re etermme rate= Total estimated amount of the allocation base
For E-Z-Boy:
P d . d MOH $2,000,000 re etermme rate = 40 OOO d. I b h , uect a or ours $50 per direct labor hour
2. The total amount of direct materials ($2,200) and direct labor ($570) incurred on Job 310 is determined from the materials requisitions and labor time records, as shown on the following job cost record. Because the job required 37 direct labor hours, we de- termine the amount of manufacturing overhead to allocate to the job is as follows:
= Predetermined MOH rate X Actual amount of allocation base used by the job
= $50 per direct labor hour X 37 direct labor hours used on Job 310
= $1,850
1 26 CHAPTER 3
These costs are summarized on the following job cost record :
Job Cost Record
Job Number: 310
Job Description:_1_0_re_c_li_ne_r_s _____________________ _
Manufacturing Cost Information: Cost Summary
Direct Materials
Lumber: 1 0 units x $30 = $300 Padding: 20 yards x $20 = $400 Fabric: 60 yards x $25 = $1 ,500 $ 2,200
Direct Labor
Slothower: 10 hours x $12 = $120 Wilken: 15 hours x $18 = $270 Lathrop: 12 hours x $15 = $180
Total hours: 37 hours $ 570
Manufacturing Overhead
37 direct labor hours x $50 = $1,850 $ 1,850 Total Job Cost $ 4,620
Number of Units 10 units
Cost per Unit i 462
3. The direct materials ($2,200), direct labor ($570), and manufacturing overhead ($1,850) sum to a total job cost of $4,620 . When the total job cost is averaged over the 10 recliners in the job, the cost pe r recliner is $462 .
4. Supplemental sustainability information for Job 310 :
a. All fabric contained in the product was sourced locally. b. All labor used in the manufacturing was paid at a rate higher than minimum wage .
How Do Managers Deal with Underallocated or Overallocated Manufacturing Overhead?
Job Costing 127
In the first half of the chapter, we showed how managers find the cost of completing a job. Direct materials and direct labor are traced to each job using materials requisitions and labor time records, and manufacturing overhead is allocated to each job us- ing a predetermined overhead rate. At the end of the period, all manufacturers will have a problem to deal with: Invariably, they will have either underallocated manufacturing overhead or over- allocated manufacturing overhead to the jobs worked on during the period.
II "Why is this important?" Because managers allocate MOH to jobs using a predetermined rate that is based on estimates, the amount of MOH allocated to
Recall that manufacturing overhead is allocated to jobs us- ing a predetermined rate that is calculated using estimates of the company's total annual manufacturing overhead costs and estimates of the total annual allocation base (such as direct labor hours). By the end of the period, the actual manufacturing overhead costs in- curred by the company will be known, and they will likely differ from the total amount allocated to jobs during the period.
jobs during the year will not be quite
right. At the end of the period ,
For example, suppose Life Fitness incurred the follow- ing actual manufacturing overhead costs during the month of December:
managers find out whether the jobs
have been allocated too much or too little MOH and then fix the error in the financial records.
Manufacturing Overhead Incurred Actual MOH Costs
Indirect materials used (janitorial supplies, machine lubricants, etc.) ......... $ 2,000
Indirect labor (janitors ' and supervisors' wages, etc.) .......................... 13,000
Other indirect manufacturing costs
(Plant utilities, depreciation, property taxes, insurance, etc.)........... 10,000
Total actual manufacturing overhead costs incurred ........................... $25,000
Now let's look at the total amount of manufacturing overhead that was allocated to indi- vidual jobs during the month using the predetermined manufacturing overhead rate of $16 per direct labor hour. For simplicity, we'll assume only two jobs were worked on during December.
Amount of MOH Jobs Allocated to Job
603 (from Exhibit 3-14) ($16 per DL hour X 500 DL hours) ............. $ 8,000
604 (not shown) ($16 per DL hour X 1,000 DL hours)....................... 16,000
Total MOH allocated to jobs ($16 per DL hour X 1,500 DL hours) ......... $24,000
Notice that we don't need to have the individual job cost records available to figure out the total amount of MOH allocated to jobs during the period. Rather, we can calculate the total amount of MOH allocated to jobs as follows:
5 Compute and dispo ~e - of overal located ·
or undera llocated manufacturing overhead
Total MOH allocated= Predetermined MOH rate X Actual total amount of allocation base used on all jobs
= $16 per DL hour X 1,500 direct labor hours
= $24,000 total MOH allocated to jobs during the period
1 2 8 CHAPTER 3
To determine whether manufacturing overhead had been overallocated or underal- located, we simply compare the amount of MOH actually incurred during the period with the amount of MOH that was allocated to jobs during the same period. The difference be- tween the actual manufacturing overhead costs incurred by the company and the amount of manufacturing overhead allocated to jobs shows that Life Fitness underallocated manu- facturing overhead by $1,000 during December:
Actual manufacturing overhead costs incurred ....................................... .
Manufacturing overhead allocated to jobs ............................................. .
Underallocated manufacturing overhead ................................................ .
$25,000
24,000
$ 1,000
By underallocating manufacturing overhead, Life Fitness did not allocate enough manufacturing overhead cost to the jobs worked on during the period. In other words, the jobs worked on during the period should have had a total of $1,000 more manufacturing overhead cost allocated to them than the job cost records indicated. These jobs have been undercosted, as shown in Exhibit 3-15. If, on the other hand, a manufacturer finds that the amount of manufacturing overhead allocated to jobs is greater than the actual amount of manufacturing overhead incurred by the company, we would say that manufacturing overhead had been overallocated, resulting in overcosting these jobs.
EXHIBIT 3-15 Undera llocated Versus Overa llocated Manufacturing Overhead
If MOH allocated< actual MOH incurred, then ...
If MOH allocated> actual MOH incurred, then ...
MOH has been underallocated, so ...
MOH has been overallocated, so ...
J What do manufacturers do about this problem? Assuming that the amount of un-
derallocation or overallocation is immaterial, or that most of the inventory produced during the period has been sold, manufacturers typically adjust Cost of Goods Sold for the total amount of the under- or overallocation. Why? Because (1) as a result of using a predetermined MOH rate, too much or too little MOH was originally recorded on the job cost records and (2) when the jobs were sold, the job cost records were used as a basis for recording Cost of Goods Sold. Hence, the Cost of Goods Sold account will be wrong unless it is corrected. As shown in Exhibit 3-16, by increasing Cost of Goods Sold when manufacturing overhead has been underallocated, or by decreasing Cost of Goods Sold when manufacturing overhead has been overallocated, the company actually corrects the error that exists in Cost of Goods Sold.
EXHIBIT 3-16 Correcting Cost of Goods So ld for Underal located or Overa llocated MOH
If jobs have been undercosted due to under allocation of MOH, then
Cost of Goods Sold is too low, so ...
If jobs have been overcosted due to over allocation of MOH, then
Cost of Goods Sold is too high, so ...
Increase Cost of Goods Sold for the amount of the underallocation
Decrease Cost of Goods Sold for the amount of the overallocation
What if the amount of under- or overallocation is large, and the company has not sold almost all of the units produced during the period? Then the company will prorate the total amount of under- or overallocation among Work in Process Inventory, Finished Goods Inventory, and Cost of Goods Sold based on the current status of the jobs worked on during the period. For example, if 30% of the jobs are still in Work in Process, 20% are still in Finished Goods, and 50% were sold, then the total amount of underallocation ($1,000 in the case of Life Fitness) would be roughly allocated as follows: 30% ($300) to Work in Process Inventory, 20% ($200) to Finished Goods Inventory, and 50% ($500) to Cost of Goods Sold. The exact procedure for prorating is covered in more advanced accounting textbooks.
Recall that Life Fitness had estimated $1,000,000 of MOH for the year and 62,500 DL hours, resulting in a predetermined MOH rate of $16/DL hour. By the end of the year, the com- pany had actually incurred $975,000 of MOH costs and used a total of 60,000 DL hours on jobs. By how much had Life Fitness overallocated or underallocated MOH for the year?
Please see page 174 for solutions .
What Journal Entries Are Needed in a Manufacturer's Job Costing System? Now that you know how manufacturers determine job costs and how those costs are used to make business decisions, let's look at how these costs are entered into the company's general ledger accounting system. We'll consider the journal entries needed to record the flow of costs through Life Fitness's accounts during the month of December. We'll use the same examples used earlier in the chapter. For the sake of simplicity, we'll continue to as- sume that Life Fitness only worked on two jobs during the month:
• Job 603: 50 units of the X4 Elliptical Cross-Trainers
• Job 604: 60 units of the TS Treadmill
You may wish to review the basic mechanics of journal entries, shown in Exhibit 3-17, before we begin our discussion.
EXHIBIT 3-17 Review of Journal Entry and T-account Mechanics
Accounts Increased Through Debits.
• Assets (e.g., inventory) • Expenses (e.g., rent expense)
WIP Inventory
D:bit I Credit
Accounts Increased Through Credits.
• Liabilities (e.g., wages payable) • Revenue (e.g., sales revenue) • Owners' Equity (e.g., retained earnings)
Wages Payable
Debit I Cr:dit
Additionally, keep in mind the flow of inventory that was first described in Exhibit 3-2. You may find this visual reminder helpful as we describe how the journal entries reflect the flow of inventory through the manufacturing system. In Exhibit 3-18, each arrow represents a journal entry that must be made to reflect activities that occur along the
Job Costing 129
6 Prepare journa l entr ies - for a manufacturer's ·
job costing system
1 3 0 CHAPTER 3
process: purchasing raw materials, using direct materials, using direct labor, recording actual MOH costs, allocating MOH to jobs, moving the jobs out of the factory after completion, and, finally, selling the units from a job. We'll now walk through journal entries associated with each of these activities.
EXHIBIT 3-18 Flow of Costs through a Manufacturing Plant
Purchasing raw
materials
Using direct labor
Purchase of Raw Materials
Cost of Goods Sold
Indirect Indirect Other indirect materials labor mfg. costs
MOH
Assume that Life Fitness ordered and received $90,000 of raw materials during December. Once the materials are received and verified against the purchase order and the invoice received from the supplier, the purchase is recorded as follows:
(1) Raw Materials Inventory 90,000
Accounts Payable 90,000
(to record purchases of raw materials on account) I
These materials will remain in the raw materials storeroom until they are needed for production. The liability in Accounts Payable will be removed when the supplier is paid.
Use of Direct Materials
Recall that direct materials are the primary physical components of the product. Each time production managers need particular direct materials for Jobs 603 and 604, they fill out a materials requisition informing the storeroom to pick the materials and send them into the manufacturing facility. Once these materials are sent into production, they become part of the work in process on Jobs 603 and 604, so their cost is added to the job cost records, as follows:
Job Cost Record
Job Number: 603 (50 Cross-trainers)
Job Cost Record
Job Number: 604 (60 Treadmills)
Manufacturing Cost Information: Cost Summary Manufacturing Cost Information: Cost Summary
Direct Materials $40,000 Direct Materials $72,000 Direct Labor Direct Labor Manufacturing Overhead Manufacturing Overhead
Total Job Cost Total Job Cost
~---- :J ~---- ~
From an accounting perspective, the cost of these materials must also be moved into Work in Process Inventory (through a debit) and out of Raw Materials Inventory (through a credit). The following journal entry is made:
(2) Work in Process Inventory ($40,000 + $72,000) 112,000
Raw Materials Inventory 112,000 I (to record the use of direct materials on jobs) I
Recall from the first half of the chapter that the individual job cost records form the underlying support for Work in Process Inventory shown on the balance sheet.6 Therefore, the amount posted to the general ledger account ($112,000) must be identical to the sum of the amounts posted to the individual job cost records ($40,000 + $72,000 = $112,000). Keep this important rule of thumb in mind:
Whenever a cost is added to a job cost record, a corresponding journal entry is made to increase WIP Inventory.
Use of Indirect Materials
Indirect materials are materials used in the manufacturing plant that cannot be traced to individual jobs and therefore are not recorded on any job cost record. Examples include janitorial supplies used in the factory and machine lubricants for the factory machines. Once again, materials requisitions inform the raw materials storeroom to release these materials. However, instead of becoming part of the Work in Process account for a par- ticular job, the indirect materials used in the factory (let's say $2,000) become part of the Manufacturing Overhead account. Therefore, the Manufacturing Overhead account is debited (to increase the account) and Raw Materials Inventory is credited (to decrease the account) as follows:
(3) Manufacturing Overhead 2,000
Raw Materials Inventory 2,000
(to record the use of indirect materials in the factory)
All indirect manufacturing costs, including indirect materials, indirect labor, and other indirect manufacturing costs (such as plant insurance and depreciation), are accu- mulated, or gathered together, in the Manufacturing Overhead account. The Manufactur- ing Overhead account is a temporary account used to "pool" (gather together) indirect manufacturing costs until those costs can be allocated to individual jobs. In fact, the MOH account is sometimes referred to as the "MOH cost pool."
6 The job cost records of unfinished jobs form the subsidiary ledger for the Work in Process Inventory account. Recall that a subsidiary ledger is simply the supporting detail for a general ledger account. Many other general ledger accounts (such as Accounts Receivable, Accounts Payable, and Plant & Equipment) also have subsidiary ledgers. The raw material inventory records form the subsidiary ledger for the Raw Materials Inventory account, whereas the job cost records on completed, unsold jobs form the subsidiary ledger for the Finished Goods Inventory account.
Job Costing 131
1 3 2 CHAPTER 3
Raw materials
purchased
We can summarize the flow of materials costs through the T-accounts as follows:
Raw Materials Inventory Work in Process Inventory l Direct
Beg Bal XXX 112,000 materials Beg Bal XXX - 90,000 2,000 used on jobs - 112,000
Indirect Manufacturing Overhead
materials o 2,000 I
used in factory
Use of Direct Labor The labor time records of individual factory workers are used to determine exactly how much time was spent directly working on Jobs 603 and 604. The cost of this direct labor is entered on the job cost records, as shown:
Job Cost Record
Job Number: 603 (50 Cross-trainers)
Job Cost Record
Job Number: 604 (60 Treadmills)
Manufacturing Cost Information: Cost Summary Manufacturing Cost Information: Cost Summary
Direct Materials $40,000 Direct Materials $72,000 Direct Labor $10,000 Direct Labor $20,000 Manufacturing Overhead Manufacturing Overhead
Total Job Cost Total Job Cost
'-------- :J Again, because the job cost records form the underlying support for Work in Process
Inventory, an identical amount ($10,000 + $20,000 = $30,000) must be debited to the Work in Process Inventory account. Wages Payable is credited to show that the company has a liability to pay its factory workers:
(4) Work in Process Inventory ($10,000 + $20,000 ) 30,000
Wages Payable 30,000 [
(to record the use of direct labor on jobs) I
The Wages Payable liability will be removed on payday when the workers receive their pay.
Use of Indirect Labor Recall that indirect labor consists of the salary, wages, and benefits of all factory work- ers who are not directly working on individual jobs. Examples include factory janitors, supervisors, and forklift operators. Because their time cannot be traced to particular jobs, the cost of employing these factory workers during the month (let's say $13,000) cannot be posted to individual job cost records. Thus, we record the cost of indirect labor as part of Manufacturing Overhead, not Work in Process Inventory:
(5) Manufacturing Overhead 13,000
Wages Payable 13,ooo I (to record the use of indirect labor in the factory)
Again, the Wages Payable liability will be removed on payday when the workers receive their pay.
We can summarize the flow of manufacturing labor costs through the T-accounts as follows:
Wages Payable Work in Process Inventory
XXX Beg Bal Direct BegBal XXX 30,000 labor 112,000 13,000 used on jobs 30,000
Manufacturing Overhead
Indirect 2.000 I labor - 13,000
used in factory
Incurring Other Manufacturing Overhead Costs
We have already recorded the indirect materials and indirect labor used in the factory during December by debiting the Manufacturing Overhead account. However, Life Fit- ness incurs other indirect manufacturing costs during the period, such as plant utilities ($3,000), plant and equipment depreciation ($4,000), plant insurance ($1,000), and plant property taxes ($2,000). All of these other costs of running the manufacturing plant dur- ing the month are also added to the Manufacturing Overhead account until they can be allocated to specific jobs:
(6) Manufacturing Overhead 10,000
Accounts Payable (for electric bill) 3,000
Accumulated Depreciation-Plant and Equipment 4,000
Prepaid Plant Insurance (for expiration of prepaid insurance) 1,000
Plant Property Taxes Payable (for taxes to be paid) 2,000
(to record other indirect manufacturing costs incurred
during the month) I
After recording all other indirect manufacturing costs, the Manufacturing Overhead account appears as follows:
Manufacturing Overhead
Other 2,000 13,000
indirect mfg. ----~ 10,000 costs
Job Costing 133
I
1 3 4 CHAPTER 3
Since all MOH costs are combined, or "pooled together" into one account, the MOH account is sometimes referred to as a "cost pool." As shown in Exhibit 3-19, you might find it helpful to visualize a pool being filled with the actual MOH costs incurred during the year. In the next section, we'll see how the costs are removed from the pool and as- signed to specific jobs.
EXHIBIT 3-19 Pooling Actua l MOH Costs
Indirect Materials ($2,000)
Indirect Labor Other MOH Costs ($13,000) ($10,000)
$25,000 of Actual MOH
MOH
Allocating Manufacturing Overhead to Jobs Life Fitness allocates some manufacturing overhead to each job using its predetermined MOH rate, calculated in the first half of the chapter to be $16 per direct labor hour. The total of direct labor hours used on each job is found on the labor time records and is summarized on the job cost records. Assume Job 603 used 500 DL hours and Job 604 used 1,000 DL hours. Then the amount of manufacturing overhead allocated to each job is determined as follows:
Job 603: $16 per DL hour X 500 DL hours = $8,000 Job 604: $16 per DL hour X 1,000 DL hours = $16,000
Job Cost Record
Job Number: 603 (50 Cross-trainers)
Job Cost Record
Job Number: 604 (60 Treadmills)
Manufacturing Cost Information: Cost Summary Manufacturing Cost Information: Cost Summary
Direct Materials $40,000 Direct Materials $72,000 Direct Labor (500 DL hrs) $10,000 Direct Labor (1,000 DL hrs) $20,000 Manufacturing Overhead $ 8,000 Manufacturing Overhead $16,000
Total Job Cost Total Job Cost
Again, because the job cost records form the underlying support for Work in Process Inventory, an identical amount ($8,000 + $16,000 = $24,000) must be debited to the Work in Process Inventory account. Because we accumulated all actual manufacturing overhead costs into an account called Manufacturing Overhead (through debiting the ac- count), we now allocate manufacturing overhead costs out of the account by crediting it.
(7) Work in Process Inventory ($8,000 + $16,000) 24,000
Manufacturing Overhead 24,000 l (to allocate manufacturing overhead to specific jobs) I
As shown in Exhibit 3-20, you might find it helpful to visualize the allocation process as removing, or ladling out, some of the MOH cost in the pool and allocating it to individual jobs worked on in the factory. In our example, we assumed only two jobs were worked on during the month (Jobs 603 and 604). However, if more jobs were worked on, the same allocation process would take place for each and every job. To recap, the MOH cost pool is increased through the addition of actual MOH costs as they are incurred, and decreased through the allocation of MOH to individual jobs. In the general ledger, the MOH cost pool is represented by the MOH account. Thus, the account is increased (debited) whenever an actual MOH cost is incurred, and it is credited whenever MOH costs are allocated to jobs.
EXHIBIT 3-20 Allocating MOH Costs to Individua l Jobs
MOH Job 603 $8,000
Job 604 $16,000
By looking at the Manufacturing Overhead T-account, you can see how actual manu- facturing overhead costs are accumulated in the account through debits, and the amount of manufacturing overhead allocated to specific jobs is credited to the account:
Manufacturing Overhead
(ACTUAL) (ALLOCATED to Jobs) 2,000 24,000 --------, MOH
13,000 allocated 10,000 to jobs
Completion of Jobs
Work in Process Inventory
BegBal XXX 112,000 30,000
-----~ .. 24,000
Once the job has been completed, the three manufacturing costs shown on the job cost record are summed to find the total job cost. If the job consists of more than one unit, the total job cost is divided by the number of units to find the cost of each unit:
Job Cost Record
Job Number: 603 (50 Cross-trainers)
Manufacturing Cost Information: Cost Summary
Direct Materials $40,000 Direct Labor $10,000 Manufacturing Overhead $ 8,000
Total Job Cost $58,000 Number of Units +50 Cost per Unit $ 1,160
'-------- ~
Job Cost Record
Job Number: 604 (60 Treadmills)
Manufacturing Cost Information:
Direct Materials Direct Labor Manufacturing Overhead
Total Job Cost Number of Units Cost per Unit
Job Costing 135
Cost Summary
$ 72,000 $ 20,000 $ 16,000 $108,000
+60 $ 1,800
1 3 6 CHAPTER 3
The units produced in the jobs are physically moved off of the plant floor and into the fin- ished goods warehouse. Likewise, in the accounting records, the jobs are moved out of Work in Process Inventory (through a credit) and into Finished Goods Inventory (through a debit):
(8) Finished Goods Inventory ($58,000 + $108,000) 166,000
Work in Process Inventory 166,000
(to move the completed jobs out of the factory and into
Finished Goods) I
The T-accounts show the movement of completed jobs off of the factory floor:
Work in Process Inventory
166,000
Finished Goods Inventory Move
completed Beg Bal XXX BegBal XXX ~ .----... 112,000 ~ ~ 30,000 ~ ~ 24,000
MOH allocated
Sale of Units
XXX
jobs 1------ 166,000
For simplicity, let's assume that Life Fitness only had one sale during the month: It sold 40 cross-trainers from Job 603 and all 60 treadmills from Job 604 to the City of Westlake for its recreation centers. The sales price was $1,425 for each cross-trainer and $2,500 for each treadmill. Like most companies, Life Fitness uses a perpetual inventory system so that its in- ventory records are always up to date. Two journal entries are needed. The first journal entry records the revenue generated from the sale and shows the amount due from the customer:
(9) Accounts Receivable (40 X $1,425) + (60 X $2,500) 207,000
Sales Revenue 20?,000 I (to record the sale of 40 cross-trainers and 60 treadmills)
The second journal entry reduces the company's Finished Goods Inventory and re- cords the Cost of Goods Sold. From the job cost record, we know that each cross-trainer produced in Job 603 cost $1,160 to make, and each treadmill from Job 604 cost $1,800 to make. Therefore, the following entry is recorded:
(10) Cost of Goods Sold (40 X $1,160) + (60 X $1,800) 154,400 Finished Goods Inventory 154,400 [
(to reduce Finished Goods Inventory and record Cost of Goods Sold)
The following T-accounts show the movement of the units out of Finished Goods Inventory and into Cost of Goods Sold:
Finished Goods Inventory
BegBal XXX 166,000 154,400
End Bal XXX
Cost of Goods Sold
Sale of cross-trainers ---- 154,400 I and treadmills
Operating Expenses Let's assume Life Fitness also incurred $32,700 of operating expenses during the month to run its business. For example, Life Fitness incurred salaries and commissions ($20,000) for its salespeople, office administrators, research and design staff, and customer service representatives. It also needs to pay rent ($3,300) for its office headquarters. The company also received a bill from its advertising agency for marketing expenses incurred during the month ($9,400). All costs incurred outside of the manufacturing function of the value chain would be expensed in the current month as shown in the following journal entry:
(11) Salaries and Commission Expense 20,000
Rent Expense 3,300 I Marketing Expenses 9,400
Salaries and Commissions Payable 20,000
Rent Payable 3,300
Accounts Payable 9,400
(to record all non-manufacturing costs incurred during the month)
All non-manufacturing expenses (period costs) will be shown as "operating expenses" on the company's income statement, as shown in Exhibit 3-21 on the next page.
Closing Manufacturing Overhead As a final step, Life Fitness must deal with the balance in the manufacturing overhead account. Because the company uses a predetermined manufacturing overhead rate to al- locate manufacturing overhead to individual jobs, the total amount allocated to jobs will most likely differ from the amount of manufacturing overhead actually incurred.
Let's see how this plays out in the Manufacturing Overhead T-account:
1. All manufacturing overhead costs incurred by Life Fitness were recorded as debits to the Manufacturing Overhead account. These debits total $25,000 of actual manufac- turing overhead incurred.
2. On the other hand, all manufacturing overhead allocated to specific jobs ($8,000 + $16,000) was recorded as credits to the Manufacturing Overhead account:
Manufacturing Overhead
I Indirect material (ACTUAL) (ALLOCATED to Jobs) $8,000 allocated b· ====:;-_ i-------t•~ 2,000 24,000 ~---r--i to Job 603 I Indirect labor >-1 -------•~ 13,000
__,,--_ 1_0~ 00~0'-+------ $16,000 allocated Other indirect 1,000 to Job 604
manufacturing costs
This leaves a debit balance of $1,000 in the Manufacturing Overhead account, which means that manufacturing overhead has been underallocated during the month. More manufacturing overhead costs were incurred than were allocated to jobs. Because Manu- facturing Overhead is a temporary account not shown on any of the company's financial statements, it must be closed out (zeroed out) at the end of the period. Because most of the inventory produced during the period has been sold, Life Fitness will close the balance in Manufacturing Overhead to Cost of Goods Sold as follows:
(12) Cost of Goods Sold 1,000
Manufacturing Overhead 1,000 I (to close the Manufacturing Overhead account) I
Job Costing 137
1 3 8 CHAPTER 3
As a result of this entry, (1) the Manufacturing Overhead account now has a zero balance, and (2) the balance in Cost of Goods Sold has increased to correct for the fact that the jobs had been undercosted during the period.
Manufacturing Overhead Cost of Goods Sold
2,000 24,000 154,400
l3,000 Adjustment for 10 000 1 000 ------ --1 Underallocation >---_-:_-:_-:_-:_-:::'._~_1_0_0_0--+-_____ _
0 155,400
If, in some period, Life Fitness were to overallocate its overhead, the journal entry to close Manufacturing Overhead would be the opposite of that shown: Manufacturing Overhead would be debited to zero it out; Cost of Goods Sold would be credited to reduce it as a result of having overcosted jobs during the period.
Now you have seen how all of the costs flow through Life Fitness's accounts during December. Exhibit 3-21 shows the company's income statement that resulted from all of the previously shown journal entries.
EXHIBIT 3-21 Income Statement After Adjusting for Underallocated Manufacturing Overhead
-- -_J A B C D 1 Life Fitness 2 Income Statement 3 For the Month Ended December 31 4 5 Sales Revenue $ 207,000 6 Less: Cost of Goods Sold 155,400 7 Gross Profit 51,600 8 Less: Operating Expenses 32,700 9 Operating Income $ 18,900 10
Job Costing 139
Decision Guidelines •
Job Costing ·-..... .. . The following decision guidelines describe the implications of over- or underallocating manufacturing overhead, as well as other decisions that need to be made in a job costing environment .
Decision
How does overallocating or underallocat- ing MOH affect the cost of jobs manufac- tured during the period?
What do we do about overallocated or underallocated manufacturing overhead?
How do we know whether to increase or decrease Cost of Goods Sold (CGS)?
How do we record the use of direct materials on a job?
How do we record the use of direct labor on a job?
How do we record actual MOH cost incurred in the factory?
How do we record the allocation of MOH costs to jobs?
How do we record the completion of the job?
How does job costing work at a service firm (Appendix)?
Guidelines
If manufacturing overhead has been underallocated, it means that not enough MOH was allocated to the jobs . The jobs have been undercosted as a result .
On the other hand, if manufacturing overhead has been overa//ocated, it means that too much MOH was allocated to jobs . The jobs have been overcosted as a result .
Assuming most of the inventory produced during the period has been sold, manufacturers generally adjust the Cost of Goods Sold for the total amount of the under- or overallocation . If a significant portion of the inventory is still on hand, then the adjustment will be prorated between WIP Inventory, Finished Goods Inventory, and Cost of Goods Sold .
If manufacturing overhead has been overallocated, then Cost of Goods Sold (CGS) is too high and must be decreased through a credit to the CGS account .
If manufacturing overhead has been underallocated, then Cost of Goods Sold is too low and must be increased through a debit to the CGS account .
Work in Process Inventory X
Raw Materials Inventory X
Work in Process Invento ry X
Wages Payable X
Manufacturing Overhead X
Raw Materials Inventory (for indirect materials) x i Wages pa yable (for ind irect labor) x i Accounts payable, etc. (for other MOH) X
Work in Process Inventory X
Manufacturin g Overhead X
Finished Goods Inventory X
Work in Process Inventory X
Job costing at a service firm is very similar to job costing at a manufacturer . The main difference is that the company is allocating operating expenses, rather than manufacturing costs, to each client job . In addition, because there are no Inventory or Cost of Goods Sold accounts, no journal entries are needed to move inventory through the system . All costs are simply expensed as period costs, but separate job cost records are maintained to keep track of the costs of serving each client.
140 CHAPTER 3 - •. _ . . SUMMARY PROBLEM 2
Fashion Fabrics makes custom handbags and accessories for high-end clothing boutiques. Re- cord summary journal entries for each of the following transactions that took place during the month of January, the first month of the fiscal year.
Requirements
1. During January, $150,000 of raw materials was purchased on account.
2. During the month, $140,000 of raw materials was requisitioned. Of this amount, $135,000 was traced to specific jobs, while the remaining materials were for general factory use.
3. Manufacturing labor (both direct and indirect) for the month totaled $80,000. It has not yet been paid. Of this amount, $60,000 was traced to specific jobs.
4. The company recorded $9,000 of depreciation on the plant building and machinery . In addition, $3,000 of prepaid property tax expired during the month . The company also received the plant utility bill for $6,000 which will be paid at a later date.
5. Manufacturing overhead was allocated to jobs using a predetermined manufactur- ing overhead rate of 75% of direct labor cost. (Hint: Total direct labor cost is found in Requirement 3.)
6. Several jobs were completed during the month. According to the job cost records, these jobs cost $255,000 to manufacture.
7. Sales (all on credit) for the month totaled $340,000. According to the job cost records, the units sold cost $250,000 to manufacture. Assume the company uses a perpetual inventory system.
8. The company incurred operating expenses of $60,000 during the month. Assume that 80% of these were for marketing and administrative salaries and the other 20% were lease and utility bills related to the corporate headquarters. The expenses will be paid later.
9. In order to prepare its January financial statements, the company had to close its Manufacturing Overhead account.
10. Prepare the January income statement for Fashion Fabrics based on the transactions recorded in Requirements 1 through 9.
• SOLUTIONS 1. During January, $150,000 of raw materials was purchased on account.
Raw Materials Inventory 150,000 I Accounts Payable 1so,ooo I
(to record purchases of raw materials) I
2. During the month, $140,000 of raw materials was requisitioned . Of this amount, $135,000 was traced to specific jobs, while the remaining materials were for general factory use.
Work in Process Inventory 135,000
Manufacturing Overhead 5,000
Raw Materials Inventory 140,000
(to record the use of direct materials and indirect materials)
3. Manufacturing labor (both direct and indirect) for the month totaled $80,000 . It has not yet been paid . Of this amount, $60,000 was traced to specific jobs.
Work in Process Inventory (for direct labor) 60,000
Manufacturing Overhead (for indirect labor) 20,000
Wages Payable 80,000
(to record the use of direct labor and indirect labor)
4. The company recorded $9,000 of depreciation on the plant building and machinery . In addition, $3,000 of prepaid property tax expired during the month . The company also received the plant utility bill for $6,000 which will be paid at a later date .
Manufacturing Overhead 18,000
Accumulated Depreciation - Plant and Equipment 9,000
Prepaid Plant Property Tax (for expiration of property tax) 3,000
Accounts Payable (for electric bill) 6,000
(to record other indirect manufacturing costs incurred
during the month)
5. Manufacturing overhead was allocated to jobs using a predetermined manufacturing overhead rate of 75% of direct labor cost. (Hint: Total direct labor cost is found in Re- quirement 3.)
Work in Process Inventory (75% X $60,000 of direct labor) 45,000 I Manufacturing Overhead 4s,ooo I
(to allocate manufacturing overhead to jobs) I
6. Several jobs were completed during the month . According to the job cost records, these jobs cost $255,000 to manufacture .
Finished Goods Inventory 255,000
Work in Process Inventory 255,000
(to move the completed jobs out of the factory and into
Finished Goods)
7. Sales (all on credit) for the month totaled $340,000. According to the job cost records, the units sold cost $250,000 to manufacture . Assume the company uses a perpetual inventory system .
Accounts Receivable 340,000 I Sales Revenue 340,000 I
(to record the sales and receivables) I
Cost of Goods Sold 250,000 I Finished Goods Inventory 2so,ooo I
(to reduce Finished Goods Inventory and record Cost of Goods Sold) I
Job Costing 141
142 CHAPTER 3
_J
1 2 3 4 5 6 7 8 9 10 11
8. The company incurred operating expenses of $60,000 during the month . Assume that 80% of these were for marketing and administrative salaries and the other 20% were lease and utility bills related to the corporate headquarters. The expenses will be paid later.
Salaries Expense ($60,000 X 80%) 48,000
Lease and Utilities Expense ($60,000 X 20%) 12,000
Salaries and Wages Payable 48,000
Accounts Payable 12,000
(to record all non-manufacturing costs incurred during the month)
9. In order to prepare its January financial statements, the company had to close its Manufacturing Overhead account .
An analysis of the manufacturing overhead account prior to closing shows the following:
Manufacturing Overhead
Cost of Goods Sold
Manufacturing Overhead
(ACTUAL) 5,000
20,000 18,000
(ALLOCATED) 45,000
2,000
(to close the Manufacturing Overhead account to CGS)
2,000 I 2,000 I
I
10. Prepare the January income statement for Fashion Fabrics based on the transactions recorded in Requirements 1 through 9 .
A B C D Fashion Fabrics
Income Statement For Month Endin" lanuarv 31
Sales Revenue $ 340,000 Less: Cost of Goods Sold** 248,000 Gross Profit 92,000 Less: Operating Expenses 60,000 Operating Income $ 32,000
(** $250,000 - $2,000 closing adjustment)
Job Costing 143
• Appendix 3A • •
How Do Service Firms Use Job Costing to Determine the Amount to Bill Clients? So far in this chapter we have illustrated job costing in a manufacturing environment. However, job costing is also used by service firms (such as law firms, accounting firms, marketing firms, and consulting firms) and by tradespeople (such as plumbers, electri- cians, and auto mechanics). At these types of companies, the work performed for each individual client is considered a separate job. Service firms need to keep track of job costs so that they have a basis for billing their clients. As shown in Exhibit 3-22, the direct costs of serving the client are traced to the job, whereas the indirect costs of serving the client are allocated to the job.
EXHIBIT 3-22 Assigning Costs to Client Jobs
The amount billed to the client is determined by adding a profit markup to the total job cost. The main difference between job costing at a manufacturer and job costing at a service firm is that the indirect costs of serving the client are all operating expenses (period costs) rather than manufacturing (product) costs. In the next section, we will illustrate how job costing is used at the Bucaro & Associates law firm to determine how much to bill Client 367.
What Costs Are Considered Direct Costs of Serving a Client? Professional labor is often the most significant direct cost at a service firm. It is con- sidered a direct cost because professionals can use labor time records to keep track of the amount of time they spend performing work for individual clients. Because most professionals are paid an annual salary rather than an hourly wage rate, firms estimate the hourly professional labor cost based on the number of hours the professionals are expected to work during the year. For example, say Attorney Taylor Sweeney is paid a salary of $100,000 per year. The law firm she works for, Bucaro & Associates, expects her to spend 2,000 hours a year performing legal work for clients (50 weeks x 40 hours per week). Therefore, for job costing purposes, the law firm converts her annual salary to an hourly professional labor cost as follows:
$100,000 annual salary $ 50
h = per our
2,000 hours per year
7 Use job costing at a : __ service firm as a basi~-- for billing clients
1 44 CHAPTER 3
If the labor time record indicates that Sweeney has spent 14 hours on Client 367, then the direct professional labor cost traced to the client is calculated as follows:
14 hours X $50 per hour = $700 of direct professional labor
In addition to professional labor, any other costs that are readily identifiable with specific clients would be considered direct costs. For example, the law firm would be able to trace court filing fees to specific clients. Marketing firms would be able to trace the cost of placing print, billboard, and TV advertisements to specific clients. Plumbers, electri- cians, and auto mechanics would be able to trace materials (such as garbage disposals, lighting, and new tires) to specific clients. In summary, any cost that is traceable to a client would be considered a direct cost of serving the client.
What Costs Are Considered Indirect Costs of Serving a Client? Service firms also incur general operating expenses, such as office rent, office supplies, and advertising. These costs are considered indirect because they can not be traced to in- dividual clients. Rather, they are a joint cost of serving all clients. Since these costs cannot be traced to specific clients, they will be allocated among all clients using a predetermined indirect cost allocation rate. Service firms use the same four basic steps to allocate indirect costs as manufacturers use. The only real difference is that they are allocating indirect operating expenses, rather than indirect manufacturing costs (MOH).
STEP 1: Estimate the total indirect costs for the coming year. Before the fiscal year begins, the law firm estimates the total indirect costs
for the coming year:
Office rent ............................................................................................ .
Office supplies, telephone, internet access, and copier lease .................. .
Office support staff ............................................................................... .
Maintaining and updating law library for case research ....................... .
Advertising ........................................................................................... .
Total indirect costs ............................................................................... .
$190,000
10,000
70,000
25,000
5,000
$300,000
STEP 2: Choose an allocation base and estimate the total amount that will be used dur- ing the year.
Next, the law firm chooses a cost allocation base. Service firms typically use professional labor hours as the cost allocation base. For example, Bucaro & Associates estimates that attorneys will spend a total of 10,000 professional labor hours working on client jobs throughout the coming year.
STEP 3: Compute the predetermined indirect cost allocation rate. The predetermined indirect cost allocation rate is found as follows:
. . . . Total estimated indirect costs Predetermined md1rect cost allocat10n rate = T
1 . d f h
11 · b
ota estimate amount o t e a ocat10n ase $300,000 total indirect costs
10,000 professional labor hours = $30 per professional labor hour
STEP 4: Allocate indirect costs to client jobs using the predetermined rate. Throughout the year, indirect costs are allocated to individual client jobs
using the predetermined indirect cost allocation rate. For example, assume Taylor Sweeney spent 14 hours working on Client 367 and she was the only attorney who worked on this job. The amount of indirect cost allocated to the job is computed as follows:
= Predetermined indirect cost allocation rate X Actual amount of allocation base used by the job
= $30 per professional labor hour X 14 professional labor hours
= $420
Finding the Total Cost of the Job and Adding a Profit Markup Bucaro & Associates can now determine the total cost of serving Client 367:
Direct costs traced to Client 367 ($50 per hour X 14 hours)..................... $ 700
Indirect costs allocated to Client 367 ($30 per hour X 14 hours).............. 420
Total cost of serving Client 367 ................................................................ $1,120
Once the total job cost is known, Bucaro & Associates can determine the amount to bill the client. Let's assume that Bucaro & Associates bills clients at 25% over its costs. Bucaro & Associates would bill Client 367 as follows:
Job cost + Markup for profit = Amount to bill the client $1,120 + (25% X $1,120) = $1,400
Job Costing 145
Invoicing Clients Using a Professional Billing Rate When service firms and tradespeople bill their clients, they don't show the actual direct costs of providing the service, the alloca- tion of indirect costs, or the profit they earned on the job. Rather, these individual figures are hidden from the client's view. How is this done? By incorporating these costs and profit components in the labor rate, often known as the billing rate, charged to the customer. Consider the last time you had your vehicle repaired. A typical mechanic billing rate exceeds $48 per hour, yet the me- chanic employed by the auto repair shop does not actually earn a $48-per-hour wage rate.
II Why is this important? "Service companies (such as law firms ) and tradespeople (such as auto mechanics and plumbers) use
job costing to determine how much to bill their clients."
Let's look at the calculations a service firm performs "be- hind the scenes" to determine its hourly billing rates. Bucaro & Associates determines Taylor Sweeney's billing rate as follows:
Professional labor cost per hour ................................................................ .
Plus: Indirect cost allocation rate per hour ................................................ .
Total hourly cost ....................................................................................... .
Plus profit markup: (25 % X $80 hourly cost) ........................................... .
Hourly billing rate for Taylor Sweeney ..................................................... .
$ 50
30
$ 80
+ 20 $100
1 46 CHAPTER 3
Whenever Taylor Sweeney performs legal work for a client, her time will be billed at $100 per hour. Remember, this is the price Bucaro & Associates charges its clients for any work performed by Taylor Sweeney. The actual invoice to Client 367 would look similar to Exhibit 3-23.
EXHIBIT 3-23 Invo ice to Client
'---
Bucaro & Associates Law Firm Invoice: Client 367
Work performed the week of July 23: Researching and filing patent applicat ion
Attorney Taylor Sweeney: 14 hours x $100 hourly billing rate .......................................... $1 ,400
What Journal Entries Are Needed in a Service Firm's Job Costing System? The journal entries required for job costing at a service firm are much simpler than those used at a manufacturing company. That's because service firms typically have no inven- tory; hence, there is no need to record the movement of inventory through the system. Rather, all costs at a service company are treated as period costs, meaning they are imme- diately recorded as operating expenses in the period when they are incurred (for example, salary expense, rent expense, telephone expense, and advertising expense). The tracing of direct costs and the allocation of indirect costs is performed only on the client's job cost record, not through journal entries to the company's general ledger.
Sarah Haymeyer, CPA, pays her new staff accountant, Hannah, a salary equivalent to $25
per hour, while Sarah receives a salary equivalent to $40 per hour . The firm's predetermined
indirect cost allocation rate for the year is $12 per hour . Haymeyer bills for the firm's ser-
vices at 30% over cost. Assume Sarah works 5 hours and Hannah works 10 hours preparing
a tax return for Michele Meckfessel.
1. What is the total cost of preparing Meckfessel's tax return?
2. How much will Sarah bill Meckfessel for the tax work?
Please see page 174 for solutions .
Learning Objectives • 1 Distinguish between job costing and process costing
• 2 Understand the flow of production and how direct materials and direct labor are traced to jobs
• 3 Compute a predetermined manufacturing overhead rate and use it to allocate MOH to jobs
• 4 Determine the cost of a job and use it to make business decisions
• 5 Compute and dispose of overallocated or underallocated manufacturing overhead
• 6 Prepare journal entries for a manufacturer's job costing system
• 7 (Appendix) Use job costing at a service firm as a basis for billing clients
Accounting Vocabulary Bill of Materials. (p. 109) A list of all of the raw materia ls needed to manufacture a job.
Billing Rate. (p. 145) The labor rate charged to the cus- tomer, which includes both cost and prof it components.
Cost Driver. (p. 117) The primary facto r that causes a cost.
Cost-Plus Pricing. (p. 120) A pricing approach in wh ich the company adds a desired leve l of profit to the product's cost.
Extended Producer Responsibility (EPR). (p. 122) Laws that require product manufacturers to "take back" a large percent- age of the products they manufacture at the end of the prod- uct's life in order to reduce the amount of waste ending up in landf ills and the env ironment.
Invoice. (p. 110) Bill from a supp lier.
Job Cost Record. (p. 110) A written or electronic document that lists the d irect mater ia ls, direct labor, and manufactur ing overhead costs assigned to each individua l job.
Job Costing. (p. 106) A system for assigning costs to prod- ucts or services that differ in the amount of mater ials, labor, and overhead requ ired. Typically used by manufacturers that produce un ique, or custom-ordered products in sma ll batches; also used by professional serv ice firms.
Labor Time Record. (p. 114) A written or e lectron ic docu- ment that identifies the emp loyee, the amount of time spent on a particular job, and the labor cost charged to a job.
Mass Customization. (p. 107) Large-scale production of cus- tom ized product that a llows manufacturers to meet a variety of consumer desires, wh ile at the same time achieving the ef- ficienc ies of mass production that dr ive down unit costs.
Materials Requisition. (p. 113) A written or e lectron ic docu- ment request ing that spec ific materia ls be transferred from the raw mater ia ls inventory storeroom to the production floor.
Overallocated Manufacturing Overhead. (p. 127) The amount of manufacturing overhead allocated to jobs is more
than the amount of manufacturing overhead costs actua lly in- curred; resu lts in jobs being overcosted.
Pick. (p. 113) Storeroom workers remove items from raw ma- terials inventory that are needed by product ion.
Predetermined Manufacturing Overhead Rate. (p. 117) The rate used to a llocate manufactur ing overhead to ind ividua l jobs; calcu lated before the year begins as fo llows: tota l estimated manufacturing overhead costs d ivided by total estimated amount of a llocation base.
Process Costing. (p. 105) A system for assigning costs to a large number of identica l un its that typ ical ly pass through a se- ries of uniform production steps. Costs are averaged over the units produced such that each unit bears the same unit cost.
Production Schedule. (p. 108) A written or electronic docu- ment indicating the quant ity and types of inventory that will be manufactured during a specified t ime frame.
Purchase Order. (p. 110) A written or electronic document author izing the purchase of specific raw mater ials from a spe- cific supp lier.
Raw Materials Record. (p. 109) A written or e lectron ic document listing the number and cost of all units used and re- ceived, and the balance current ly in stock; a separate record is maintained for each type of raw material kept in stock.
Receiving Report. (p. 110) A written or e lectronic document listing the quant ity and type of raw materia ls received in an incom ing shipment; the report is typically a dup licate of the purchase order without the quant ity pre-listed on the form.
Stock Inventory. (p. 108) Products normally kept on hand in order to quick ly fill customer orders.
Subsidiary Ledger. (p. 131) Support ing deta il for a genera l ledger account.
Underallocated Manufacturing Overhead. (p. 127) The amount of manufactur ing overhead allocated to jobs is less than the amount of manufacturing overhead costs actua lly in- curred; this resu lts in jobs be ing undercosted.
147
148 CHAPTER 3
MyAccounting lab Go to http://myaccountinglab.com/ for the following Quick Check, Short Exercises, Exercises, and Problems. They are available with immediate grading, explanations of correct and incorrect answers, and interactive media that acts as your own online tutor.
Quick Check 1. (Learning Objective 1) For which of the following
would job costing not be appropriate? a. Electrician
b. Manufacturer of mass-produced carbonated beverages
c. Law firm
d. Manufacturer of custom-ordered production equipment
2. (Learning Objective 2) Which of the following docu- ments specifies the materials needed to produce a job?
a. Bill of materials
b. Raw materials records
c. Receiving report
d. Production schedule
3. (Learning Objective 2) Which of the following docu- ments is used to accumulate all of the manufacturing costs assigned to a job?
a. Labor time record
b. Materials requisition
c. Purchase order
d. Job cost record
4 . (Learning Objective 3) The amount of manufacturing overhead recorded on a job cost record for a particular job is found by
a. tracing manufacturing overhead to the job .
b. either tracing or allocating manufacturing overhead costs (management's choice) .
c. allocating manufacturing overhead to the job .
d. None of the answers listed is correct .
5 . (Learning Objective 4) Which of the following is false? a. Direct costing focuses on only the direct costs found
on the job cost record .
b. Job cost information is not useful for assessing the profitability of different products .
c. A cost-plus price is determined by adding a markup to the cost .
d. Non-manufacturing costs can be assigned to jobs only for internal decision making, never for external financial reporting .
6. (Learning Objective 5) Which of the following is true? a. If manufacturing overhead is underallocated, then
jobs will be overcosted .
b. If manufacturing overhead is overallocated, then jobs will be undercosted .
c. Both of the statements are true .
d. None of the statements is true .
7. (Learning Objective 5) Assuming the amount of manu- facturing overhead overallocation or underallocation is not material, which account is adjusted at the end of the period?
a. Sales Revenue
b. Work in Process Inventory
c. Raw Materials Inventory
d. Cost of Goods Sold
8. (Learning Objective 6) Whenever direct material, di- rect labor, and manufacturing overhead are recorded on a job cost record, an associated journal entry is made to debit which of the following accounts?
a. Sales Revenue
b. Work in Process Inventory
c. Cost of Goods Sold
d. Finished Goods Inventory
9. (Learning Objective 6) When a job is completed, the total cost of manufacturing the job should be moved to which of the following general ledger accounts?
a. Finished Goods Inventory
b. Sales Revenue
c. Cost of Goods Sold
d. Work in Process Inventory
10. (Learning Objective 7, Appendix) Which of the fol- lowing is true when using job costing at a service firm? a. Professional labor cost would be considered an indi-
rect cost of serving the client .
b. Office rent would be considered a direct cost of serving the client .
c. Both direct and indirect costs are assigned to client jobs .
d. The professional billing rate consists solely of the professionals' labor cost .
Quick Check Answers
:, ·o L e . 6 q ·g P . L P ·9 q ·s :, ·17 P "£ e ·z q . L
Short Exercises
53-1 Identify product costs, period costs, and product costing system (Learning Objective 1)
Smarties, the sugar candy that is packaged in rolls of 15 small candies, come in six flavors : white (orange creme}, yellow (pineapple}, pink (cherry}, green (strawberry}, purple (grape}, and orange (orange) . Smarties are gluten free and vegan and have 25 calories per roll of 15 candies . The main ingredient in Smarties is dextrose, a form of sugar .
The Smarties Candy Company, founded in 1949, makes its Smarties candy in a New Jersey plant . Its founder bought gunpowder pellet machines after World War I and re- purposed them to make the tablet-shaped candies . Smarties are made by color in large batches and then dumped together to be sorted by machines into rolls and packs.
Three granddaughters of the original founder of Smarties now run the company and have been working to improve efficiency . Their chief mechanic designed a faster candy press and a new wrapper machine . Previously, 125 Smarties rolls could be wrapped per minute; now 200 rolls can be wrapped per minute . Smarties are produced 24 hours a day in continuous batches .
The Smarties Candy Company has its one main product that is likely to account for most of its sales, but recently it introduced Smarties ' n creme, whic h are tablets that are about the size of a quarter and have a flavor burst that is half fruit (strawberry, blueberry, raspberry, peach, or orange) and half cream (dairy-free) .
Requirements
1. Give an example of each of the following types of costs at the Smarties Candy Company :
a. Direct material
b. Direct labor
c. Manufacturing overhead
d. Selling and administrative expense
2. Assume that only Smarties candies are made in the New Jersey plant . Do you think the Smarties Candy Company is likely to use job order costing or process costing? Explain .
3. If the New Jersey plant begins to produce Smarties 'n creme in addition to Smarties candy rolls, would this change be likely to impact whether the company uses job or- der costing or process costing? Why or why not?
53-2 Decide on product costing system (Learning Objective 1) Would the following companies use job costing or process costing?
a. A legal firm
b. An oil refinery
c. A commercial plumbing contractor
d. A cereal manufacturer e. A custom-home builder
53-3 Determine the flow of costs between inventory accounts (Learning Objective 2)
Kirkland Furniture is a manufacturing plant that makes a variety of tables, benches, and other furniture . Indicate which inventory account(s) would be affected by the following actions that occur at Kirkland's in the process of manufacturing its standard picnic tables . Also indicate whether the inventory account would increase or decrease as a result of the action .
a. Lumber is delivered by the supplier to the plant, where it is stored in a materials store- room until needed .
b. Lumber is requisitioned from the storeroom to be used for tops and seats for the tables .
c. Factory workers cut the lumber for the tables .
d. Five tables are completed and moved to the inventory storage area to await sale .
e. A customer purchases a table and takes it home .
Job Costing 149
150 CHAPTER 3
53-4 Understanding key document terms in a job cost shop (Learning Objective 2)
Listed below are several document terms . Match each term with the corresponding statement in the list provided . Some terms may be used more than once and other terms may not be used at all.
a . Bill of materials
d . Purchase orders
g . Receiving report
Terms
b. Job cost record
e . Raw materials record
h. Materials requisition
c. Production schedule
f. Labor time record
i. Invoice
1. A(n) ___ is used to accumulate all of the costs affiliated with each job.
2. All direct laborers in the factory fill out a(n) __ .
3. The accounting department will not pay a(n) __ unless it agrees with the quantity of parts both ordered and received .
4. Each item in the raw materials storeroom has its own
5. The __ is a control for the materials stored in the storeroom . In order to get direct materials, a(n) __ must be presented .
6. Before production begins, a manufacturer's purchasing department issues __ to its supplier for needed direct materials .
7. A(n) __ is typically a duplicate of the purchase order but without the quantity pre- listed on the form .
8. The __ is like a list of ingredients in a recipe, stating the materials needed to pro- duce a product.
53-5 Compute a professional billing rate (Learning Objective 7) Nicole Grandstone is a new staff accountant at James & Associates . She is paid a salary of $67,600 per year and is expected to work 2,600 hours per year on client jobs. The firm's indirect cost allocation rate is $25 per hour . The firm would like to achieve a profit equal to 20% of cost .
1. Convert Nicole's salary to an hourly wage rate for billing purposes .
2. Calculate the professional billing rate James & Associates would use for billing out Nicole's services .
53-6 Compute various manufacturing overhead rates (Learning Objective 3) Edmonton Pools manufactures swimming pool equipment. Edmonton estimates total manufacturing overhead costs next year to be $1,400,000 . Edmonton also estimates it will use 50,000 direct labor hours and incur $1,000,000 of direct labor cost next year . In addition, the machines are expected to be run for 40,000 hours . Compute the prede- termined manufacturing overhead rate for next year under the following independent situations :
1. Assume that the company uses direct labor hours as its manufacturing overhead allocation base.
2. Assume that the company uses direct labor cost as its manufacturing overhead allocation base .
3. Assume that the company uses machine hours as its manufacturing overhead allocation base.
53-7 Continuation of 53-6: compute total allocated overhead (Learning Objective 3)
Use your answers from 53-6 to determine the total manufacturing overhead allocated to Edmonton's manufacturing jobs in the following independent situations :
1. Assume that the company actually used 51,700 direct labor hours .
2. Assume that the company actually incurred $1,020,000 of direct labor cost .
3. Assume that the company actually ran the machines 39,500 hours .
4. Briefly explain what you have learned about the total manufacturing overhead allo- cated to production .
53-8 Continuation of 53-7: determine over- or underallocation (Learning Objectives 3 & 5)
Use your answers from 53-7 to determine the total overallocation or underallocation of manufacturing overhead during the year . Actual manufacturing costs for the year for Edmonton Pools totaled $1,425,000 .
1. Assume that the company used direct labor hours as the allocation base .
2. Assume that the company used the direct labor cost as the allocation base .
3. Assume that the company used machine hours as the allocation base .
4. Were there any situations in which jobs were costed correctly? If not, when were they overcosted? When were they undercosted?
53-9 Calculate rate and analyze year-end results (Learning Objectives 3 & 5) Adam Industries manufactures wooden backyard playground equipment . Adam esti- mated $1,800,000 of manufacturing overhead and $2,000,000 of direct labor cost for the year . After the year was over, the accounting records indicated that the company had ac- tually incurred $1,660,000 of manufacturing overhead and $2,650,000 of direct labor cost .
1. Calculate Adam's predetermined manufacturing overhead rate, assuming that the company uses direct labor cost as an allocation base.
2. How much manufacturing overhead would have been allocated to manufacturing jobs during the year?
3. At year-end, was manufacturing overhead overallocated or underallocated? By how much?
53-10 Calculate job cost and billing at appliance repair service (Learning Objectives 2, 4, & 7 (Appendix))
Selle Appliance provides repair services for all makes and models of home appliances . Selle Appliance charges customers for labor on each job at a rate of $89 per hour . The labor rate is high enough to cover actual technician wages of $27 per hour, to cover shop overhead (allocated at a cost of $14 per hour}, and to provide a profit . The company charges the customer "at cost" for parts and materials . A recent customer job consisted of $45 in parts and materials and 8 hours of technician time.
1. What was Selle Appliance's cost for this job? Include shop overhead in the cost calculation .
2. How much was charged to the customer for this repair job?
53-11 Calculating overallocated or underallocated overhead (Learning Objective 5)
Well-Flow Company had estimated $1,053,000 of manufacturing overhead (MOH) for the year and 58,500 direct labor (DL) hours, resulting in a predetermined MOH rate of $18 per DL hour . By the end of that year, the company had actually incurred $1,005,000 of MOH costs and had used a total of 57,000 DL hours on various jobs.
1. By how much did the company overallocate or underallocate MOH for the year?
2. Was MOH overallocated or underallocated for the year? How do you know?
53-12 Record purchase and use of materials (Learning Objective 6) RitePacks manufactures backpacks . Its plant records include the following materials- related transactions :
Purchases of canvas (on account) ........................................................... .
Purchases of thread (on account) ............................................................ .
Material requisitions :
Canvas .... .......... ....... ............. .......... .......... ................. ............. .......... ... .
Thread ................................................................................................. .
$70,000
$ 700
$60,000
$ 500
Make the journal entries to record these transactions . Post these transactions to the Raw Materials Inventory account . lfthe company had $37,000 of Raw Materials Inventory at the beginning of the period, what is the ending balance of Raw Materials Inventory?
Job Costing 151
1 5 2 CHAPTER 3
53-13 Record manufacturing labor costs (Learning Objective 6) Bentley Glass reports the following labor-related transactions at its plant in Bryan, Ohio .
Plant janitor's wages ................................................................................. .
Plant supervisor's wages ......... ................. .......... .......... .................... ......... .
Glassblowers' wages ................................................................ ................. .
Record the journal entries for the incurrence of these wages .
$ 610
$ 900
$77,000
53-14 Recompute job cost at a legal firm (Learning Objectives 3, 4, & 7) Irvin Associates, a law firm, hires Attorney Amanda Hiller at an annual salary of $207,000 . The law firm expects her to spend 2,300 hours per year performing legal work for clients . Indirect costs are assigned to clients based on attorney billing hours . Firm attorneys are expected to work a total of 22,000 direct labor hours this year . Before the fiscal year be- gins, Irvin estimates that the total indirect costs for the upcoming year will be $660,000 .
1. What would be the hourly (cost) rate to Irvin Associates of employing Hiller?
2. If Hiller works on Client 367 for 16 hours, what direct labor cost would be traced to Client 367?
3. What is the indirect cost allocation rate?
4. What indirect costs will be allocated to Client 367?
5. What is the total job cost for Client 367?
53-15 Identify ethical standards violated (Learning Objectives 1, 2, 3, 4, 5, & 6) For each of the situations listed, identify the primary standard from the IMA Statement of Ethical Professional Practice that is violated (competence, confidentiality, integrity, or credibility) . Refer to Exhibit 1-7 for the complete standard .
1. Joe added in sales commissions to product costs on the financial statements because it seemed reasonable to include those costs .
2. At a neighborhood party, Megan talks about the upcoming bid her company is mak- ing for a city project . She shares specific cost estimates that are included in the bid .
3. Justin changed the way that manufacturing overhead is allocated to divisions on the monthly internal reports to better reflect resource usage . However, he did not note the change on any of the reports, nor did he inform any managers of the change .
4. Raquel does not disclose to her employer, Alpha Company, that her brother is the owner of a company that is bidding on a major contract with Alpha Company. Raquel is on the committee that evaluates the bids and makes a recommendation for which bid to select .
5. Anthony is asked to do an inventory count of a wide assortment of parts . Anthony does not know how to distinguish the various parts. He guesses when he enters the quantity. He does not ask for help because he does not want to look stupid.
53-16 Understanding key terms (Learning Objectives 1, 2, 3, & 4) Listed next are several terms . Complete the following statements with one of these terms . You may use a term more than once, and some terms may not be used at all.
Cost allocation
Cost tracing
Cost driver
Job cost record
Job costing
Materials requisition
Process costing
a. __ is used by companies that produce unique services and products .
b. Raw materials are stored in a storeroom until a __ is received requesting the trans- fer of materials to the production area.
c. __ is the assignment of direct costs to specific jobs .
d. Indirect costs cannot be traced to specific products, so they are divided up using a process called __ .
e. A custom-home builder would use a __ system to determine product cost . f. A __ is any activity that causes a cost to be incurred . g. __ is used by companies that produce large numbers of identical units through a
series of uniform production steps or processes .
h. The __ is used to track and accumulate all of the costs for an individual job .
i. PepsiCo produces Ruffles potato chips; it would use a __ system to determine product cost .
EXERCISES Group A E3-17 A Identify type of costing system (Learning Objective 1)
For each of the following companies, specify whether each company would be more likely to use job costing or process costing .
a. Janitorial services company
b. Soup manufacturer
c. Commercial plumbing contractor
d. Toothpaste manufacturer
e. Catering service
f. Shipbuilder
g. Company providing Web design services
h. Medical practice of six doctors and four physician assistants
i. Soft drink bottler
j. Movie studio
k. Plastic bottle manufacturer
I. Architect
m. Temporary staffing agency
n. Oil refinery
E3-18A Understand the flow of costs in a job cost shop (Learning Objective 2) Gerbig Lighting manufactures a variety of lamps for lighting specialty stores . In Septem- ber, Gerbig Lighting received an order from Zucca Decor for 32 mission-style table lamps (Model SA). The order from Zucca Decor became Job Number 804 at Gerbig Lighting .
Materials requisition #1247 for Job 804 shows that a total of $147 of direct materi- als were used in manufacturing the job . In addition to the materials requisition, the labor time records show that a total of $68 of direct labor costs was incurred in producing these lamps; a total of 8 direct labor hours were worked on this job .
Job Cost Record
Job Number: 804 --- Customer: Zucca Decor
Job Description: 32 Model 5A - Mission-style table lamps
Date Started: Sep. 14 Date Completed:
Manufacturing Cost Information: Cost Summary
Direct Materials
Req.# : Direct Labor
Manufacturing Overhead
8 hours x $2 per direct labor hour $ 16 Total Job Cost
Number of Units
Cost per Unit
Requirement Add direct materials and direct labor to the Job Cost Record for Job 804 . Manufacturing overhead has already been added to the Job Cost Record for this job . Assume that the job was completed on September 19 . Complete the Job Cost Record by calculating the total job cost and the cost per unit . Remember that this job consisted of 32 lamps (units).
Job Costing 153
1 54 CHAPTER 3
E3-19A Determine the cost of a job and use it for pricing (Learning Objectives 2, 3, & 4)
Playtime Industries manufactures custom-designed playground equipment for schools and city parks . Playtime expected to incur $586,600 of manufacturing overhead cost, 41,900 of direct labor hours, and $1,592,200 of direct labor cost during the year (the cost of direct labor is $38 per hour) . The company allocates manufacturing overhead on the basis of direct labor hours . During May, Playtime completed Job 304 . The job used 190 direct labor hours and required $14,800 of direct materials . The City of Jonestown has contracted to purchase the playground equipment at a price of 28% over manufacturing cost .
Requirements
1. Calculate the manufacturing cost of Job 304 .
2. How much will the City of Jonestown pay for this playground equipment?
E3-20A Compute a predetermined overhead rate and calculate cost of jobs based on direct labor hours (Learning Objectives 3 & 4)
Elkland Heating & Cooling installs and services commercial heating and cooling systems . Elkland uses job costing to calculate the cost of its jobs . Overhead is allocated to each job based on the number of direct labor hours spent on that job . At the beginning of the current year, Elkland estimated that its overhead for the coming year would be $61,500 . It also anticipated using 4,100 direct labor hours for the year. In November, Elkland started and completed the following two jobs :
Job 101
Direct materials used ................................. $15,000
Direct labor hours used ............................. . 155
Job 102
$10,000
72
Elkland paid a $24-per-hour wage rate to the employees who worked on these two jobs.
Requirements
1. What is Elkland's predetermined overhead rate based on direct labor hours?
2. Calculate the overhead to be allocated to each of the two jobs based on direct labor hours .
3. What is the total cost of Job 101? What is the total cost of Job 102?
E3-21A Compute a predetermined overhead rate and calculate cost of job based on direct labor costs (Learning Objectives 3 & 4) Raymond Industries uses job costing to calculate the costs of its jobs with direct labor cost as its manufacturing overhead allocation base . The company manufactures a variety of engines for use in farm equipment . At the beginning of the current year, Raymond esti- mated that its overhead for the coming year would be $371,800 . It also anticipated using 26,000 direct labor hours for the year . Raymond pays its employees an average of $22 per direct labor hour . Raymond just finished Job 371, which consisted of two engines for a farm equipment manufacturer. The costs and hours for this job consisted of $13,500 in direct materials used and 180 direct labor hours .
Requirements
1. What is Raymond's predetermined manufacturing overhead rate based on direct labor cost?
2. Calculate the manufacturing overhead to be allocated based on direct labor cost to Job 371.
3. What is the total cost of Job 371?
E3-22A Sustainability and job costing (Learning Objectives 2, 3, & 4) Lawrence Plastics manufactures custom park furniture and signage from recycled plastics (primarily shredded milk jugs) . Many of the company's customers are mu- nicipalities that are required by law to purchase goods that meet certain recycled- content guidelines . (Recycled-content can include post-consumer waste materials, pre-consumer waste materials, and recovered materials) . As a result, Lawrence includes two types of direct material charges in its job cost for each job : (1) virgin materials (non-recycled}, and (2) recycled-content materials . Lawrence also keeps track of the pounds of each type of direct material so that the final recycled-content percentage for the job can be reported to the customer . Lawrence also reports on the percentage of recycled content as a total of total plastic used each month in its own internal reporting system to help encourage managers to use recycled content whenever possible.
Lawrence Plastics uses a predetermined manufacturing overhead rate of $14 per direct labor hour . Here is a summary of the materials and labor used on a recent job for Summit County :
Description
Virgin materials
Recycled-content materials
Direct labor
Requirements
Quantity
30 pounds
70 pounds
18 hours
1. Calculate the total cost of the Summit County job .
Cost
$ 3 .80 per pound
$ 3 .50 per pound
$19 .00 per hour
2. Calculate the percentage of recycled content used in the Summit County job (using pounds) . If items purchased by Summit County are required by county charter to con- tain at least 40% recycled content, does this job meet that requirement?
E3-23A Determine the cost of a job (Learning Objectives 2, 3, & 4) Fontaine Furniture started and finished Job 310 during April. The company's records show that the following direct materials were requisitioned for Job 310 :
Lumber : 45 units at $4 per unit
Padding : 13 yards at $14 per yard
Upholstery fabric : 25 yards at $30 per yard
Labor time records show the following employees (direct labor) worked on Job 310 :
Penny Rawls: 12 hours at $13 per hour
Mark Frizzell: 16 hours at $22 per hour
Fontaine allocates manufacturing overhead at a rate of $12 per direct labor hour .
Requirements
1. Compute the total amount of direct materials, direct labor, and manufacturing over- head that should be shown on Job 31 O's job cost record .
2. Job 310 consists oftwelve recliners . If each recliner sells for $750, what is the gross profit per recliner?
Job Costing 155
SUSTAINABILITY
156 CHAPTER 3
E3-24A Compare bid prices under two different allocation bases (Learning Objectives 3 & 4)
Olney Recycling recycles newsprint, cardboard, and so forth, into recycled packaging materi- als. For the coming year, Olney estimates total manufacturing overhead to be $370,000 . The company's managers are not sure if direct labor hours (estimated to be 10,000) or machine hours (estimated to be 14,800 hours) is the best allocation base to use for allocating manufac- turing overhead . Olney bids for jobs using a 31 % markup over total manufacturing cost .
After the new fiscal year began, Leftwich Paper Supply asked Olney Recycling to bid for a job that will take 2,020 machine hours and 1,650 direct labor hours to produce . The direct labor cost for this job will be $11 per hour, and the direct materials will total $25,400 .
Requirements
1. Compute the total job cost and bid price if Olney Recycling decided to use direct la- bor hours as the manufacturing overhead allocation base for the year .
2. Compute the total job cost and bid price if Olney Recycling decided to use machine hours as the manufacturing overhead allocation base for the year.
3. In addition to the bid from Olney Recycling, Leftwich Paper Supply received a bid of $126,000 for this job from Drund Recycling. What are the ramifications for Olney Recycling?
E3-25A Analyze manufacturing overhead (Learning Objectives 3 & 5) Smith Foundry in Columbus, Ohio, uses a predetermined manufacturing overhead rate to allocate overhead to individual jobs based on the machine hours required . At the begin- ning of the year, the company expected to incur the following:
Manufacturing overhead costs ........ ............. .......... .......... .......... .......... .. $ 630,000 Direct labor cost ....... ............. ....... .......... .......... ............. .......... ....... ........ $1,650,000 Machine hours ........................................................................................ 90,000
At the end of the year, the company had actually incurred the following :
Direct labor cost ................................................................................. . Depreciation on manufacturing plant and equipment .................... ... . Property taxes on plant ........................................................... ........... . Sales salaries ...................................................................................... . Delivery drivers' wages ............................. ....................... ................. . . Plant janitors' wages .......................................................................... . Machine hours .................................................................................... .
Requirements
1. Compute Smith's predetermined manufacturing overhead rate.
$1,230,000 $ 480,000 $ 19,500 $ 26,500 $ 17,000 $ 8,500
56,500 hours
2. How much manufacturing overhead was allocated to jobs during the year?
3. How much manufacturing overhead was incurred during the year? Is manufacturing overhead underallocated or overallocated at the end of the year? By how much?
4. Were the jobs overcosted or undercosted? By how much?
E3-26A Record manufacturing overhead (Learning Objectives 5 & 6) Refer to the data in Exercise 3-25A. Smith's accountant found an error in the expense records from the year reported . Depreciation on manufacturing plant and equipment was actually $364,000, not the $480,000 that had originally been reported. The unadjusted Cost of Goods Sold balance at year-end was $610,000.
Requirements
1. Prepare the journal entry (entries) to record manufacturing overhead costs incurred .
2. Prepare the journal entry to record the manufacturing overhead allocated to jobs in production.
3. Use a T-account to determine whether manufacturing overhead is underallocated or overallocated and by how much.
4. Record the entry to close out the underallocated or overallocated manufacturing overhead .
5. What is the adjusted ending balance of Cost of Goods Sold?
E3-27 A Record journal entries (Learning Objectives 2, 3, 5, & 6) The following transactions were incurred by Howe Fabricators during January, the first month of its fiscal year .
Requirements
1. Record the proper journal entry for each transaction.
a. $215,000 of materials was purchased on account . b. $190,000 of materials was used in production; of this amount, $164,000 was used
on specific jobs.
c. Manufacturing labor and salaries for the month totaled $210,000. A total of $180,000 of manufacturing labor and salaries was traced to specific jobs, and the remainder was indirect labor used in the factory .
d. The company recorded $15,000 of depreciation on the plant and plant equip- ment . The company also received a plant utility bill for $8,000 which will be paid at a later date .
e. $70,000 of manufacturing overhead was allocated to specific jobs.
f. The company received a bill for CAD design services for $9,000.
2. By the end of January, was manufacturing overhead overallocated or underallocated? By how much?
E3-28A Analyze T-accounts (Learning Objectives 2, 3, 5, & 6)
Crystale Displays produces screens for use in various smartphones . The company reports the following information at December 31 . Crystale Displays began operations on January 31 earlier that same year .
Work in Process Wages Manufacturing Finished Goods Inventory Payable Overhead Inventory
27,500 127,000 75,000 75,000 9,000 44,000 127,000 114,000 64,000 11,000 44,000 Balance 0 42,500
Requirements
1. What is the cost of direct materials used?
2. What is the cost of indirect materials used?
3. What is the cost of direct labor?
4. What is the cost of indirect labor?
5. What is the cost of goods manufactured?
6. What is the cost of goods sold (before adjusting for any under- or overallocated manufacturing overhead)?
7. What is the actual manufacturing overhead?
8. How much manufacturing overhead was allocated to jobs?
9. What is the predetermined manufacturing overhead rate as a percentage of direct labor cost?
10. Is manufacturing overhead underallocated or overallocated? By how much?
Job Costing 157
Raw Materials Inventory
55,500 36,500
1 5 8 CHAPTER 3
E3-29A Job cost and bid price at a consulting firm (Learning Objective 7) Robert Consulting, a real estate consulting firm, specializes in advising companies on po- tential new plant sites . The firm uses a job cost system with a predetermined indirect cost allocation rate computed as a percentage of expected direct labor costs .
At the beginning of the year, managing partner DeeAnn Robert prepared the follow- ing plan, or budget, for the year:
Direct labor hours (professionals) .......... ............. .......... .......... ....... .......... .... 14,000 hours
Direct labor costs (professionals) ................................................................. $2,150,000
Office rent .................................................................................................... $ 240,000
Support staff salaries ............................................................... .................... $ 930,000
Utilities .............. ........................................ ............. ........................... ........... $ 290,000
Chase Resources is inviting several consulting firms to bid for work . Robert estimates that this job will require about 210 direct labor hours .
Requirements
1. Compute Robert Consulting's (a) hourly direct labor cost rate and (b) indirect cost allocation rate.
2. Compute the predicted cost of the Chase Resources job .
3. If Robert Consulting wants to earn a profit that equals 25% of the job's cost, how much should the company bid for the Chase Resources job?
E3-30A Record journal entries (Learning Objectives 2, 3, 5, & 6) The following transactions were incurred by Augustine Fabricators during January, the first month of its fiscal year.
Requirements
1. Record the proper journal entry for each transaction .
a. $205,000 of materials was purchased on account.
b. $158,000 of materials was used in production; of this amount, $155,000 was used on specific jobs.
c. Manufacturing labor and salaries for the month totaled $250,000 . $215,000 of the total manufacturing labor and salaries was traced to specific jobs, and the remain- der was indirect labor used in the factory .
d. The company recorded $19,000 of depreciation on the plant and plant equipment. The company also received a plant utility bill for $10,000 which will be paid at a later date .
e. $62,000 of manufacturing overhead was allocated to specific jobs .
2. By the end of January, was manufacturing overhead overallocated or underallocated? By how much?
EXERCISES Group B E3-31 B Identify type of costing system (Learning Objective 1)
For each of the following companies, specify whether the company would be more likely to use job costing or process costing .
a. Yacht builder h. Cement plant
b. Cereal manufacturer i. Dentist
C. Landscaper j. Advertising agency
d. Pet food processor k. Custom-home builder
e. Wallpaper installation service I. Oil refinery
f. Aircraft builder m. House painter
g. Hospital n. Computer chip manufacturer
E3-32B Understand the flow of costs in a job cost shop (Learning Objective 2)
Hamilton Lighting manufactures a variety of lamps for lighting specialty stores . In September, Hamilton Lighting received an order from Rose Decor for 34 mission-style table lamps (Model SA.) The order from Rose Decor became Job Number 951 at Hamilton Lighting .
Materials requisition #1298 for Job 951 shows that a total of $196 of direct materi- als were used in manufacturing the job . In addition to the materials requisition, the labor time records show that a total of $79 of direct labor costs was incurred in producing these lamps; a total of 8 direct labor hours were worked on this job .
Job Cost Record
Job Number: 951 --- Customer: Rose Decor
Job Description: 34 Model SA Miss ion-style table lamps
Date Started: Sep. 14 Date Completed:
Manufacturing Cost Information: Cost Summary
Direct Materials
Req.# : Direct Labor
Manufacturing Overhead
8 hours x $3 per direct labor hour $ 24 Total Job Cost
Number of Units
Cost per Unit
Requirement Add direct materials and direct labor to the Job Cost Record for Job 951 . Manufacturing overhead has already been added to the Job Cost Record for this job . Assume that the job was completed on September 19. Complete the Job Cost Record by calculating the total job cost and the cost per unit. Remember that this job consisted of 34 lamps (units).
E3-33B Determine the cost of a job and use it for pricing (Learning Objectives 2, 3, & 4)
Alltime Industries manufactures custom-designed playground equipment for schools and city parks . Alltime expected to incur $664,000 of manufacturing overhead cost, 41,500 of direct labor hours, and $1,577,000 of direct labor cost during the year (the cost of di- rect labor is $38 per hour) . The company allocates manufacturing overhead on the basis of direct labor hours . During February, Alltime completed Job 302 . The job used 160 direct labor hours and required $13,900 of direct materials . The City of Cooperstown has contracted to purchase the playground equipment at a price of 25% over manufacturing cost .
Requirements
1. Calculate the manufacturing cost of Job 302 .
2. How much will the City of Cooperstown pay for this playground equipment?
Job Costing 159
160 CHAPTER 3
SUSTAINABILITY
E3-34B Compute a predetermined overhead rate and calculate cost of jobs (Learning Objectives 3 & 4)
Peterson Heating & Cooling installs and services commercial heating and cooling sys- tems . Peterson uses job costing to calculate the cost of its jobs . Overhead is allocated to each job based on the number of direct labor hours spent on that job . At the beginning of the current year, Peterson estimated that its overhead for the coming year would be $63,750 . It also anticipated using 4,250 direct labor hours for the year . In October, Peterson started and completed the following two jobs :
Job 101
Direct materials used ........ ....... .......... ............. .......... .......... $17,500
Direct labor hours used ......... ....... .......... .......... .......... ......... 195
Job 102
$13,000
76
Peterson paid a $24-per-hour wage rate to the employees who worked on these two jobs .
Requirements
1. What is Peterson's predetermined overhead rate based on direct labor hours?
2. Calculate the overhead to be allocated to each of the two jobs based on direct labor hours.
3. What is the total cost of Job 101? What is the total cost of Job 102?
E3-35B Compute a predetermined overhead rate and calculate cost of job (Learning Objectives 3 & 4)
Miskimen Industries uses job costing to calculate the costs of its jobs with direct labor cost as its manufacturing ove rhead allocation base . The company manufactures a variety of engines for use in farm equipment . At the beginning of the current year, Miskimen es- timated that its overhead for the coming year will be $364,000 . It also anticipated using 28,000 direct labor hours for the year . Miskimen pays its employees an average of $26 per direct labor hour . Miskimen just finished Job 371, which consisted of two engines for a farm equipment manufacturer . The costs and hours for this job consisted of $15,500 in direct materials used and 110 direct labor hours .
Requirements
1. What is Miskimen's predetermined manufacturing overhead rate based on direct labor cost?
2. Calculate the manufacturing overhead to be allocated based on direct labor costs to Job 371 .
3. What is the total cost of Job 371?
E3-36B Sustainability and job costing (Learning Objectives 2, 3, & 4) Lancaster Plastics manufactures custom park furniture and signage from recycled plastics (primarily shredded milk jugs). Many of the company's customers are munici- palities that are required by law to purchase goods that meet certain recycled-content guidelines . (Recycled content can include post-consumer waste materials, pre-consumer waste materials, and recovered materials) . As a result, Lancaster Plastics includes two types of direct material charges in its job cost for each job : (1) virgin materials (non- recycled}, and (2) recycled-content materials . Lancaster Plastics also keeps track of the pounds of each type of direct material so that the final recycled-content percentage fo r the job can be reported to the customer . The company also reports on the percentage of recycled-content as a total of plastics used each month on its own internal reporting system to help encourage managers to use recycled content whenever possible .
Lancaster Plastics uses a predetermined manufacturing overhead rate of $8 per direct labor hour . Here is a summary of the materials and labor used on a recent job for Lyon County :
Description Quantity Cost
Virgin materials 80 pounds $ 3 .80 per pound
Recycled-content materials 120 pounds $ 2 .60 per pound
Direct labor 12 hours $ 16 .00 per hour
Requirements
1. Calculate the total cost of the Lyon County job .
2. Calculate the percentage of recycled-content used in the Lyon County job (using pounds .) If items purc hased by Lyon County are required by county charter to contain at least 40% recycled-content, does the job meet that requirement?
E3-37B Determine the cost of a job (Learning Objectives 2, 3, & 4) Stonecreek Furniture started and finished Job 310 during November . The company's re- cords show that the following direct materials were requisitioned for Job 310:
Lumber : 45 units at $6 per unit
Padding: 14 yards at $21 per ya rd
Upholstery fabric : 32 yards at $27 per yard .
Labor time records show the following employees (direct labor) worked on Job 310 :
Holly Powers : 14 hours at $16 per hour
Patrick Aaronson : 13 hou rs at $22 per hour .
Stonecreek Furniture allocates manufacturing overhead at a rate of $9 per direct labor hour .
Requirements
1. Compute the total amount of direct materials, direct labor, and manufacturing over- head that should be shown on Job 31 O's job cost record .
2. Job 310 consists of eight recliners . If each recliner sells for $725, what is the gross profit per recliner?
E3-38B Compare bid prices under two different allocation bases (Learning Objectives 3 & 4)
Nestor Recycling recycles newsprint, cardboard, and so forth, into recycled packaging materials. For the coming year, Nestor Recycling estimates total manufacturing overhead to be $369,260 . The company's manage rs are not sure if direct labor hours (estimated to be 9,980) or machine hours (estimated to be 18,463 hours) is the best allocation base to use for allocating manufac- turing overhead . Nestor bids for jobs using a 29% markup over total manufacturing cost.
After the new fiscal year began, Elliott Paper Supply asked Nestor Recycling to bid for a job that will take 1,975 machine hours and 1,600 direct labor hours to produce . The di- rect labor cost for this job will be $12 per hour, and the direct materials will total $25,600 .
Requirements
1. Compute the total job cost and bid price if Nestor Recycling decided to use direct labor hours as the manufacturing overhead allocation base for the year .
2. Compute the total job cost and bid price if Nestor Recycling decided to use machine hours as the manufacturing overhead allocation base for the year .
3. In addition to the bid from Nestor Recycling, Elliott Paper Supply received a bid of $125,500 for this job from Kitson Recycling. What are the ramifications for Nestor Recycling?
E3-39B Analyze manufacturing overhead (Learning Objectives 3 & 5) Benson Foundry in Charleston, South Carolina, uses a predetermined manufacturing overhead rate to allocate overhead to individual jobs based on the machine hours required . At the beginning of the year, the company expected to incur the following:
Manufacturing overhead costs ......... ............. .......... ....... .......... ....... .
Direct labor cost ............................................................................... . Machine hours .................................................................................. .
$ 610,000 $1,500,000
76,250
At the end of the year, the company had actually incurred the following :
Direct labor cost .... ....... .......... ............. .......... .......... ....... ............. .. . Dep reciation on manufacturing plant and equipment ............. ..... .
Property taxes on plant ................................................................. . Sales salaries .................................................................................. . Delivery drivers' wages .................................................................. . Plant janitors' wages ...................................................................... .
Machine hours ................................................................................ .
$1,220,000
$ 470,000
$ 19,000 $ 25,500
$ 14,500 $ 8,000
55,500 hours
Job Costing 161
1 6 2 CHAPTER 3
Work in Process Inventory
30,500 123,500 64,000 43,000
Requirements
1. Compute Benson Foundry's predetermined manufacturing overhead rate.
2. How much manufacturing overhead was allocated to jobs during the year?
3. How much manufacturing overhead was incurred during the year? Is manufacturing overhead underallocated or overallocated at the end of the year? By how much?
4. Were the jobs overcosted or undercosted? By how much?
E3-40B Record manufacturing overhead (Learning Objectives 5 & 6) Refer to the data in Exercise E3-39B. Benson Foundry's accountant found an error in the expense records from the year reported . Depreciation on manufacturing plant and equip- ment was actually $415,000, not the $470,000 it had originally reported . The unadjusted Cost of Goods Sold balance at year-end was $560,000 .
Requirements
1. Prepare the journal entry (entries) to record manufacturing overhead costs incurred .
2. Prepare the journal entry to record the manufacturing overhead allocated to jobs in production .
3. Use a T-account to determine whether manufacturing overhead is underallocated or overallocated, and by how much .
4. Record the entry to close out the underallocated or overallocated manufacturing overhead.
5. What is the adjusted ending balance of Cost of Goods Sold?
E3-41 B Record journal entries (Learning Objectives 2, 3, 5, & 6) The following transactions were incurred by Gregor Fabricators during January, the first month of its fiscal year.
Requirements
1. Record the proper journal entry for each transaction .
a. $205,000 of materials was purchased on account.
b. $170,000 of materials was used in production; of this amount, $152,000 was used on specific jobs .
c. Manufacturing labor and salaries for the month totaled $255,000 . $215,000 of the total manufacturing labor and salaries was traced to specific jobs, and the remain- der was indirect labor used in the factory .
d. The company recorded $25,000 of depreciation on the plant and plant equip- ment . The company also received a plant utility bill for $12,000 which will be paid at a later date .
e. $79,000 of manufacturing overhead was allocated to specific jobs .
f. The company received a bill for CAD design services for $1,000.
2. By the end of January, was manufacturing overhead overallocated or underallocated? By how much?
E3-42B Analyze T-accounts (Learning Objectives 2, 3, 5, & 6) ClearDay Displays produces screens for use in various smartphones. The company reports the following information at December 31 . ClearDay Displays began operations on January 31 earlier that same year.
Wages Manufacturing Finished Goods Raw Materials Payable Overhead Inventory Inventory
77,000 77,000 4,000 43,000 123,500 115,500 57,500 34,500 13,000
Balance 0 40,500
Requirements
1. What is the cost of direct materials used?
2. The cost of indirect materials used?
3. What is the cost of direct labor?
4. The cost of indirect labor?
5. What is the cost of goods manufactured?
6. What is the cost of goods sold (before adjusting for any under- or overallocated man- ufacturing overhead)?
7. What is the actual manufacturing overhead?
8. How much manufacturing overhead was allocated to jobs?
9. What is the predetermined manufacturing overhead rate as a percentage of direct labor cost?
10. ls manufacturing overhead underallocated or overallocated? By how much?
E3-43B Job cost and bid price at a consulting firm (Learning Objective 7) Sayres Consulting, a real estate consulting firm, specializes in advising companies on potential new plant sites. The firm uses a job costing system with a predetermined indirect cost allocation rate computed as a percentage of direct labor costs . At the beginning of the year, managing partner Dana Sayres prepared the following plan, or budget, for the year :
Direct labor hours (professionals) .......................................................... . 15,000 hours
Direct labor costs (professionals) ........................................................... . $ 2,250,000
Office rent .............................................................................................. . $ 250,000
Support staff salaries ............................................................................. . $ 940,000
Utilities ................................................................................................... . $ 310,000
Granite Resources is inviting several consultants to bid for work . Sayres estimates that this job will require about 250 direct labor hours .
Requirements
1. Compute Sayres Consulting's (a) hourly direct labor cost rate and (b) indirect cost allocation rate .
2. Compute the predicted cost of the Granite Resources job .
3. If Sayres Consulting wants to earn a profit that equals 30% of the job's cost, how much should the company bid for the Granite Resources job?
E3-44B Record journal entries (Learning Objectives 2, 3, 5, & 6)
The following transactions were incurred by Mooney Fabricators during January, the first month of its fiscal year .
Requirements
1. Record the proper journal entry for each transaction .
a. $210,000 of materials were purchased on account .
b. $178,000 of materials were used in production; ofthis amount, $143,000 was used on specific jobs.
c. Manufacturing labor and salaries for the month totaled $245,000 . A total of $220,000 of manufacturing labor and salaries was traced to specific jobs, while the remainder was indirect labor used in the factory .
d. The company recorded $16,000 of depreciation on the plant and plant equip- ment . The company also received a plant utility bill for $8,000 which will be paid at a later date .
e. $74,000 of manufacturing overhead was allocated to specific jobs .
2. By the end of January, was manufacturing overhead overallocated or underallocated? By how much?
Job Costing 163
1 64 CHAPTER 3
PROBLEMS Group A P3-45A Analyze Manufacturing Overhead (Learning Objectives 3 & 5)
Hartley Uniforms produces uniforms . The company allocates manufacturing overhead based on the machine hours each job uses . Hartley Uniforms reports the following cost data for the past year :
Direct labor hours .......... .......... .......... .......... .......... .. .
Machine hours ....... ............. ....... .......... .......... .......... . Depreciation on salespeople's autos ...................... .
Indirect materials ............ .......... .......... .......... .......... . .
Depreciation on trucks used to deliver uniforms to customers ......................................... .
Depreciation on plant and equipment .................... . Indirect manufacturing labor ................................... .
Customer service hotline ........ ................................. .
Plant utilities ............. ............. ................. .......... ....... .
Direct labor cost ...................................................... .
Requirements
Budget
7,600 hours
7,200 hours
$23,000
$48,500
$13,000
$70,000 $40,000
$19,000
$35,900
$72,500
1. Compute the predetermined manufacturing overhead rate.
2. Calculate the allocated manufacturing overhead for the past year .
Actual
6,100 hours
6,300 hours
$23,000
$50,500
$11,000
$72,500 $42,000
$21,000
$38,400
$85,500
3. Compute the underallocated or overallocated manufacturing overhead . How will this underallocated or overallocated manufacturing overhead be disposed of?
4. How can managers use accounting information to help control manufacturing over- head costs?
P3-46A Use job costing at an advertising agency (Learning Objectives 3, 4, & 7)
Anderson & Little is an advertising agency . The firm uses a job cost system in which each client is a different "job ." Anderson & Little traces direct labor, software licensing costs, and travel costs directly to each job (client). The company allocates indirect costs to jobs based on a predetermined indirect cost allocation rate based on direct labor hours .
At the beginning of the current year, managing partner Trang Anderson prepared a budget :
Direct labor hours (professional) ............................................................... .
Direct labor costs (professional) .............. ....................... ................. ........... .
Support staff salaries ..... .......... .......... .......... .......... ............. ..... ............ ....... .
Rent and utilities ......................................................................................... . Supplies ...................................................................................................... .
Lease payments on computer hardware .................................................... .
17,100 hours
$2,052,000
$ 160,000
$ 48,000 $ 461,300
$ 66,000
During January of the current year, Anderson & Little served several clients . Records for two clients appear here :
DreamVacation.com Port Armour Golf Resort
Direct labor hours ............................ . Software licensing costs .................. .
Travel costs ..................................... .
Requirements
750 hours $2,500
$8,000
30 hours $150
$ 0
1. Compute Anderson & Little's predetermined indirect cost allocation rate for the current year based on direct labor hours .
2. Compute the total cost of each job .
3. If Anderson & Little wants to earn profits equal to 20% of sales revenue, how much (what total fee) should it charge each of these two clients?
4. Why does Anderson & Little assign costs to jobs?
P3-47 A Use job costing at a consulting firm (Learning Objectives 3, 4, & 7) Sierra Design is an interior design firm . The firm uses a job cost system in which each cli- ent is a different "job ." Sierra Design traces direct labor, licensing costs, and travel costs directly to each job (client). It allocates indirect costs to jobs based on a predetermined indirect cost allocation rate computed as a percentage of direct labor costs .
At the beginning of the current year, managing partner Laurie Walker prepared the following budget:
Direct labor hours (professional) ............ .............. ................. ............. .... . 10,000 hours
Direct labor costs (professional) ........ ...... ..................... ............. .......... .. . $ 1,100,000
Support staff salaries .... ................................. .......... ....... ....................... . $ 140,000
Computer lease payments ........ .......... ............. .... ....... ...... .... ...... .......... . . $ 46,000
Office supplies ....................................................................................... . $ 26,000
Office rent .............................................................................................. . $ 63,000
Later that same year in November, Sierra Design served several clients. Records for two clients appear here :
Direct labor hours ....................................... .
Licensing costs ........... ...... ............. .......... .... .
Travel costs .... .............................. .......... ..... .
Requirements
Delightful Dining
710 hours
$ 2,300
$ 10,000
Dine Now.com
40 hours
$300
$ 0
1. Compute Sierra Design's predetermined indirect cost allocation rate for the current year .
2. Compute the total cost of each of the two jobs listed .
3. If Sierra Design wants to earn profits equal to 20% of sales revenue, how much (what total fee) should the company charge each of these two clients?
4. Why does Sierra Design assign costs to jobs?
P3-48A Prepare job cost record (Learning Objectives 2, 3, & 4) Chattanooga Tire manufactures tires for all-terrain vehicles . Chattanooga uses job costing and has a perpetual inventory system .
On June 22, Chattanooga received an order for 110 TX tires from ATV Corporation at a price of $90 each . The job, assigned number 298, was promised for July 10 . After purchasing the materials, Chattanooga began production on June 30 and incurred the following direct labor and direct materials costs in completing the order :
Labor Time Date Record No. Description Amount
6/30 1896 12 hours at $20 $240
7/3 1904 30 hours at $16 $480
Materials Date Requisition No. Description Amount
6/30 437 60 pounds rubber at $10 $ 600
7/2 439 40 meters polyester fabric at $12 $ 480
7/3 501 100 meters steel cord at $14 $1,400
Chattanooga allocates manufacturing overhead to jobs on the basis of the relation be- tween expected overhead costs ($490,000) and expected direct labor hours (17,500) . Job 298 was completed on July 3 and shipped to ATV on July 5 .
Requirements
1. Prepare a job cost record for Job 298 .
2. Calculate the total profit and the per-unit profit for Job 298 .
Job Costing 165
166 CHAPTER 3
P3-49A Determine and record job costs (Learning Objectives 2, 3, 4, & 6) Veon Homes manufactures prefabricated chalets in Colorado . The company uses a per- petual inventory system and a job cost system in which each chalet is a job . The following events occurred during May:
a. Purchased materials on account, $490,000 .
b. Incurred total manufacturing wages of $115,000, which included both direct labor and indirect labor . Used direct labor in manufacturing as follows :
Chalet 13 .................................................................................... . Chalet 14 .................................................................................... .
Chalet 15 .................................................................................... . Chalet 16 ................................................. ....................... ............ .
c. Requisitioned direct materials in manufacturing as follows :
Chalet 13 .................................................................................... . Chalet 14 .................................................................................... . Chalet 15 ............ .......... .......... ....... .......... ............. .......... ............ .
Chalet 16 .................................................................................... .
Direct Labor
$14,200 $28,500
$19,900 $21,900
Direct Materials
$41,400 $56,700 $62,400
$66,500
d. Depreciation of manufacturing equipment used on different chalets, $6,300 .
e. Other overhead costs incurred on Chalets 13-16:
Equipment rentals paid in cash ........... .... ...... ............. .......... ...... .
Prepaid plant insurance expired ................................................. .
$10,600 $8,000
f. Allocated overhead to jobs at the predetermined rate of 60% of direct labor cost .
g. Chalets completed: 13, 15, and 16. h. Chalets sold on account : 13 for $92,000 and 16 for $141,000 .
Requirements
1. Record the preceding events in the general journal.
2. Open T-accounts for Work in Process Inventory and Finished Goods Inventory . Post the appropriate entries to these accounts, identifying each entry by letter . Determine the ending account balances, assuming that the beginning balances were zero .
3. Summarize the job cost of the unfinished chalet and show that this equals the ending balance in Work in Process Inventory .
4. Summarize the job cost of the completed chalet that has not yet been sold and show that this equals the ending balance in Finished Goods Inventory .
5. Compute the gross profit on each chalet that was sold . What costs must the gross profit cover for Veon Homes?
P3-S0A Determine flow of costs through accounts (Learning Objectives 2 & 6) Stewart Engine reconditions engines. Its job cost records yield the following information. Stewart Engine uses a perpetual inventory system .
Date
Job No. Started Finished
1 5/26 6/7
2 5/3 6/12
3 6/29 6/30
4 6/30 7 /1 5 7/8 7/12
6 7/23 8/6
Sold
6/9
6/13
7/3
7 /1 7/14
8/9
Total Cost of Job at June 30
$1,600
$1,500
$1,300
$ 900
Total Manufacturing
Cost Added in July
$ 300
$ 500
$1,400
Requirements
1. Compute Stewart Engine's cost of (a) Work in Process Inventory at June 30 and July 31, (b) Finished Goods Inventory at June 30 and July 31, and (c) Cost of Goods Sold for June and July .
2. Make summary journal entries to record the transfer of completed jobs from Work in Process Inventory to Finished Goods Inventory for June and July .
3. Record the sale of Job 5 on account for $1,900 .
4. Compute the gross profit for Job 5 . What costs must the gross profit cover?
PROBLEMS Group B P3-51 B Analyze Manufacturing Overhead (Learning Objectives 3 & 5)
Sloan Company produces uniforms. The company allocates manufacturing overhead based on the machine hours each job uses . Sloan Company reports the following cost data for the past year :
Direct labor hours ..................................................... .
Machine hours ........................................................... .
Depreciation on salespeople's autos ...... .......... ........ .
Indirect materials ............... ............. .... ...... .... ...... ....... .
Depreciation on trucks used to deliver uniforms to customers ............ ............. ..... . .
Depreciation on plant and equipment ........ .... ...... ... .
Indirect manufacturing labor ..................................... .
Customer service hotline .......................................... .
Plant utilities ................... .......... ............. .......... .......... .
Direct labor cost .................... .......... .......... ............. ... .
Requirements
Budget
7,600 hours
7,000 hours
$23,000
$50,500
$16,000
$68,000
$39,500
$21,500
$38,000
$72,500
1. Compute the predetermined manufacturing overhead rate .
2. Calculate the allocated manufacturing overhead for the past year .
Actual
6,100 hours
6,500 hours
$23,000
$54,000
$15,000
$69,000
$42,500
$22,500
$40,500
$86,500
3. Compute the underallocated or overallocated manufacturing overhead . How will this underallocated or overallocated manufacturing overhead be disposed of?
4. How can managers use accounting information to help control manufacturing over- head costs?
P3-52B Use job costing at an advertising agency (Learning Objectives 3, 4, & 7) Unch ii & Doshak is an advertising agency . The firm uses a job cost system in which each client is a different "job ." Unch ii & Doshak traces direct labor, software licensing costs, and travel costs directly to each job (client). The company allocates indirect costs to jobs based on a predetermined indirect cost allocation rate based on direct labor hours .
At the beginning of the current year, managing partner Anoop Unch ii prepared a budget:
Direct labor hours (professional) .............................. ......................... .
Direct labor costs (professional) ........................................................ .
Support staff salaries ......................................................................... .
Rent and utilities ............. ............. .......... .......... .......... ....... ............. ... .
Supplies ............................................................................................. .
Lease payments on computer hardware ......... .......... ....... ............. .... .
17,100 hours
$2,052,000
$ 305,000
$ 46,000
$ 319,300
$ 65,000
Job Costing 167
1 6 8 CHAPTER 3
During January of the current year, Unch ii & Doshak served several clients . Records for two clients appear here:
Direct labor hours ....... .......... ....... .......... .......... .
Software licensing costs .................................. .
Travel costs ........ .......... .......... ....... .......... ......... .
Requirements
Go Trip.com
770 hours
$2,100
$7,000
Port South Golf Resort
65 hours
$400
$0
1. Compute Unch ii & Doshak's predetermined indirect cost allocation rate for the cur- rent year based on direct labor hours .
2. Compute the total cost of each job .
3. If Unch ii & Doshak wants to earn profits equal to 20% of sales revenue, how much (what total fee) should it charge each of these two clients?
4. Why does Unch ii & Doshak assign costs to jobs?
P3-53B Use job costing at a consulting firm (Learning Objectives 3, 4, & 7)
Thomas Design is an interior design firm . The firm uses a job cost system, in which each client is a different job. Thomas Design traces direct labor, licensing costs, and travel costs directly to each job (client). It allocates indirect costs to jobs based on a predeter- mined indirect cost allocation rate computed as a percentage of direct labor costs .
At the beginning of the current year, managing partner Sarah Miracle prepared the following budget :
Direct labor hours (professional) ...................................................... .
Direct labor costs (professional) .............................................. ........ .
Support staff salaries ........................................................................ .
Computer leases ..................... .......................................................... .
Office supplies .................................................................................. .
Office rent ........................................................................ ................. .
10,000 hours
$1,400,000
$ 170,000
$ 49,000
$ 29,000
$ 60,000
Later that same year in November, Thomas Design served several clients . Records for two clients appear here:
Direct labor hours .................................................. .
Software licensing costs ........................................ .
Travel costs ............................................................ .
Requirements
Organic Foods
730 hours
$2,700
$7,000
All News.com
25 hours
$400
$ 0
1. Compute Thomas Design's predetermined indirect cost allocation rate for the current year .
2. Compute the total cost of each of the two jobs listed .
3. If Thomas Design wants to earn profits equal to 30% of sales revenue, how much (what total fee) should the company charge each of these two clients?
4. Why does Thomas Design assign costs to jobs?
P3-54B Prepare job cost record (Learning Objectives 2, 3, & 4)
Durable Tire manufactures tires for all-terrain vehicles . Durable Tire uses job costing and has a perpetual inventory system . On November 22, Durable Tire received an order for 100 TX tires from ATV Corporation at a price of $60 each . The job, assigned number 298, was promised for December 10 . After purchasing the materials, Durable Tire began production on November 30 and incurred the following direct labor and direct materials costs in completing the order:
Labor Time Date Record No. Description Amount
11/30 1896 12 hours at $16 $192
12/3 1904 30 hours at $18 $540
Materials Date Requisition No. Description Amount
11/30 437 60 pounds rubber at $14 $ 840
12/2 439 40 meters polyester fabric at $12 $480
12/3 501 100 meters steel cord at $8 $ 800
Durable Tire allocates manufacturing overhead to jobs on the basis of the relationship between expected overhead costs ($529,000) and expected direct labor hours (23,000) . Job 298 was completed on December 3 and shipped to ATV on December 5.
Requirements
1. Prepare a job cost record for Job 298 .
2. Calculate the total profit and the per-unit profit for Job 298 .
P3-55B Determine and record job costs (Learning Objectives 2, 3, 4, & 6)
Red Canyon Homes manufactures prefabricated chalets in Colorado . The company uses a perpetual inventory system and a job cost system in which each chalet is a job . The fol- lowing events occurred during May:
a. Purchased materials on account, $470,000.
b. Incurred total manufacturing wages of $115,000, which included both direct labor and indirect labor . Used direct labor in manufacturing as follows:
Chalet 13 .......................................................................................... .
Chalet 14 .......................................................................................... .
Chalet 15 ................. ......................................................................... .
Chalet 16 .......................................................................................... .
c. Requisitioned direct materials in manufacturing as follows :
Chalet 13 ................. ......................................................................... .
Chalet 14 .............. ................. .......... .......... ............. ....... .......... ......... .
Chalet 15 .......................................................................................... .
Chalet 16 ................. ......................................................................... .
Direct Labor
$14,600
$28,000
$19,300
$21,400
Direct Materials
$41,500
$56,700
$62,700
$66,000
d. Depreciation of manufacturing equipment used on different chalets, $6,500 .
e. Other overhead costs incurred on Chalets 13-16 :
Equipment rentals paid in cash ................................................................. .
Prepaid plant insurance expired ............................................................... .
$10,000
$6,000
f. Allocated overhead to jobs at the predetermined rate of 60% of direct labor cost .
g. Chalets completed: 13, 15, and 16. h. Chalets sold on account : 13 for $93,000; 16 for $144,000 .
Requirements
1. Record the events in the general journal.
2. Open T-accounts for Work in Process Inventory and Finished Goods Inventory . Post the appropriate entries to the T-accounts, identifying each entry by letter . Determine the ending account balances, assuming that the beginning balances were zero .
Job Costing 169
1 7 0 CHAPTER 3
3. Summarize the job cost of the unfinished chalet, and show that this total amount equals the ending balance in the Work in Process Inventory account .
4. Summarize the job cost of the completed chalet that has not yet been sold and show that this equals the ending balance in Finished Goods Inventory .
5. Compute gross profit on each chalet that was sold . What costs must gross profit cover for Red Canyon Homes?
P3-56B Determine flow of costs through accounts (Learning Objectives 2 & 6)
Engine Pro reconditions engines . Its job costing records yield the following information . Engine Pro uses a perpetual inventory system .
Date
Job No. Started Finished
3/26 4/7
2 4/3 4/12
3 4/29 4/30
4 4/30 5/1
5 5/8 5/12
6 5/23 6/6
Requirements
Sold
4/9
4/13
5/3
5/1
5/14
6/9
Total Cost of Job at April 30
$1,800
$1,300
$1,500
$ 300
Total Manufacturing Cost Added in
May
$ 800
$ 500
$1,900
1. Compute Engine Pro's cost of (a) Work in Process Inventory at April 30 and May 31, (b) Finished Goods Inventory at April 30 and May 31, and (c) Cost of Goods Sold for April and May.
2. Make summary journal entries to record the transfer of completed jobs from Work in Process to Finished Goods for April and May.
3. Record the sale of Job 5 on account for $2,300 .
4. Compute the gross profit for Job 5 . What costs must the gross profit cover?
Serial Case C3-57 Calculate operating income (Learning Objectives 1, 2, 3, 4, & 7)
This case is a continuation of the Caesars Entertainment Corporation serial case that began in chapter 1. Refer to the introductory story in Chapter 1 (see page 43) for ad- ditional background . (The components of the Caesars serial case can be completed in any order.)
Caesars Palace ® Las Vegas offers several wedding packages for on-site wedding ceremonies and/or receptions . Packages can include limousines, flowers, photographers, pianist/organist, and other services . Caesars charges a flat fee for the basic wedding package plus additional charges for a la carte or individually added-on items and services . Each wedding is facilitated by a Caesars wedding coordinator; assume that the planning services of a wedding coordina- tor are paid on an hourly basis .
1. Would Caesars be likely to use a job costing system or a process costing system for de- termining the costs and profit for each wedding? Explain .
2. If Caesars uses a job costing system for a wedding, describe what cost items might be included in each of the following categories:
a. Direct material
b. Direct labor
c. Overhead
CRITICAL THINKING Discussion & Analysis A3-58 Discussion Questions
1. Why would it be inappropriate for a custom-home builder to use process costing?
2. For what types of products is job costing appropriate? Why? For what types of products is process costing appropriate? Why?
3. What product costs must be allocated to jobs? Why must these costs be allocated rather than assigned?
4. When the predetermined manufacturing overhead rate is calculated, why are estimated costs and cost driver levels used instead of actual dollars and amounts?
5. Why should manufacturing overhead be allocated to a job even though the costs cannot be directly traced to a job? Give at least two reasons .
6. Why does management need to know the cost of a job? Discuss at least five reasons.
7. Why is it acceptable to close overallocated or underallocated manufacturing overhead to Cost of Goods Sold rather than allocating it proportionately to Work in Process Inventory, Finished Goods Inventory, and Cost of Goods Sold? Under what circumstances would it be advisable to allocate the overallocated or underallocated manufacturing overhead to Work in Process Inventory, Finished Goods Inventory, and Cost of Goods Sold?
8. Desc ribe a situation that may cause manufacturing overhead to be overallocated in a given year . Also, describe a situation that may cause manufacturing overhead to be un- derallocated in a given year .
9. Explain why the cost of goods sold should be lower if manufacturing overhead is over- allocated . Should operating income be higher or lower if manufacturing overhead is over- allocated? Why?
10. What account is credited when manufacturing overhead is allocated to jobs during the period? What account is debited when manufacturing overhead costs are incurred during the period? Would you expect these two amounts (allocated and incurred manufacturing overhead) to be the same? Why or why not?
11. How can job cost records help to promote sustainability efforts within a company?
12. Why should companies estimate the environmental costs of a given job? Why have EPR (extended producer responsibility) laws come into existence?
Application & Analysis Mini Cases
A3-59 Unwrapped or How It's Made
Product Costs and Job Costing Versus Process Costing Go to www.YouTube.com and search for clips from the show Unwrapped on the Food Network or How It's Made on the Discovery Channel. Watch a clip for a product you find interesting .
Basic Discussion Questions 1. Describe the product that is being produced and the company that makes it.
2. Summarize the production process that is used in making this product .
3. What raw materials are used to make this product?
4. What indirect materials are used to make this product?
5. Describe the jobs of the workers who would be considered "direct labor" in the making ofthis product .
6. Describe the jobs of the workers who would be considered "indirect labor" in the making ofthis product .
Job Costing 171
172 CHAPTER 3
REAL LIFE
7. Define manufacturing overhead. In addition to the indirect materials and indirect labor previously described, what other manufacturing overhead costs would be incurred in this production process? Be specific and thorough . Make reasonable "guesses" if you do not know for sure .
8. Would a job-order costing system or a process costing system be used for this production process? Give specific reasons for your choice of which costing system would be most ap- propriate for this manufacturer .
A3-60 Ethics involved with choice of cost driver (Learning Objectives 2, 3, & 4) Vicki Thornton is the controller for Jackson Manufacturing. It is a small company that manufac- tures plastic lumber and is run by the owner and CEO, Franklin Jackson . At the end of the year, Jackson is reviewing the projected operating income for the company for the year. He tells Thornton that the projected operating income is too low; if operating income is not at least $250,000, no holiday bonuses will be paid to employees, including Thornton .
Hoping to find an error, Thornton first rechecks the projected financial statements; she finds no errors . Since cost of goods sold is a large portion of Jackson's expenses, she next ana- lyzes the components of cost of goods sold . The amount of direct material used ties directly to the physical inventory count, so there are no errors there. The direct labor dollars also tie directly to the payroll reports, eliminating another potential source of errors . She then looks at the way manufacturing overhead has been allocated to products .
Traditionally, manufacturing overhead has been allocated to products based on direct labor hours because the manufacturing process for plastic lumber is labor intensive . Thornton calculates manufacturing overhead based on machine hours used and finds that cost of goods sold will be $55,000 lower if manufacturing overhead is allocated based on machine hours rather than direct labor hours. The $55,000 d ifference, if booked, would cause net income to be $262,000, which means that bonuses would be paid to all employees . Thornton knows that several factory employees are struggling and the holiday bonus would be much appreciated . In addition, Thornton herself feels that she has earned the bonus over the past year because she has helped to implement several cost savings programs and has worked many long days without overtime pay.
Requirements
1. Using the IMA Statement of Ethical Professional Practice as an ethical framework, answer the following questions :
a. What is(are) the ethical issue(s) in this situation?
b. What are Thornton's responsibilities as a management accountant?
2. Discuss the specific steps Thornton should take to resolve the situation . Refer to the IMA Statement of Ethical Professional Practice in your response .
A3-61 Costs included in product cost (Learning Objectives 1, 2, 3, & 4) A research firm, IHS (formerly known as iSuppli}, did a teardown of the iPad Air 2 shortly after Apple refreshed the iPad in late 2014 .7 IHS estimated that the costs of the components in the 64-gigabyte (GB) model of the iPad Air 2 (Wi-Fi-only) add up to $295 .25 . See data table that follows .
Questions
1. Do you think that Apple uses a process costing system or a job costing system? Give reasons for your answer .
2. The iPad Air 2 is assigned a cost of $5 for "manufacturing cost ." What specific costs do you think are included in that "manufacturing cost"?
3. In accounting terminology, what would Bill of Materials (BOM) be when discussing product cost?
4. The gross profit per iPad Air 2 is approximately $303.75, which is the difference between the retail price of $599 and its estimated cost (BOM + Manufacturing) of $295.25. Is Apple really making $303.75 for each iPad Air 2 sold? If not, what other types of costs would that gross profit have to go toward covering?
75ource: "Still Air: Apple iPad Air 2 Largely Holds the Line on Features and Costs, IHS Teardown Reveals " (Re- tr ieved from https://technology.ihs .com/514553/stil l-air-app le-ipad-air-2-largely-holds-the- line-on-features-and- costs-ihs-teardown-reveals, on December 28, 2015.)
5. The BOM costs for the units sold would appear on Apple's income statement . In which income statement component would these BOM costs appear?
6. Apple has announced that it is going to start manufacturing some products in the United States rather than in China. If the iPad Air 2 were to be manufactured in the United States, which cost components would you expect to increase? Which cost components might you expect to decrease? What other factors would Apple consider when deciding where to manufacture its products?
Preliminary Bill of Materials (BOM) and Manufacturing Costs for the iPad Air 2 with 64GBytes of NAND Flash and Wi-Fi Only (Pricing in U.S. Dollars)
Components/Hardware Elements
Retail Pricing (as of October 2014) ....... ..... ..... .......... .......... .......... ..... ..... .... .
Total BOM Cost .......................................................................................... .
Manufacturing Cost .................................................................................... .
BOM + Manufacturing ............................................................................... . Major Cost Drivers
Memory : 2GB LPDDR3 DRAM + 64GB NAND Flash ................................ . Display & Touchscreen : 9 .7" 2048 X 1536 IPS Mode LCD/GF2 ................. .
Processors : 64-Bit ABX Processor + MB Co-Processor .............................. . Camera(s): 8MP + 1.2 MP .......................................................................... . User Interface & Sensors & WLAN/BT/FM/GPS ....... .......... .......... .......... .... .
Power Management ................................................................................... .
Battery : 27 .6Wh Pack ................................................................................. .
Mechanical/Electro-Mechanical/Other ....................................................... .
Box Contents .............................. .......... ........................................ .......... .... .
Source : IHS iSuppli Research, October 2014 .
A3-62 Issues with cost of job (Learning Objectives 2, 3, & 4)
Price
$599.00
$290.25
$ 5.00
$295.25
$ 45 .00
$115 .00
$ 22 .00
$ 11.00
$ 26.50
$ 8 .25
$ 15.00
$ 42.50
$ 5 .00
Custom Cookies produces gourmet cookies with company logos for special promotions . The cookies are customized with the customer's choice of shape, color, flavor, and decorations . Custom Cookies uses a job cost system and allocates manufacturing overhead based on direct labor cost . At the beginning of the most recent year, Custom Cookies calculated the cost per batch of dozen cookies as :
Direct materials (flour, sugar, butter, eggs, baking soda, vanilla) $1 .50
Direct labor (shape and decorate cookies) .............................................................. 0 .50
Manufacturing overhead ................................................... ....................................... 0 .90
Total manufacturing cost per dozen cookies ........................................................... $2 .90
In September, Chesrown Motor Group ordered 400 dozen cookies to present to its clients as holiday gifts. Delivery of the cookies to Chesrown would occur in early December . At the time of Chesrown Motor Group's order, the selling price per dozen cookies was $7 .25 .
Chesrown Motor Group placed an order for an additional 100 dozen cookies in November, to be delivered with the original order of 400 dozen . However, since that original order, two events occurred that increased the cost of the cookies . First, the price of sugar skyrocketed due to bad weather in Brazil and India, two of the largest sugar suppliers in the world . Second, a new local cookie bakery is about to open in time for the holiday season and is aggressively trying to hire the cookie decorators from Custom Cookies . In response, Custom Cookies in- creased the hourly rate of the employees who decorate the cookies to keep those workers from going to work for the competition . All other costs at Custom Cookies have remained the same.
Job Costing 173
1 7 4 CHAPTER 3
Because of these two events, Custom Cookies recalculated the cost of a dozen cookies as follows:
Direct materials (flour, sugar, butter, eggs, baking soda, vanilla) .......... .......... .... .
Direct labor (shape and decorate cookies) .......................................................... .
Manufacturing overhead ...................................................................................... .
Total manufacturing cost per dozen cookies .................. ..................................... .
Requirements
$1 .60
0 .65
__Lll_
$3.42
1. Do you agree with the cost analysis for the second order? Explain your answer.
2. Should the two orders be accounted for as one job or as two jobs in Custom Cookies' system?
3. What sales price per box should Custom Cookies set for the second order? Explain why you have selected this per-box price. What are the advantages and disadvan- tages of this price?
Try It Solutions page 111: 1. d 2. a 3. f 4. g 5. h 6. c 7. e 8. b
page 129:
Actual MOH incurred during the year ........... ............ .......... .......... ................. .
MOH allocated to jobs during the year ($16/DL hour X 60,000 DL hours) ... .
Difference: Underallocated MOH .................................................................. .
$975,000
960 000
$ 15 000
Since the company allocated less MOH to jobs than was actually incurred during the year, it has underallocated MOH. Notice that the $1 million of estimated MOH at the beginning of the year is only used to calculate the predetermined MOH rate.
page 146:
1.
Direct cost: Sarah's time (5 hr X $40/hr) + Hannah's time (10 hr X $25/hr) ... .
Indirect cost: (15 hr X $12/hr) ........................................................................ .
Total cost of preparing tax return .................... .......... .......... .......... ................. .
2.
Total cost of preparing tax return ................................................................... .
Plus profit markup ($630 X 30%) ................................................................... .
Amount to bill Meckfessel ............ ................. ....................... .......... ....... ........ .
$450
180
$630
$630
189
_$_fil_2
Ando r Bujdo so/ Alamy
Source: http: // lifefitnes s.com
Activity-Based Costing, Lean Operations, and the Costs of Quality
Learning Objectives
• 1 Develop and use departmental overhead rates to allocate indirect costs
• 2 Develop and use activity-based costing (ABC) to allocate indirect costs
• 3 Understand the benefits and limitations of ABC/ABM systems
• 4 Describe lean operations
• 5 Describe and use the costs of quality framework
When Life Fitness began, it only had one product : the ufecyc1e exercise bike . With time, Life Fitness expanded its product lines to include treadmills, elliptical cross-trainers, stair
climbers, and strength-training equipment . As a result of increased product diversity and competi-
tion, managers often found they needed better, more accurate product cost information to help
guide their business decisions. While a traditional job costing system ensures that the direct materi-
als and direct labor traced to each job is correct, it doesn 't always do an adequate job of allocat-
ing manufacturing overhead, especially when a company produces multiple product lines that use
different amounts of indirect manufacturing resources . In such cases, managers benefit from using
a refined cost allocation system : one that isn't based on a single, predetermined manufacturing
overhead rate . Refined costing systems not only help managers more accurately determine the cost
of individual jobs but also highlight the cost of wasteful activities in the production process . Armed
with this knowledge, managers are able to make more profitable business decisions .
1 7 6 CHAPTER 4
A s the chapter-opening story illustrates, successful companies experience increased competition over time. In addition, companies often seek to expand their customer base by offering a more diversified line of products. Both of these factors are good for con- sumers, who now enjoy more product options at very competitive prices. However, these factors also present unique challenges to business managers and the accounting systems that support them. To thrive in a globally competitive market, companies must provide value to the customer by delivering a high-quality product at an attractive price, while managing costs so that the company still earns a profit. This chapter will introduce several tools that today's managers use to make their companies as competitive as possible:
• Refined costing systems
• Lean operations
• Total quality management and the costs of quality
Why and How Do Companies Refine Their Cost Allocation Systems? The traditional overhead cost allocation system we described in Chapter 3 may not be accurate enough for some compaies. Why? Because under certain conditions, the simple system doesn't do a good job of matching the cost of overhead resources with the products that consume those resources. The following example illustrates why simple systems can lead to less-than-acceptable results.
Simple Cost Allocation Systems Can Lead to Cost Distortion David, Matt, and Marc are three college friends who share an apartment. They agree to split the following monthly costs equally:
Rent, Internet, and utilities......................................................................................... $570
Cable TV.................................................................................................................... 50
Covered parking fee .. ... .. ... .. .. ... .. .. ... .. ... .. .. ... .. .. ... .. ... .. .. ... .. .. ... .. .. ... .. ... .. .. ... .. .. ... .. ... .. .. .. 40
Groceries.................................................................................................................... 240
Total monthly costs.................................................................................................... !2QQ
Each roommate's share is $300 (=$900/3). Things go smoothly for the first few months. But then David calls a meeting: "Because
I started having dinner at Amy's each night, I shouldn't have to chip in for the groceries." Matt then pipes in: "I'm so busy studying and using the Internet that I never have time to watch TV. I don't want to pay for the cable TV anymore. And Marc, because your friend Jennifer eats here most evenings, you should pay a double share of the grocery bill." Marc replies, "If that's the way you feel, Matt, then you should pay for the covered parking since you're the only one around here who uses it!"
What happened? The friends originally agreed to share the costs equally. But they are not participating equally in watching cable TV, using the covered parking, and eating the groceries. Splitting these costs equally is not equitable.
The roommates could use a cost allocation approach that better matches costs with the people who participate in the activities that cause those costs. This means splitting the cable TV costs between David and Marc, assigning the covered parking cost to Matt, and allocating the grocery bill one-third to Matt and two-thirds to Marc. Exhibit 4-1 compares the results of this refined cost allocation system with the original cost allocation system.
No wonder David called a meeting! The original cost allocation system charged him $300 a month, but the refined system shows that a more equitable share would be only $215. The new system allocates Marc $375 a month instead of $300. David was paying for resources he did not use (covered parking and groceries), while Marc was not paying for all of the resources (groceries) he and his guest consumed. The simple cost allocation
Activity-Based Costing, Lean Operations, and the Costs of Quality 177
EXHIBIT 4-1 More Refined Versus Less Refined Cost Allocation System
_j A B C D E 1 Allocation of Exoenses David Matt Marc Total 2 More-refined cost allocation svstem: 3 Rent, internet, and utilities $190 $190 $190 $570 4 Cable TV 25 0 25 50 5 Covered parking 0 40 0 40 6 Groceries 0 80 160 240 7 Total cost allocated $215 $310 $375 $900 8 9 OriE!inal cost allocation svstem: 10 Equal allocation of expenses $300 $300 $300 $900 11 12 Difference ($85) $ 10 $ 75 $ 0 13
system the roommates initially devised had ended up distorting the cost that should be charged to each roommate: David was overcharged by $85 while Matt and Marc were undercharged by an equal, but offsetting, amount ($10 + $75 = $85). Notice that the total "pool" of monthly costs ($900) is the same under both allocation systems. The only difference is how the pool of costs is allocated among the three roommates.
Just as the simple allocation system had resulted in overcharg- ing David, yet undercharging Matt and Marc, many companies find that the simple overhead cost allocation system described in the last chapter results in "overcosting" some of their jobs or products while "undercosting" others. Cost distortion occurs when some products are overcosted while other products are undercosted by the cost allo- cation system. As we'll see in the following sections, companies often refine their cost allocation systems to minimize the amount of cost distortion caused by the simpler cost allocation systems. By refining their costing systems, companies can more equitably assign indirect costs (such as manufacturing overhead) to their individual jobs, prod- ucts, or services. As a result, less cost distortion occurs and managers have more accurate information for making vital business decisions.
In the following section, we will describe how refined cost allo- cation systems can be used to better allocate manufacturing overhead to specific products to reduce cost distortion. However, keep in mind that the same principles apply to allocating any indirect costs to any cost objects. Thus, even merchandising and service companies, as well as governmental agencies, can use these refined cost allocation systems to provide their managers with better cost information.
Review: Using a Plantwide Overhead Rate to Allocate Indirect Costs
II Why is this important? "With better cost information , managers are able to make more
profitable decisions. One company reported triple sales and
a five-fold increase in profits after it implemented a refined costing system . By using better cost information for quoting
jobs, management was able to generate a more profitable mix of job contracts." 1
In the last chapter, we assumed that Life Fitness allocated its manufacturing overhead (MOH) costs using one predetermined MOH rate ($16 per DL hour). This rate was based on management's estimate of the total manufacturing overhead costs for the year ($1 million) and its estimate of the total amount of the allocation base (62,500 DL hours) for the year.2
The rate was calculated as follows:
P d . d MOH $1,000,000 re etermme rate = 62 ,500 DL hours $16 per direct labor hour
1Douglas Hicks, "Yes, ABC Is for Small Business, Too," Journal of Accountancy, August 1999, p. 41. 2All references to Life Fitness in this hypothetical example were created by the authors solely for academic purposes and are not intended, in any way, to represent the actual business practices of, or costs incurred by, Life Fitness, Inc.
1 7 8 CHAPTER 4
This rate is also known as a plantwide overhead rate because any job produced in the plant, whether it be treadmills, elliptical cross-trainers, or stair climbers, would be allo- cated manufacturing overhead using this single rate. It wouldn't matter whether the job was worked on in one department or many departments during the production process: The same rate would be used throughout the plant.
Let's see how this works for Life Fitness. Keep in mind that the company produces many different products and completes thousands of different jobs throughout the year. For simplicity of illustration, we will be following just two of those jobs:
• Job 101: One elliptical
• Job 102: One treadmill
In Chapter 3, we followed a job in which each elliptical cross-trainer required about 10 direct labor hours to make. 3 We'll continue to assume that each elliptical made by the company requires 10 direct labor hours to complete. Let's also assume that each treadmill requires 10 direct labor hours to complete. Exhibit 4-2 shows how manufacturing over- head would be allocated to a job in which one elliptical was made, and another job in which one treadmill was made, using the plantwide overhead rate.
EXHIBIT 4-2 A llocating Manufacturing Overhead Using a Plantwide Overhead Rate
A B I C D E I F G H
1 Job Plantwide
Overhead Rate Actual Use of
Allocation Base MOH Allocated
to Job 2 Job 101: One elliptical $ 16 lper DL hour x 10 IDL hours = $ 3 lob 102: One treadmill $ 16 loer DL hour x 10 IDL hours = S 4
NOTE: Arithmetic signs are only shown for illustrative teaching purposes. They are not typically displayed in spreadsheets.
The plantwide allocation system is illustrated in Exhibit 4-3.
EXHIBIT 4-3 Plantwide A llocation System
Indirect costs -----t- Plantwide overhead rate
160 160
Indirect cost allocated to cost objects
Job 101: One Elliptical
$160
Job 102: One Treadmill
$160
Job 103, etc. (all other jobs)
3 Job 603, a batch of 50 elliptical cross-trainers, required 500 DL hours to complete. Thus, the average time spent on each unit was 10 DL hours .
Activity-Based Costing, Lean Operations, and the Costs of Quality 179
Using Departmental Overhead Rates to Allocate Indirect Costs The plantwide allocation system previously described works well for some companies but may end up distorting costs if the following conditions exist:
1. Different departments incur different amounts and types of manufacturing overhead.
2. Different jobs or products use the departments to a different extent.
If these circumstances exist, the company should strongly consider refining its cost allocation system. Let's see if these conditions exist at Life Fitness.
CONDITION 1: DO DIFFERENT DEPARTMENTS HAVE DIFFERENT AMOUNTS AND TYPES OF MOH COSTS? As shown in Exhibit 4-4, let's assume Life Fitness has two primary production departments: Machining and Assembly. The Machining Department has a lot of machinery, which drives manufacturing overhead costs such as machine depreciation, utilities, machine lubricants, and repairs and maintenance. Let's say these overhead costs are estimated to be $400,000 for the year. On the other hand, the Assembly Department does not incur as many of these types of overhead costs. Rather, the Assembly Department's manufacturing overhead costs include more indirect labor for supervision, quality inspection, and so forth. These manufacturing overhead costs are expected to total $600,000 for the year.
Exhibit 4-4 shows that the first condition is present: Each department incurs different types and amounts of MOH. Life Fitness expects to incur a total of $1 million of manufac- turing overhead: $400,000 relates to the Machining Department, while $600,000 relates to the Assembly Department.
EXHIBIT 4-4 Machining and Assemb ly Departments' Manufacturing Overhead
Total Plantwide MOH $1 Million
~ Machining Deparbnent
($400.000 of MOH)
Elliptical: 1 DL hr __ + ___
+ Treadmill: 4 DL hr -----
I
I Assembly Deparbnent (-.000 of MOH) Total '
Elliptical: 9 DL hr = 10 DL hrs
Treadmill: 6 DL hr = 10 DL hrs
L
CONDITION 2: DO DIFFERENT PRODUCTS USE THE DEPARTMENTS TO A DIFFERENT EXTENT? Although both ellipticals and treadmills take 10 direct labor hours in total to make, Exhibit 4-4 also shows that ellipticals and treadmills spend different amounts of time in each production department. Each elliptical only requires 1 DL hour in the Machining Department but requires 9 DL hours in the Assembly Department. Contrast that with a treadmill, which spends more time in Machining to fabricate some of its components (4 DL hours) but less time in Assembly (6 DL hours). As a result of these
1 Develop and use . - departmental overhead
rates to allocate · indirect costs
1 80 CHAPTER 4
differences, the second condition is also present. The company's cost allocation system would be much more accurate if it took these differences into account when determining how much manufacturing overhead to allocate to each product.
Since both conditions are present, the company should consider "fine-tuning" its cost allocation systems by establishing separate manufacturing overhead rates, known as departmental overhead rates, for each department. That means that Life Fitness will establish one manufacturing overhead rate for the Machining Department and another overhead rate for the Assembly Department. These rates will then be used to allocate manufacturing overhead to jobs or products based on the extent to which each product uses the different manufacturing departments.
Exhibit 4-5 shows the circumstances favoring the use of departmental overhead rates rather than a single, plantwide overhead rate.
EXHIBIT 4-5 Circumstances Favoring Use of Departmental Overhead Rates
Departmental overhead rates increase the accuracy of job costs when ...
• Each department incurs different types and amounts of manufacturing overhead.
• Each product, or job, uses the departments to a different extent.
Four Basic Steps to Computing and Using Departmental Overhead Rates In Chapter 3, we used four steps for allocating manufacturing overhead. These steps are summarized in Exhibit 4-6.
EXHIBIT 4-6 Four Basic Steps for Allocating Manufacturing Overhead
1. Estimate the total manufacturing overhead costs (MOH) for the coming year.
2. Select an allocation base and estimate the total amount that will be used during the year.
3. Calculate the predetermined overhead rate by dividing the total estimated MOH costs by
the total estimated amount of the allocation base.
4. Allocate some MOH cost to each job worked on during the year by multiplying the
predetermined MOH rate by the actual amount of the allocation base used by the job. J The same four basic steps are used to allocate manufacturing overhead using depart-
mental overhead rates. The only real difference is that we will be calculating separate rates for each department. Let's see how this is done.
STEP 1: The company estimates the total manufacturing overhead costs that will be incurred in each department in the coming year. These estimates are known as departmental overhead cost pools.
Some MOH costs are easy to identify and trace to different departments. For example, management can trace the cost of lease payments and repairs to the machines used in the Machining Department. Management can also trace the cost of employing supervisors and quality control inspectors to the Assem- bly Department. However, other overhead costs are more difficult to identify with specific departments. For example, the depreciation, property taxes, and insurance on the entire plant would have to be split, or allocated, between the individual departments, most likely based on the square footage occupied by each department in the plant.
As shown in Exhibit 4-4, Life Fitness has determined that $400,000 of its total estimated MOH relates to its Machining Department, while the remaining $600,000 relates to its Assembly Department.
Activity-Based Costing, Lean Operations, and the Costs of Quality 181
Department Total Departmental Overhead Cost Pool
Machining Department............................................................................. $ 400,000 Assembly Department............................................................................... $ 600,000
TOTAL MOH.......................................................................................... $1,000,000
STEP 2: The company selects an allocation base for each department and estimates the total amount that will be used during the year.
The allocation base selected for each department should be the cost driver of the costs in the departmental overhead pool. Often, manufacturers will use different allocation bases for the different departments. For example, machine hours might be the best allocation base for a very automated Machining Depart- ment that uses machine robotics extensively. However, direct labor hours might be the best allocation base for an Assembly Department.
Let's assume that Life Fitness's Machining Department uses a lot of human- operated machinery; therefore, the number of direct labor hours used in the department is identical to the number of hours the machines are run. While the number of machine hours is the real cost driver, direct labor hours will make an adequate surrogate. As a result, management has selected direct labor hours as the allocation base for both departments. Recall that Life Fitness estimates using a total of 62,500 direct labor hours during the year. Of this amount, manage- ment expects to use 12,500 in the Machining Department and 50,000 in the Assembly Department.
Total Amount of Departmental
Department Allocation Base
Machining Department........................................................................... 12,500 DL hours
Assembly Department............................................................................. 50,000 DL hours
STEP 3: The company calculates departmental overhead rates using the information es- timated in Steps 1 and 2:
D I h d Total estimated departmental overhead cost pool
epartmenta over ea rate = . . Total estimated amount of the departmental allocation base
Therefore, Life Fitness calculates its departmental overhead rates as follows:
M h . . D h d $400,000 ac mmg epartment over ea rate = 12,500 DL hours
$600,000 Assembly Department overhead rate = SO,OOO DL hours
$32 per DL hour
$12 per DL hour
These first three steps are performed before the year begins, using estimated data for the year. Thus, departmental overhead rates are also "predetermined," just like the plant- wide predetermined manufacturing overhead rate discussed in Chapter 3. The first three steps, performed before the year begins, are summarized in Exhibit 4-7.
1 8 2 CHAPTER 4
EXHIBIT 4-7 Steps to Calculating the Departmental Overhead Rates
~ A B
Step 1: Total
Departmental 1 Department Overhead Cost Pool 2 Machining $ 400000 3 Assemblv s 600 000 4
C D I E Step 2:
Total Amount of Departmental Allocation Base 12 500 I DL hours 50 000 I DL hours
I
G I H
Step 3: Departmental
Overhead Rate
$ 32 l oer DL hou1 S 12 l oer DL hou1
I
NOTE: Arithmetic signs are only shown for illustrative teaching purposes . They are not typically displayed in spreadsheets.
Once these rates have been established, the company uses them throughout the year to allocate manufacturing overhead to each job as it is produced, as shown in Step 4.
STEP 4: The company allocates some manufacturing overhead from each department to the individual jobs that use those departments.
The amount of MOH allocated from each department is calculated as follows:
MOH allocated to job = Departmental overhead rate X Actual amount of departmental allocation base used by job
Exhibit 4-8 shows how these departmental overhead rates would be used to allocate manufacturing overhead to a job in which one elliptical is produced.
EXHIBIT 4-8 Allocating MOH to One Elliptical Using Departmental Overhead Rates
A B C D E I F G H
Actual Use of Departmental Departmental MOH Allocated Overhead Rate Allocation Base to Job 101:
1 Department (from Exhibit 4-7) (from Exhibit 4-4) One Elliptical 2 Machining S 32 loer DL hou1 x 1 I DL hours = S 32 3 Assembly $ 12 loer DL hou1 x 9 I DL hours = $ 108 4 .,To! a,.1._ _______ 1 _________ 1 _______ _,.;, _____ 1_, 4,Q.,., __
NOTE: Arithmetic signs are only shown for illustrative teaching purposes. They are not typically displayed in spreadsheets.
Exhibit 4-9 shows how the same rates would be used to allocate manufacturing overhead to another job in which one treadmill is produced. Because the treadmill spends more time in the Machining Department, but less time in the Assembly Department, the amount of MOH allocated to the treadmill differs from the amount allocated to the elliptical in Exhibit 4-8.
EXHIBIT 4-9 Al locating MOH to One Treadmi ll Using Departmenta l Overhead Rates
A
1 Department 2 Machining 3 Assembly 4 Total 5
B C
Departmental Overhead Rate
(from Exhibit 4-7)
D
$ 32 1oer DL hoUJ x $ 12 IPer DL hoUI x
E I F
Actual Use of Departmental
Allocation Base (from Exhibit 4-4)
4 DL hours 6 DL hours
G H
MOH Allocated to Job 102:
One Treadmill $ 128 $ 72 $ 200
NOTE: Arithmetic signs are only shown for illustrative teaching purposes. They are not typically displayed in spreadsheets.
Exhibit 4-10 illustrates the company's departmental cost allocation system.
Activity-Based Costing, Lean Operations, and the Costs of Quality 183
EXHIBIT 4-10 Departmental Cost Allocation System
Indirect Costs:
Departmental Cost Pools:
Departmental Overhead Rates:
Indirect Cost Allocated to Cost Objects:
Total Plantwide MOH $1 million
Machining Dept. $400,000
Job 101: One Elliptical
$32 + $108 = $140
Job 102: One Treadmill
$128 + $72 = $200 Job 103, etc.
(all other jobs)
Had the Plantwide Overhead Rate Been Distorting Product Costs?
We have just seen that Life Fitness's refined cost allocation system allocates $140 of MOH to each elliptical and $200 of MOH to each treadmill (Exhibits 4-8 and 4-9). Does this differ from the amount that would have been allocated to each unit using Life Fitness's original plantwide rate? Yes. Recall from Exhibit 4-2 that if Life Fitness uses a plant- wide overhead rate, $160 of manufacturing overhead would be allocated to both types of equipment, simply because both types of equipment require the same total number of direct labor hours (10 DL hours) to produce.
The plantwide allocation system does not pick up on the nuances of how many direct labor hours are used by the products in each department. Therefore, it was not able to do a very good job of matching manufacturing overhead costs to the products that use those costs. As a result, the plantwide rate would have overcosted each elliptical but under- costed each treadmill, as shown in Exhibit 4-11.
EXHIBIT 4-11 Cost Distort ion Caused by Plantwide Overhead Rate
Plantwide Overhead Rate MOH Allocation
(from Exhibit 4-2)
Job 101: One Elliptical $160
Job 102: One Treadmill $160
Departmental Overhead Rates MOH Allocation
(from Exhibits 4-8 and 4-9)
$140
$200
Amount of Cost Distortion
$20 overcosted
$40 undercosted
On the other hand, the refined cost allocation system recognizes the cost differences between departments and the usage difference between jobs. Therefore, the refined cost- ing system does a better job of matching each department's overhead costs to the products that use the department's resources. This is the same thing we saw with the three room- mates: The refined costing system did a better job of matching the cost of resources (cable, covered parking, groceries) to the roommates who used those resources. Because of this better matching, we believe that the departmental overhead rates more accurately allocate MOH costs than does a single plantwide overhead rate.
1 84 CHAPTER 4
2 .Develop and use activity-based costing (ABC) to a llocate indirect costs
Assume a job with one stair climber requires 5 direct labor (DL) hours to produce: 3 DL hours in the Machining Department and 2 DL hours in the Assembly Department . Use the plantwide overhead rate and departmental allocation rates computed in the chapter example to answer the following:
1. How much MOH would be allocated to the job using the plantwide overhead rate?
2. How much MOH would be allocated to the job using the departmental overhead rates?
3. Does the plantwide overhead rate overcost or undercost the job? By how much?
Please see page 244 for solutions .
Do companies always have separate production departments, such as Machining and Assembly, for each step of the production process?
Answer: No. Rather than basing production departments on separate processing steps, some companies have separate production departments for each of their products . For example, Life Fitness could have one department for producing treadmills, another department for producing ellipticals, and yet another department for producing stair climbers. Each depart- ment would have all of the machinery and equipment necessary for producing its unique product . Departmental overhead rates would be formulated using the same four basic steps just discussed to determine a unique departmental overhead rate for each department . The only difference is that each product (for example, a treadmill) would travel through only one department (the Treadmill Department) rather than traveling through separate production de- partments (Machining and Assembly). Always keep in mind that the accounting system should reflect the actual production environment .
Using Activity-Based Costing to Allocate Indirect Costs We just saw how companies can refine their cost allocation systems by using departmental overhead rates. If a company wants an even more refined system, one that reduces cost distortion to a minimum, it will use activity-based costing (ABC). Activity-based costing (ABC} focuses on activities, rather than departments, as the fundamental cost objects. ABC recognizes that activities are costly to perform, and each product manufactured may require different types and amounts of activities. Thus, activities become the building blocks for compiling the indirect costs of products, services, and customers. Companies can use ABC to more accurately estimate the cost of resources required to produce differ- ent products, to render different services, and to serve different customers.
Think about the three roommates for a moment. The most equitable and accurate cost allocation system for the roommates was one in which the roommates were charged only for the activities in which they participated, and the extent to which they participated in those activities. Likewise, activity-based costing generally causes the least amount of cost distortion among products because indirect costs are allocated to the products based on the (1) types of activities used by the product and (2) the extent to which the activities are used.
Four Basic Steps to Computing and Using Activity Cost Allocation Rates ABC requires the same four basic steps listed in Exhibit 4-6. The main difference between an ABC system and a plantwide or departmental cost allocation system is that ABC sys- tems have separate cost allocation rates for each activity identified by the company.
Activity-Based Costing, Lean Operations, and the Costs of Quality 185
STEP 1: The company first identifies its primary activities and then estimates the total manufacturing overhead costs associated with each activity. These are known as activity cost pools.
Let's assume Life Fitness has determined that the following activities occur in its plant: First, the machines must be set up to meet the particular specifica- tions of the production run. Next, raw materials must be moved out of the storeroom and into the Machining Department, where some of the parts for the units are fabricated. Once the parts have been fabricated, they are moved into the Assembly Department, along with additional raw materials that are needed from the storeroom. The units are then assembled by direct laborers, while pro- duction engineers supervise the process. All units are inspected after assembly. Upon passing inspection, each unit is packaged so that it is not damaged during shipment. Finally, the units are moved to the finished goods warehouse where they await shipment to customers. These activities are pictured in Exhibit 4-12.
EXHIBIT 4-12 Primary Activities Identified in the Manufacturing Plant
Manufacturing Activities
As part of this step, management must determine how much of the total estimated $1 million of MOH relates to each activity. Exhibit 4-13 shows some of the specific MOH costs that management has identified with each activity, along with the total estimated amount of each activity cost pool.
EXHIBIT 4-13 Activity Cost Pools
Activity MOH Costs Related to the Activity Total Activity
Cost Pool
Machine Setup......................... Indirect labor used to set up machines............... $ 80,000 Materials Handling ................. . Forklifts, gas, operators' wages ........................ . Fabricating Parts ..................... . Machine lease payments, electricity, repairs ..... .
Supervising Assembly .............. . Production engineers' labor .............................. . Inspecting ................................ . Testing equipment, inspection labor ................. . Packaging ................................ . Packaging equipment ....................................... .
TOTAL MOH ..................... .
200,000
300,000
150,000
170,000
100,000
$1,000,000
Keep in mind that all of the costs in the activity costs pools are MOH costs; direct labor costs and direct materials costs are not included because they will be directly traced to specific jobs and therefore do not need to be allocated. That is why we only include supervisory labor in the overhead cost pool for the assembly activity. The machine opera- tors and assembly-line workers are considered direct labor, so their cost will be traced to individual jobs, not allocated as part of MOH.
1 86 CHAPTER 4
STEP 2: The company selects an allocation base for each activity and estimates the total amount that will be used during the year.
When selecting an allocation base for each activity, the company should keep the following in mind:
• The allocation base selected for each activity should be the cost driver of the costs in that particular activity cost pool.
• The company will need to keep track of how much of the allocation base each job or product uses. Therefore, the company must have the means to collect usage information about each allocation base. Thankfully, bar coding and other technological advances have helped make data collection easier and less costly in recent years.
Let's assume that Life Fitness has identified a cost driver for each activity and has plans for how it will collect usage data. Exhibit 4-14 shows the selected allocation bases along with the total estimated amounts for the year.
EXHIBIT 4-14 Activity Al location Bases and Total Estimated Amount of Each
Activity Activity Allocation Base
Machine Setup ........................ . Numbe r of setups ........................... .
Mate rials Handling ................. . Number of parts moved ................. .
Fabricating Parts ..................... . Machine hours ............................... .
Supervising Assembly .............. . Direct labor hours .......................... .
Inspecting ................................ . Numbe r of inspections ................... .
Packaging ................................ . Cubic feet packaged ....................... .
Total Estimated Amount of
Allocation Base
8,000 setups
400,000 parts
12,500 machine hours
50,000 DL hours
34,000 inspections
400,000 cubic feet
STEP 3: The company calculates its activity cost allocation rates using the information estimated in Steps 1 and 2.
The formula for calculating the activity cost allocation rates is as follows:
A . . 11
. Total estimated activity cost pool ct1V1ty coSt a ocation rate = Total estimated activity allocation base
Exhibit 4-15 shows how this formula is used to compute a unique cost allocation rate for each of the company's production activities.
EXHIBIT 4-15 Computing Activity Cost Al location Rates
A
1 Activity 2 Machine Setup 3 Materials Handling 4 Fabricatim:i: Parts 5 Suoervisine: Assemblv 6 Inspecting 7 Packaging 8 Total MOH 9
B
Step 1: Total
Activity Cost Pool (from
Exhibit 4-13) $ 80 000
200 000 300 000 150 000 170 000 100 000
$ 1,000,000
C D G H
Step 2: Step 3: Total Amount of Activity
Activity Allocation Cost Allocation Base (from Exhibit 4-14) Rate
8,000 setups = $ 10.00 per setup 400 000 parts = 0.50 per part
12 500 machine hours = 24.00 per machine hour 50 000 DL hours = 3.00 per DL hour 34,000 inspections = 5.00 per inspection
400,000 cubic feet = 0.25 per cubic foot
NOTE: Arithmetic signs are only shown for illustrative teaching purposes. They are not typically displayed in spreadsheets.
Activity-Based Costing, Lean Operations, and the Costs of Quality 187
Once again, these rates are calculated based on estimated, or budgeted, costs for the year. Hence, they too are "predetermined" before the year begins. Then, during the year, the company uses them to allocate manufacturing overhead to specific jobs, as shown in Step 4.
STEP 4: The company allocates some manufacturing overhead from each activity to the individual jobs that use the activities.
The formula is as follows:
MOH allocated to job = Activity cost allocation rate X Actual amount of activity allocation base used by job
Exhibit 4-16 shows how these activity cost allocation rates would be used to allocate manufacturing overhead to Job 101, in which one elliptical was produced.
EXHIBIT 4-16 Allocating MOH to Job 101 (One Elliptical) Using ABC
A
1 Activity 2 Machine Setup 3 Materials Handling 4 Fabricatine-Parts 5 Supervising Assembly 6 Inspecting 7 Packaging 8 Total 9
B C D E
Activity Cost Allocation Rate (from
Exhibit 4-15)
Actual Use of Activity Allocation Base (information collected on job
cost record) 10.00 per setup x 2 setups 0 .50 per part x 20 parts
24.00 oer machine hour x 1 machine hours 3.00 per DL hour x 9 DL hours 5.00 per inspection x 3 inspections 0 .25 per cubic foot x 52 cubic feet
G H
MOH Allocated
to Job 101: One Elliptical
= s 20 10 24 27 15 13
$ 109
NOTE : Arithmetic signs are only shown for illustrative teaching purposes. They are not typically displayed in spreadsheets.
Exhibit 4-17 shows how the same activity cost allocation rates are used to allocate MOH to Job 102, in which one treadmill was produced.
EXHIBIT 4-17 Al locating MOH to Job 102 (One Treadmill) Using ABC
..:'..I A B l C DE F
Actual Use of Activity Cost Activity Allocation
Allocation Base (information Rate (from collected on job
1 Activity Exhibit 4-15) cost record) 2 Machine Setup $10.00 oer setuo x 4 setuos 3 Materials Handling S 0.50 oer oart x 26 parts 4 Fabricating Parts $24.00 oer machine hour x 4 machine hours 5 Suoervising Assembly S 3.00 oer DL hour x 6 DL hours 6 Inspecting 5 5.00 per inspection x 6 inspections 7 Packaging 5 0.25 per cubic foot x 60 cubic feet 8 Total 9
G H
MOH Allocated
to Job 102: One Treadmill
= S 40 = 13 = 96 = 18 = 30 = 15
$ 212
NOTE: Arithmetic signs are only shown for illustrative teaching purposes. They are not typically displayed in spreadsheets.
Exhibit 4-18 illustrates the company's ABC system.
1 8 8 CHAPTER 4
EXHIBIT 4-18 Illustration ofthe Company's ABC System
Indirect Costs:
Activity Cost Pools:
Activity Cost Allocation Rates:
Indirect Cost Allocated to Cost Objects:
Job 101:
$0.50 per part
One Elliptical $20 + $10 + $24 + $27 + $15 + $13
= $109
Total Plantwide MOH $1 million
$24 per machine
hour
Job 102: One Treadmill
$40 + $13 + $96 + $18 + $30 + $15 =$212
Job 103, etc. (all other jobs)
One Last Look at Cost Distortion: Comparing the Three Allocation Systems Exhibit 4-19 compares the amount of manufacturing overhead that would have been al- located to each elliptical and each treadmill using the three cost allocation systems that we have discussed: (1) a single plantwide overhead rate, (2) departmental overhead rates, and (3) ABC.
EXHIBIT 4-19 Comparing the Three Cost Allocation Systems
Plantwide Overhead Rate
(Exhibit 4-2)
Job 101: One Elliptical $160
Job 102: One Treadmill $160
Departmental Overhead Rates
(Exhibit 4-8 & 4-9)
$140
$200
Activity-Based Costing
(Exhibit 4-16 & 4-17)
$109
$212
As you can see, each allocation system renders different answers for the amount of MOH that should be allocated to each elliptical and treadmill. Which is correct? Keep the following important rule of thumb in mind:
ABC costs are generally thought to be the most accurate because ABC takes into account (1) the specific resources each product uses (for example, inspecting resources) and (2) the extent to which they use these resources (for example, each elliptical required three inspections, while each treadmill required six inspections.
Exhibit 4-19 shows that the plantwide rate had been severely distorting costs: The elliptical had been overcosted by $51 ($160 - $109), and the treadmill had been
Activity-Based Costing, Lean Operations, and the Costs of Quality 189
undercosted by $52 ($160 - $212). Here, we have only looked at two jobs produced dur- ing the year. However, the following rule of thumb holds true:
If we consider all of the jobs and products the company produced during the year, we will see that the total amount by which some products have been overcosted will equal the total amount by which other products have been undercosted.
Why? Because $1 million of MOH is being allocated: If some products are allocated too much MOH, then other products are allocated too little MOH.
Keep in mind that cost distortion is solely a result of the way indirect costs (manufac- turing overhead) are allocated. The direct costs of each product (direct materials and direct labor) are known with certainty because of the precise way in which they are traced to jobs.
lii•UW:£ If a company refines its costing system using departmental overhead rates or ABC, will manu- facturing overhead still be overallocated or underallocated by the end of the year (as we saw in Chapter 3 when the company used a plantwide overhead rate)?
Answer: Yes. The use of any predetermined allocation rate will result in the over- or under-al- location of manufacturing overhead . That's because predetermined rates are developed using estimated data before the actual manufacturing overhead costs and actual cost driver activity for the year are known. Refined costing systems decrease cost distortion between products but do not eliminate the issue of over- or underallocating total manufacturing overhead .4 As described in Chapter 3, the Cost of Goods Sold account will need to be adjusted at year-end for the total amount by which manufacturing overhead has been over- or underallocated .
Sustainability and Refined Costing SY.stems
Refined costing systems are almost always a necessity for companies that wish to move toward environmental sustainability. Why? Because jobs and product lines do not drive environmental overhead costs equally. Even a smaller manu- facturing company with only two or three product lines will often find that environmental-related overhead costs, such as:
• solid waste disposal
• water use
• energy consumption
• hazardous materials handling and training
• air emissions
are not driven equally between each product line. If a company uses a single plantwide overhead rate, environmental and nonenvironmental overhead costs will be combined within one cost pool, where they will be allocated to each of the company's product lines using the same rate.
However, refined costing systems allow companies to identify the activities driving environmental costs and separately pool and allocate these costs to the appropriate products. As a result, management will have a clearer picture of the envirommental impact of its products and can use that information to work on reducing the company's environmental footprint. This information can also be used if the company is required to report environmental impact information to its customers upstream in the supply chain (for example, Walmart and Costco assess the environmental and social impact of their suppliers).
4 In some cases, ABC may reduce the total amount of over- or underallocation of manufacturing overhead costs. How? Some activity cost pools may be overallocated, while others are underallocated, resulting in an offsetting total effect.
See Exercises E4-21A and E4-32B
190 CHAPTER 4
The Cost Hierarchy: A Useful Guide for Setting Up Activity Cost Pools Some companies use a classification system, called the cost hierarchy, to establish activity cost pools. Companies often have hundreds of different activities. However, to keep the ABC system manageable, companies need to keep the system as simple as possible, yet refined enough to accurately determine product costs. 5 The cost hierarchy, pictured in Exhibit 4-20, helps managers understand the nature of each activity cost pool and what drives it.
EXHIBIT 4-20 The Cost Hierarchy
There are four categories of activity costs in this hierarchy, each determined by the underlying factor that drives its costs:
1. Unit-level activities-activities and costs incurred for every unit. Examples include inspecting and packaging each unit the company produces.
2. Batch-level activities-activities and costs incurred for every batch, regardless of the number of units in the batch. One example would be machine setup. Once the ma- chines are set up for the specifications of the production run, the company could pro- duce a batch of 1, 10, or 100 units, yet the company only incurs the machine setup cost once for the entire batch.
3. Product-level activities-activities and costs incurred for a particular product, re- gardless of the number of units or batches of the product produced. One example would be the lease payments on equipment used solely for manufacturing a particular product.
4. Facility-level activities-activities and costs incurred no matter how many units, batches, or products are produced in the plant. An example is facility upkeep: the cost of depreciation, insurance, property tax, and maintenance on the entire produc- tion plant.
By considering how the costs of different activities are consumed (at the unit, batch, product, or facility level), managers are often able to maintain a relatively simple, yet relatively accurate, ABC system. After initially identifying perhaps 100 different activi- ties, managers may be able to settle on 5-15 cost pools by combining those activities that behave the same way into the same cost pools. For example, all batch-level costs might be combined into one cost pool that is allocated based on number of batches produced. Since facility-level costs do not have any particular cost driver, they are sometimes combined together in their own cost pool where they are allocated using a simple volume-based allo- cation base such as direct labor or machine hours, much like we saw in Chapter 3. Keep in mind that the cost hierarchy is simply a tool for helping managers think about costs and what drives them.
5 When ABC system implementations fail, it is often due to managers' development of an overly complex system with too many cost pools and too many different cost drivers. After several redesigns of their ABC systems, Coca-Cola and Allied Signal both found that the simpler designs resulted in just as much accuracy. G. Cokins, "Learning to Love ABC," Journal of Accountancy, August 1999, pp. 37-39.
Activity-Based Costing, Lean Operations, and the Costs of Quality 191
Do the journal entries used to record job costing differ if a manufacturer uses a refined cost allocation system (departmental overhead rates or ABC) rather than a single, plantwide over- head rate?
Answer: The journal entries used for a refined costing system are essentially the same as those described in Chapter 3 for a traditional job costing system . The only difference is that the company will typically use several MOH accounts (one for each department or activity cost pool) rather than one MOH account . By using several MOH accounts, the manufacturer obtains more detailed information on each cost pool. This information may help managers make better estimates when calculating allocation rates the next year.
How Do Managers Use the Refined Cost Information to Improve Operations? We've just seen how companies can increase the accuracy of their product costing systems by using departmental overhead rates or ABC. Now let's consider how managers use this improved cost information to run their companies more effectively and efficiently.
Activity-Based Management (ABM) Activity-based management (ABM) refers to using activity-based cost information to make decisions that increase profits while satisfying customers' needs. Companies can use ABC information for pricing and product mix decisions, for identifying opportunities to cut costs, and for routine planning and control decisions.
Pricing and Product Mix Decisions Earlier in the chapter, our ABC example showed managers that ellipticals cost less to make and treadmills cost more to make than indicated by the original plantwide cost al- location system. As a result, managers may decide to change pricing on these products. For example, the company may be able to reduce its price on ellipticals to become more price-competitive. Or the company may decide to capitalize on the extra profitability of the product by leaving the price where it is but increasing demand by placing more ad- vertisements for ellipticals. On the other hand, managers will want to reevaluate the price charged for treadmills. The price must be high enough to cover the cost of producing and selling the treadmills while still being low enough to compete with other companies and earn Life Fitness a reasonable profit.
After implementing ABC, companies often realize they are overcosting their high- volume products and undercosting their low-volume products. Plantwide overhead rates based on volume-sensitive allocation bases (such as direct labor hours) end up allocating more cost to high-volume products and less cost to low-volume products. However, ABC recognizes that not all indirect costs are driven by the number of units produced. That is to say, not all costs are unit-level costs. Rather, many costs are incurred at the batch level or product level, where they can be spread over the number of batches or product lines. As shown in Exhibit 4-21, ABC tends to increase the unit cost of low-volume products (that have fewer units over which to spread batch-level and product-level costs), and decrease the unit cost of high-volume products.
As a result of using ABC, some companies have found that they were actually losing money on some of their products while earning much more profit than they had realized on other products! By shifting the mix of products offered away from the less profitable and toward the more profitable, companies are able to generate a higher operating income.
Cutting Costs Most companies adopt ABC to get more accurate product costs for pricing and product mix decisions, but they often reap even greater benefits by using ABM to pinpoint op- portunities to cut costs. For example, the ABC data calculated in Exhibit 4-15 showed
3 Understand the benefits and limitati~Ms of ABC/ ABM systems ·
1 9 2 CHAPTER 4
EXHIBIT 4-21 Typical Result of ABC Costing
Type of product
Low-volume products
High-volume products
Plantwide allocation systems tend to:
undercost
overcast
ABC systems tend to:
t unitcost
' unitcost
managers that each inspection costs $5, each machine setup costs $10, each part costs $0.50 to move, and so forth. This information gives production managers a starting place for cutting costs.
Once managers identify the company's activities and their related costs, managers can analyze whether all of the activities are really necessary. As the term suggests, value- added activities are activities for which the customer is willing to pay because these activi- ties add value to the final product or service. In other words, these activities help satisfy the customer's expectations of the product or service. For example, fabricating component parts and assembling the units are value-added activities because they are necessary for changing raw materials into high-quality ellipticals and treadmills.
On the other hand, non-value-added activities (also referred to as waste activities), neither enhance the customer's image of the product or service nor provide a competitive advantage. These types of activities could be reduced or removed from the process with no ill effect on the end product or service. The primary goal of lean thinking, which is described in the second half of the chapter, is to make the company's processes as efficient as possible by eliminating all wasteful activities.
One way of determining whether an activity adds value is to ask if it could be elimi- nated or reduced by improving another part of the process. For example, could the move- ment of parts be eliminated or reduced by changing the factory layout? Could inventory storage be eliminated if the company only purchased the raw materials that were needed for each day's production run? Could inspection be reduced if more emphasis was placed on improving the production process, training employees, or using better-quality inputs? In the second half of the chapter we'll discuss tools that many companies have adopted to identify and eliminate these costly non-value-added activities.
Routine Planning and Control Decisions In addition to pricing, product mix, and cost-cutting decisions, companies can use ABC in routine planning and control. Activity-based budgeting uses the costs of activities to create budgets. Managers can compare actual activity costs to budgeted activity costs to determine how well they are achieving their goals.
Using ABC Across the Value Chain and in Service and Merchandising Companies Our chapter example revolved around using refined costing systems at a manufacturer to more accurately allocate manufacturing overhead costs. However, ABC can be used to identify the cost of all activities across the value chain associated with particular jobs, products, and services. For example, using ABC, a company can better determine the costs of designing or marketing new or existing products and services. It can also calculate the cost of providing customer service to different clients. The 80%/20% rule generally holds: 20% of clients often provide 80% of the company's profits once all the activities incurred on behalf of "needy" clients is taken into consideration. By more accurately allocating the
Activity-Based Costing, Lean Operations, and the Costs of Quality 193
cost of all activities across the value chain, businesses can focus on their most profitable products, services, and customers.
Merchandising and service companies also find ABC useful. For example, Walmart may use ABC to allocate the cost of store operating activities such as ordering, stocking, and customer service among its Housewares, Clothing, and Electronics Departments. An accounting firm may use ABC to allocate secretarial support, software costs, and travel costs between its tax, audit, and consulting clients. To implement ABC, these companies use the same four basic steps discussed earlier but apply them to indirect operating costs rather than indirect manufacturing costs (MOH). Once again, managers can use the data generated by ABC to determine which products or services to emphasize, to set prices, to cut costs, and to make other routine planning and control decisions.
lii•U•~£ Can governmental agencies use ABC/ABM to run their operations more efficiently?
Answer: Yes. ABC/ABM is not just for private-sector companies .The City of Indianapolis was able to save its taxpayers millions of dollars after using ABC to study the cost of providing city services (activities) to local citizens . Once the city determined the cost of its activities, it was able to obtain competitive bids for those same services from private businesses . As a result, the city outsourced many activities to private-sector firms for a lower cost. 6
Passing the Cost-Benefit Test Like all other management tools, managers must determine whether the cost of design- ing and implementing an ABC/ABM system is worth the benefits of having more precise information. The system should be refined enough to provide accurate product costs but simple enough for managers to understand. In our chapter example, ABC increased the number of allocation rates from the single plantwide allocation rate in the original system to six activity cost allocation rates. ABC systems are even more complex in real-world companies that have many more activities and cost drivers.
Circumstances Favoring ABC/ ABM Systems ABC and ABM pass the cost-benefit test when the benefits of adopting ABC/ABM exceed the costs.
The benefits of adopting ABC/ABM are higher for companies in competitive markets because
• accurate product cost information is essential for setting competitive sales prices that still allow the company to earn a profit.
• ABM can pinpoint opportunities for cost savings, which increase the company's profit or are passed on to customers through lower prices.
The benefits of adopting ABC/ABM are higher when the risk of cost distortion is high, for example, when
• the company produces many different products that use different types and amounts of resources. (If all products use similar types and amounts of resources, a simple plantwide allocation system works fine.)
• the company has high indirect costs. (If the company has relatively few indirect costs, it matters less how they are allocated.)
• the company produces high volumes of some products and low volumes of other prod- ucts. (Plantwide allocation systems based on a volume-related driver, such as direct labor hours, tend to overcost high-volume products and undercost low-volume products.)
6H. Meyer, "Indianapolis Speeds Away, " The Journal of Business Strategy, May/June 1998, pp. 41-46.
194 CHAPTER 4
We have seen that ABC offers many benefits. However, the cost and time required to implement and maintain an ABC system are often quite high. Some companies report spending up to two to four years to design and implement their ABC systems. The larger the company, the longer it usually takes. Top management support is crucial for the suc- cess of such an expensive and time-consuming initiative. Without such support, ABC implementations might easily be abandoned for an easier, less costly accounting system. Because we know ABC systems are costly to implement, how can a company judge the costs involved with setting one up?
The costs of adopting ABC/ABM are generally lower when the company has
• accounting and information system expertise to develop the system. However, even "off-the-shelf" commercial accounting packages offer ABC modules. Small compa- nies often find that Excel spreadsheets can be used to implement ABC, rather than integrating ABC into their general ledger software.
• information technology such as bar coding, optical scanning, Web-based data collec- tion, or data warehouse systems to record and compile cost driver data.
Signs That the Old System May Be Distorting Costs Broken cars or computers simply stop running. But unlike cars and computers, even broken or outdated costing systems continue to report product costs. How can you tell whether a costing system is broken and needs repair? In other words, how can you tell whether an existing costing system is distorting costs and needs to be refined by way of departmental rates or ABC?
A company's product costing system may need repair in the following situations:
Managers don't understand costs and profits:
• In bidding for jobs, managers lose bids they expected to win and win bids they ex- pected to lose.
• Competitors with similar high-volume products price their products below the com- pany's costs but still earn good profits.
• Employees do not believe the cost numbers reported by the accounting system.
The cost system is outdated:
• The company has diversified its product offerings since the allocation system was first developed.
• The company has reengineered its production process but has not changed its ac- counting system to reflect the new production environment.
Activity-Based Costing, Lean Operations, and the Costs of Quality 195
Refined Costing Systems ·-..... .. . Several years ago , Dell decided that it needed to refine its costing system . Starting with an Excel spreadsheet, Dell devel- oped a simple ABC system that focused on the 10 most critical activities . Here are some of the decisions Dell faced as it began refining its costing system .
Decision
How do we develop an ABC system?
How do we compute an activity cost allocation rate?
How do we allocate an activity's cost to a job?
How can a refined costing system support environmental sustainability?
What types of decisions would benefit from the use of ABC?
What are the main benefits of ABC?
When is ABC most likely to pass the cost- benefit test?
How do we tell when a cost system needs to be refined?
Guidelines
1. Identify the activities and estimate the total MOH associated with each activity. These are known as the activity cost pools .
2 . Select a cost allocation base for each activity and estimate the total amount that will be used during the year .
3. Calculate an activity cost allocation rate for each activity .
4. Allocate some MOH from each activity to the individual jobs that use the activities .
Tot al estimat ed activity cost pool Tot al estim ated activity allocation base
Actu al amount of Activity cost
allocation rat e x activity allocation base used by job
By creating separate cost pools for environmental related costs, manag- ers are better able to identify those activities and products with larger environmental footprints .
Managers use ABC data in ABM to make the following decisions :
• Pricing and product mix
• Cost cutting
• Routine planning and control
• More accurate product cost information .
• More detailed information on costs of activities and associated cost drivers help managers control costs and eliminate non-value-added activities .
• The company is in a competitive environment and needs accurate prod- uct costs .
• The company makes different products that use different amounts of resources .
• The company has high indirect costs .
• The company produces high volumes of some products and lower vol- umes of other products .
• The company has accounting and information technology expertise to implement the system .
• Managers lose bids they expected to win and win bids they expected to lose .
• Competitors earn profits despite pricing high-volume products below the company's costs .
• Employees do not believe cost numbers .
• The company has diversified the products it manufactures .
• The company has reengineered the production process but not the ac- counting system .
196 CHAPTER 4 - •. _ . . SUMMARY PROBLEM 1
Indianapolis Auto Parts (IAP) has a Seat Manufacturing Department that uses ABC. IAP's activ- ity cost allocation rates include the following:
Activity
Machining
Assembling
Packaging
Allocation Base
Number of machine hours
Number of parts
Number of finished seats
Activity Cost Allocation Rate
$30.00 per machine hour
0.50 per part
0.90 per finished seat
Suppose Ford has asked for a bid on 50,000 built-in baby seats that would be installed as an option on some Ford SUVs. Each seat has 20 parts, and the direct materials cost per seat is $11 . The job would require 10,000 direct labor hours at a labor wage rate of $25 per hour . In addition, IAP will use a total of 400 machine hours to fabricate some of the parts required for the seats .
Requirements
1. Compute the total cost of producing and packaging 50,000 baby seats . Also compute the average cost per seat .
2. For bidding, IAP adds a 30% markup to total cost . What price will the company bid for the Ford order?
3. Suppose that instead of an ABC system, IAP has a traditional product costing system that allocates manufacturing overhead at a plantwide overhead rate of $65 per direct labor hour . The baby seat order will require 10,000 direct labor hours . Compute the total cost of producing the baby seats and the average cost per seat . What price will IAP bid using this system's total cost?
4. Use your answers to Requirements 2 and 3 to explain how ABC can help IAP make a better decision about the bid price it will offer Ford .
Activity-Based Costing, Lean Operations, and the Costs of Quality 197
• SOLUTIONS Requirements 1 and 2 Total Cost of Order, Average Cost per Seat, and Bid Price:
_J A B C D E F G H 1 Manufacturine Costs Usaee of Activity Cost Rate Total 2 Direct Material 50,000 seats x $ 11.00 per seat = $ 550000 3 Direct Labor 10 000 DL hours x $ 25.00 oer DL hour 250000 4 MOH: 5 Machinine 400 machine hours x $ 30.00 oer machine hour = 12 000 6 Assembline 1 000 000* oarts x $ 0.50 oer oart = 500 000 7 Packaeine 50,000 seats x $ 0.90 oer seat = 45 000 8 Total Cost S 1357 000 9 Divide bv: Number of units 50000 10 Average cost per unit S 27.14 11 12 Ca1cu1at1on ot DID price: 13 Total job cost $ 1 357,000 14 Multip ly by: 100% + Markup 130% 15 Bid price $ 1,764,100 16
*1,000,000 = 50,000 seats X 20 parts per seat. NOTE : Arithmetic signs are only shown for illustrative teaching purposes. They are not typically displayed in spreadsheets .
Requirement 3 Bid Price (Traditional System):
_J A B I C 1 Manufacturine Costs Usaee of Activity 2 Direct Material 50,000 seats 3 Direct Labor 10 000 DL hours 4 MOH: 10 000 DL hours 5 Total Cost 6 Divide bv: Number of units 7 Average cost per unit 8 9 Calculation of bid price: 10 Total job cost 11 Multiply by: 100% + Markup 12 Bid price 13
D E I F Cost Rate
x $ 11.00 per seat x $ 25.00 oer DL hour x $ 65.00 oer DL hour
G H Total
= $ 550000 250 000 650 000
$ 1450 000 50000
s 29.00
S 1450 000 130%
$ 1885000
NOTE : Arithmetic signs are only shown for illustrative teaching purposes. They are not typically displayed in spreadsheets.
Requirement 4 IAP's bid would be $120,900 higher using the plantwide overhead rate than using ABC ($1,885,000 versus $1,764,100) . Assuming that the ABC system more accurately captures the costs caused by the order, the traditional plantwide overhead system overcosts the order . This leads to a higher bid price that reduces IAP's chance of winning the bid . The ABC system shows that IAP can increase its chance of winning the bid by bidding a lower price and still make a profit .
1 9 8 CHAPTER 4
4 .Describe lean ~ -: operations
What Is Lean Thinking? Lean thinking is a management philosophy and strategy focused on creating value for the customer by eliminating waste. Lean is often described by the Japanese word Kaizen, meaning "change for the better." Lean thinking is quickly becoming the dominant business paradigm; without it, a company has little chance of long-term survival in the highly com- petitive global marketplace. Since management accounting systems should be designed to reflect the company's operations, it's important for you to understand the key elements of lean operations and the costs that can be reduced by eliminating waste.
One key element of creating customer value is to emphasize a short customer response time: the time that elapses between receipt of a customer order and delivery of the product or service. To shorten this time, companies need to reduce their own internal processing time. Although lean thinking developed in the manufacturing industry (at Toyota, in par- ticular), the concepts and tools are being applied with great success to all types of com- panies. For example, service companies, such as hospitals, car repair shops, and fast-food restaurants, must also focus on eliminating the waste in their operations. No matter the industry, the bottom line is clear: By eliminating wasteful activities, companies can reduce their costs and improve their customer response time.
The Eight Wastes of Traditional Operations Advocates of lean thinking often talk about eight wastes that comprise much of the waste found in traditional organizations, including service and merchandising compa- nies. As shown in Exhibit 4-22, these wastes are easy to remember using the acronym DOWNTIME. 7
EXHIBIT 4-22 The Eight Wastes
D • Defects Q • Overproduction W •Waiting N • Not utilizing people to their full potential T • Transportation I • Inventory
M •Movement E • Excess processing
1. Defects: Producing defective products or services costs time and money. The prod- uct will either need to be repaired, at additional cost, or disposed of. In either case, resources are wasted. The final section of this chapter is devoted to discussing the various costs associated with poor quality of product or service.
2. Overproduction: Overproduction means that the company is making more product than needed or making product sooner than it is needed. Traditional manufacturers often make products in large batches because of long and costly machine setup times and to protect themselves against higher than expected demand for the product. Also, traditional manufacturers often make extra work in process inventory so that each department will have something to continue working on in the event production stops or slows in earlier departments. For example, in Exhibit 4-23, we see the series of production steps required to produce drill bits from bar stock. If the company keeps
7 MAGNET (Manufacturing Advocacy and Growth Network), Cleveland, Ohio.
Activity-Based Costing, Lean Operations, and the Costs of Quality 199
some work in process inventory between the grinding and smoothing operations, the smoothing operation can continue even if the shaping or grinding operations slow or come to a halt as a result of machine breakdown, absence of sick workers, or other production problems.
EXHIBIT 4-23 Sequence of Operations for Drill Bit Production
- - - ·-~ Finished goods As you'll see next, overproduction can snowball into many problems, including
extra wait time, extra transportation, and excess inventory build-up.
3. Waiting: Employees must often wait for parts, materials, information, or machine repairs before they can proceed with their tasks. In addition, because of overproduc- tion and large batches, work in process inventory often waits in a queue for the next production process to begin. Whether it refers to people or product, wait time is wasted time. The company's customer response time could be much shorter if wait time were eliminated.
4. Not utilizing people to their full potential: By assuming that managers always know best, traditional companies have often underutilized their employees. In contrast, one of the key mantras of lean thinking is employee empowerment at all levels of the organization. Employees usually have excellent ideas on how their jobs could be done more efficiently and with less frustration.
5. Transportation: While movement of parts, inventory, and paperwork is necessary to some extent, any excess transportation is simply wasteful because of the equipment, manpower, energy, and time it requires. Excess transportation is often caused by poor plant layout, large centralized storage cribs, large batches, and long lead times that re- quire product to be moved elsewhere until the next production process is ready to begin.
6. Inventory: Typically, traditional manufacturers buy more raw materials than they need "just in case" any of the materials are defective or the supplier is late with the next delivery. As noted earlier, they produce extra work in process inventory "just in case" something goes wrong in the production process. Also, they produce extra fin- ished goods inventory "just in case" demand is higher than expected. In other words, large inventories are essentially a response to uncertainty. Uncertainty is a valid rea- son for keeping large inventories. So why are large inventories considered wasteful?
• Inventories use cash. Companies incur interest expense from borrowing cash to finance their inventories or forgo income that could be earned from investing their cash elsewhere.
• Large inventories hide quality problems, production bottlenecks, and obsoles- cence. Inventory may spoil, be broken or stolen, or become obsolete as it sits in storage and waits to be used or sold. Companies in high-tech and fashion indus- tries are particularly susceptible to inventory obsolescence.
• Storing and unstoring inventory is very expensive. Building space, shelving, ware- house equipment, security, computer systems, and labor are all needed to manage inventories.
7. Movement: In contrast to the waste of transportation, which refers to moving prod- ucts and materials, the waste of movement refers to excess human motion, such as excess bending, reaching, turning, and walking. This waste is often caused by clut- tered or unorganized work areas (where employees must search for the needed tools and supplies), poorly designed facilities (where employees must walk from one area of the building to another), and poorly designed workstations and work methods
200 CHAPTER 4
(where employees must continually crouch, stretch, bend, and turn to do their tasks). Not only does excess movement take time, but also it can signal unsafe work condi- tions that can decrease employee morale and increase the company's exposure to workers' compensation claims.
8. Excess processing: This waste refers to performing additional production steps or adding features the customer doesn't care about. Often, this waste is caused when customer requirements are not clearly defined, when engineering changes are made without simultaneous process changes, or when additional steps are performed to make up for shortfalls in earlier production steps. For example, to keep its price point relatively low, IKEA flat packs all of its furniture and lets the customer perform the final assembly. By eliminating the final assembly process, IKEA gives customers what they want at a price that is affordable. Also, IKEA saves on related transportation and warehousing costs that would be incurred on bulkier, fully assembled furniture.
Characteristics of Lean Operations One primary goal of a lean organization is to eliminate the waste of time and money that accompanies large inventories. Therefore, lean companies often adopt a "just-in-time" illTI inventory philosophy. As the name suggests, JIT inventory focuses on purchasing raw materials just in time for production and then completing finished goods just in time for delivery to customers. By doing so, companies eliminate the waste of storing and unstoring raw materials and finished goods, as pictured in Exhibit 4-24.
EXHIBIT 4-24 Traditional System Versus JIT System
Traditional System
Materials from Suppliers
Raw materials warehouse (handling to store and unstore)
Production
Finished goods warehouse (handling to store and unstore)
Customer
Just-in-Time (Jm Syslam
Materials from Suppliers
Production
Customer
Most companies that adopt lean thinking have several common characteristics that help minimize the amount of inventory that is kept on hand, yet enable the company to quickly satisfy customer demand. These characteristics are described next.
Activity-Based Costing, Lean Operations, and the Costs of Quality 201
Value Stream Mapping
Companies need to understand their current state of operations before they can attempt to remove waste and improve operations. Each family of products or services the company of- fers is known as a value stream. Value stream maps (VSM) are used to identify and visually illustrate the flow of materials and information for each separate value stream, all the way from order receipt to final delivery. A current state VSM is used to illustrate the sequence of activities, communication of information, time elapsing, and build-up of inventories that is currently occurring. After identifying waste within the current state VSM, companies pre- pare a future state VSM, with waste removed, and use it as a goal for process improvement.
Production Occurs in Self-Contained Production Cells One of the first wastes many companies identify on the current state VSM is the waste of time, transportation, and movement that occurs as a result of poor plant or office layout. On one hand, a traditional drill bit manufacturer would group all cutting machines in one area, all shaping machines in another area, all grinding machines in a third area, and all smooth- ing machines in a fourth area, as illustrated in Panel A of Exhibit 4-25. On the other hand, lean companies would group the machines in self-contained production cells as shown in Panel B of Exhibit 4-25. These self-contained production cells minimize the time and cost involved with physically moving parts across the factory to other departments.
EXHIBIT 4-25 Equipment Arrangement in Traditional and Lean Production Systems
PANEL A-Traditional Production System Each type of machine is grouped together in one area of the plant.
Cutting ____. Shaping -----.------- Grinding ----. smoothing Department Department •~•"mii• Department Department finished •:gppfPFU! ,..,.,... ....,.. ~ drill
work in work in process process
PANEL 8-Lean Production System Different machines are arranged in self-contained production cells.
....,.. finished drill bits
cutting shaping grinding smoothing machine machine machine machine
Drill Bit Production Cell 2 .... ..
cutting shaping grinding smoothing machine machine machine machine
finished drill bits
m work in process
Ratchet Production Cell 1
cutting shaping grinding smoothing machine machine machine machine
Ratchet Production Cell 2 ~ l. t..111 ;, . .
cutting shaping grinding smoothing machine machine machine machine
Employee Empowerment: Broad Roles and the Use of Teams
To combat the waste of not utilizing people to their full potential, lean companies focus on employee empowerment. Employees typically hold broader roles than their counterparts at traditional companies. For example, employees working in production cells do more than operate a single machine. They also conduct maintenance, perform setups, inspect
bits
finished ratchets
finished ratchets
finished ratchets
202 CHAPTER 4
their own work, and operate other machines. For example, look at Panel B of Exhibit 4-25. A worker in the Drill Bit Production Cell 1 would be cross-trained to operate all of the machines (cutting, shaping, grinding, and smoothing) in that cell. This cross-training boosts morale, lowers costs, and creates a more flexible and versatile workforce. As a result, individual workloads become much more balanced, leading to a more equitable distribution of work and a more satisfied workforce.
Lean companies also empower employees by using small teams to identify waste and develop potential solutions to the problems identified. Problem solving at lean companies involves searching for and fixing the root cause of a problem, rather than making cosmetic changes to surface issues. To find the root cause of a problem, teams are encouraged to ask "Why?" at least five times. For example, say you received a "D" grade on an exam. Your initial response might be that you didn't understand the material. However, as you dig deeper by continually asking "Why?" you might find that the root cause was not a simple failure to understand the material, but having an overloaded schedule that didn't allow you sufficient time to study and practice the material. The solution might be to lighten your semester course load or not to participate in so many extracurricular activities. Without fixing the root cause of the problem, you are apt to run into similar problems in the future.
Often, lean companies institute profit-sharing plans so that employees at all levels of the company are compensated for improving the company's overall performance. Because of employee empowerment, lean companies typically report higher job satisfaction and better employee morale.
5S Workplace Organization Lean companies use a workplace organization system called "5S" to keep their work cells clean and organized. The mantra of 5S is, "a place for everything and everything in its place." By having a clean, well-organized, ergonomic workplace, every employee within the work cell knows where to find the tools and supplies they need to do each job in the cell as efficiently as possible. A clean workplace also leads to fewer defects (due to fewer contaminants), a safer workplace, and fewer unscheduled machine repairs. The 5S stands for the following:
• Sort: Infrequently used tools and supplies are removed from the workplace.
• Set in order: Visual management tools, such as color-coding, are used to create a logical layout of tools, supplies, and equipment in the work cell so that anyone could walk into the cell and visually understand the current situation.
• Shine: All machines, floors, tools, and workstations are thoroughly cleaned.
• Standardize: Procedures are put in place to ensure the cleanliness and organization of the workplace does not deteriorate.
• Sustain: Daily upkeep of the workstations is maintained, and 5S inspections are rou- tinely performed.
Continuous Flow Lean organizations attempt to smooth the flow of production through the plant so that the rate of production is the same as the rate of demand, thus reducing the wastes of over- production, waiting, and inventory. The goal is to make only as many units as needed by the next customer, whether that be the next machine operator or the final, external cus- tomer. Takt time, a critical concept in lean manufacturing, is the rate of production needed to meet customer demand, yet avoid overproduction. The term comes from a German word for rhythm or beat. For example, if a product line has a takt time of five minutes, it means that one unit needs to be produced every five minutes. By carefully monitoring takt time, lean companies are able to identify bottlenecks, balance the workloads of different processes, avoid inventory build-up, and satisfy customer demand.
Pull System In a traditional production system, batches of product are "pushed" through production according to forecasted demand. However, in a lean production system, no products are
Activity-Based Costing, Lean Operations, and the Costs of Quality 203
made until a customer's order has been received. The customer order triggers the start of the production process and "pulls" the batch through production. Even the necessary raw materials are usually not purchased until a customer order is received. Obviously, for this to work, companies must employ various tactics that will allow the company to quickly satisfy the customer's order. We discuss these tactics next.
Shorter Manufacturing Cycle Times Because products are not started until a customer order is received, lean companies must focus on reducing their manufacturing cycle time: the time that elapses between the start of production and the product's completion. According to most experts, the majority of manufacturing cycle time is spent on non-value-added activities. Shorter manufacturing times also protect companies from foreign competitors whose cheaper products take longer to ship. Delivery speed has become a competitive weapon.
Smaller Batches Manufacturing cycle time is highly dependent on batch size. Large batch sizes cause wasted wait time. Therefore, one of the key elements of lean production is the use of smaller batches. For example, assume that a customer has ordered 10 units and that each unit requires three unique, sequential processes: A, B, and C. Furthermore, assume that each process takes 1 minute to complete on each unit. The manufacturing cycle time is illustrated in Exhibit 4-26, where each "x" stands for one unit of the product, and the capital "X" stands for the first unit in the batch. Exhibit 4-26 shows that the entire order would take 30 minutes to complete if the manufacturer uses a batch size of 10. Exhibit 4-26 also shows that 21 minutes have elapsed before the first unit in the batch is completed.
EXHIBIT 4-26 Manufacturing Cycle Time with a Batch Size of 10
Time (in minutes) -----------
1-10min 11-20 min 21-30 min
Process A Xxxxxxxxxx
Process B Xxxxxxxxxx
Process C Xxxxxxxxxx
Alternatively, Exhibit 4-27 shows that the entire order could be completed in just 12 minutes if the manufacturer uses a batch size of 1. In addition, the first unit in the batch is completed after a mere 3 minutes has elapsed. Why the difference? With large batch sizes, each unit spends the bulk of the manufacturing cycle time waiting. Customer response time can be greatly reduced through the use of smaller batch sizes.
EXHIBIT 4-27 Manufacturing Cycle Time with a Batch Size of 1
Time (in minutes) ----------
1 2 3 4 5 6 7 8 10 11 12
Process A X x x x x x x x x x
Process B
Process C
Reduced Setup Times
X X X X X X X X X X
X X X X X X X X X X
One key component of manufacturing cycle time is the time required to set up a machine that is used to manufacture more than one product. Employee training and technology
204 CHAPTER 4
helped Toyota cut setup times from several hours to just a few minutes. As a result, the company became more flexible in scheduling production to meet customer orders.
Point-of-Use Storage Point-of-use storage /POUS) is a storage system used to reduce the waste of transportation and movement. In essence, tools, materials, and equipment are stored in proximity to where they will be used most frequently, rather than in a centralized storage crib. In a similar vein, those items that are used infrequently are removed from the cells and stored elsewhere.
Emphasis on Quality Lean companies focus on producing their products right the first time, every time. Why? First, they have no backup stock to give to waiting customers if they run into production problems. Second, defects in materials and workmanship can slow or shut down produc- tion. Lean companies cannot afford the time it takes to rework faulty products. Lean companies emphasize "building in" quality rather than relying on a final inspection point to catch defects. This approach to quality, called quality at the source, refers to shifting the responsibility for quality adherence to the operators at each step in the value stream, rather than relying on supervisors or quality assurance personnel to catch errors. Each operator checks the incoming work, as well as his or her own outgoing work, so that de- fective units do not get passed on to downstream production processes.
Many lean companies also pursue the dogma of Six Sigma, which is the goal of pro- ducing near perfection, with less than 3.4 defects per million opportunities. The name arises from its statistical probability: a defect that is six standard deviations from the mean is
highly unlikely to occur. You may hear the term Lean/Six Sigma together because the two approaches often go hand in hand. Six
II Why is this important? Sigma was developed by Motorola in the 1980s but has been adopted by many successful companies. GE credits Six Sigma with saving the company over $10 billion in the first five years of its use.8 Lean/Six Sigma companies use standardization tools, such as checklists and detailed step-by-step operating procedures, to ensure employees know how to complete each process correctly. They also use visual management, root cause analysis, and other tools to "mistake-proof" each process. "Poka-yoke" is the Japanese term used in lean companies for mistake-proofing a process. Let's look at an example: at gas stations, the nozzle for diesel gasoline is larger than the nozzle for regular unleaded gas, making it virtually impossible for absent-minded customers to accidentally put diesel fuel into a car that runs on regular fuel. The process of refueling
"In order to compete and remain profitable , companies must cut costs by becoming as efficient as possible. Lean thinking helps organizations cut costs by eliminating waste from the system." has been mistake-proofed for owners of the majority of vehicles in
the United States.
Supply-Chain Management Because there are no inventory buffers, lean production requires close coordination with suppliers. These suppliers must guarantee on-time delivery of defect-free materials. Supply-chain management is the exchange of information with suppliers and customers to re- duce costs, improve quality, and speed delivery of goods and services from the company's suppliers, through the company itself, and on to the company's end customers. Suppliers that bear the ISO 9001 certification have proven their ability to provide high-quality prod- ucts and thus tend to be suppliers for lean manufacturers.
Backflush Costing Due to the emphasis on JIT inventory (little to no raw materials or finished goods), short manufacturing cycle times, and a "pull" system (customer is awaiting production), many lean producers use a simplified accounting system, called backflush costing, that better mirrors their production environment and eliminates wasteful bookkeeping steps. In a backflush costing system, the production costs are not assigned to the units until they 8 www.sixsigmadaily.com/why-six-sigma-certification-and-training-reduces-company-costs/
Activity-Based Costing, Lean Operations, and the Costs of Quality 205
are finished, or even sold, thereby saving the bookkeeping steps of moving the product through the various inventory accounts. To get an accurate measurement of the inventory accounts and Cost of Goods Sold at the end of the period, the cost of any unfinished or unsold product is "flushed" out of Cost of Goods Sold and placed back in the Work in Process Inventory and Finished Goods Inventory accounts.
Are There Any Drawbacks to a Lean Production System? While many companies credit lean thinking with saving them millions of dollars, the sys- tem is not without problems. With no inventory buffers, lean producers are vulnerable when problems strike suppliers or distributors. For example, natural disasters, such as the tsunamis in Japan, and man-made disasters, such as terrorist attacks, have caused produc- tion shutdown at several lean manufacturers.
Lean Operations in Service and Merchandising Companies The eight wastes and lean principles discussed previously also apply to service and mer- chandising firms. In fact, lean practices have become extremely popular in service com- panies, such as banks and hospitals, as well as merchandising companies, such as IKEA. Entire books have been written on the subject of "lean health care" and "lean offices." Through the use of lean tools, offices have been able to identify the waste caused by exces- sive document processing, layers of unnecessary authorization, unbalanced workloads, poor office layouts, and unclear communication channels. Through streamlining their internal operations, hospitals, such as the world-renowned Cleveland Clinic, have found that they are able to decrease patient wait time, thereby creating higher levels of customer satisfaction while at the same time decreasing their own costs.
Which of the following would you expect to see at a company that espouses lean thinking?
1. Larger inventories
2. Smaller batch sizes
3. More organized workstations
4. Longer setup times
5. Lower-level small-team problem solving
6. Centralized storage cribs
7. Pull system
Please see page 244 for solutions.
Sustainability and Lean Thinking
Sustainability and lean thinking have many similarities: both practices seek to reduce waste. However, lean operations focus on eliminating waste and em- powering employees in an effort to increase economic profits. On the other hand, "lean and green" operations focus on eliminating waste and empowering employees not only to increase economic profits, but also to preserve the planet and improve the lives of all people touched by the company. Whereas lean prac- tices tend to center on internal operational waste, green practices also consider the external waste that may occur as a result of the product. To become more sustainable, a lean company should be particularly cognizant of all waste that could harm the planet: packaging waste, water waste, energy waste, and emis- sions waste that would occur from both manufacturing the product and from consumers using and eventually disposing of the product.
See Exercises E4-21A and E4-32B
206 CHAPTER 4
5 .Describe and use ---: :the costs of qua lity
· framework
How Do Managers Improve Quality? Because lean companies rarely hold extra inventory to fall back on in the event of errors or defects, they use the management philosophy of total quality management (TQMl to focus on consistently generating high-quality products. The goal of TQM is to provide customers with superior products and services. Each business function in the value chain continually examines its own activities to improve quality and elimi- nate defects.
Costs of Quality (COO) As part of TQM, many companies prepare costs of quality reports. Costs of quality reports categorize and list the costs incurred by the company related to quality. Once managers know the extent of their costs of quality, they can start to identify ways for the company to improve quality while at the same time controlling costs.
Quality-related costs generally fall into four different categories: prevention costs, appraisal costs, internal failure costs, and external failure costs. These categories form the framework for a costs of quality report. We'll briefly describe each next.
Prevention Costs Prevention costs are costs incurred to avoid producing poor-quality goods or services. Often, poor quality is caused by the variability of the production process or the complex- ity of the product design. To reduce the variability of the production process, companies often automate as much of the process as possible. Employee training can help decrease variability in nonautomated processes. In addition, reducing the complexity of the prod- uct design or manufacturing process can prevent the potential for error: The fewer parts or processes, the fewer things that can go wrong. Frequently, companies need to literally "go back to the drawing board" (the R&D and design stages of the value chain) to make a significant difference in preventing production problems.
Appraisal Costs Appraisal costs are costs incurred to detect poor-quality goods or services. Intel incurs ap- praisal costs when it tests its products. One procedure, called burn-in, heats circuits to a high temperature. A circuit that fails the burn-in test is also likely to fail in customer use. Nissan tests 100% of the vehicles that roll off the assembly lines at its plant in Canton, Mississippi. Each vehicle is put through the paces on Nissan's all-terrain test track. Any problems are identified before the vehicle leaves the plant.
Internal Failure Costs
Internal failure costs are costs incurred on defective units before delivery to customers. For example, if Nissan does identify a problem, the vehicle is reworked to eliminate the defect before it is allowed to leave the plant. In the worst-case scenario, a product may be so defective that it cannot be reworked and must be completely scrapped. In this case, the entire cost of manufacturing the defective unit, plus any disposal cost, would be an internal failure cost.
External Failure Costs
External failure costs are costs incurred because the defective goods or services are not detected until after delivery is made to customers. News reports are filled with stories of product recalls that damage a company's reputation and can significantly harm the company's future sales. Furthermore, consumers have harnessed the power of social media and online rating sites to "spread the word" to millions of potential customers about any unsatisfying experiences they have had with products or services. As a result, a company's reputation for either good or poor quality can increase at an exponen- tial rate. To capture the extent of a reputation for poor quality, external failure costs should include an estimate of how much profit the company is losing due to having a bad reputation.
Activity-Based Costing, Lean Operations, and the Costs of Quality 207
Relationship Among Costs Exhibit 4-28 lists some common examples of the four different costs of quality. Prevention and appraisal costs are sometimes referred to as conformance costs since they are the costs incurred to make sure the product or service is not defective and therefore conforms to its intended design. On the other hand, internal and external failure costs are sometimes referred to as nonconformance costs. These costs are incurred when the product or service is defective and therefore does not conform to its intended design.
EXHIBIT 4-28 Four Types of Quality Costs
Prevention Costs
Training personnel
Evaluating potential suppliers
Using better materials
Preventive maintenance
Improved equipment
Redes igning product or process
Internal Failure Costs
Production loss caused by downtime
Rework
Abnormal quantities of scrap
Rejected product units
Disposal of rejected units
Machine breakdowns
Appraisal Costs
Inspection of incoming materials
Inspection at various stages of production
Inspection of final products or services
Product testing
Cost of inspection equipment
External Failure Costs
Lost profits from lost customers
Warranty costs
Service costs at customer sites
Sales returns and allowances due to
quality problems
Product liability claims
Cost of recalls
Most companies find that if they invest more in prevention costs at the front end of the value chain (R&D and design), they can generate even more savings in the back end of the value chain (production and customer service). Why? Because carefully designed products and manufacturing processes can significantly reduce the number of inspec- tions, defects, rework, and warranty claims. Managers must make trade-offs between these costs. Companies that embrace TQM, such as Toyota, design and build quality into their products rather than having to inspect and repair later, as many traditional manufacturers do.
Costs of Quality at Service and Merchandising Companies
The costs of quality are not limited to manufacturers. Service firms and merchandising companies also incur costs of quality. For example, certified public accounting (CPA) firms spend a lot of money providing ongoing professional training to their staff. They also develop standardized audit checklists to minimize the variability of the audit proce- dures performed for each client. These measures help to prevent audit failures. Both audit managers and partners review audit work papers to appraise whether the audit proce- dures performed and evidence gathered are sufficient on each audit engagement. If audit procedures or evidence are deemed to be lacking (internal failure), the audit manager or partner will instruct the audit team to perform additional procedures before the firm will issue an audit opinion on the client's financial statements. This parallels the "rework" a manufacturer might perform on a product that isn't up to par. Finally, audit failures, such as those at Enron and WorldCom, illustrate just how expensive and devastating external failure can be to a CPA firm. The once-prestigious international CPA firm Arthur Ander- sen & Co. actually went out of business because of the reputation damage caused by its audit failure at Enron.
208 CHAPTER 4
Using Costs of Quality Reports to Aid Decisions Now that we have examined the four costs of quality, let's see how they can be pre- sented to management in the form of a costs of quality report. Let's assume Global
II Why is this important? Fitness, another manufacturer of fitness equipment, is having difficulty competing with Life Fitness because it doesn't have the reputation for high quality that Life Fitness enjoys. To examine this issue, management has prepared the costs of quality report shown in Exhibit 4-29.
"Businesses compete with each other on the basis of price and
quality. Costs of Quality reports help managers determine how they
are spending money to ensure that consumers get the best- quality product for the price."
Notice how Global Fitness identifies, categorizes, and quanti- fies all of the costs it incurs relating to quality. Global Fitness also calculates the percentage of total costs of quality that is incurred in each cost category. This helps company managers see just how little they are spending on conformance costs {prevention and appraisal). Most of their costs are internal and external failure costs. The best way to reduce these nonconformance costs is to invest more in prevention and appraisal. Global Fitness manag- ers can now begin to focus on how they might be able to prevent these failures from occurring.
EXHIBIT 4-29 Globa l Fitness's Costs of Qua lity Report
_I A B C D
Global Fitness Costs of Quality Report Costs Total Costs Percentage 1 Year Ended December 31 Incurred of Quality ofTotalCOQ 2 3 Prevention Costs: 4 Emolovee training s 125 000 5 Total prevention costs $ 125,000 6.1% 6 7 Annraisal Costs: 8 Testing $ 175,000 9 Total appraisal costs $ 175 000 8.5% 10 11 Internal Failure Costs: 12 Rework $ 300 000 13 Cost of rejected units 50,000 14 Total internal failure costs $ 350,000 17.0% 15 16 External Failure Costs: 17 Lost profits from lost sales due to poor reputation 5 1,000,000 18 Sales return processing 175,000 19 Warranty costs 235,000 20 Total external failure costs $ 1410000 68.4% 21 22 1 Total costs ot gua1Itx $ 2,060,000 100.0% 23
NOTE : The percentage is calculated as the total cost of the category divided by the total costs of all categories combined.
After analyzing the costs of quality report, the CEO is considering spending the fol- lowing amounts on a new quality program:
Inspect raw materials ......................................................................................... .
Reengineer the production process to improve product quality .......................... .
Supplier screening and certification .................................................................... .
Preventive maintenance on plant equipment ....................................................... .
Total costs of implementing quality programs .................................................... .
$100,000
750,000
25,000
75,000
$950,000
Activity-Based Costing, Lean Operations, and the Costs of Quality 209
Although these measures won't completely eliminate internal and external failure costs, Global Fitness expects this quality program to reduce costs by the following amounts:
Reduction in lost profits from lost sales due to impaired reputation ................ .
Fewer sales returns to be processed ................................................................. .
Reduction in rework costs ............................................................................... .
Reduction in warranty costs ............................................................................ .
Total cost savings ............................................................................................ .
$ 800,000
150,000
250,000
225,000
$1,425,000
According to these projections, Global Fitness's quality initiative will cost $950,000 but result in total savings of $1,425,000-for a net benefit of $475,000. This cost-benefit analysis can also be organized using the costs of quality frame- work as shown in Exhibit 4-30. By spending $850,000 more on prevention costs and $100,000 more on appraisal costs, Global Fitness will be able to save $250,000 in internal failure costs and $1,175,000 in external failure costs. In total, Global Fitness expects a net benefit of $475,000 from this quality initiative. As is usually the case, Global Fitness will be able to reduce its overall costs of quality by spending more on conformance costs.
EXHIBIT 4-30 Cost -Benefit Ana lysis of Global Fitness 's Proposed Quality Program
.!J A B C D
Global Fitness Quality Initiative (Costs) and Total (Costs)
1 Cost Benefit Analysis Cost Savings and Cost Savings 2 3 Prevention Costs: 4 Reengineer the oroduction orocess $ (750 000) 5 Suoolier screening and certification (25 000) 6 Preventive maintenance on eauipment (75,000) 7 Total additional prevention costs $ (850,000) 8 9 Appraisal Costs: 10 Inspect raw materials $ (100,000) 11 Total additional appraisal costs $ (100 000) 12 13 Internal Failure Costs: 14 Reduction of rework costs $ 250,000 15 Total internal failure cost savings $ 250,000 16 17 External Failure Costs: 18 Reduction of lost profits from lost sales s 800,000 19 Reduction of sales return 150,000 20 Reduction of warranty costs 225,000 21 Total external failure cost savings $ 1,175,000 22 23 Total savines (costs) from aualitv proerams $ 475,000 24
The analysis shown in Exhibit 4-30 appears very straightforward. However, qual- ity costs can be hard to measure. The largest external failure cost-profits lost because of the company's reputation for poor quality-does not even appear in the accounting records. This cost must be estimated based on the experiences and judgments of the Sales Department. Because these estimates may be subjective, TQM programs also emphasize nonfinancial measures such as defect rates, number of customer complaints, and number of warranty repairs that can be objectively measured.
210 CHAPTER 4
Lean Operations and the Costs of Quality Toyota, the largest car manufacturer in the world, is famous for its complete commitment to both lean thinking and TOM . The following are several decisions Toyota's managers made when they helped develop and implement these two modern management techniques .
Decision
How will we begin to identify waste in our organization?
What operational features will help us become more lean?
Guidelines
Most companies find that the majority of waste occurs in eight specific areas . The "eight wastes" can be remembered as DOWNTIME :
• Defects
• Overproduction
• Waiting
• Not utilizing people to their full potential
• Transportation
• Inventory
• Movement
• Excess processing
Lean operations are typically characterized by many of the following features :
• Just-in-time (JIT) inventory
• Value stream mapping
• Production in self-contained work cells
• Employee empowerment through broader roles and use of small teams
• SS workplace organization
• Point-of-use storage (POUS)
• Continuous flow
• Pull system
• Shorter manufacturing cycle times
• Reduced setup times
• Smaller batches
• Emphasis on quality and Six Sigma
• Supply-chain management
• Backflush costing
What are the four types of quality 1. Prevention costs-costs incurred to avoid producing poor-quality goods and costs? services .
How do we make trade-offs among the four types of quality costs?
2. Appraisal costs-costs incurred to detect poor-quality goods and services .
3. Internal failure costs-costs incurred on defective goods and services before they are delivered to the customer .
4. External failure costs-costs incurred because defective goods or services are not detected until after delivery is made to the customer .
Investment in prevention costs and appraisal costs reduces internal and external failure costs and usually reduces the overall costs of quality .
Activity-Based Costing, Lean Operations, and the Costs of Quality 211 - SUMMARY PROBLEM 2 . • _.
The CEO of IAP is concerned with the quality of its products and the amount of resources currently spent on customer returns . The CEO would like to analyze the costs incurred in conjunction with the quality of the product.
The following information was collected from various departments within the company :
Warranty returns................................................................................................. $120,000
Training personnel.............................................................................................. 10,000
Litigation on product liability claims................................................................... 175,000
Inspecting 10% of final products......................................................................... 5,000
Rework............................................................................................................... 10,000
Production loss due to machine breakdowns....................................................... 45,000
Inspection of raw materials................................................................................. 5,000
Requirements
1. Prepare a costs of quality report . In addition to listing the costs by category, deter- mine the percentage of the total costs of quality incurred in each cost category .
2. Do any additional subjective costs appear to be missing from the report?
3. What can be learned from the report?
21 2 CHAPTER 4
• SOLUTIONS Requirement 1
.!.J A B C D
Costs Total Costs Percentage 1 IAP Costs of Quality Report Incurred of Quality ofTotalCOQ 2 3 Prevention Costs: 4 Personnel training s 10000 5 Total prevention costs $ 10000 2.7% 6 7 Annraisal Costs: 8 Inspecting raw materials $ 5,000 9 Inspecting 10% of final products 5000 10 Total appraisal costs s 10000 2.7% 11 12 Internal Failure Costs: 13 Rework $ 10000 14 Production loss due to machine breakdown 45 000 15 Total internal failure costs $ 55,000 14.9% 16 17 External Failure Costs: 18 Litigation from product liability claims $ 175 000 19 Warranty return costs 120 000 20 Total external failure costs $ 295 000 79.7% 21 22 Total costs of aualitv $ 370,000 100.0% 23
Requirement 2 Because the company has warranty returns and product liability litigation, it is very pos- sible that the company suffers from a reputation for poor-quality products. If so, it is losing profits from losing sales . Unsatisfied customers will probably avoid buying from the company in the future and may tell their friends and family not to buy from the company . Worse yet, unsatisfied customers may let their complaints be known to millions of poten- tial customers through the use of social media and on line customer satisfaction websites . As a result, this report should include an estimate of the lost profits arising from the com- pany's reputation for poor-quality products .
Requirement 3 The costs of quality report shows that very little is being spent on prevention and appraisal, which is probably why the internal and external failure costs are so high . Management should use this information to develop quality initiatives in the areas of prevention and appraisal. Such initiatives should reduce future internal and external failure costs .
Learning Objectives • 1 Develop and use departmental overhead rates to allocate indirect costs
• 2 Develop and use activity-based costing (ABC) to allocate indirect costs
• 3 Understand the benefits and limitations of ABC/ABM systems
• 4 Describe lean operations
• 5 Describe and use the costs of quality framework
Accounting Vocabulary SS. (p. 202) A workplace organ ization system comprised of the following steps: sort, set in order, shine, standardize, and susta in.
Activity-Based Costing (ABC). (p. 184) Focus ing on activi- ties as the fundamental cost objects. The costs of those activi- ties become bu ilding b locks for compil ing the indirect costs of products, services, and customers.
Activity-Based Management (ABM). (p. 191) Using activity- based cost information to make decisions that increase profits while satisfying customers' needs.
Appraisal Costs. (p. 206) Costs incurred to detect poor - quality goods or services.
Backflush Costing. (p. 204) A simplified accounting system in which production costs are not assigned to the units unt il they are finished, or even sold, thereby saving the bookkeep ing steps of moving the product through the various inventory accounts.
Batch-Level Activities. (p. 190) Activities and costs incurred for every batch, regard less of the number of units in the batch.
Conformance Costs. (p. 207) The combination of prevention and appraisal costs; the costs incurred to make sure a prod- uct or service is not defect ive and therefore conforms to its intended design.
Cost Distortion . (p. 177) Overcost ing some products whi le undercosting other products.
Costs of Quality Report. (p. 206) A report that lists the costs incurred by the compa ny related to qua lity. The costs are categorized as prevention costs, appraisal costs, internal fail- ure costs, and external fai lure costs.
Customer Response Time . (p. 198) The time that elapses between receipt of a customer order and de livery of the prod- uct or service.
Departmental Overhead Rates. (p. 180) Separate manufac- turing overhead rates establ ished for each department.
DOWNTIME. (p. 198) An acronym for the eight wastes: defects, overproduction, waiting, not utilizing people to their full potentia l, transportation, inventory, movement, excess processing.
Eight Wastes. (p. 198) Defects, overproduction, wait ing, not ut ilizing people to their fu ll potentia l, transportat ion, inven- tory, movement, excess processing.
External Failure Costs. (p. 206) Costs incurred when the company does not detect poor-quality goods or services unti l after de livery is made to customers.
Facility-Level Activities. (p. 190) Activities and costs incurred no matter how many units, batches, or products are produced in the plant.
Internal Failure Costs. (p. 206) Costs incurred when the company detects and corrects poor-quality goods or services before making de livery to customers.
Just in Time (Jin. (p. 200) An inventory management phi - losophy that focuses on purchasing raw mater ials just in time for production and complet ing finished goods just in time for delivery to customers.
Kaizen. (p. 198) A Japanese word meaning "change for the better."
Lean Thinking. (p. 198) A management phi losophy and strategy focused on creating va lue for the customer by elimi- nating waste.
Manufacturing Cycle Time. (p. 203) The time that elapses between the start of production and the product 's completion.
Nonconformance costs. (p. 207) The combination of inter- na l fa ilure and externa l failure costs; the costs incurred when a product is defect ive and therefore does not conform to its intended design.
Non-Value-Added Activities. (p. 192) Activities that neither enhance the customer's image of the product or service nor provide a compet itive advantage; a lso known as waste activities.
Plantwide Overhead Rate. (p. 178) When overhead is a llocated to every product using the same manufacturing overhead rate.
Point of Use Storage (POLIS). (p. 204) A storage system used to reduce the waste of transportat ion and movement in which too ls, materials, and equ ipment are stored in proximity to where they will be used most frequently.
Prevention Costs. (p. 206) Costs incurred to avoid poor - qua lity goods or services.
Product-Level Activities. (p. 190) Activities and costs incurred for a particular product, regardless of the number of units or batches of the product produced.
Quality at the Source. (p. 204) A term that refers to shift- ing the responsibi lity for qua lity adherence to the operators at each step in the va lue stream, rather than relying on supervi - sors or a quality assurance department to catch errors.
Six Sigma. (p. 204) The goal of producing near perfection, with less than 3.4 defects per million opportunities.
Takt Time . (p. 202) The rate of product ion needed to meet customer demand, yet avoid overproduct ion.
213
214 CHAPTER 4
Total Quality Management (TQM). (p. 206) A management phi losophy of delight ing customers with superior products and serv ices by cont inua lly setting higher goals and improv ing the performance of every business function.
Unit-Level Activities. (p. 190) Act ivities and costs incurred for every unit produced.
Value-Added Activities. (p. 192) Activities for which the customer is willing to pay because these activities add value to the final product or service.
Waste Activities. (p. 192) Activities that neither enhance the customer's image of the product or service nor provide a competi- tive advantage; also known as non-value -added activities.
MyAccounting lab Go to http://myaccountinglab.com/ for the following Quick Check, Short Exercises, Exercises, and Problems. They are available with immediate grading, explanations of correct and incorrect answers, and interactive media that act as your own on line tutor.
Quick Check 1. (Learning Objective 1) Cost distortion is more likely to
occur when
a. departments incur different types of overhead and the products or jobs use the departments to a differ- ent extent .
b. a company manufactures one type of product .
c. all products require the same amount and type of processing activities .
d. a company uses departmental overhead rates rather than a single plantwide overhead rate .
2. (Learning Objective 2) The first step in computing and using ABC is which of the following?
a. Calculating activity cost allocation rates
b. Identifying the company's primary activities
c. Allocating some MOH to each job
d. Selecting appropriate allocation bases
3. (Learning Objective 2) Activities incurred regardless of how many units, batches, or products are produced are called activities .
a. unit-level
b. batch-level
c. product-level
d. facility-level
4. (Learning Objective 3) Which of the following is true? a. ABC is only applicable to manufacturers .
b. Value-added activities are also referred to as waste activities .
c. ABM refers to using activity-based cost information to make decisions .
d. The goal of ABM is to decrease the amount of value-added activities .
5. (Learning Objective 3) The potential benefits of ABC/ ABM are generally higher for companies that
a. produce high volumes of some products and low volumes of other products .
b. have low manufacturing overhead costs .
c. are in noncompetitive markets .
d. produce one product .
6. (Learning Objective 4) Lean operations are generally characterized by
a. employee empowerment .
b. JIT inventory systems .
c. production in self-contained cells .
d. all of the listed answers .
7. (Learning Objective 4) Which of the following is not one ofthe "eight wastes" included in the acronym DOWNTIME?
a. Overproduction
b. Transportation
c. Inventory
d. Neglect
8. (Learning Objective 4) Concerning lean operations, which of the following is false? a. Focus on internal and external waste
b. Are quickly becoming the dominant business paradigm
c. Can be found in all sectors, not just manufacturing
d. Can leave companies vulnerable to supply-chain disruptions
9. (Learning Objective 5) Which of the following is not one of the costs of quality categories?
a. Prevention costs
b. Appraisal costs
c. External failure costs
d. Transportation costs
10. (Learning Objective 5) Which of the following would be considered an external failure cost?
a. Rework costs
b. Cost to train personnel
c. Cost of inspecting incoming raw materials
d. Warranty costs
Quick Check Answers
P "OLP "6 e "8 P "LP ·9 e ·s ::> ·17 P "£ q ·z e . L
Activity-Based Costing, Lean Operations, and the Costs of Quality 215
Short Exercises
54-1 Understanding key terms (Learning Objectives 1, 2, 3, 4, & 5) The following is a list of several terms . Complete each of the following statements with one of these terms . You may use a term more than once, and some terms may not be used at all.
Activity-based costing External failure costs Manufacturing cycle time TOM
Activity-based management Facility-level costs POUS
Appraisal costs Internal failure costs Prevention costs
Batch-level costs Kaizen Product-level costs
DOWNTIME Lean thinking Takt time
a. The time that elapses between the start of production and the product's completion is known as
b. __ is the management philosophy and strategy focused on creating value for the customer by eliminating waste .
c. The costs incurred for every batch, regardless of the number of units in the batch, are known as
d. Costs incurred to avoid poor-quality goods or services are __ .
e. Using activity-based costing information to make decisions that increase profits while satisfying customers' needs is __ .
f. An acronym for the eight wastes is __ .
g. The costs incurred for a particular product, regardless of the number of units or batches of the product produced, are known as __ .
h. __ focuses on activities as fundamental building blocks in compiling the indirect costs of products, services, and customers .
i. __ are costs incurred when defects in poor-quality goods or services are corrected before making delivery to customers .
j. __ are incurred for every single unit of product produced .
k. Costs incurred when the company does not detect poor-quality goods or services until after delivery is made to customers are __ .
I. _ _ are costs incurred no matter how many units, batches, or products are produced .
m. _ _ is a Japanese word meaning "change for the better ."
n. Costs incurred to detect poor-quality goods or services are __ .
o. The rate of production needed to meet customer demand, yet avoid overproduction, is known as
p. __ is a storage system used to reduce the waste of transportation and movement, in which tools, materials, and equipment are stored in proximity to where they will be used most frequently .
q. __ is a management philosophy of delighting customers with superior products and services by continually setting higher goals and improving every business function .
54-2 Use departmental overhead rates to allocate manufacturing overhead (Learning Objective 1)
Whitney Furniture uses departmental overhead rates (rather than a plantwide overhead rate) to allocate its manufacturing overhead to jobs . The company's two production de- partments have the following departmental overhead rates :
Cutting Department : $9 per machine hour
Finishing Department : $18 per direct labor hour
Unit-level costs
21 6 CHAPTER 4
Job 484 used the following direct labor hours and machine hours in the two manu- facturing departments:
JOB 484 Cutting
Department Finishing
Department
Direct Labor Hours ................................................ .
Machine Hours .... .......... ................. ............. .......... .
2
8
1. How much manufacturing overhead should be allocated to Job 484?
7
4
2. Assume that direct labor is paid at a rate of $24 per hour and Job 484 used $2,400 of direct materials . What was the total manufacturing cost of Job 484?
54-3 Compute departmental overhead rates (Learning Objective 1) Snyder Snacks makes potato chips, corn chips, and cheese puffs using three different pro- duction lines within the same manufacturing plant . Currently, Snyder uses a single plant- wide overhead rate to allocate its $3,311,500 of annual manufacturing overhead . Of this amount, $2,070,000 is associated with the potato chip line, $763,000 is associated with the corn chip line, and $478,500 is associated with the cheese puff line. Snyder's plant is currently running a total of 17,900 machine hours: 11,500 in the potato chip line, 3,500 in the corn chip line, and 2,900 in the cheese puff line. Snyder considers machine hours to be the cost driver of manufacturing overhead costs .
1. What is Snyder's plantwide overhead rate?
2. Calculate the departmental overhead rates for Snyder's three production lines . Round all answers to the nearest cent .
3. Which products have been overcosted by the plantwide rate? Which products have been undercosted by the plantwide rate?
54-4 Compute activity cost allocation rates (Learning Objective 2) NatureMade Snacks produces different styles of sweet potato chips (ruffled, flat, thick- cut, gourmet) for different corporate customers . Each style of sweet potato chip requires different preparation time, different cooking and draining times (depending on desired fat content}, and different packaging (single serving versus bulk). Therefore, NatureMade has decided to try ABC to better capture the manufacturing overhead costs incurred by each style of chip . NatureMade has identified the following activities related to yearly manufacturing overhead costs and cost drivers associated with producing sweet potato chips:
Activity
Preparation ........................................... .
Cooking and draining ............. .............. .
Packaging .............. .......... ................. .... .
Manufacturing Overhead
$510,000
$928,000
$400,000
Cost Driver
Preparation time
Cooking and draining time
Units packaged
Compute the activity cost allocation rates for each activity assuming the following total estimated activity for the year: 8,500 preparation hours, 32,000 cooking and drain- ing hours, and 4 million packages .
54-5 Continuation of 54-4: Use ABC to allocate overhead (Learning Objective 2)
NatureMade Snacks just received an order to produce 12,000 single-serving bags of gourmet, fancy-cut, sweet potato chips . The order will require 21 preparation hours and 36 cooking and draining hours . Use the activity rates you calculated in S4-4 to compute the following :
1. What is the total amount of manufacturing overhead that should be allocated to this order?
2. How much manufacturing overhead should be assigned to each bag?
3. What other costs will the company need to consider to determine the total manufac- turing costs of this order?
Activity-Based Costing, Lean Operations, and the Costs of Quality 217
54-6 Calculate a job cost using ABC (Learning Objective 2) Oliver Industries, a small, family-run manufacturer, has adopted an ABC system . The fol- lowing manufacturing activities, indirect manufacturing costs, and usage of cost drivers have been estimated for the year :
Estimated Total Manufacturing
Activity Overhead Costs
Machine setup ............................................ $ 161,650
Machining ............ .............. ............. .......... .. $1 ,100,000
Quality control .... ....... .......... .......... ............ $360,000
Estimated Total Usage of Cost
Driver
3,050 setups
5,000 machine hours
4,500 tests run
During May, Jeff and Arabella Oliver machined and assembled Job 557 . Jeff worked a to- tal of 10 hours on the job, while Arabella worked 4 hours on the job . Jeff is paid a $25 per hour wage rate, while Arabella is paid $28 per hour because of her additional experience level. Direct materials requisitioned for Job 557 totaled $1,250 . The following additional information was collected on Job 557 : the job required 2 machine setups, 6 machine hours, and 3 quality control tests .
1. Compute the activity cost allocation rates for the year .
2. Complete the following job cost record for Job 557 :
Manufacturing Job Cost Record Job 557 Costs
Direct materials ................................................................................ ?
Direct labor ...................................................................................... ?
Manufacturing overhead ...... .......... .......... ............. ................. .......... ?
Total job cost .................................................................................... $?
54-7 Classifying costs within the cost hierarchy (Learning Objective 2) Classify each of the following costs as either unit-level, batch-level, product-level, or facility-level.
a. Engineering costs for new product
b. Order processing
c. Depreciation on factory
d. Direct labor
e. Shipment of an order to a customer
f. Product line manager salary
g. Machine setup costs that are incurred whenever a new production order is started
h. Patent for new product
i. Factory utilities
j. Direct materials
k. Cost to inspect each product as it is finished
I. CEO salary
218 CHAPTER 4
54-8 Classifying costs within the cost hierarchy (Learning Objective 2) Robbins Manufacturing produces a variety of plastic containers using an extrusion blow molding process . The following activities are part of Robbins Manufacturing's operating process :
1. Patents are obtained for each new type of container mold .
2. Each type of container has its own unique molds .
3. Routine maintenance is performed on the extrusion machines .
4. The sales force incurs travel expenses to attend various trade shows throughout the country to market the containers .
5. Plastic resins are used as the main direct material for the containers.
6. The extrusion machine is calibrated for each batch of containers made .
7. A plant manager oversees the entire manufacturing operation .
8. Rent is paid for the building that houses the manufacturing processes .
9. Each container product line has a product line manager .
10. Each container is cut from the mold once the plastic has cooled and hardened .
Classify each activity as either unit-level, batch-level, product-level, or facility-level.
54-9 Determine the usefulness of refined costing systems in various situations (Learning Objective 3) In each of the following situations, determine whether the company would be more likely or less likely to benefit from refining its costing system .
1. In bidding for jobs, managers lost bids they expected to win and won bids they ex- pected to lose .
2. The company operates in a very competitive industry .
3. The company produces few products, and the products consume resources in a simi- lar manner .
4. The company has very few indirect costs .
5. The company produces high volumes of some of its products and low volumes of other products .
6. The company has reengineered its production process but has not changed its ac- counting system .
54-10 Determine the type of cost pool and utility of ABC/ ABM (Learning Objectives 2 & 3)
In a Wall Street Journal article ("The Price You Pay for Water at the Airport," Scott McCartney, April 22, 2015), the cost of a bottle of water at various airports was compared to the cost of that same bottle of water at a convenience store . A 20-ounce bottle of Dasani water typically costs about $0 .99 at a convenience store . At the JFK International airport in New York City, that bottle of Dasani water is $2 .89 .
An airport store operator interviewed for the WSJ story stated that the costs of operating airport shops are more expensive than other retail stores for a few reasons . Off- airport warehouses are needed due to limited inventory space . In addition, deliveries to stores inside airports are usually made during off-peak hours . Finally, deliveries must be made in small batches so that everything can go through airport security screening .
1. Would the cost of an off-airport warehouse be considered to be a unit-level, batch- level, product-level, or facility-level cost as it relates to :
a. The airport store
b. An individual bottle of water
2. Would the costs of a delivery of two cases of Dasani water to the store inside the airport from the off-airport warehouse be considered to be unit-level, batch-level, product-level, or facility-level costs as they relate to (consider each cost you listed in the first requirement separately) :
a. The airport store
b. An individual bottle of water
3. Would the airport store be likely to use the ABC cost for water pricing? Why or why not?
4. Would activity-based costing or activity-based management be useful for the airport store? Why or why not?
Activity-Based Costing, Lean Operations, and the Costs of Quality 219
54-11 Identifying costs as value-added or non-valued-added (Learning Objective 3)
Identify which of the following manufacturing overhead costs are value-added and which are non-value-added .
a. Costs of reworking of defective units
b. Cost of moving raw materials into production
c. Costs arising from backlog in production
d. Salary for supervisor on the factory floor
e. Wages of the workers assembling products
f. Costs of warehousing raw materials
g. Engineering design costs for a new product
h. Product inspection
54-12 Identify lean production characteristics (Learning Objective 4) Indicate whether each of the following is characteristic of a lean production system or a traditional production system .
a. There is an emphasis on building in quality .
b. The final operation in the production sequence "pulls" parts from the preceding operation .
c. Employees do a variety of jobs, including maintenance and setups as well as opera- tion of machines.
d. Suppliers make frequent deliveries of small quantities of raw materials .
e. Each employee is responsible for inspecting his or her own work . f. Suppliers can access the company's intranet .
g. Large stocks of finished goods protect against lost sales if customer demand is higher than expected .
h. The workflow is continuous to attempt to balance the rate of production with the rate of demand .
i. Setup times are long .
j. A workplace organization system called "55" is frequently used to keep work spaces clean and organized .
k. The manufacturing cycle times are longer .
I. Management works with suppliers to ensure defect-free raw materials .
m. Products are produced in large batches .
54-13 Identify the DOWNTIME activities at a manufacturer (Learning Objective 4)
The following is a list of eight waste activities found at a furniture manufacturing plant. Classify each one as a type of waste as represented by the acronym DOWNTIME (De- fects, Overproduction, Waiting, Not utilizing people to their full potential, Transportation, Inventory, Movement, and Excess processing) .
a. The plant manager makes all decisions in the plant; employees follow directions .
b. Furniture is shipped fully assembled to customers, incurring extra shipping costs because of the additional bulk .
c. Employees must search for tools at the beginning of each work shift since there is no standard storage spot for each tool.
d. Because the drill p ress is broken, the furniture assembly workers cannot do any work until it is fixed .
e. The tables made yesterday need to have new umbrella holes drilled in them because the current holes are too small.
f. Tables are made in large batches because machine setup time is costly .
g. Raw materials are delivered to materials warehousing area; when production is ready for the raw materials, tow motor drivers drive the materials to the production area .
h. Twice as much raw material inventory as needed for current production is stocked in case defects are found in the raw material during production .
220 CHAPTER 4
54-14 Identifying waste activities in an office (Learning Objective 4) The following is a list of waste activities found in an office. Classify each one as a type of waste as represented by the acronym DOWNTIME (Defects, Overproduction, Waiting, Not utilizing people to their full potential, Transportation, Inventory, Movement, and Excess processing) .
a. The office is run by the office manager; employees do as they are told .
b. The computer system requires frequent restarting; restarting takes five minutes .
c. To retrieve inventory records, clerks must click through several menus in the program to get to the record needed.
d. Orders in the system are frequently missing information .
e. Paperwork (that might change) is printed before it is needed.
f. Sales orders are put into the computer by the sales people in the field, and paper reports are generated; these sales orders are then entered into the order processing system by clerks who type the orde rs based on the paper reports .
g. The files needed for loan approval are carried to and from the file storage office when the files are needed .
h. Approval of loans is done in batches once a week rather than as the loan paperwork is finished for each individual loan .
i. Pending vacation requests must be taken to the third floor offices to get the signature of the human resources manager .
j. Employees do not have the authority and responsibility to make routine decisions .
54-15 Classifying costs of quality (Learning Objective 5) Classify each of the following quality-related costs as prevention costs, appraisal costs, internal failure costs, or external failure costs .
1. Warranty repairs
2. Legal fees from customer lawsuits
3. Training employees
4. Cost incurred producing and disposing of defective units
5. Lost productivity due to machine b reakdown
6. Inspecting products that are halfway through the production process
7. Inspecting incoming raw materials
8. Repairing defective units found during inspection
9. Incremental cost of using a higher-grade raw material
10. Redesigning the production process
54-16 Quality initiative decision (Learning Objective 5) Boswell manufactures high-quality speakers . Suppose Boswell is considering spending the following amounts on a new quality program:
Additional 20 minutes of testing for each speaker .............................. .
Negotiating with and training suppliers to obtain higher-quality materials and on-time delivery ......................................................... .
Redesigning the speakers to make them easier to manufacture ......... .
Boswell expects this quality program to save costs as follows :
Reduced warranty repair costs ........ .......... .......... ............. ................. ... .
Avoid inspection of raw materials ........................................................ .
Rework avoided because of fewer defective units .............................. .
It also expects this program to avoid lost profits from the following:
Lost sales due to disappointed customers ........................................... .
Lost production time due to rework ............. ............. .......... ....... ......... .
$ 607,000
$ 300,000
$1,402,000
$205,000
$403,000
$652,000
$853,000
$305,000
1. Classify each of these costs into one of the four categories of quality costs (preven- tion, appraisal, internal failure, external failure) .
2. Should Boswell implement the quality program? Give your reasons .
Activity-Based Costing, Lean Operations, and the Costs of Quality 221
54-17 Assess the impact of a quality initiative (Learning Objective 5) Dayton Industries is contemplating some operational changes to reduce its overall costs of quality . The company believes that if it upgrades one component of its product at an additional cost of $2 .00 per unit, it will be able to decrease its current warranty repair rate by 90% . The company also believes it will be able to sell 1,000 more units over the next year due to an enhanced reputation for quality . Dayton currently has enough excess ca- pacity to make the 1,000 extra units needed to meet the increased demand . The follow- ing data reflect current ope rations (prior to making the operational changes) :
Current production and sales level (in units) ............ ................................ .
Sales price per unit ........... .......... .......... ............. ....... .......... .......... .......... .. .
Current variable cost of making and selling one unit ................. .............. .
Variable warranty repair costs per unit repaired .... ....... ............. .......... .... .
Current warranty repair rate of units produced ....................................... .
100,000
$150
$ 80
$ 30
10%
What is the anticipated annual effect on operating income from adopting this quality ini- tiative? To answer this question, first calculate the total costs of quality before making the operational changes and then calculate the total costs of quality after making the opera- tional changes . Compute the difference between the "before" and the "after ."
54-18 Identify ethical standards violated (Learning Objectives 1, 2, 3, 4, & 5) For each of the situations listed, identify the primary standard from the IMA Statement of Ethical Professional Practice that is violated (competence, confidentiality, integrity, or credibility) . Refer to Exhibit 1-7 for the complete standard .
1. Alexandria receives an iPad from a salesperson at a lean consulting group . She keeps the iPad, even though she knows that her department will be responsible for selecting a consulting firm to come in to offer lean training sessions next year .
2. Bowes Company operates in a highly competitive environment and has developed some proprietary processes that allow it to maintain a market lead . Franklin, the CFO, does not have employees sign nondisclosure agreements because he feels that they are all family . He avoids talking about the topic .
3. Tammary Corporation has an activity-based costing system . Stephen prepares reports each month that are long and full of facts . The reports are hard to understand for any- one but Stephen .
4. Cliff, an accountant at the Wall Corporation, did not attend the training for the new activity-based costing system because he figures it will not be much different from the current allocation system .
5. Mack, the plant manager, does not disclose the quality issues he is aware of in the current production process . He figures that he can get them resolved in the next few months .
EXERCISES Group A E4-19A Compare traditional and departmental cost allocations
(Learning Objective 1)
Sanderson's Fine Furnishings manufactures upscale custom furniture . Sanderson's currently uses a plantwide overhead rate based on direct labor hours to allocate its $1,000,000 of manufacturing overhead to individual jobs . However, Margaret Garmon, owner and CEO, is considering refining the company's costing system by using departmental overhead rates . Currently, the Machining Department incurs $660,000 of manufacturing overhead, while the Finishing Department incurs $340,000 of manufacturing overhead . Garmon has identified machine hours (MH) as the primary manufacturing overhead cost driver in the Machining Department and direct labor (DL) hours as the primary cost driver in the Finishing Department .
( __ )
2 2 2 CHAPTER 4
SUSTAINABILITY
The Sanderson's plant completed Jobs 450 and 455 on May 15 . Both jobs incurred a total of 5 DL hou rs throughout the entire production process . Job 450 incurred 3 MH in the Machining Department and 4 DL hours in the Finishing Department (the other DL hour occurred in the Machining Department) . Job 455 incurred 4 MH in the Machining Department and 3 DL hours in the Finishing Department (the other two DL hours oc- curred in the Machining Department) .
Requirements
1. Compute the plantwide overhead rate assuming that Sanderson's expects to incur 20,000 total DL hours during the year .
2. Compute departmental overhead rates assuming that Sanderson's expects to incur 15,000 MH in the Machining Department and 17,000 DL hours in the Finishing De- partment during the year .
3. If Sanderson's continues to use the plantwide overhead rate, how much manufactur- ing overhead would be allocated to Job 450 and Job 455?
4. If Sanderson's uses departmental overhead rates, how much manufacturing overhead would be allocated to Job 450 and Job 455?
5. Based on your answers to Requi rements 3 and 4, does the plantwide overhead rate overcost or undercost either job? Explain . If Sanderson's sells its furniture at 125% of cost, will its choice of allocation systems affect product pricing? Explain .
E4-20A Compute activity rates and apply to jobs (Learning Objective 2) Fuller Company uses ABC to account for its chrome wheel manufacturing process . Com- pany managers have identified four manufacturing activities that incur manufacturing overhead costs : materials handling, machine setup, insertion of parts, and finishing . The budgeted activity costs for the upcoming year and their allocation bases are as follows :
Activity
Materials handling .......................... .
Machine setup ............................... .
Insertion of parts .............. ....... ........ .
Finishing .................................. ....... .
Total ............................................... .
Total Budgeted Manufacturing Overhead Cost Allocation Base
$ 12,000 Number of parts
3,400 Number of setups
48,000 Number of parts
80 000 Finishing direct labor hours
$143 400
Fuller Company expects to produce 1,000 chrome wheels during the year. The wheels are expected to use 3,000 parts, require 10 setups, and consume 2,000 hours of finishing time.
Job 420 used 200 parts, required 2 setups, and consumed 130 finishing hours .
Job 510 used 425 parts, required 4 setups, and consumed 350 finishing hours .
Requirements
1. Compute the cost allocation rate for each activity .
2. Compute the manufacturing overhead cost that should be assigned to Job 420 .
3. Compute the manufacturing overhead cost that should be assigned to Job 510 .
E4-21 A Apply activity cost allocation rates (Learning Objective 2) Holiday Industries manufactures a variety of custom products . The company has traditionally used a plantwide manufacturing overhead rate based on machine hours to allocate manu- facturing overhead to its products . The company estimates that it will incur $970,000 in total manufacturing overhead costs in the upcoming year and will use 10,000 machine hours .
Up to this point, hazardous waste disposal fees have been absorbed into the plant- wide manufacturing overhead rate and allocated to all products as part of the manu- facturing overhead process . Recently, the company has been experiencing significantly increased waste-disposal fees for hazardous waste generated by certain products, and as a result, profit margins on all products have been negatively impacted . Company man- agement wants to implement an activity-based costing system so that managers know the cost of each product, including its hazardous waste disposal costs .
Activity-Based Costing, Lean Operations, and the Costs of Quality 223
Expected usage and costs for manufacturing overhead activities for the upcoming year are as follows :
Estimated Estimated Activity for
Description of Cost Pool Cost Cost Driver This Year
Machine maintenance costs ....... . $400,000 Number of machine 10,000 hours
Engineering change orders ........ . $150,000 Number of change 3,000 orders
Hazardous waste disposal .......... . $ 420 000 Pounds of hazardous 1,500 materials generated
Total overhead cost .................... . $ 970 000
During the year, Job 356 is started and completed . Usage for this job follows :
Requirements
290 pounds of direct materials at $35 per pound
20 direct labor hours used at $20 per labor hour
60 machine hours used
9 change orders
60 pounds of hazardous waste generated
1. Calculate the cost of Job 356 using the traditional plantwide manufacturing overhead rate based on machine hours .
2. Calculate the cost of Job 356 using activity-based costing.
3. If you were a manager, which cost estimate would provide you more useful informa- tion? How might you use this information?
E4-22A Using ABC to bill clients at a service firm (Learning Objective 2) Kushner & Company is an architectural firm specializing in home remodeling for private clients and new office buildings for corporate clients .
Kushner charges customers at a billing rate equal to 130% of the client's total job cost . A client's total job cost is a combination of (1) professional time spent on the client ($63 per hour cost of employing each professional) and (2) operating overhead allocated to the client's job . Kushner allocates operating overhead to jobs based on professional hours spent on the job . Kushner estimates its five professionals will incur a total of 10,000 professional hours working on client jobs during the year .
All operating costs other than professional salaries (travel reimbursements, copy costs, secretarial salaries, office lease, and so forth) can be assigned to the three activities . Total activity costs, cost drivers, and total usage of those cost drivers are estimated as follows:
Activity
Total Activity
Cost Cost Driver
Total Usage by Corporate
Clients
Transportation to clients .............. $ 6,000 Round-trip mileage to clients ........... 4,500 miles
Blueprint copying ........................ . 32,000 Number of copies ............. ............. .. . 250 copies
Office support ............................. . 195 000 Secretarial time ................................. 2,500 secretarial
Total operating overhead ........ .... $ 233 000
Yimeng Li hired Kushner to design her kitchen remodeling . A total of 25 professional hours were incurred on this job . In addition, Li's remodeling job required one of the pro- fessionals to travel back and forth to her house for a total of 125 miles . The blueprints had to be copied four times because Li changed the plans several times . In addition, 15 hours of secretarial time were used lining up the subcontractors for the job .
hours
Total Usage by Private
Clients
10,500 miles
750 copies
2,500 secretarial hours
224 CHAPTER 4
Requirements
1. Calculate the current indirect cost allocation rate per professional hour .
2. Calculate the total amount that would be billed to Li given the current costing structure.
3. Calculate the activity cost allocation rates that could be used to allocate operating overhead costs to client jobs .
4. Calculate the amount that would be billed to Li using ABC costing .
5. Which type of billing system is more fair to clients? Explain .
E4-23A Compare traditional and ABC allocations at a pharmacy (Learning Objective 2)
Dover Pharmacy, part of a large chain of pharmacies, fills a variety of prescriptions for customers . The complexity of prescriptions filled by Dover varies widely; pharmacists can spend between five minutes and six hours on a prescription order . Traditionally, the phar- macy has allocated its overhead based on the number of prescriptions .
The pharmacy chain's controller is exploring whether activity-based costing (ABC) may better allocate the pharmacy overhead costs to pharmacy orders . The controller has gath- ered the following information :
Total Annual Cost Pools Estimated Cost Cost Driver
Total Annual Estimated Cost Driver Activity
Pharmacy occupancy costs (utilities, Technician hours .................... .. 85,000 rent, and other costs) ........................... $ 102,000
Packaging supplies (bottles, bags, Number of prescriptions ......... 24,000 and other packaging) ........................... $ 45,600
Professional training and insurance Pharmacist hours .................... . 20,000 costs .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .. .... .. .. .. .. .. .. . $ 180 000
Total pharmacy overhead ........................ $ 327 600
The clerk for Dover has gathered the following information regarding two recent pharmacy orders:
Customer Order Number
1247
1248
Requirements
Technician Hours
0 .5
0.5
Number of Prescriptions
4
2
Pharmacist Hours
1.0
2 .5
1. What is the traditional overhead rate based on the number of prescriptions?
2. How much pharmacy overhead would be allocated to customer order number 1247 if traditional overhead allocation based on the number of prescriptions is used?
3. How much pharmacy overhead would be allocated to customer order number 1248 if traditional overhead allocation based on the number of prescriptions is used?
4. What are the following cost pool allocation rates?
a. Pharmacy occupancy costs
b. Packaging supplies
c. Professional training and insurance costs
5. How much would be allocated to customer order number 1247 if activity-based costing (ABC) is used to allocate the pharmacy overhead costs?
6. How much would be allocated to customer order number 1248 if activity-based costing (ABC) is used to allocate the pharmacy overhead costs?
7. Which allocation method (traditional or activity-based costing) would produce a more accurate product cost? Explain your answer .
Activity-Based Costing, Lean Operations, and the Costs of Quality 225
E4-24A Compare traditional and ABC allocations on a job (Learning Objective 2) Radley Products has adopted an ABC costing system . The following manufacturing activi- ties, indirect manufacturing costs, and cost drivers have been identified:
Activity
Machine setup Machining
Polishing
Quality control
Facility-level costs
Total manufacturing overhead (MOH)
Total estimated MOH costs related to activity
$ 120,000 $1,050,000
$ 80,000
$ 280,000
$ 120 000
$1650000
Total estimated amount of allocation base activity
2,000 setups 6,000 machine hours
10,000 polishing cloths
4,000 tests run
50,000 DL hours
The Job Cost Record for Job #624 revealed that direct materials requisitioned for the job totaled $1,050 . The Job Cost Record also showed that direct labor for this job totaled 10 hours at a wage rate of $25 per hour .
Other data collected on the resources used by Job #624 included:
1 machine setup required
5 machine hours
2 polishing cloths
2 quality control tests run
Requirements
1. Calculate the activity cost allocation rate for each of the five pools listed in the table.
2. Calculate the total cost of Job #624 (use an ABC costing system).
3. Why would ABC provide a more accurate allocation of manufacturing overhead (MOH) than a plantwide rate?
4. Assume that Radley Products used a traditional costing system rather than an ABC sys- tem. Its plantwide MOH rate would have been determined using direct labor (DL) hours as the allocation base . How much cost distortion would have occurred on this job?
E4-25A Use ABC to allocate manufacturing overhead (Learning Objective 2) Several years after reengineering its production process, Dettling Corporation hired a new controller, Alana Metzgar . She developed an ABC system very similar to the one used by Dettling's chief rival. Part of the reason Metzgar developed the ABC system was because Dettling's profits had been declining, even though the company had shifted its product mix toward the product that had appeared most profitable under the old system . Before adopting the new ABC system, the company had used a plantwide overhead rate based on direct labor hours that was developed years ago .
For the upcoming year, Dettling's budgeted ABC manufacturing overhead allocation rates are as follows :
Activity
Materials handling ...................... .
Machine setup ................... ......... .
Insertion of parts ......................... .
Finishing ...................................... .
Allocation Base
Number of parts
Number of setups
Number of parts
Finishing direct labor hours
Activity Cost Allocation Rate
$ 4 .50 per part
$325 .00 per setup
$ 31.00 per part
$ 51 .00 per hour
The number of parts is now a feasible allocation base because Dettling recently installed a plantwide computer system . Dettling produces two wheel models: Standard and Deluxe. Budgeted data for the upcoming year are as follows:
Parts per wheel ............................................................... .
Setups per 1,000 wheels ................................................ .
Finishing direct labor hours per wheel ........................... .
Total direct labor hours per wheel .................................. .
Standard
4.0
20 .0
1.0
2.7
Deluxe
6.0
20 .0
3 .0
3.8
The company's managers expect to produce 1,000 units of each model during the year .
226 CHAPTER 4
Requirements
1. Compute the total budgeted manufacturing overhead cost for the upcoming year .
2. Compute the manufacturing overhead cost per wheel of each model using ABC.
3. Compute the company's traditional plantwide overhead rate. Use this rate to de- termine the manufacturing overhead cost per wheel under the traditional system .
E4-26A Continuation of E4-25A: Determine product profitability (Learning Objectives 2 & 3)
Refer to your answers in E4-25A. In addition to the manufacturing overhead costs, the fol- lowing data are budgeted for the company's Standard and Deluxe models for next year:
Sales price per wheel ...................................... .
Direct materials per wheel ............................ ..
Direct labor per wheel .................................. ..
Requirements
Standard
$460 .00 $ 33 .50 $ 45.70
Deluxe $630.00 $ 48 .00 $ 52.00
1. Compute the gross profit per wheel if managers rely on the ABC unit cost data com- puted in E4-25A.
2. Compute the gross profit per wheel if the managers rely on the plantwide allocation cost data .
3. Which product line is more profitable for the company?
4. Why might the controller have expected ABC to pass the cost-benefit test? Were there any warning signs that the company's old direct-labor-based allocation system was broken?
E4-27 A Differentiate between traditional and lean operations (Learning Objective 4) Categorize each of the following characteristics as being either more representative of a traditional organization or a lean organization .
1. Manufacturing plants tend to be organized with self-contained production cells.
2. Maintain greater quantities of raw materials, work in process, and finished goods inventories .
3. Setup times are longer .
4. High quality is stressed in every aspect of production.
5. Produce in smaller batches .
6. Emphasis is placed on shortening manufacturing cycle times .
7. Manufacturing plants tend to group like machinery together in different parts of the plant.
8. Setup times are shorter .
9. Produce in larger batches .
10. Strive to maintain low inventory levels.
11. Cycle time tends to be longer .
12. Quality tends to be "inspect-in" rather than "build-in ."
E4-28A Classify costs and make a quality-initiative decision (Learning Objective 5) Sinclair Corp. manufactures radiation-shielding glass panels . Suppose Sinclair is consider- ing spending the following amounts on a new TOM program :
Strength-testing one item from each batch of panels ......................... .
Training employees in TOM ................................................................. .
Training suppliers in TOM .................................................................... .
Identifying preferred suppliers that commit to on-time delivery of perfect quality materials ................................................................... .
Sinclair expects the new program to save costs through the following:
Avoid lost profits from lost sales due to disappointed customers ...... .
Avoid rework and spoilage ................................................................. .. Avoid inspection of raw materials ........................................................ .
Avoid warranty costs ..................... ................................. ...................... .
$63,000 $27,000 $39,000
$52,000
$93,000
$64,000 $52,000 $19,000
Activity-Based Costing, Lean Operations, and the Costs of Quality 227
Requirements
1. Classify each item as a prevention cost , an appraisal cost, an internal failure cost, or an external failure cost .
2 . Should Sinclair implement the new quality program? Give your reason .
E4-29A Prepare a Costs of Quality report (Learning Objective 5) Goodchill Industries manufactures freezers . Here is some information about its "LX17" line of freezers over the past year :
Numbe r of units manufactured and sold .............................................. .
Selling price per unit ............................................................................. .
Variable manufacturing and selling costs per unit ................................ .
Hours spent by engineers improving design ........................................ .
Testing and inspection hours per unit ................... .................... ............ .
Percentage of units reworked in the plant after inspection .................. .
Average variable rework costs pe r freezer ........................................... .
Percentage of units repaired under warranty at customers' homes ..... .
Average variable repair costs at customers ' homes per freezer ........... .
Estimated lost sales due to quality reputation ............................... ....... .
Design engineer's labor rate (includes benefits and payroll taxes) ....... .
Inspection costs per hour ............... .......... .......... ................. ............. ..... .
Requirements
5,000 units
$1,500
$800
1,000
0 .5 hours
10%
$400
8%
$450
300 units
$75 per hour
$40 per hour
1. Prepare a Cost of Quality (COO) report . In addition to calculating the total costs of each category, calculate the percentage of each COO category of the total COO .
2. Why would the variable repair cost at the customers' home generally be highe r than the "in factory" rework cost?
3. How can use of the COO report lead to improvements in the production process or in the quality of the product itself?
EXERCISES Group B E4-30B Compare traditional and departmental cost allocations
(Learning Objective 1)
Albertson 's Fine Furnishings manufactures upscale custom furniture . Albertson's currently uses a plantwide overhead rate, based on direct labor hours, to allocate its $1,100,000 of manu- facturing overhead to individual jobs . However, Debbie Howard, owner and CEO, is consider- ing refining the company's costing system by using departmental overhead rates . Currently, the Machining Department incurs $740,000 of manufacturing overhead, while the Finishing Department incurs $360,000 of manufacturing overhead . Howard has identified machine hours (MH) as the primary manufacturing overhead cost driver in the Machining Department and direct labor (DL) hours as the primary cost driver in the Finishing Department .
Albertson's plant completed Jobs 450 and 455 on May 15. Both jobs incurred a total of 5 DL hours throughout the entire production process . Job 450 incurred 2 MH in the Machining Department and 4 DL hours in the Finishing Department (the othe r DL hour occurred in the Machining Department) . Job 455 incurred 7 MH in the Machining Depart- ment and 3 DL hours in the Finishing Department (the other two DL hours occurred in the Machining Department).
Requirements
1. Compute the plantwide overhead rate, assuming Albertson's expects to incur 27,500 total DL hours during the year .
2. Compute departmental overhead rates, assuming Albertson's expects to incur 14,800 MH in the Machining Department and 18,000 DL hours in the Finishing Department during the year .
2 2 8 CHAPTER 4
3. If the company continues to use the plantwide overhead rate, how much manufactur- ing overhead would be allocated to Job 450 and Job 455?
4. If the company uses departmental overhead rates, how much manufacturing over- head would be allocated to Job 450 and Job 455?
5. Based on your answers to Requirements 3 and 4, does the plantwide overhead rate overcost or undercost either of the jobs? Explain . If the company sells its furniture at 125% of cost, will its choice of allocation systems affect product pricing? Explain .
E4-31 B Compute activity rates and apply to jobs (Leaming Objective 2) Farraway Company uses ABC to account for its chrome wheel manufacturing process . Company managers have identified four manufacturing activities that incur manufacturing overhead costs : materials handling, machine setup, insertion of parts, and finishing . The budgeted activity costs for the upcoming year and their allocation bases are as follows :
Total Budgeted Manufacturing
Activity Overhead Cost Allocation Base
Materials handling ............................ $ 13,200 Number of parts
Machine setup .................................. 5,200 Number of setups
Insertion of parts ............................... 49,500 Number of parts
Finishing ........................................... 86 100 Finishing direct labor hours
Total ................................................. $154 000
Farraway expects to produce 1,000 chrome wheels during the year . The wheels are expected to use 3,300 parts, require 20 setups, and consume 2,100 hours offinishing time .
Job 420 used 200 parts, required 2 setups, and consumed 150 finishing hours . Job 510 used 400 parts, required 4 setups, and consumed 320 finishing hours .
Requirements
1. Compute the cost allocation rate for each activity .
2. Compute the manufacturing overhead cost that should be assigned to Job 420 .
3. Compute the manufacturing overhead cost that should be assigned to Job 510 .
E4-32B Apply activity cost allocation rates (Leaming Objective 2)
SUSTAINABILITY Newman Industries manufactures a variety of custom products . The company has tra- ditionally used a plantwide manufacturing overhead rate based on machine hours to allocate manufacturing overhead to its products . The company estimates that it will incur $1,440,000 in total manufacturing overhead costs in the upcoming year and will use 12,000 machine hours .
Up to this point, hazardous waste disposal fees have been absorbed into the plant- wide manufacturing overhead rate and allocated to all products as part of the manu- facturing overhead process . Recently, the company has been experiencing significantly increased waste-disposal fees for hazardous waste gene rated by certain products, and, as a result, profit margins on all products have been negatively impacted . Company man- agement wants to implement an activity-based costing system so that managers know the cost of each product, including its hazardous waste-disposal costs .
Expected usage and costs for manufacturing overhead activities for the upcoming year are as follows :
Estimated Estimated Activity for
Description of Cost Pool Cost Cost Driver this Year
Machine maintenance costs .................. $ 840,000 Number of machine hours ...... 12,000
Engineering change orders ................... 20,000 Number of change orders ...... 1,000
Hazardous waste disposal .................... . 580 000 Pounds of hazardous materials generated .............. .. 2,000
Total overhead cost.. ................ ............ . $1 440 000
Activity-Based Costing, Lean Operations, and the Costs of Quality 229
During the year, Job 356 is started and completed . Usage data for this job are as follows:
Requirements
250 pounds of direct materials at $45 per pound
60 direct labor hours used at $25 per labor hour
90 machine hours used
6 change orders
30 pounds of hazardous waste generated
1. Calculate the cost of Job 356 using the traditional plantwide manufacturing overhead rate based on machine hours .
2. Calculate the cost of Job 356 using activity-based costing .
3. If you were a manager, which cost estimate would provide you more useful informa- tion? How might you use this information?
E4-33B Using ABC to bill clients at a service firm (Learning Objective 2) Warren & Company is an architectural firm specializing in home remodeling for private clients and new office buildings for corporate clients .
Warren charges customers at a billing rate equal to 126% of the client's total job cost . A client's total job cost is a combination of 1) professional time spent on the client ($63 per hour cost of employing each professional) and 2) operating overhead allocated to the client's job . Warren allocates operating overhead to jobs based on professional hours spent on the job . Warren estimates its five professionals will incur a total of 10,000 profes- sional hours working on client jobs during the year .
All operating costs other than professional salaries (travel reimbursements, copy costs, secretarial salaries, office lease, and so forth) can be assigned to the three activities . Total activity costs, cost drivers, and total usage of those cost drivers are estimated as follows :
Activity
Total Activity
Cost Cost Driver
Total Usage by Corporate
Clients
Transportation to clients ............. . $ 12,000
32,000
185 000
Round-trip mileage to clients ........... 4,500 miles
Blueprint copying ....................... . Number of copies ................. ............ 500 copies
Office support ............................ . Secretarial time ................................. 2,900 secretarial
Total operating overhead ........... . $229 000
Meredith Blaz hired Warren & Company to design her kitchen remodeling . A total of 20 professional hou rs were incurred on this job . In addition, Blaz's remodeling job required one of the professionals to travel back and forth to her house for a total of 140 miles . The blueprints had to be copied four times because Blaz changed the plans several times . In addition, 20 hours of secretarial time were used lining up the subcontractors for the job .
Requirements
1. Calculate the current operating overhead allocation rate per professional hour .
2. Calculate the total amount that would be billed to Meredith Blaz given the current costing structure .
3. Calculate the activity cost allocation rates that could be used to allocate operating overhead costs to client jobs .
4. Calculate the amount that would be billed to Meredith Blaz using ABC costing .
5. Which type of billing system is more fair to clients? Explain .
hours
Total Usage by Private
Clients
10,500 miles
500 copies
2,100 secretarial hours
230 CHAPTER 4
E4-34B Compare traditional and ABC cost allocations at a pharmacy (Learning Objective 2)
Gracen Pharmacy, part of a large chain of pharmacies, fills a variety of prescriptions for customers . The complexity of prescriptions filled by Gracen varies widely; pharmacists can spend between five minutes and six hours on a prescription order . Traditionally, the pharmacy has allocated its overhead based on the number of prescriptions.
The pharmacy chain's controller is exploring whether activity-based costing (ABC) may better allocate the pharmacy ove rhead costs to pharmacy orders . The controller has gath- e red the following information :
Total Annual Estimated Cost
Cost Pools Total Annual
Estimated Cost Cost Driver Driver Activity
Pharmacy occupancy costs (utilities, rent, and other costs) .................... .......... ... .
Packaging supplies (bottles, bags, and other packaging) ......... ....... .......... ....... .
Professional training and insurance costs ...... .
Total pharmacy overhead ........ ....... .......... ..... .
$36,000
39,100
125 000
$ 200 100
Technician hours ....... ....... ........ 90,000
Number of prescriptions ......... 23,000
Pharmacist hours ................. .... 25,000
The clerk for Gracen Pharmacy has gathered the following information regarding two recent pharmacy orders :
Customer Order Technician Number of Pharmacist Number Hours Prescriptions Hours
1102 0 .5 3 2 .0
1103 0 .5 1 2 .5
Requirements
1. What is the traditional overhead rate based on the number of prescriptions?
2. How much pharmacy overhead would be allocated to customer order number 1102 if traditional overhead allocation based on the number of prescriptions is used?
3. How much pharmacy overhead would be allocated to customer order number 1103 if traditional overhead allocation based on the number of prescriptions is used?
4. What are the following cost pool allocation rates?
a. Pharmacy occupancy costs
b. Packing supplies
c. Professional training and insurance costs
5. How much would be allocated to customer order number 1102 if activity-based costing (ABC) is used to allocate the pharmacy overhead costs?
6. How much would be allocated to customer order number 1103 if activity-based costing (ABC) is used to allocate the pharmacy overhead costs?
7. Which allocation method (traditional or activity-based costing) would produce a more accurate product cost? Explain your answer .
Activity-Based Costing, Lean Operations, and the Costs of Quality 231
E4-35B Compare traditional and ABC allocations on a job (Learning Objective 2) Cornwell Products has adopted an ABC costing system . The following manufacturing activities, indirect manufacturing costs, and cost drivers have been identified:
Activity Total estimated MOH
costs related to activity Total estimated amount of
allocation base activity
Machine setup ......................................... .
Machining ................................................ .
Polishing .................................................. . Quality control ......................................... .
Facility-level costs ................................... . Total manufacturing overhead (MOH) .... .
$ 180,000 $1,050,000
$ 100,000
$ 320,000
$ 150 000
$1 800 000
2,000 setups
12,000 machine hours
5,000 polishing cloths 4,000 tests run
50,000 DL hours
The Job Cost Record for Job #804 revealed that direct materials requisitioned for the job totaled $1,250 . The Job Cost Record also showed that direct labor for this job totaled 12 hours at a wage rate of $30 per hour .
Other data collected on the resources used by Job #804 included:
1 machine setup required
6 machine hours
4 polishing cloths
3 quality control tests run
Requirements
1. Calculate the activity cost allocation rate for each of the five pools listed in the table .
2. Calculate the total cost of Job #804 (use an ABC costing system).
3. Why would ABC provide a more accurate allocation of manufacturing overhead (MOH) than a plantwide rate?
5. Assume that Cornwell Products used a traditional costing system rather than an ABC sys- tem . Its plantwide MOH rate would have been determined using direct labor (DL) hours as the allocation base . How much cost distortion would have occurred on this job?
E4-36B Use ABC to allocate manufacturing overhead (Learning Objective 2) Several years after reengineering its production process, King Corporation hired a new controller, Christine Erickson . She developed an ABC system very similar to the one used by King's chief rival. Part of the reason Erickson developed the ABC system was because King's profits had been declining, even though the company had shifted its product mix toward the product that had appeared most profitable under the old system . Before adopting the new ABC system, the company had used a plantwide overhead rate, based on direct labor hours developed years ago .
For the upcoming year, King's budgeted ABC manufacturing overhead allocation rates are as follows :
Activity Allocation Base
Materials handling .......................... Number of parts
Machine setup ................................ Number of setups
Insertion of parts ............................ Number of parts
Activity Cost Allocation Rate
Finishing ......................................... Finishing direct labor hours
$ 4 .00 per part
$375.00 per setup
$ 28 .00 per part
$ 54 .00 per hour
The number of parts is now a feasible allocation base because King recently pur- chased bar-coding technology . King produces two wheel models : Standard and Deluxe . Budgeted data for the upcoming year are as follows:
Parts per wheel ................................................................. .
Setups per 1,000 wheels ................................................... . Finishing direct labor hours per wheel .............................. .
Total direct labor hours per wheel .................................... .
Standard
8 .0
20 .0 2 .0
2 .6
Deluxe
10 .0
20 .0 3 .5
3.4
23 2 CHAPTER 4
The company's managers expect to produce 1,000 units of each model during the year .
Requirements
1. Compute the total budgeted manufacturing overhead cost for the upcoming year .
2. Compute the manufacturing overhead cost per wheel of each model using ABC.
3. Compute the company's traditional plantwide overhead rate . Use this rate to deter- mine the manufacturing overhead cost per wheel under the traditional system .
E4-37B Continuation of E4-36B Determine product profitability (Learning Objectives 2 & 3)
Refer to your answers in E4-36B. In addition to the manufacturing overhead costs, the fol- lowing data are budgeted for the company's Standard and Deluxe models for next year :
Sales price per wheel .............. .......................................... .
Direct materials per wheel ...... .......................................... .
Direct labor per wheel ...................................................... .
Requirements
Standard
$575 .00
$ 33 .00
$ 45 .90
Deluxe
$735 .00
$ 46 .75
$ 54 .00
1. Compute the gross profit per wheel if managers rely on the ABC unit cost data .
2. Compute the gross profit per unit if the managers rely on the plantwide allocation cost data .
3. Which product line is more profitable for the company?
4. Why might the controller have expected ABC to pass the cost-benefit test? Were there any warning signs that the company's old direct-labor-based allocation system was broken?
E4-38B Differentiate between traditional and lean production (Learning Objective 4)
Categorize each of the following characteristics as being either more representative of a traditional organization or a lean organization .
1. High quality is stressed in every aspect of production .
2. Manufacturing plants tend to group like machinery together in different parts of the plant .
3. Setup times are longer .
4. Strive to maintain low inventory levels .
5. Setup times are shorter .
6. Produce in smaller batches .
7. Manufacturing plants tend to be organized with self-contained production cells. 8. Quality tends to be "inspect-in" rather than "build-in ."
9. Maintain greater quantities of raw materials, work in process, and finished goods inventories .
10. Emphasis is placed on shortening manufacturing cycle times.
11. Produce in larger batches .
12. Cycle time tends to be longer.
E4-39B Classify costs and make a quality-initiative decision (Learning Objective 5) Bradshaw Corp . manufactures radiation-shielding glass panels. Suppose the company is considering spending the following amounts on a new TOM program:
Strength-testing one item from each batch of panels .............................. .
Training employees in TOM ............................................................ .......... .
Training suppliers in TOM ......................................................................... .
Identifying preferred suppliers that commit to on-time delivery of perfect quality materials ................................................................... .
$62,000
$21,000
$31,000
$55,000
Activity-Based Costing, Lean Operations, and the Costs of Quality 233
The company expects the new program would save costs through the following :
Avoid lost profits from lost sales due to disappointed customers ........... .
Avoid rework and spoilage ....................................................................... .
Avoid inspection of raw materials ............................................................ .
Avoid warranty costs ................................................................................ .
Requirements
$89,000
$65,000
$50,000
$25,000
1. Classify each item as a prevention cost, an appraisal cost, an internal failure cost, or an external failure cost.
2. Should the company implement the new quality program? Give your reason .
E4-40B Prepare a Costs of Quality report (Learning Objective 5) Frostline Industries manufactures freezers . Here is some information about its "LX17" line of freezers over the past year :
Number of units manufactured and sold ................................................ .
Selling price per unit ............................................................................... .
Variable manufacturing and selling costs per unit ....... .......... .......... ....... .
Hours spent by engineers improving design ........... ................. ............. . .
Testing and inspection hours per unit ...... ............. ....... .......... .......... ....... .
Percentage of units reworked in the plant after inspection ................... .
Average variable rework costs per freezer .... .......... ....... .......... ............. . .
Percentage of units repaired under warranty at customers' homes ....... .
Average variable repair costs at customers' homes per freezer. ............ .
Estimated lost sales due to quality reputation ........................................ .
Design engineer's labor rate (includes benefits and payroll taxes) ........ .
Inspection costs per hour ........................................................................ .
Requirements
6,000 units
$1,800
$700
1,000
1.0 hours
10%
$600
8%
$650
400 units
$85 per hour
$45 per hour
1. Prepare a Cost of Quality (COO) report . In addition to calculating the total costs of each category, calculate the percentage of each COO category of the total COO .
2. Why would the variable repair cost at the customers' homes generally be higher than the "in factory" rework cost?
3. How can use of the COO report lead to improvements in the production process or in the quality of the product itself?
PROBLEMS Group A P4-41A Implementation and analysis of departmental rates (Learning Objective 1)
Hughes Products manufactures its products in two separate departments : Machining and Assembly . Total manufacturing overhead costs for the year are budgeted at $1,056,000 . Of this amount, the Machining Department incurs $600,000 (primarily for machine opera- tion and depreciation}, while the Assembly Department incurs $456,000. The company estimates that it will incur 4,000 machine hours (all in the Machining Department) and 9,600 direct labor hours (1,600 in the Machining Department and 8,000 in the Assembly Department) during the year .
Hughes Products currently uses a plantwide overhead rate based on direct labor hours to allocate overhead . However, the company is considering refining its overhead al- location system by using departmental overhead rates . The Machining Department would allocate its overhead using machine hours (MH}, but the Assembly Department would al- locate its overhead using direct labor (DL) hours .
234 CHAPTER 4
Activity
The following chart shows the machine hours (MH) and direct labor (DL) hours in- curred by Jobs 500 and 501 in each production department:
Job 500 ................ .......... ................. .......... .......... .
Job 501 ............................................................... .
Machining Department
10 MH
2 DL hours
20MH
2 DL hours
Assembly Department
15 DL hours
15 DL hours
Both Jobs 500 and 501 used $1,000 of direct materials . Wages and benefits total $30 per direct labor hour. Hughes Products prices its products at 120% of total manufacturing costs .
Requirements
1. Compute the company's current plantwide overhead rate .
2. Compute refined departmental overhead rates .
3. Which job (Job 500 or Job 501) uses more of the company's resources? Explain.
4. Compute the total amount of overhead allocated to each job if the company uses its current plantwide overhead rate .
5. Compute the total amount of overhead allocated to each job if the company uses de- partmental overhead rates .
6. Do both allocation systems accurately reflect the resources that each job used? Explain.
7. Compute the total manufacturing cost and sales price of each job using the compa- ny's current plantwide overhead rate .
8. Based on the current (plantwide) allocation system, how much profit did the company think it earned on each job? Based on the departmental overhead rates and the sales price determined in Requirement 7, how much profit did it really earn on each job?
9. Compare and comment on the results you obtained in Requirements 7 and 8.
P4-42A Use ABC to compute full product costs (Learning Objective 2) Arnett Corp . manufactures computer desks in its White Bear Lake, Minnesota, plant . The company uses activity-based costing to allocate all manufacturing conversion costs (direct labor and manufacturing overhead) . Its activities and related data follow :
Budgeted Cost of Activity Allocation Base
Cost Allocation Rate
Materials handling ...... .......... ...... . $ 330,000 $2,500,000
$ 170,000
Number of parts $ 0 .80
$12.00
$ 4 .90
Assembling ................................. . Direct labor hours
Number of painted desks Painting ....................................... .
Product
Arnett produced two styles of desks in March : the Standard desk and the Unpainted desk. Data for each follow:
Total Units
Produced Total Direct
Materials Costs Total Number
of Parts
Total Assembling Direct
Labor Hours
Standard desk ............................. . 7,500
1,500
$178,950 118,500 6,000
Unpainted desk ........................... . $ 6,300 28,500 1,200
Requirements
1. Compute the per-unit manufacturing product cost of Standard desks and Unpainted desks .
2. Premanufacturing activities, such as product design, were assigned to the Standard desks at $6 each and to the Unpainted desks at $2 each . Similar analyses were con- ducted of post-manufacturing activities, such as distribution, marketing, and customer service . The post-manufacturing costs were $22 per Standard and $19 per Unpainted desk . Compute the full product costs per desk .
3. Which product costs are reported in the external financial statements? Which costs are used for management decision making? Explain the difference .
4. What price should Arnett's managers set for Standard desks to earn a $42 profit per desk?
Activity-Based Costing, Lean Operations, and the Costs of Quality 235
P4-43A Comprehensive ABC implementation (Learning Objectives 2 & 3) Durbin Pharmaceuticals manufactures an over-the-counter allergy medication called Breathe . Durbin is trying to win market share from Sudafed and Tylenol. The company has developed several different Breathe products tailored to specific markets . For example, the company sells large commercial containers of 1,000 capsules to health-care facilities and travel packs of 20 capsules to shops in airports, train stations, and hotels .
Durbin's controller, Katarina Hoffman, has just returned from a conference on ABC. She asks Bradley Williams, supervisor of the Breathe product line, to help her develop an ABC system . Hoffman and Williams identify the following activities, related costs, and cost allocation bases :
Estimated Indirect Activity Costs Allocation Base
Materials handling ... ................................... . $160,000 Kilos
Packaging ................................................... . 390,000 Machine hours
Quality assurance ....................................... . 112 000 Samples
Total indirect costs ...................................... . $662 000
The commercial-container Breathe product line had a total weight of 8,700 kilos, used 900 machine hours, and required 270 samples . The travel-pack line had a total weight of 4,450 kilos, used 300 machine hours, and requi red 370 samples . Durbin produced 3,000 commercial containers of Breathe and 20,000 travel packs .
Requirements
1. Compute the cost allocation rate for each activity .
2. Use the activity-based cost allocation rates to compute the indirect cost of each unit of the commercial containers and the travel packs . (Hint: Compute the total activity costs allocated to each product line and then compute the cost per unit .)
3. The company's original single-allocation-based cost system allocated indirect costs to products at $350 per machine hour . Compute the total indirect costs allocated to the commercial containers and to the travel packs unde r the original system . Then com- pute the indirect cost per unit for each product .
4. Compare the activity-based costs per unit to the costs from the original system . How have the unit costs changed? Explain why the costs changed as they did .
P4-44A Using ABC in conjunction with quality decisions (Learning Objectives 2 & 5) Giant Construction Toys Corp . is using a costs-of-quality approach to evaluate design enginee ring efforts for a new toy robot . The company's senior manage rs expect the engi- neering work to reduce appraisal, internal failure, and external failure activities . The pre- dicted reductions in activities over the two-year life of the toy robot follow . Also shown are the cost allocation rates for the activities .
Predicted Reduction in
Activity Activity Units
Inspection of incoming materials .............................................................. . 390
Inspection of finished goods ....... ............. .......... ....... .......... .......... ............ . 390
Number of defective units discovered in-house ....................................... . 3,500
Number of defective units discovered by customers ............................... . 875
Lost sales to dissatisfied customers .............. .......... ....... .......... .......... ....... . 310
Requirements
1. Calculate the predicted quality cost savings from the design engineering work .
2. The company spent $70,000 on design engineering for the new toy robot . What is the net benefit of this "preventive" quality activity?
3 . What major difficulty would management have had in implementing this costs-of-quality approach? What alternative approach could it use to measure quality improvement?
Estimated Quantity of Allocation Base
20,000 kilos
2,000 hours
1,600 samples
Activity Cost Allocation Rate
per Unit
$19
$33
$ 17
$43
$61
236 CHAPTER 4
P4-45A Comprehensive ABC (Learning Objectives 2 & 3)
Activity
Workflow Systems specializes in servers for work-group, e-commerce, and enterprise resource planning (ERP) applications . The company's original job cost system has two direct cost categories : direct materials and direct labor . Overhead is allocated to jobs at the single rate of $27 per direct labor hour .
A task force headed by Workflow's CFO recently designed an ABC system with four activities . The ABC system retains the current system's two direct cost categories . Thus, it budgets only overhead costs for each activity . Pertinent data follow :
Allocation Base Cost
Allocation Rate
Materials handling ............................................. Number of parts $ 1.10
Machine setup ................................................... Number of setups
Assembling ........................................................ Assembling hours
Shipping ............................................................ Number of shipments
$ 470 .00
$ 120 .00
$1,280 .00
Workflow Systems has been awarded two new contracts that will be produced as Job A and Job B. Budget data relating to the contracts follow :
Number of parts ............................................................... .
Number of setups ............................................................. .
Number of assembling hours ............................................ .
Number of shipments ....................................................... .
Total direct labor hours ..................................................... .
Number of output units .......... .......... ....... .......... .......... ..... .
Direct materials cost ......................................................... .
Direct labor cost ................................................................ .
Requirements
Job A
17,000
6
1,700
1
9,900
100
$195,700
$155,000
Job B
4,000
2
400
1
880
20
$100,640
$25,000
1. Compute the product cost per unit for each job using the original costing system (with two direct cost categories and a single overhead allocation rate).
2. Suppose Workflow Systems adopts the ABC system . Compute the product cost per unit for each job using ABC.
3. Which costing system more accurately assigns to jobs the costs of the resources con- sumed to produce them? Explain.
4. A dependable company has offered to produce both jobs for Workflow for $6,000 per output unit . Workflow may outsource (buy from the outside company) Job A only, Job B only, or both jobs . Which course of action will Workflow managers take if they base their decision on (a) the original system? (b) ABC system costs? Which course of ac- tion will yield more income? Explain .
PROBLEMS Group B P4-46B Implementation and analysis of departmental rates (Learning Objective 1)
Powell Products manufactures its products in two separate departments: Machining and Assembly. Total manufacturing overhead costs for the year are budgeted at $1,050,000 . Of this amount, the Machining Department incurs $650,000 (primarily for machine operation and depreciation) while the Assembly Department incurs $400,000 . The company estimates it will incur 5,000 machine hours (all in the Machining Department) and 10,000 direct labor hours (2,000 in the Machining Department and 8,000 in the Assembly Department) during the year.
Activity-Based Costing, Lean Operations, and the Costs of Quality 237
Powell currently uses a plantwide overhead rate based on direct labor hours to al- locate overhead. However, the company is considering refining its overhead allocation system by using departmental overhead rates . The Machining Department would allocate its overhead using machine hours (MH}, but the Assembly Department would allocate its overhead using direct labor (DL) hours .
The following chart shows the machine hours (MH) and direct labor (DL) hours in- curred by Jobs 500 and 501 in each production department .
Job 500 ............................................................... .
Job 501 ............................................................... .
Machining Department
4 MH
2 DL hours
8 MH
2 DL hours
Assembly Department
10 DL hours
10 DL hours
Both Jobs 500 and 501 used $1,000 of direct materials . Wages and benefits total $20 per direct labor hour . Powell prices its products at 110% of total manufacturing costs.
Requirements
1. Compute the company's current plantwide overhead rate .
2. Compute refined departmental overhead rates .
3. Which job (Job 500 or Job 501) uses more of the company's resources? Explain .
4. Compute the total amount of overhead allocated to each job if the company uses its current plantwide overhead rate.
5. Compute the total amount of overhead allocated to each job if the company uses de- partmental overhead rates.
6. Do both allocation systems accurately reflect the resources that each job used? Explain.
7. Compute the total manufacturing cost and sales price of each job using the company's current plantwide overhead rate.
8. Based on the current (plantwide) allocation system, how much profit did the company think it earned on each job? Based on the departmental overhead rates and the sales price determined in Requirement 7, how much profit did it really earn on each job?
9. Compare and comment on the results you obtained in Requirements 7 and 8 .
P4-47B Use ABC to compute full product costs (Learning Objective 2) Kimbro Furniture manufactures computer desks in its Austin, Texas, plant . The company uses activity-based costing to allocate all manufacturing conversion costs (direct labor and manufacturing overhead) . Its activities and related data follow :
Budgeted Cost Activity of Activity Allocation Base
Materials handling. .......... .......... $ 310,000 Number of parts
Assembling ................................ $2,400,000 Direct labor hours
Cost Allocation
Rate
Painting ..................................... $ 190,000 Number of painted desks
$ 0 .90
$17 .00
$ 5.00
The company produced two styles of desks in March: the Standard desk and the Un- painted desk . Data for each follow :
Total Direct Total Total Assembling Total Units Materials Number of Direct Labor
Product Produced Costs Parts Hours
Standard desk .................... 7,500 $165,450 119,500 6,000
Unpainted desk ........ .......... 1,500 $ 21,350 29,500 800
23 8 CHAPTER 4
Requirements
1. Compute the per-unit manufacturing product cost of Standard desks and Unpainted desks .
2. Premanufacturing activities, such as product design, were assigned to the Standard desks at $4 each and to the Unpainted desks at $2 each . Similar analyses were con- ducted of post-manufacturing activities such as distribution, marketing, and customer service . The post-manufacturing costs were $21 per Standard and $19 per Unpainted desk . Compute the full product costs per desk .
3. Which product costs are reported in the external financial statements? Which costs are used for management decision making? Explain the difference .
4. What price should management set for Standard desks to earn a $39 profit per desk?
P4-48B Comprehensive ABC implementation (Learning Objectives 2 & 3) Percival Pharmaceuticals manufactures an over-the-counter allergy medication called Breathe . Percival is trying to win market share from Sudafed and Tylenol. The company has developed several different Breathe products tailored to specific markets . For example, the company sells large commercial containers of 1,000 capsules to health- care facilities and travel packs of 20 capsules to shops in airports, train stations, and hotels.
Percival's controller, Donna Swanson, has just returned from a conference on ABC. She asks Carol Yost, supervisor of the Breathe product line, to help her develop an ABC system . Swanson and Yost identify the following activities, related costs, and cost alloca- tion bases :
Activity
Materials handling ...................... .
Packaging ............ .......... .......... ... .
Quality assurance ........................ .
Total indirect costs ...................... .
Estimated Indirect
Activity Costs
$180,000
460,000
116 000
$756 000
Allocation Estimated Quantity Base of Allocation Base
Kilos 18,000 kilos
Machine hours 2,600 hours
Samples 1,500 samples
The commercial-container Breathe product line had a total weight of 8,500 kilos, used 1,200 machine hours, and 240 required samples . The travel-pack line had a total weight of 6,000 kilos, used 400 machine hours, and required 340 samples . The company pro- duced 2,500 commercial containers of Breathe and 80,000 travel packs.
Requirements
1. Compute the cost allocation rate for each activity .
2. Use the activity-based cost allocation rates to compute the indirect cost of each unit of the commercial containers and the travel packs . (Hint : Compute the total activity costs allocated to each product line and then compute the cost per unit.)
3. The company's original single-allocation-based cost system allocated indirect costs to products at $350 per machine hour . Compute the total indirect costs allocated to the commercial containers and to the travel packs under the original system . Then, com- pute the indirect cost per unit for each product .
4. Compare the activity-based costs per unit to the costs from the simpler original system . How have the unit costs changed? Explain why the costs changed as they did.
P4-49B Using ABC in conjunction with quality decisions (Learning Objectives 2 & 5)
Big Yellow Construction Toys Corporation is using a costs-of-quality approach to evaluate design engineering efforts for a new toy robot. The company's senior managers expect the engineering work to reduce appraisal, internal failure, and external failure activities . The predicted reductions in activities over the two-year life of the toy robot follow. Also shown are the cost allocation rates for the activities .
Activity-Based Costing, Lean Operations, and the Costs of Quality 239
Predicted Activity Cost Reduction in Allocation Rate
Activity Activity Units per Unit
Inspection of incoming materials ........... .......... .......... .......... ....... . 305
Inspection of finished goods .......... .......... .......... .................... .... . 305
Number of defective units discovered in-house ......................... . 3,100
Number of defective units discovered by customers ....... .......... . 825
Lost sales to dissatisfied customers .... .......... .......... ....... .......... ... . 280
Requirements
1. Calculate the predicted quality cost savings from the design engineering work.
2. The company spent $65,000 on design engineering for the new toy robot . What is the net benefit of this "preventive" quality activity?
3. What major difficulty would management have had in implementing this costs-of-quality approach? What alternative approach could it use to measure quality improvement?
P4-50B Comprehensive ABC (Learning Objectives 2 & 3) FirstServer Systems specializes in servers for work-group, e-commerce, and enterprise resource planning (ERP) applications . The company's original job cost system has two direct cost categories : direct materials and direct labor. Overhead is allocated to jobs at the single rate of $20 per direct labor hour .
A task force headed by FirstServer's CFO recently designed an ABC system with four activities . The ABC system retains the current system's two direct cost categories. Thus, it budgets only overhead costs for each activity . Pertinent data follow :
Activity Allocation Base
Materials handling ...................................... Number of parts
Machine setup ............................................ Number of setups
Assembling ................................................. Assembling hours
Shipping .................. ................................... Number of shipments
Cost Allocation Rate
$ 1.10
$ 500 .00
$ 80 .00
$1,700 .00
FirstServer Systems has been awarded two new contracts that will be produced as Job A and Job B. Budget data relating to the contracts follow :
Number of parts ...... .......... ............. .......... .......... ....... ... .
Number of setups ........................................................ .
Number of assembling hours ....................................... .
Number of shipments ............. .......... .......... .......... ....... .
Total direct labor hours ................................................ .
Number of output units ............................................... .
Direct materials cost ..................................................... .
Direct labor cost .................... .......... .......... ............. ...... .
Job A
10,000
20
1,000
9,200
100
$246,000
$180,000
Job B
2,000
8
200
500
10
$46,900
$18,000
$22
$34
$11
$41
$58
240 CHAPTER 4
Requirements
1. Compute the product cost per unit for each job using the original costing system (with two direct cost categories and a single overhead allocation rate).
2. Suppose FirstServer Systems adopts the ABC system. Compute the product cost per unit for each job using ABC.
3. Which costing system more accurately assigns to jobs the costs of the resources con- sumed to produce them? Explain .
4. A dependable company has offered to produce both jobs for FirstServer for $5,600 per output unit . FirstServer may outsource (buy from the outside company) Job A only, Job B only, or both jobs . Which course of action will FirstServer managers take if they base their decision on (a) the original system? (b) ABC system costs? Which course of action will yield more income? Explain .
Serial Case C4-51 Calculate and interpret activity cost pool rates (Learning Objective 2) This case is a continuation of the Caesars Entertainment Corporation serial case that began in Chapter 1. Refer to the introductory story in Chapter 1 (see page 43) for additional back- ground . (The components of the Caesars serial case can be completed in any order .) Caesars Entertainment Corporation (CEC) has several properties in Las Vegas, Nevada, which it owns or manages . The following list of selected property-related data is taken from CEC's 2014 Form 10-K, Item 2, pages 31-32 .
Caesars Entertainment Corporation
Selected property data adapted from Form 10K, Item 2, pages 31-32
As of December 31, 2014
Hotel Casino space- Slot Table rooms &
Property square feet machines games suites
Flamingo Las Vegas 72,300 1,110 120 3,460
Harrah's Las Vegas 90,600 1,280 90 2,720
Paris Las Vegas 95,300 1,020 100 2,920
Rio All-Suites Hotel & Casino 117,300 1,070 90 2,520
Baily's Las Vegas 66,200 1,000 70 2,810
The Cromwell 28,100 450 60 188
Planet Hollywood 64,500 1,100 90 2,500
The LINO Hotel & Casino 62,200 750 70 2,250
Caesars Palace Las Vegas 123,700 1,300 170 3,960
Totals 720,200 9,080 860 23,328
Calculate a cost activity pool rate for each of the following pools . Use an activity measure for the denominator from the above table . Justify your choice of the cost driver for each of the cost pools . Please note that there may not be just one correct answer for one or more of these cost pools .
Item Cost pool Total
a . Slot machine maintenance costs $ 1,952,200
b . Casino utilities expenses $43,212,000
C . Property taxes $ 6,200,000
d . Housekeeper wages and benefits $12,947,040
e . Casino dealer wages and benefits $15,050,000
Activity-Based Costing, Lean Operations, and the Costs of Quality 241
CRITICAL THINKING Discussion & Analysis A4-52 Discussion Questions
1. Explain why departmental overhead rates might be used instead of a single plantwide overhead rate .
2. Using activity-based costing, why are indirect costs allocated while direct costs are not allocated?
3. How can using a single p redetermined manufacturing overhead rate based on a unit-level cost driver cause a high-volume product to be overcosted?
4. Assume a company uses a plantwide predetermined manufacturing overhead rate that is calculated using direct labor hours as the cost driver . The use of this plantwide predeter- mined manufacturing overhead rate has resulted in cost distortion . The company's high- volume products are overcosted, and its low-volume products are undercosted . What effects of this cost distortion will the company most likely be experiencing? Why might the cost distortion be harmful to the company's competitive position in the market?
5. A hospital can use activity-based costing (ABC) for costing its services . In a hospital, what activities might be considered to be value-added activities? What activities at that hospi- tal might be considered to be non-value-added?
6. A company makes shatterproof, waterproof cases for the $-series of Samsung smart- phones . The company makes only one model and has been very successful in marketing its cases; no other company in the market has a similar product . The only customization available to the customer is the color of the case . There is no manufacturing cost differ- ence among the different colors of the cases . Since this company has a high-volume prod- uct, its controller thinks that the company should adopt activity-based costing . Why might activity-based costing not be as beneficial for this company as for other companies?
7. Compare a traditional production system with a lean production system . Discuss the simi- larities and the differences.
8. Think of a product with which you are familiar. Explain how activity-based costing could help the company that makes this product in its efforts to be "green ."
9. It has been said that external failure costs can be catastrophic and much higher than the other categories. What are some examples of external failure costs? Why is it often dif- ficult to arrive at the cost of external failures?
10. What are the four categories of quality-related costs? Name a cost in each of the four cat- egories for each of the following types of organizations :
a. Restaurant
b. Hospital
C. Law firm
d. Bank
e. Tire manufacturer
f. University
11. What are the similarities between sustainability and lean thinking? What are the differ- ences between sustainability and lean thinking?
12. Why might a company want to take lean thinking a step further by including operations and methods associated with sustainability?
242 CHAPTER 4
Application & Analysis Mini Cases
A4-53 ABC in Real Companies Choose a company in any of the following categories: airline, florist, bookstore, bank, grocery store, restaurant, college, retail clothing shop, movie theater, or lawn service . In this activity, you will be making reasonable estimates of the types of costs and activities associated with this company; companies do not typically publish internal cost or process information . Be reason- able in your cost estimates and include your assumptions used in selecting costs .
Basic Discussion Questions
1. Describe the company selected, including its products or services.
2. List eight key activities performed at this company . Choose at least one activity in the areas of production, sales, human resources, and accounting.
3. For each of the key activities, list a potential cost driver for that activity and describe why this cost driver would be appropriate for the associated activity .
A4-54 Value-Added versus Non-Value-Added at a Restaurant Go to a fast-food restaurant (or think of the last time you were at a fast-food restaurant). Observe the steps involved in providing a meal to a customer . You will be watching for value- added steps and non-value-added steps . Answer the following questions .
Basic Discussion Questions
1. Describe the steps involved with delivering the meal to the customer that you can observe .
2. Describe the "behind-the-scenes" processes that are likely in the restaurant, such as cleaning, stocking, and cooking activities .
3. With your answers for Questions 1 and 2, list all of the possible activities, materials, and information that you think might be included on a value stream map for the restaurant. Include all of the steps you can think of (not necessarily only those you can observe) .
4. Make a list of the eight wastes as denoted by the acronym DOWNTIME (Defects, Over- production, Waiting, Not utilizing people to their full potential, Transportation, Inven- tory, Movement, and Excess processing). Next to each waste category, list at least one possible non-value-added activity that might or might not be in the processes in that restaurant .
5. Go back to the list of items for the potential value stream map . Circle potential areas for improvement and explain which wastes might be involved in those areas .
A4-55 Ethics involved with ABC and hazardous waste costs (Learning Objectives 2 & 3)
Sparkle Unlimited is a costume jewelry manufacturer located in the United States that uses electroplating . Electroplating is a process that involves applying a decorative metal coating to a base metal. The electroplating solution, or the water that is used in this pro- cess, becomes dirty over time and needs to be replaced . This used solution for electro- plating is referred to as "spent" solution .
The spent solution contains dissolved metals such as gold, silver, platinum, copper, and other metals . Cyanide can also be present in the spent solution . Because of this con- tent, spent solution is considered to be hazardous waste. This waste is more expensive to dispose of than regular waste .
Currently, Sparkle is using a traditional, volume-based costing system for its jewelry . Total manufacturing overhead for the period is allocated to the jewelry based on machine hours used .
Recently hired, Jacob is the controller for Sparkle. He previously worked at a manufac- turer that produced custom furniture . At this prior job, he implemented an activity-based costing system that helped the company to determine the profitability of different product lines. He has been learning about Sparkle's operations and thinks activity-based costing might be a good tool for Sparkle's management to use to help to manage its operations .
Activity-Based Costing, Lean Operations, and the Costs of Quality 243
Jacob's good friend, Michelle, is the division manager for the Silver line of jewelry at Sparkle . She runs an efficient production line and has earned bonuses for each of the past sev- eral years based on her division's productivity and profitability. Division managers are evaluated based on profits generated by their divisions as calculated by the internal reporting system .
If activity-based costing is used to allocate costs and hazardous waste costs are al- located to the products that generate spent solutions, the calculated internal profit from the Silver product line will decrease significantly . This decrease in profitability is because the cost of handling the spent solution is quite high, and this cost would be directly as- signed to the Silver line if activity-based costing we re to be used.
Michelle takes Jacob out to lunch at an expensive restaurant and steers the conversa- tion toward the upcoming activity-based costing implementation . She is concerned that her division's profits will decrease due to the spent-solution costs charged to her division . Michelle asks Jacob if he can reduce the amount of hazardous waste costs allocated to her line .
Jacob values the working relationship he has with Michelle . She is one of the people who has input on his evaluation when it comes time for raises and promotions . He wants to keep her happy .
As a result, Jacob does not set up any cost pool for hazardous waste-disposal costs . Since the hazardous waste cost has always been part of the manufacturing process, he will continue to bury it in the other cost pools . His reasoning is that the activity-based costing system with hazardous waste-removal cost buried is still better than the tra- ditional cost system; other costs are properly allocated and the costs are much more accurate than unde r the old system . He feels that no one is getting hurt . Since the activ- ity-based costing cannot be used for external reporting, Jacob feels that what he is doing is not illegal.
Requirements Using the IMA Statement of Ethical Professional Practice (Exhibit 1-7) as an ethical framework, answer the following questions :
1. What is(are) the ethical issue(s) in this situation?
2 . Activity-based costing cannot be used for external financial reporting . Does this fact influ- ence your analysis of whether Jacob has violated any ethical principles? Why or why not?
3 . Do you agree that no one is hurt by the burying of the hazardous waste costs into general cost pools? Explain .
4 . What are Jacob 's responsibilities as a management accountant? What should he do now?
A4-56 Lean production costs and sustainability (Learning Objectives 4 & 5) Cal-Maine Foods, Inc., is the largest producer of shell eggs in the United States . In 2012, it sold approximately 884 .3 million dozen shell eggs, which was approximately 19% of shell eggs sold domestically .9 Walmart and Sam 's Club (owned by the same parent) com- bined account for almost one-third of Cal-Maine's net sales dollars in 2012 .10
Per U.S. Department of Agriculture (USDA) regulations, every egg carton sold in the United States must be marked with information about the eggs inside the carton, includ- ing the eggs' grade, size, traceability code, and freshness date . The traceability code provides information about the egg farm, the region, and the specific building from which those eggs originate . This traceability information is necessary in case of health-related safety recalls (for example, salmonella outbreaks) .
If one egg in a carton is broken or damaged, the entire carton must be disca rded due to USDA regulations . The reason that the entire carton has to be thrown away rather than replacing just one egg with an unbroken one is that the eggs in the carton all must be from the same exact batch with identical traceability codes and freshness dates . The consumer would have no guarantee that the replacement egg matches the other eggs in the carton .
It is estimated that as many as one in every ten dozen eggs is broken and the carton thrown away .11 This breakage ratio (10%) means that ofthe 884 .3 million dozen eggs sold by Cal-Maine Foods in 2012, over 88.4 million dozen eggs, or over a billion individual eggs, were discarded .
9 Cal-Maine Foods, Inc., 2012 Annual Report, www.calmain efoods.com/investor_relation s/financial_report s.htm 10 Ib id. 11 "Th e Secret Lives of Bees," YouTube video pro duced by Walman , htt ps://www.youtub e.com/watch?v=fat8ThBjo fM
REAL LIFE
SUSTAINABILITY
244 CHAPTER 4
A Cal-Maine egg farm in Bushnell, Florida, in partnership with Wal mart, two other suppliers, and the USDA, has developed a solution to significantly reduce the waste caused by egg breakage . Organic laser ink is used to mark each egg individually with its grade, size, traceability code, and freshness date . Now instead of throwing away the entire carton of eggs when a broken egg is discovered, the broken egg can be replaced with another egg that has the same grade, size, traceability code, and freshness date .
If this program is successful, Wal mart alone will save over half a billion eggs from be- ing thrown away each year (the broken or damaged eggs will still be discarded) . Other egg sellers will have similar savings .
Requirements
1. Think about the value chain for a carton of eggs that is sold in the grocery store . (Start from the chicken and continue to the point of sale in the grocery store .) List as many steps in the value chain as you can imagine . At what points in the value chain does waste most likely occur?
2 . In this chapter, the eight wastes of traditional operations were discussed . Which types of waste are in the value chain that you identified in Question 1?
3 . Answer the following questions from the standpoint of Cal-Maine Foods, Inc., and its egg farms :
a. What costs will be incurred to individually stamp each egg?
b. What impact on revenue would the process of individually stamping each egg have?
c. What wastes in the value chain occur at Cal-Maine Foods (and its egg farms)?
4 . Now answer the following questions from the standpoint of Wal mart :
a. What costs might decrease as a result of purchasing eggs that are stamped indi- vidually with grade, size, traceability code, and freshness date information?
b. What costs might increase as a result of purchasing individually stamped eggs?
c. What wastes in the value chain occur at Walmart?
5 . Who should bear the cost of the individual egg-stamping operations : Cal-Maine Foods, Walmart, or the consumer? Because of the tremendous amount of waste involved with the current system of discarding entire cartons, should individual egg stamping be mandated by the government? Why or why not?
Try It Solutions page 184:
1. Plantwide:
2. Machining Dept.:
Assembly Dept.:
Total MOH
$16 per DL hour X 5 DL hours = $§Q
$32 per DL hour X 3 DL hours = $96
$12 per DL hour X 2 DL hours = $24
3. The plantwide overhead rate undercosts the job by $40 (= $120 - $80).
page 205:
2, 3, 5, 7.
Wendy M. Tietz
Source: http: //j ellybe lly.com
Process Costing
Learning Objectives
• 1 Distinguish between the flow of costs in process costing and job costing
• 2 Compute equivalent units
• 3 Use process costing in the first production department
• 4 Prepare journal entries for a process costing system
• 5 Use process costing in a second or later production department
What's your favorite Jelly Belly flavor? Chocolate Pudding? Peanut Butter? Or maybe Pina Colada? Have you ever wondered how these tasty gems are made? Each
tiny Jelly Belly jelly bean spends seven to ten days going through eight different production
processes : (1) Cooking the centers; (2) Shaping hot liquid centers into jelly beans; (3) Drying;
(4) Sugar shower; (5) Shell-building; (6) Polishing; (7) Stamping the name of the company on each
bean; and (8) Packaging . Since Jelly Belly mass produces its jelly beans, the accounting system
it uses to find the cost of making each pound of jelly beans differs from the job costing system
Life Fitness uses . Jelly Belly uses process costing to separately measure the manufacturing costs
incurred in each of the eight production processes . Next, the company spreads these costs over
the pounds of jelly beans that passed through each process during the month. By doing so,
Jelly Belly is able to calculate the average cost of making a pound of jelly beans in each process,
as well as the average cost of making a pound of jelly beans, from start to finish . Jelly Belly's
managers use this information to measure profits and make business decisions . They also use
this information to determine how efficiently each process is operating in order to control costs .
246 CHAPTER 5
1 _Distinguish between -: ---the flow of costs in
process costing and job costing
A s the chapter-opening story shows, managers need to know how much each unit of their product costs to make. Why? So that they can control costs, set selling prices, and make profitable business decisions. But finding unit cost at companies that mass-manufacture requires a different approach than it does at companies that manufacture small batches of unique products. This chapter will illustrate the costing system used by mass manufacturers.
Process Costing: An Overview Let's start by contrasting the two basic types of costing systems: job costing and process costing.
Two Basic Costing Systems: Job Costing and Process Costing We saw in Chapter 3 that Life Fitness and Boeing use job costing to determine the cost of producing unique goods in relatively small batches. Service companies such as law firms and hospitals also use job costing to determine the cost of serving individual clients. In contrast, companies such as Jelly Belly and Shell Oil use a series of steps ( called processes) to make large quantities of identical units. These companies typically use process costing systems.
To simplify our discussion, we'll consolidate Jelly Belly's eight separate processes into three processes. We'll combine cooking, shaping, and drying the jelly bean centers into a single process called Centers. We'll also combine the sugar shower, shell-building, polishing, and stamping steps into a second process called Shells. The third and final process is Packaging.
Jelly Belly accumulates the costs of each process and then assigns these costs to the units (pounds of jelly beans) passing through that process.
Suppose the Centers process incurs $1,350,000 of costs to produce centers for 1,000,000 pounds of jelly beans, the Shells process incurs $800,000, and Packaging in- curs $700,000. The total cost to produce a pound of jelly beans is the sum of the cost per pound for each of the three processes.
$1,350,000
1,000,000 lb.
$1.35/lb.
+
+
+
$800,000
1,000,000 lb.
• .. b. +
Packaging proceu
~ Total cost
$700,000
1,000,000 lb.
$11.71111b. $2.85/lb.
Jelly Belly's owners use the cost per pound of each process to help control costs. For exam- ple, they can compare the actual cost of producing centers for a pound of jelly beans (assumed to be $1.35 in our example) to the budget or plan. If the actual cost of the Centers process exceeds the budget, they can look for ways to cut costs in that process. Jelly Belly's owners also consider the total cost of making a pound of jelly beans (assumed to be $2.85 in our example) when setting selling prices. The price should be high enough to cover costs and to return a profit. Jelly Belly also uses the total cost of making a pound of jelly beans for financial reporting:
• To value the ending inventory of jelly beans for the balance sheet ($2.85 per pound still in ending inventory)
• To value the cost of goods sold for the income statement ($2.85 per pound sold)
The simple computation of the cost to make a pound of jelly beans is correct only if there are no work in process inventories, but it takes 7 to 10 days to complete all of the processes. So, Jelly Belly does have inventories of partially complete jelly beans. These in- ventories make the costing more complicated. In the rest of this chapter, you'll learn how to use process costing when there are work in process inventories.
How Does the Flow of Costs Differ Between Job and Process Costing? Exhibit 5-1 compares the flow of costs in
• a job costing system for Life Fitness (Panel A), and
• a process costing system for Jelly Belly (Panel B).
EXHIBIT 5-1 Flow of Costs in Job Costing (Pane l A) and Process Costing (Pane l B)
PANEL A-JOB COSTING Life Fitness
Manufacturing Costs:
1 I Direct materials 2) Direct labor
3) Manufacturing overhead
Raw Materials Inventory Work in Process Finished Goods Cost of Goods Sold I xx----~ Inventory Inventory
Wages 1: a_ble ____ ~ Txx T Manufacturing Overhead / - xx I
l xx----
PANEL B-PROCESS COSTING Jelly Belly
Manufacturing Costs:
1 I Direct materials 2) Direct labor
Process Costing 247
3) Manufacturing overhead
Finished goods
inventory II ' ' Raw Materials Inventory
I~-~ rk in Process Work in Process Work in Process Finished Cost of ventory- Inventory- Inventory- Goods Goods
Wages Paya Centers Shells Packaging Inventory Sold
l~~ T~T ~ -T -~
248 CHAPTER 5
Panel A shows that Life Fitness's job costing system has a single Work in Process In- ventory control account supported by individual job cost records for each job that is being worked on. Life Fitness assigns direct materials, direct labor, and manufacturing overhead to individual jobs, as explained in Chapter 3. When a job is finished, its costs flow directly into Finished Goods Inventory. When the job is sold, the cost flows out of Finished Goods Inventory and into Cost of Goods Sold.
In contrast to Life Fitness's individual jobs, Jelly Belly uses a series of three manufac- turing processes to produce jelly beans. The movement of jelly beans through these three processes is shown in Exhibit 5-2.
Take a moment to follow along as we describe Exhibit 5-2. In the first process (Centers process), Jelly Belly converts sugar and flavorings (the direct materials) into jelly bean centers using direct labor and manufacturing overhead, such as depreciation on the mixing vats. Once the jelly bean centers are made, they are transferred to the Shells process. In the Shells process, Jelly Belly uses different labor and equipment to coat the jelly bean centers with sugar, syrup, and glaze (the direct materials) to form the crunchy shells. Once that process is complete, the finished jelly beans are transferred to the Packaging process. In the Packaging process, Jelly Belly packages the finished jelly beans into various boxes and bags (direct materials), using other labor and equipment. The boxed and bagged jelly beans are then transferred to finished goods inventory until they are sold.
Now, let's see how Panel B of Exhibit 5-1 summarizes the flow of costs through this process costing system. Study the exhibit carefully, paying particular attention to the fol- lowing key points:
1. Each process (Centers, Shells, and Packaging) has its own separate Work in Process Inventory account.
2. Direct materials, direct labor, and manufacturing overhead are assigned to each processing department's Work in Process Inventory account based on the man- ufacturing costs incurred by that process. Exhibit 5-2 shows that each of Jelly Belly's processes has different direct materials, direct labor, and manufacturing overhead costs.
3. Exhibit 5-2 shows that when the Centers process is complete, the jelly bean centers are physically transferred out of the Centers process and transferred in to the Shells process. Likewise, the cost of the centers is also transferred out of Work in Process Inventory-Centers and transferred in to Work in Process Inventory-Shells. The transfer of costs between accounts is pictured in Panel B of Exhibit 5-1 as a series of green xs. Keep the following important rule of thumb in mind:
In process costing, the manufacturing costs assigned to the product must always follow the physical movement of the product. Therefore, when units are physically transferred out of one process and into the next, the costs assigned to those units must also be transferred out of the appropriate Work in Process Inventory account and into the next.
To simplify the accounting, the journal entry to record the transfer of costs be- tween accounts is generally made once a month to reflect all physical transfers that occurred during the month.
4. When the Shells process is complete, the finished jelly beans are transferred out of the Shells process and into the Packaging process. Likewise, the cost assigned to the jelly beans thus far (cost of making the centers and adding the shells) is trans- ferred out of Work in Process Inventory-Shells and transferred in to Work in Process Inventory-Packaging.
EXHIBIT 5-2 Flow of Costs in Production of Jelly Beans
(sugar, flavorings)
(workers operating mixing vats)
(depreciation on mixing vats)
(sugar, syrup, confectioner's glaze)
(workers operating polishing machines)
(depreciation on polishing machines)
(boxes, cellophane)
(workers operating packaging equipment)
(depreciation on packaging equipment)
Centers process
Jelly Bean Centers
Shells process
Finished Jelly Beans
Packaging process
Boxes of Jelly Bellies
Ready for Sale
+ Finished Goods
Inventory
Process Costing 249
J
250 CHAPTER 5
2 .-Compute equivalent _: units
5. When the Packaging process is complete, the finished packages of jelly beans are transferred to finished goods inventory. Likewise, the cost assigned to the jelly beans thus far (cost of making and packaging the jelly beans) is transferred out of Work in Process-Packaging and into Finished Goods Inventory. In process costing, costs are transferred into Finished Goods Inventory only from the Work in Process Inventory of the last manufacturing pro- cess. The transferred cost includes all costs assigned to the units from every process the units have completed (Centers, Shells, and Packaging). Finally, when the jelly beans are sold, their cost is transferred out of Finished Goods Inventory and into Cost of Goods Sold.
Keep the following rule of thumb in mind:
Process costing is like rolling a snowball into a snowman. The product (snowball) keeps picking up cost (snow) as it rolls through each production process. Thus, the cost assigned to the product (snowball) keeps getting larger and larger as costs from each department are progressively added to it through the transfer of costs.
Dept1 Dept2 Dept3 Dept4
What Are the Building Blocks of Process Costing? Before we illustrate process costing, we must first learn about the three building blocks of process costing: conversion costs, equivalent units, and inventory flow assumptions.
Conversion Costs Chapter 2 introduced three kinds of manufacturing costs: direct materials, direct labor, and manufacturing overhead. Most companies, like Jelly Belly, that mass-produce a prod- uct use automated production processes. Therefore, direct labor is only a small part of total manufacturing costs. Companies that use automated production processes often con- dense the three manufacturing costs into two categories:
1. Direct materials
2. Conversion costs ( = Direct Labor + MOH)
Recall from Chapter 2 that conversion costs are the combination of direct labor plus manufacturing overhead costs. Combining these costs in a single category simplifies the process costing procedures. We call this category conversion costs because it takes direct labor and manufacturing overhead to convert direct materials into new finished prod- ucts-hence the name, conversion costs.
Equivalent Units Companies with work in process inventories use the concept of equivalent units to express the amount of work done during a period in terms of fully completed units of output.
To illustrate equivalent units, let's look at Callaway Golf, a manufacturer of golf balls and golf clubs. Let's assume that Callaway's golf ball production plant has 5,000 partially completed balls in ending work process inventory. Each ball is 80% of the way through the production process. If conversion costs are incurred evenly throughout the process, then get- ting each of 5,000 balls 80% of the way through the process takes about the same amount of work as getting 4,000 balls (5,000 X 80%) all the way through the process.
Equivalent units are calculated as follows:
Number of physical units X Percentage of completion = Number of equivalent units
So, the number of equivalent units of conversion costs in Callaway's ending work process inventory is calculated as follows:
5,000 X 80% = 4,000
Conversion costs are usually incurred evenly throughout production. However, direct materials are often added at a particular point in the process. For example, Exhibit 5-3 shows that Callaway adds rubber at the beginning of the production process but doesn't add packaging materials until the end. How many equivalent units of rubber and packag- ing materials are in the ending inventory of 5,000 balls?
EXHIBIT 5-3 Ca llaway Production Plant Time Line
13·1,M§hl·i,13·Hf11,131 1;;g.;§l;§,l@jMttffiMt@il·l1l·l;·I3ii 80% 100%
Start complete completion r Rubber added Packaging Transferred OUT added to finished goods
5,000 golf balls started but notfinished
All 5,000 balls are 80% complete, so they all have passed the point at which rubber is added. Each ball has its full share of rubber (100% ), so the balls have 5,000 equivalent units of rubber. In contrast, the time line in Exhibit 5-3 shows that none of the 5,000 balls has made it to the end of the process, where the packaging materials are added. The end- ing inventory, therefore, has zero equivalent units of packaging materials.
To summarize, the 5,000 balls in ending work in process inventory have the following:
• 5,000 equivalent units of rubber (5,000 units X 100% of rubber)
• 0 equivalent units of packaging materials (5,000 units X 0% of packaging materials)
• 4,000 equivalent units of conversion costs (5,000 units X 80% converted)
Dairymaid makes organic yogurt. The only ingredients, milk and bacteria cultures, are added at the very beginning of the fermentation process. At month end, Dairymaid has 100,000 cups of yogurt that are only 25% of the way through the fermentation process . Use the equivalent unit formula to answer the following:
a. How many equivalent units of direct materials are in ending work in process?
b. How many equivalent units of conversion costs are in ending work in process?
Please see page 306 for solutions .
Inventory Flow Assumptions Firms compute process costing using either the weighted-average or first-in, first-out (FIFO) method. Throughout the rest of the chapter, we will use the weighted-average method of process costing. The two costing methods differ only in how they treat begin- ning inventory. The FIFO method requires that any units in beginning inventory be costed separately from any units started in the current period. The weighted-average method combines any beginning inventory costs with the current period's costs to get a weighted- average cost. Many firms prefer to use the weighted-average method because it is simpler and the differences between the two methods' results are usually immaterial.
Process Costing 251
252 CHAPTER 5
3 .Use process costing -: -.-in the first production
· department
How Does Process Costing Work in the First Processing Department? To illustrate process costing, we'll be following Sea View, a manufacturer that mass-produces swim masks. We'll see how Sea View uses the weighted-average method of process costing to measure (1) the average cost of producing each swim mask and (2) the cost of the two major processes it uses to make the masks (Shaping and Insertion).
Exhibit 5-4 illustrates Sea View's production process. The Shaping Department begins with plastic and metal fasteners (direct materials) and uses labor and equipment (conver- sion costs) to transform the materials into shaped masks. The direct materials are added at the beginning of the process, but conversion costs are incurred evenly throughout the process. After shaping, the masks move to the Insertion Department, where the shaped masks are polished and then the clear faceplates are inserted.
EXHIBIT 5-4 SeaView's Production Process
(plastic, metal fasteners)
(workers operating molding machines)
(maintenance and depreciation on
molding machines)
(plastic faceplates)
(workers operating faceplate insertion
machines)
Manufacturing overhead
(maintenance and --w depreciation on faceplate
insertion machines)
Shaping process
Shaped masks
Insertion process
Completed masks
Let's assume that the Shaping Department begins October with no work process in- ventory. During October, the Shaping Department incurs the following costs while work- ing on 50,000 masks:
Beginning work in process inventory .............................................. . $ 0
Direct materials .............................................................................. . 140,000
Conversion costs:
Direct labor............................................................................. $21,250
Manufacturing overhead.......................................................... 46,750
Total conversion costs ............................................................. 68,000
Total costs to account for................................................................ $208,000
Process Costing 253
How did SeaView arrive at these costs? SeaView traces di- rect materials and direct labor to each processing department using materials requisitions and labor time records (just as we used these documents to trace direct materials and direct labor to individual jobs in Chapter 3 ). Sea View allocates manufacturing overhead to each processing department using either a plantwide rate, departmental overhead rates, or ABC (just as we allocated manufacturing overhead to individual jobs in Chapters 3 and 4 ).
II Why is this important?
If, at the end of October, all 50,000 masks have been com- pletely shaped and transferred out of the Shaping Department and into the Insertion Department, the entire $208,000 of man- ufacturing cost associated with these masks should likewise be transferred out of Work in Process-Shaping and into Work in Process-Insertion. In this case, the unit cost for just the shaping process is $4.16 per mask ($208,000/50,000 masks).
But what if only 40,000 masks are completely through the shaping process? Let's say that at October 31, the Shaping De- partment still has 10,000 masks that are only one-quarter of the
"Most food and consumer products
are mass-produced . Managers need to know (1) the cost of each manufacturing process, to make each one as cost-efficient as possible; and (2) the cost of each unit, to aid in pricing and other business decisions."
way through the shaping process. How do we split the $208,000 between the following?
• 40,000 completely shaped masks transferred to the Insertion Department
• 10,000 partially shaped masks remaining in the Shaping Department's ending work in process inventory
In other words, how do we determine the cost of making the completely shaped masks versus the cost of making the partially shaped masks? We can't simply assign $4.16 to each mask because a partially shaped mask does not cost the same to make as a com- pletely shaped mask. To figure out the cost of making a completely shaped mask versus a partially shaped mask, we must use the following five-step process costing procedure:
STEP 1: Summarize the flow of physical units.
STEP 2: Compute output in terms of equivalent units.
STEP 3: Summarize total costs to account for.
STEP 4: Compute the cost per equivalent unit.
STEP 5: Assign total costs to units completed and to units in ending Work in Process inventory.
254 CHAPTER 5
These two lines must be equa l.
Step 1: Summarize the Flow of Physical Units Step 1 tracks the physical movement of swim masks into and out of the Shaping Depart- ment during the month. Follow along as we walk through this step in the first column of Exhibit 5-5. The first question addressed is this: How many physical units did the Shap- ing Department work on during the month? Recall that the Shaping Department had no masks in the beginning work in process inventory. During the month, the Shaping Depart- ment began work on 50,000 masks. Thus, the department needs to account for a total of 50,000 masks.
EXHIBIT 5-5 Step 1: Summarize the Flow of Physical Units Step 2: Compute Output in Terms of Equivalent Units
_J A
~ Sea View Shaping Department Month Ended October 31
2 Flow of Production 3 Umts to account for: 4 Beginning work in process, October 1 5 Plus: Started in oroduction during October 6 Total physical units to account for 7 8 Units accounted for: 9 Completed and transferred out during October 10 Plus: Ending work in process, October 31 11 Total physical units accounted for 12 Total eauivalent units 13
Notes about calculating equivalent units in ending WIP: DM = 10,000 units X 100% complete = 10,000 Conversion = 10,000 units X 25% complete = 2,500
B Step 1:
Flow of Physical Units
0 50,000 50,000
40000 10,000 50,000
C D Step Z: Equivalent Units Direct Conversion
Materials Costs
40000 40000 10,000 2,500
50,000 42,500
The second question addressed is this: What happened to those masks? The Shaping Department reports that it completed and transferred out 40,000 masks to the Insertion Department during October. The remaining 10,000 partially shaped masks are still in the Shaping Department's ending work in process inventory on October 31. Notice that the total physical units to account for (50,000) must equal the total physical units accounted for (50,000). In other words, the Shaping Department must account for the whereabouts of every mask it worked on during the month.
Step 2: Compute Output in Terms of Equivalent Units Step 2 computes all of the Shaping Department's output for the month in terms of equiva- lent units. Step 2 is shown in the last two columns of Exhibit 5-5. First, let's consider the 40,000 masks that were completed and transferred out to the Insertion Department dur- ing October. These units have been fully completed in the Shaping Department; therefore, they are 100% complete with respect to both direct materials and conversion. Equivalent units for these physical units are calculated as follows:
Number of Physical Units X Percentage of Completion = Equivalent units
40,000
40,000
X
X
100%
100%
= 40,000 equivalent units of direct materials
= 40,000 equivalent units of conversion costs
Now, let's consider the 10,000 masks still in ending work in process. These masks are only 25% of the way through the shaping process on October 31. The time line in Exhibit 5-6 reminds us that all direct materials are added at the beginning of the shaping process.
Therefore, the partially shaped masks have made it past the point where direct materials are added. As a result, the equivalent units for direct materials are as follows:
Number of Physical Units X Percentage of Completion = Equivalent units
10,000 X 100% = 10,000 equivalent units of direct materials
Unlike direct materials, the conversion costs are incurred evenly throughout the shap- ing process. For these partially shaped masks, the equivalent units of conversion costs are calculated as follows:
Number of Physical Units X Percentage of Completion = Equivalent units
10,000 X 25% = 2,500 equivalent units of conversion costs
Our last step is to calculate the Shaping Department's output in terms of total equiva- lent units for the month. We must calculate totals separately for direct materials and con- version costs because they will differ in most circumstances. To find the totals, we simply add the equivalent units of all masks worked on during the month. As shown in Exhibit 5-5, the total equivalent units of direct materials (50,000) is simply the sum of the 40,000 equivalent units completed and transferred out plus the 10,000 equivalent units still in ending work in process (WIP). Likewise, the total equivalent units of conversion costs (42,500) is the sum of the 40,000 equivalent units completed and transferred out plus the 2,500 equivalent units still in ending work in process.
EXHIBIT 5-6 SeaView's Shaping Department Time Line
i3·i,MJMl·i,14·Ht11113'1;;g.;g;JJ1lrfl1!;1 1111WMM®iil·i1i·i;,1;;4
Process Costing 255
Start 25% complete
r Direct materials added 100% completion
Transferred OUT to Insertion Dept.
40,000 masks completed and transferred out
10,000 masks started but notfinished (ending WIP inventory)
Suppose the Shaping Department adds 90% of the direct materials at the beginning of the process and 10% at the very end of the process. If there are 10,000 masks in ending work in process, and they are 25% of the way through the process, how many equivalent units of di- rect materials are in ending work in process?
Answer: Because the masks are only 25% of the way through the process, they have not reached the point where 10% of the materials is added . They have only received the 90% of materials added at the beginning ofthe process . Therefore, there are 9,000 (= 10,000 X 90%) equivalent units of direct materials in ending work in process .
40,000
256 CHAPTER 5
~
1 2 3 4 5
A
Step 3: Summarize Total Costs to Account For Step 3, as shown in Exhibit 5-7, summarizes all of the production costs the Shaping De- partment must account for. These are the production costs associated with beginning in- ventory (if any existed) plus the production costs that were incurred during the month. 1
EXHIBIT 5-7 Step 3: Summarize Total Costs to Account For
B C D Sea View Shaping Department Total costs to account
Month Ended October 31 Direct Conversion for must ALWAYS equal Step 3: Total Costs to Account For Materials Costs Total Total costs accounted
Beginning work in process, October 1 $ 0 $ 0 $ 0 for in Step 5. This is Plus: Costs added during October 140,000 68,000 $ 208,000 the total cost in the Total costs to account tor $ 140,000 $ 68,000 $ 208,000 ~ WIP inventory account.
Note: Conversion costs of $68,000 = $21,250 of direct labor plus $46,750 of MOH
Once again, we must show separate totals for each of the two cost categories: direct materials and conversion costs. Because the Shaping Department did not have any begin- ning inventory of partially shaped masks, the beginning balance in the Work Process In- ventory-Shaping account is zero. As shown on page 253, during the month, the Shaping Department used $140,000 of direct materials and $68,000 of conversion costs ($21,250 of direct labor plus $46,750 of manufacturing overhead).
Step 4: Compute the Cost per Equivalent Unit Remember that one of the primary goals of process costing is to average the cost of the production process over the units that pass through the process during the month. Step 4 does this by calculating the cost per equivalent unit. The word per means "divided by," so the cost per equivalent unit is the total costs to account for (from Step 3) divided by the total equivalent units (from Step 2). Because the total equivalent units for direct materi- als (50,000) and conversion costs (42,500) differ, we must compute a separate cost per equivalent unit for each cost category. Exhibit 5-8 shows the computations.
EXHIBIT 5-8 Step 4: Compute the Cost per Equivalent Unit
.:'..J A B C D Sea View Shaping Department
Month Ended October 31 Direct Conversion 1 Step 4: Cost per Equivalent Unit Materials Costs
This is the average cost of making one
2 3
Total costs to account for (from Step 3) Divided by: Total equivalent units (from Step 2) Cost per equivalent unit
$ 140,000 s 68,000 50,000 42,500
s $ unit in this department. ~ 4 2.80 1.60 5
What do these figures mean? During October, SeaView's Shaping Department in- curred an average of $2.80 of direct materials cost and $1.60 of conversion costs to com- pletely shape the equivalent of one mask. In addition to using the cost per equivalent unit in the five-step process costing procedure, managers also use this information to determine how well they have controlled costs. Managers compare the actual cost per equivalent unit to the budgeted cost per equivalent unit for both direct materials and conversion costs. If the cost per equivalent unit is the same as or lower than budgeted, the manager has suc- cessfully controlled costs.
1 The Shaping Department did not have a beginning inventory. Summary Problem 1 illustrates a department that does have a beginning inventory. As long as we assume the weighted-average method of process costing, we include the beginning balance to arrive at total costs to account for, as shown in Exhibit 5-7.
Step 5: Assign Total Costs to Units Completed and to Units in Ending Work in Process Inventory The goal of Step 5 (Exhibit 5-9) is to determine how much of the Shaping Department's $208,000 total costs should be assigned to (1) the 40,000 completely shaped masks trans- ferred out to the Insertion Department and (2) the 10,000 partially shaped masks remain- ing in the Shaping Department's ending work in process inventory. Exhibit 5-9 shows how the equivalent units computed in Step 2 (Exhibit 5-5) are multiplied by the cost per equivalent unit computed in Step 4 (Exhibit 5-8) to assign costs to units.
First, consider the 40,000 masks completed and transferred out. Exhibit 5-5 shows 40,000 equivalent units for both direct materials and conversion costs. In Exhibit 5-8 we learned that the company spent $2.80 on direct materials for each equivalent unit and $1.60 on conversion costs for each equivalent unit. Thus, the total cost of these completed masks is (40,000 X $2.80) + (40,000 X $1.60) = $176,000, as shown in Exhibit 5-9. We've accomplished our first goal-now we know how much cost ($176,000) should be assigned to the completely shaped masks transferred to the Insertion Department.
EXHIBIT 5-9 Step 5: Assign Total Costs to Units Completed and to Units in Ending Work in Process Inventory
.:".J A B C D Sea View Shaping Department
Month Ended October 31 Direct Conversion 1 Step S: Assb?ning Total Costs Materials Costs Total 2 Completed and transferred out: 3 Eauivalent units completed and transferred out (from Step 2) 40,000 40,000 4 Multiplied bv: Cost per eauivalent unit (from Step 4) $ 2.80 $ 1.60 5 Cost assigned to units completed and transferred out $ 112,000 $ 64,000 $ 176,000 6 7 Ending work in process: 8 Eauivalent units in endine WIP (from Stea 2) 10000 2 500 9 Multi Plied bv: Cost per eauivalent unit (from Step 4) $ 2.80 $ 1.60 10 Cost assigned to units in ending WIP $ 28,000 $ 4,000 $ 32,000 11 Total costs accounted for $ 208,000 12
~
~
Next, consider the 10,000 masks still in ending work in process. These masks have 10,000 equivalent units of direct materials (which cost $2.80 per equivalent unit), so the direct material cost is $28,000 (= 10,000 X $2.80). These masks also have 2,500 equiva- lent units of conversion costs, which cost $1.60 per equivalent unit, so the conversion costs are $4,000 ( = 2,500 X $1.60). Therefore, the total cost of the 10,000 partially com- pleted masks in the Shaping Department's ending work in process inventory is the sum of these direct material and conversion costs: $28,000 + $4,000 = $32,000. Now, we've accomplished our second goal-we know how much cost ($32,000) should be assigned to the partially shaped masks still in ending work in process inventory.
In summary, Exhibit 5-9 has accomplished our goal of splitting the $208,000 total cost to account for between the 40,000 masks completed and transferred out to the Insertion Department and the 10,000 partially shaped masks remaining in Work in Process Inventory.
Average Unit Costs How does this information relate to unit costs? The average cost of making one com- pletely shaped unit is $4.40 ($176,000 transferred to Insertion --,-40,000 completely shaped masks transferred to Insertion). This average unit cost ($4.40) is the sum of the direct materials cost per equivalent unit ($2.80) and the conversion cost per equivalent unit ($1.60). The average cost of one partially shaped unit that is 25% of the way through the production process is $3.20 ($32,000 in ending inventory of Shaping --,-10,000 par- tially shaped masks). We needed the five-step process costing procedure to find these aver- age costs per unit. If the Shaping Department manager ignored the five-step process and simply spread the entire production cost over all units worked on during the period, each
Process Costing 257
This cost must be transferred out of the department to go with the units that were transferred out.
Total costs accounted for must ALWAYS equal Total costs to account for (Step 3).
258 CHAPTER 5
unit would be assigned a cost of $4.16 ($208,000 --;-50,000 masks)-whether completely shaped or not. That would be wrong. The average cost per unit should be (and is) higher for completely shaped units transferred to the Insertion Department than it is for partially shaped units remaining in the Shaping Department's ending work in process inventory.
Recall that once the masks are shaped, they still need to have the faceplates inserted. In the second half of the chapter, we will discuss how the second process-Insertion-uses the same five-step procedure to find the total unit cost of making a completed mask, from start to finish.
lil•UW~£ Assume that the Shaping Department manager incorrectly assigned all of October's produc- tion costs ($208,000) to the 40,000 completely shaped masks rather than using the five-step process to divide the costs between the 40,000 completely shaped and 10,000 partially shaped masks. What would be the results of this error?
Answer: If the manager incorrectly assigned all production costs to the completely shaped masks, the unit cost of completely shaped masks would be too high ($208,000 --;-40,000 = $5 .20). In addition, the unit cost of the partially shaped masks would be too low ($0.00) . In essence, the manager would be saying that the partially shaped units were "free" to make be- cause he or she assigned all of the production costs to the completely shaped units . To assign production costs properly, managers must use the five-step process .
As we have seen, process costing is suitable for manufacturers that produce large volumes of product using a set of standardized production processes. These manu- facturing environments are conducive to employing lean practices, which eliminate economic waste from the manufacturing process, and green practices, which mini- mize or eliminate harmful environmental consequences.
Management should study each of the production processes to discover the quan- tities and types of solid waste, airborne emissions, and waste water that are generated, as well as the types and quantities of energy used. Solid waste and scrap can be identi- fied simply by studying the contents of the company's trash. These studies are known as waste audits (or trash auditsl. After conducting waste audits, many companies have discovered they can reclaim and repurpose the waste and scraps into new products, or sell them to a third-party recycler. What was previously considered "waste" is now being considered a potential resource that helps companies avoid costly landfilling fees and generate new streams of revenue. In other words, "waste = wasted cash."
For example:
• In 2015, Unilever, maker of such diverse products as Lipton Tea, Ben & Jerry's Ice Cream, and Dove soap, achieved its goal of "zero-waste to landfill" at all 240 of its factories in 67 countries around the world. In the process, the company has saved over 200 million euros (about $223 million) and has created hundreds of jobs. 2 The reduction in waste, despite the growth in sales volume, has occurred primarily from innovative ways of reducing, recovering, recycling, and reusing what was previously considered waste. For example, the company now sells the scraps of fabrics, known as offcuts, from cutting tea bags to other companies, which then use it for making wallpaper and animal bedding. 3
• General Mills began burning the oat hull waste remaining from the production of its Cheerios brand cereal to generate power. In doing so, the cereal manufactur- ing plant decreased its natural gas consumption by 90%, thereby saving about
2 https://www .unilever.com/news/press-releases/2015/15-01-30-U nilever-achieves-zero-waste-to-landfill- across-global-factory-network.html 3 http ://www.environmentalleader.com/2013/01/24/unilever-moves-zero-waste-goal-five-years-closer/#. UQF0vje6g6o.ema il
$350 million in energy costs, and also reduced its carbon footprint by 21 %. In addition, the company generates revenue by selling excess oat hull waste to a lo- cal energy company, as well as a nearby state university. 4 Likewise, the company turns waste from its Greek yogurt plant into biofuel, saving about $2.4 million each year and reducing carbon emissions by 14%. 5
• In 2015, Ford Motor Company announced that it had cut the waste-per-vehicle by 50% over the past five years, with plans to further reduce waste to 13.4 pounds per vehicle by the end of 2016. Ford says it is using lean manufacturing strategies, as discussed in Chapter 4, to eliminate waste. 6
While switching to environmentally friendly production equipment, energy sources, and production processes may be costly in the short run, companies may rec- ognize long-term economic benefits as a result. For example, as carbon-trading schemes (otherwise known as "cap and trade") become more prevalent across the globe, those companies that manage to reduce their carbon emissions may be able to profit from selling their carbon credits. In searching for greener ways to manufacture and recycle their products, some companies may eventually profit from developing, patenting, and selling their own environmentally neutral production systems and technologies.
What Journal Entries Are Needed m a Process Costing System? The journal entries used in a process costing system are very similar to those in a job cost- ing system. The basic difference is that the manufacturing costs (direct materials, direct labor, and manufacturing overhead) are assigned to processing departments rather than jobs. In addition, at the end of the month, a journal entry must be made to transfer cost to the next processing department. Let's now look at the journal entries that would have been made in October for the Shaping Department.
During October, $140,000 of direct materials was requisitioned for use by the Shap- ing Department. In the following journal entry, notice how these costs are recorded specif- ically to the Shaping Department's Work in Process Inventory account. In process costing, each processing department maintains a separate Work in Process Inventory account.
Work in Process Inventory-Shaping 140,000
Raw Materials Inventory 140,000
(To record direct materials used by the Shaping Department
in October)
Labor time records show that $21,250 of direct labor was used in the Shaping De- partment during October, resulting in the following journal entry:
Work in Process Inventory-Shaping 21,250
Wages Payable 21,250
(To record direct labor used in the Shaping Department
in October)
4 http:/ /www. you tu be.com/watch ?v=h YLK 41Pq0SM 5 http://www.environmentalleader.com/2015/11/04/why-general-mills-dell-unilever-care-about-the-cop-21- clima te-talks/ 6 http://www.environmentalleader.com/2013/02/28/ford-to-cut-vehicle-waste-40-percent-by-2016/
Process Costing 259
See Exercises ES-34A and ES-48B
4 Prepare journal entries for a process costing -..__ system
260 CHAPTER 5
Manufacturing overhead (MOH) is allocated to the Shaping Department using the com- pany's predetermined overhead rate(s). Just as in a job costing environment, the company may use a single plantwide rate, departmental overhead rates, or ABC to allocate its manufacturing overhead costs. For example, let's say that the Shaping Department's overhead rate is $50 per machine hour and the department used 935 machine hours during the month. That means $46,750 ($50 X 935) of MOH should be allocated to the Shaping Department during October:
Work Process Inventor y-Shapin g 46,750
Manufacturing Overhead 46,750
(To record manufacturing overhead allocated to the I Shaping Department in October) I
After making these journal entries during the month, the Work in Process Inven- tory-Shaping T-account appears as follows:
Balance, October 1 Direct materials Direct labor Manufacturing overhead
Work in Process Inventory-Shaping
$208 000 { l 40,00~ ' 21,250
46,750
Notice how the sum of the costs currently in the T-account is $208,000. This is the same total costs to account for summarized in Exhibit 5-7. By performing the five-step process at the end of the month, Sea View was able to determine how much of the $208,000 should be assigned to units still being worked on ($32,000) and how much should be assigned to the units completed and transferred out to the Insertion Department ($176,000). The company uses this information (pictured in Exhibit 5-9) to make the following journal entry:
Th is entry transfers costs (found in Step 5) to the next department .
~ Work in Process Invento ry-Insertion
Work in Process Inventory-Shapin g
176,000
176,000
(To record transfer of cost out of the Shaping Department
and into the Insertion Department) I
After this journal entry is posted, the Work in Process Inventory-Shaping account appears as follows. Notice that the new ending balance in the account-$32,000-agrees with the amount assigned to the partially shaped masks in Exhibit 5-9.
Balance, October 1 Direct materials Direct labor Manufacturing overhead
Balance, October 31
Work in Process Inventory-Shaping
0 Transferred to Insertion 140,000 21,250 46,750
32,000
176,000
In the next half of the chapter, we'll look at the journal entries made by the Insertion Department to record the completion and sale of the swim masks.
Process Costing 261
Process Costing-First Processing Department . . . . . . . . . . Here are some of the key decisions SeaView made in setting up its process costing system .
Decision
Should SeaView use job or process costing?
How many Work in Process Inventory accounts does SeaView's process costing system have?
How does SeaView account for partially completed units?
How does SeaView compute equivalent units of conversion costs?
How does SeaView compute equivalent units of direct materials?
How does SeaView compute the cost per equivalent unit?
How does SeaView split the total costs of the shaping process between the following?
• Swim masks completed and transferred out
• Partially completed swim masks in ending work in process inventory
Guidelines
SeaView mass-produces large quantities of identical swim masks using two production processes: Shaping and Insertion . It uses process costing to:
1. Determine the cost of each production process .
2. Determine the average direct materials cost and conversion cost in- curred on each unit passing through the production process .
SeaView uses a separate Work in Process Inventory account for each of its two major processes : Shaping and Insertion .
SeaView uses equivalent units . SeaView computes equivalent units sepa- rately for direct materials and conversion costs because it adds direct ma- terials at specific points in the production process but incurs conversion costs evenly throughout the process .
SeaView's conversion costs are incurred evenly throughout the production process, so the equivalent units are computed as follows :
Number of Equivalent = physical
units units
Percentage X of
completion
Equivalent units of direct materials are computed using the same equiva- lent unit formula shown directly above . However, SeaView's materials are added at specific points in the production process, so the equivalent units are computed using the following percentages :
• If physical units have passed the point at which materials are added, then the units are 100% complete with respect to materials .
• If physical units have not passed the point at which materials are added, then the units are 0% complete with respect to materials .
• If physical units have received a portion, but not all, of the direct materi- als (say 25%}, then equivalent units of direct materials are calculated us- ing that particular percentage .
For each category (direct materials and conversion), SeaView divides the total cost to account for by the total equivalent units . The resulting information tells management the average cost of making one unit in each processing department . This information can then be compared to the budget to the help managers control costs.
SeaView multiplies the cost per equivalent unit by the following:
• Number of equivalent units completed and transferred out
• Number of equivalent units in the ending work in process inventory
262 CHAPTER 5
• .
1
_ . . SUMMARY PROBLEM 1
Florida Tile produces ceramic tiles using two sequential production departments: Tile-Forming and Tile-Finishing . The following information was found for Florida Tile's first production pro- cess, the Tile-Forming Department.
Information about units:
FLORIDA TILE TILE-FORMING DEPARTMENT
Month Ended May 31
Beginning work in process, May 1............................................................................................ 2,000 units Started in production during May............................................................................................. 18,000 units
Completed and transferred to Finishing Department during May............................................. 16,000 units
Ending work in process, May 31 (25% complete as to direct
materials, 55% complete as to conversion cost).............................................................. 4,000 units
Information about costs:
Beginning work in process, May 1 (consists of $800 of direct materials cost
and $4,000 of conversion costs)...................................................................................... $ 4,800
Direct materials used in May..................................................................................................... $ 6,000
Conversion costs incurred in May............................................................................................. $32,400
[
Requirement
Use the five steps of process costing to calculate the cost that should be assigned to (1) units completed and transferred out and (2) units still in ending work in process inventory . Then prepare the journal entry needed at month-end to transfer the costs associated with the formed tiles to the next department, Tile-Finishing .
• SOLUTION Step 1: Summarize the flow of physical units . Step 2: Compute output in terms of equivalent units .
~-- -- A- - B C I D _L Florida Tile: Tile-Forming Department SteD 1: SteD 2: Eauivalent Units
Month Ended May 31 Flow of Physical Direct Conversion 2 Flow of Production Units Materials Costs 3 Umts to account for: 4 Beginning work in process, May 1 2,000 5 Plus: Started in oroduction during May 18,000 6 Total physical units to account for 20,000 7 8 Units accounted for: 9 Completed and transferred out during May 16000 16000 16 000 10 Plus: Ending work in process, May 31 4,000 1,000 2,200 11 Total ohvsical units accounted for 20,000 12 Total eauivalent units 17,000 18,200 13
Notes about calculating equivalent units in ending WIP: OM = 4,000 units X 25% complete = 1,000 Conversion = 4,000 units X 55% complete = 2,200
Step 3: Summarize total costs to account for .
.::J A B C D Florida Tile: Tile-Forming Department
Month Ended May 31 Direct Conversion 1 Step 3: Total Costs to Account For Materials Costs Total 2 Beginning work in process, May 1 $ 800 $ 4 000 $ 4800 3 Plus: Costs added during May 6,000 32,400 38,400 4 Total costs to account tor $ 6,800 $ 36,400 $ 43,200 5
Step 4: Compute the cost per equivalent unit .
_.c'.l A B C D Florida Tile: Tile-Forming Department
Month Ended May 31 Direct Conversion 1 Step 4: Cost per Equivalent Unit Materials Costs 2 Total costs to account for (from Step 3) $ 6,800 $ 36 400 3 Divided by: Total equivalent units (from Step 2) 17,000 18,200 4 Cost per equivalent unit $ 0.40 $ 2.00 5
Step 5: Assign total costs to units completed and to units in ending WIP.
_J A B , -- D - _L Florida Tile: Tile-Forming Department
Month Ended May 31 Direct Conversion 2 Step 5: Assigning Costs Materials Costs Total 3 Comoleted and transferred out: 4 Equivalent units completed and transferred out (from Step 2) 16,000 16,000 5 Multiplied by: Cost per equivalent unit (from Step 4) $ 0.40 $ 2.00 6 Cost assigned to units completed and transferred out $ 6,400 $ 32,000 $ 38,400 7 8 Endine: work in orocess: 9 Eauivalent units in ending WIP (from Step 2) 1,000 2,200 10 Multiplied by: Cost per equivalent unit (from Step 4) $ 0.40 $ 2.00 11 Cost assigned to units in ending WIP $ 400 $ 4,400 $ 4,800 12 13 Total costs accounted for $ 43,200 14
The journal entry needed to transfer costs is as follows :
Work in Process Inventor y-Til e-Finishin g 38,400
Work in Process Inventor y-Tile-Formin g 38,400
The cost of making one completely formed tile in the Tile-Forming Department is $2.40 . This is the sum of the direct materials cost per equivalent unit ($0.40) and the conversion cost per equivalent unit ($2.00) . The completely formed tiles must still be finished in the Tile-Finishing Department before we will know the final cost of making one tile from start to finish .
Process Costing 263
264 CHAPTER 5
5 .Use process costing -: -.-in a second or later
production department
How Does Process Costing Work in a Second or Later Processing Department? Most products require a series of processing steps. Recall that Jelly Belly uses eight pro- cessing steps to make its jelly beans. In the last section, we saw how much it costs Sea View to shape one mask. In this section, we consider a second department, Sea View's Inser- tion Department. After units pass through the final department (Insertion, in Sea View's case), managers can determine the entire cost of making one unit-from start to finish. In
the second or later department, we use the same five-step process
II Why is this important? costing procedure that we used for the Shaping Department, with one major difference: We separately consider the costs transferred in to the Insertion Department from the Shaping Department
"Most products are
manufactured through a when calculating equivalent units and the cost per equivalent unit. Transferred-in costs are incurred in a previous process (the Shap- ing Department, in the Sea View example) and are carried forward as part of the product's cost when it moves to the next process. series of production processes.
To find the total cost of making one unit- from start to finish-
To account for transferred-in costs, we will add one more column to our calculations in Steps 2-5. Let's walk through the Insertion Department's process costing to see how this is done.
managers must perform the five-step
process costing procedure in each Process Costing in SeaView's Insertion Department
production department." The Insertion Department receives the shaped masks and polishes them before inserting the faceplates at the end of the process. Ex- hibit 5-10 shows the following:
• Shaped masks are transferred in from the Shaping Department at the beginning of the Insertion Department's process.
• The Insertion Department's conversion costs are incurred evenly throughout the process.
• The Insertion Department's direct materials (faceplates) are not added until the end of the process.
EXHIBIT 5-10 SeaView's Insert ion Department Time Line
Tranmrred IN from lhaping (411.D)
IH·i1MAHl·i1131H41,131 1ii4·1Wi4,it1lMtrtttOOtttdttGil·l1l1ii·IH¥¥ 30% complete
38,000 masks completed
7,000 masks started but not completed (ending WIP inventory)
100% completion Direct materials added, Transferred OUT
"Ii to finished goods
38,000
Keep in mind that direct materials in the Insertion Department refer only to the faceplates and not to the materials (the plastic and metal fasteners) added in the Shaping Department. Likewise, conversion costs in the Insertion Department refer to the direct labor and manufacturing overhead costs incurred only in the Insertion Department.
Exhibit 5-11 lists Sea View's Insertion Department data for October. The top portion of the exhibit lists the unit information, while the lower portion lists the costs. Let's walk through this information together.
EXHIBIT 5-11 SeaView's Insertion Department Data for October
Information about units:
Beginning work in process, October 1
(0% complete as to direct materials, 60% complete
as to conversion) ......................................................................................... .
Transferred in from Shaping Department during
October (from Exhibit 5-5) ......................................................................... .
Completed and transferred out to Finished Goods
Inventory during October ............................................................................ .
Ending work in process, October 31
(0% complete as to direct materials, 30% complete
as to conversion) ......................................................................................... .
Information about costs:
Beginning work in process, October 1
Transferred-in costs ..................................................................................... .
Conversion costs ......................................................................................... .
Beginning balance ....................................................................................... .
Transferred in from Shaping Department during October
(from journal entry on page 260) ........................................................................... .
Direct materials added during October in Insertion Department. ..................... .
Conversion costs incurred during October in Insertion Department:
Direct labor ................................................................................................. .
Manufacturing overhead ............................................................................. .
Total conversion costs ............................................................................ .
Total costs to account for ................................................................................. .
*This information would have been obtained from Step 5 of th e process costing proc edure from Septemb er . The September 30 ba lance in work in process becom es the October 1 balance .
$ 22,000 *
1,100 *
$ 3,710
9,225
Exhibit 5-11 shows that Sea View's Insertion Department started the October period with 5,000 masks that had made it partway through the insertion process in September. During October, the Insertion Department started work on the 40,000 masks received from the Shaping Department. By the end of the month, the Insertion Department had completed 38,000 masks, while 7,000 remained partially complete.
Exhibit 5-11 also shows that the Insertion Department started October with a begin- ning balance of $23,100 in its Work in Process Inventory account, which is associated with the 5,000 partially completed masks in its beginning inventory. During the month, $176,000 was transferred in from the Shaping Department (recall the journal entry on page 260 for the 40,000 masks transferred into the department from Shaping). Addition- ally, the Insertion Department incurred $19,000 in direct materials costs (faceplates) and $12,935 in conversion costs during the month.
Just as in the Shaping Department, our goal is to split the total cost in the Insertion Department ($231,035) between the following:
• The 38,000 masks that the Insertion Department completed and transferred out (this time, to finished goods inventory)
• The 7,000 partially complete masks remaining in the Insertion Department's ending work in process inventory at the end of October
Process Costing 265
5,000 masks*
40,000 masks
38,000 masks
7,000 masks
$ 23,100
$176,000
$ 19,000
$ 12,935
$231,035
266 CHAPTER 5
After splitting the total cost, we'll be able to determine the cost of making one com- plete mask-from start to finish. We use the same five-step process costing procedure that we used for the Shaping Department.
Steps 1 and 2: Summarize the Flow of Physical Units and Compute Output in Terms of Equivalent Units
Step 1: Summarize the Flow of Physical Units Step 1 tracks the movement of swim masks into and out of the Insertion Department, just as we did in the Shaping Department. The data in Exhibit 5-11 show that the Insertion Department had a beginning work in process inventory of 5,000 masks. Then, during October, the Insertion Department received 40,000 masks from the Shaping Department. Thus, Exhibit 5-12 shows that the Insertion Department has 45,000 masks to account for (5,000 + 40,000).
Where did these 45,000 masks go? Exhibit 5-11 shows that the Insertion Depart- ment completed and transferred 38,000 masks out to finished goods inventory while the remaining 7,000 masks were only partway through the insertion process on October 31. Thus, Exhibit 5-12 shows that the department has accounted for all 45,000 masks.
Step 2: Compute Output in Terms of Equivalent Units As mentioned earlier, process costing in a second or later department separately calculates equivalent units for transferred-in costs, direct materials, and conversion costs. Therefore, Step 2 in Exhibit 5-12 shows three columns for the Insertion Department's three categories of equivalent units: transferred-in, direct materials, and conversion costs. Let's consider each in turn.
Exhibit 5-10 shows that transferred-in masks are added at the very beginning of the insertion process. You might think of the shaped masks transferred in as raw materials added at the very beginning of the insertion process. All masks worked on in the Inser- tion Department-whether completed or not by the end of the month-started in the department as a shaped mask. Therefore, they are all 100% complete with respect to transferred-in work and costs. So, the "Transferred-in" column of Exhibit 5-12 shows 38,000 equivalent units completed and transferred out (38,000 physical units X 100%)
EXHIBIT 5-12 Step 1: Summarize the Flow of Physical Units Step 2: Compute Output in Terms of Equivalent Units
_J A
_!_ Sea View Insertion Department Month Ended October 31
2 Flow of Production 3 Umts to account for: 4 Beginning work in process, October 1 5 Plus: Transterred in during October 6 Total physical units to account for 7 8 Units accounted for: 9 Completed and transferred out during October 10 Plus: Ending work in process, October 31 11 Total physical units accounted for 12 Total equivalent units 13
Notes about calculating equivalent units in ending W/P: Transferred-in = 7,000 units X 100% complete = 7,000 OM = 7,000 units X 0% complete = 0 Conversion = 7,000 units X 30% complete = 2,100
[ New Column ]
t B C D I E
SteD 1: SteD 2: Eauivalent Units Flow of Physical Transferred- Direct Conversion
Units in Materials Costs
5,000 40,000 45,000
38 000 38000 38 000 38 000 7 000 7 000 0 2100
45,000 45,000 38,000 40,100
and 7,000 equivalent units still in ending inventory (7,000 physical units X 100%). Keep the following important rule of thumb in mind:
All physical units, whether completed and transferred or still in ending work in pro- cess, are considered 100% complete with respect to transferred-in work and costs.
The Insertion Department calculates equivalent units of direct material the same way as in the Shaping Department. However, in the Insertion Department, the direct materials (faceplates) are added at the end of the process rather than at the beginning of the process. The 38,000 finished masks (completed and transferred out) contain 100% of their direct materials. On the other hand, the 7,000 unfinished masks in ending work process inventory have not made it to the end of the process, so they do not contain faceplates. As we see in Exhibit 5-12, these unfinished masks have zero equivalent units of the Insertion Department's direct materials (7,000 physical units X 0%).
Now, consider the conversion costs. The 38,000 finished masks are 100% complete with respect to the Insertion Department's conversion costs. However, the 7,000 unfin- ished masks are only 30% converted (see Exhibits 5-10 and 5-11), so the equivalent units of conversion costs equal 2,100 (7,000 X 30%).
Finally, the equivalent units in each column are summed to find the total equivalent units for each of the three categories: transferred-in (45,000), direct materials (38,000), and conversion costs (40,100). We'll use these equivalent units in Step 4.
Steps 3 and 4: Summarize Total Costs to Account for and Compute the Cost per Equivalent Unit Exhibit 5-13 accumulates the Insertion Department's total costs to account for based on the data in Exhibit 5-11.
EXHIBIT 5-13 Step 3: Summarize Total Costs to Account For Step 4: Compute the Cost per Equ iva lent Unit
_J A
_!_ Sea View Insertion Department B
Month Ended October 31 Transferred- 2 Steps 3 and 4 in 3 Beginning work in process, October 1 (Exhibit 5-11) $ 22,000 4 Plus: Costs added during October 176,000 5 Total costs to account for $ 198,000 6 Divided by: Total equivalent units (from Step 2) 45,000 7 Cost per equivalent unit s 4.40 8
C D
Direct Conversion Materials Costs
$ 0 $ 1,100 19,000 12,935
$ 19,000 $ 14,035 38,000 40,100
s 0.50 s 0.35
In addition to direct material and conversion costs, the Insertion Department must account for transferred-in costs ($176,000 in our example}. Recall that transferred-in costs are incurred in a previous process (the Shaping Department) and are carried for- ward as part of the product's cost when the physical product is transferred to the next process.
If the Insertion Department had bought these shaped masks from an outside sup- plier, the cost would have been included as part of direct materials. However, the Insertion Department receives the masks from an internal supplier-the Shaping De- partment. Thus, the Insertion Department must account for the costs the Shaping Department incurred to provide the shaped masks ($176,000) as well as the Inser- tion Department's own direct materials ($19,000 for faceplates purchased from an outside supplier) and conversion costs ($12,935 for labor and overhead to insert the faceplates).
Process Costing 26 7
E
Total $ 23,100
207,935 $ 231,035
268 CHAPTER 5
Exhibit 5-13 shows that the Insertion Department's total costs to account for ($231,035) consist of the costs associated with beginning work process inventory ($23,100) plus the costs added during the month ($207,935).
Exhibit 5-13 also shows Step 4: the calculation of cost per equivalent unit. For each category of cost, Sea View simply divides the total costs by the corresponding number of total equivalent units that were found in Step 2 (Exhibit 5-12).
Step 5: Assign Total Costs to Units Completed and to Units in Ending Work in Process Inventory Exhibit 5-14 shows how SeaView finishes the five-step process by assigning costs to (1) units completed and transferred out to finished goods inventory and (2) units remain- ing in the Insertion Department's ending work process inventory. Sea View uses the same approach as it used for the Shaping Department in Exhibit 5-9. SeaView multiplies the number of equivalent units from Step 2 (Exhibit 5-12) by the cost per equivalent unit from Step 4 (Exhibit 5-13).
EXHIBIT 5-14 Step 5: Assign Total Costs to Units Completed and to Units in Ending Work in Process Inventory
This cost must be transferred out of the department to go with the units that were transferred out.
Total costs accounted for must ALWAYS equal Total costs to account for (Step 3).
_J
_ 1_
2 3 4 5
- 6 7 8 9 10 11 12
- 13 14
A B C D E Sea View Insertion Department
Month Ended October 31 Transferred- Direct Conversion Step 5: Assigning Total Costs in Materials Costs Total
Completed and transferred out: Equivalent units completed and transferred out (from Step 2) 38,000 38,000 38,000 Multiplied bv: Cost per equivalent unit (from Step 4) $ 4.40 $ 0.50 $ 0.35
Cost assigned to units completed and transferred out $ 167,200 $ 19,000 $ 13,300 $ 199,500
Ending work in process: Equivalent units in ending WIP (from Step 2) 7,000 0 2,100 Multiplied bv: Cost per equivalent unit (from Step 4) $ 4.40 $ 0.50 $ 0.35
Cost assigned to units in ending WIP s 30,800 S 0 S 735 S 31,535
Total costs accounted for $ 231,035
Unit Costs and Gross Profit Sea View's managers can now compute the cost of manufacturing one swim mask, from start to finish. Step 5 shows that $199,500 should be transferred to the Finished Goods In- ventory account for the 38,000 masks completed during the month. Therefore, Sea View's cost of making one completed mask is $5.25 ($199,500 --;-38,000 finished masks). Exhibit 5-14 shows that this cost includes the costs from both processing departments:
• $4.40 per unit from the Shaping Department7
• $0.85 per unit from the Insertion Department ($0.50 for direct materials and $0.35 for conversion costs)
Going back to our earlier snowball analogy on page 250, we see that each unit of the product picked up $4.40 of cost in the first department (Shaping), and then picked up another $0.85 of cost in the second department (Insertion). Therefore, the cost of making one mask, from start to finish, is $5.25 ($4.40 + $0.85).
7 This is the same $4.40 per unit we saw the Shaping Department transfer out to the Insertion Department in the first half of the chapter. Notice how the transferred-in cost carries through from one department to the next. The weighted-average method of process costing combines the current period 's costs ($176,000) with any costs in beginning inventory ($22,000) to yield a weighted-average cost per unit ($4.40). Therefore, the weighted-average cost could be different than $4.40 if the beginning inventory had cost more or less than $4.40 per unit to make in September.
SeaView's managers use this information to help control costs, set prices, and assess the profitability of the swim masks. Let's assume SeaView is able to charge customers $10 for each mask. If so, the gross profit on the sale of each of these masks will be as follows:
Sales Revenue (per mask) ............................ .
Less: Cost of Goods Sold (per mask) ........... .
Gross Profit (per mask) ............................... .
$10.00
5.25
$ 4.75
For SeaView to be profitable, the total gross profit (gross profit per mask X number of masks sold) will need to be high enough to cover all of Sea View's operating expenses, such as marketing and distribution expenses, incurred in the non-manufacturing activities of the value chain. In addition to using the unit cost for valuing Cost of Goods Sold, Sea View will also use it to value Finished Goods Inventory ($5.25 for each mask still in finished goods inventory at the end of October).
Dairymaid's yogurt goes through two sequential processes in two departments : Fermenting and Packaging. Assume that in the Packaging Department, Step 4 of the process costing procedure indicated the following costs per equivalent unit (cases of yogurt):
Transferred-in Direct Materials Conversion Costs
Cost per equivalent unit $6 .50 $1.15 $1 .25
a. How much did each case of yogurt cost to make, from start to finish?
b. If each case sells for $20, what is the gross profit per case?
Please see page 306 for solutions .
Production Cost Reports Most companies prepare a production cost report, which summarizes the entire five-step process on one schedule. Notice how the production cost report for the Insertion De- partment shown in Exhibit 5-15 simply brings together all of the steps that we showed separately in Exhibits 5-12, 5-13, and 5-14. The top half of the schedule focuses on units (Steps 1 and 2), while the bottom half of the schedule focuses on costs (Steps 3, 4, and 5). Each processing department prepares its own production cost report each month. The transferred-in costs, direct materials cost, and conversion costs assigned to the units in ending work process inventory become the beginning work in process inventory balances on the next month's cost report.
Sea View's managers monitor the production costs found on this report by comparing the actual direct materials and conversion costs-particularly the equivalent-unit costs-with expected amounts. If actual costs are higher than expected, managers will try to uncover the reason for the increase and look for ways to cut costs in the future without sacrificing quality.
Process Costing 269
270 CHAPTER 5
EXHIBIT 5-15 Production Cost Report
_J
_ 1_
2 3 4 5 6 7 8 9 10 11 12 13 14
15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34
A B C D E F Sea View Insertion Department Stepl Step 2: Equivalent Units
Month Ended October 31 Flow of Physical Transferred- Direct Conversion Flow of Production Units in Materials Costs
Umts to account for: Beginning work in process, October 1 5,000 Plus: Transferred in during October 40,000 Total physical units to account for 45,000
Units accounted for: Completed and transferred out during October 38,000 38,000 38,000 38,000 Plus: Ending work in process, October 31 7,000 7,000 0 2,100 Total physical units accounted for 45,000
Total equivalent units ~,- 45,000 38,000 40,100
Total Costs to account for and Cost per Equivalent Unit: Transferred- Direct Conversion Steps 3 and4 in Materials Costs Total
Beeinnine work in orocess, October 1 $ 22,000 $ 0 $ 1,100 $ 23,100 Plus: Costs added durine October 176,000 19,000 12,935 207,935
Total costs to account for $ 198,000 $ 19,000 $ 14,035 $ 231,035 Divided bv: Total eauivalent units (from Steo 2) ~ 45,000 38,000 40,100
Cost per eauivalent unit ~ $ 4.40 $ 0.50 $ 0.35
Assignment of total costs: Step s Completed and transferred out:
Eauivalent units completed and transferred out (from Step 2) 38,000 38000 38,000 - Multiplied by: Cost per equivalent unit (from Step 4) ~ $ 4.40 $ 0.50 $ 0.35 Cost assigned to units completed and transferred out $ 167,200 $ 19,000 $ 13,300 $ 199,500
End mg work m process: Equivalent units in ending WIP (tram Step 2) 7 000 0 2100 -- Multiplied by: Cost per equivalent unit (from Step 4) ~ $ 4.40 $ 0.50 $ 0.35 Cost assigned to units in ending WIP $ 30800 $ 0 $ 735 $ 31,535
Total costs accounted for $ 231,035
Journal Entries in a Second Processing Department The Insertion Department's journal entries are similar to those of the Shaping Department.
The following summary entry records the manufacturing costs incurred in the Inser- tion Department during the month of October (data from Exhibit 5-11):
Work Process Inventory-Insertion 31,935
Raw Materials Inventory 19,000
Wages Payable 3,no I Manufacturing Overhead 9,225
(To record manufacturing costs incurred in the Insertion
Department during October) I
In addition to this journal entry, which records the the Insertion Department's October costs, recall that a journal entry was made to transfer $176,000 of cost out of the Shaping Department and into the Insertion Department (see page 260). As a final step, the Insertion Department must now transfer cost out of its department into Finished Goods Inventory. The fifth step of the process costing procedure (Exhibit 5-14) showed that $199,500 should be assigned to the completed masks, while $31,535 should be assigned
to the units still being worked on. Thus, the following journal entry is needed to transfer cost out of the Insertion Department and into Finished Goods Inventory:
Finished Goods Inventory 199,500
Work in Process Inventory-Insertion
(To record transfer of cost out of the Insertion Department
and into Finished Goods Inventory)
After posting, the key accounts appear as follows:
Work in Process Inventory-Shaping
Balance, September 30 0 Transferred to Insertion Direct materials 140,000 Direct labor 21,250 Manufacturing overhead 46,750
Balance, October 31 32,000
'---
Work in Process Inventory-Insertion
Balance, September 30 -~ Transferred in from Shaping
Direct materials Direct labor Manufacturing overhead
Balance, October 31
'-----
Balance, September 30 Transferred in from Insertion
lil• 1M:£
23,100 Transferred to Finished 176,000 Goods Inventory
19,000 3,710 9,225
31,535
Finished Goods Inventory
0 199,500
199,500 I
r
176,000
199,500
Assume that Sea View sells 36,000 of the masks on account for $10 each. Assuming that SeaView uses a perpetual inventory system, what journal entries would SeaView make to re- cord the sales transaction?
Answer: The unit cost of making one mask from start to finish is $5 .25 ($199,500 transferred to Finished Goods --;-38,000 finished masks). SeaView will make one journal entry to record the sales revenue, and a second journal entry to record the cost of goods sold:
Accounts Receivable (36,000 X $10.00) 360,000
Sales Revenue 360,000
Cost of Goods Sold (36,000 X $5.25) 189,000
Finished Goods Inventory 189,000
Process Costing 271
-
l
J
272 CHAPTER 5
Process Costing-Second Process Let's use Sea View's Insertion Department to review some of the key process costing decisions that arise in a second (or later) process .
Decision
At what point in the insertion process are transferred-in costs (from the shaping process) incurred?
What percentage of completion is used to calculate equivalent units in the "Transferred- in" column?
What checks and balances does the five-step process costing procedure provide?
What are the main goals of the Insertion Department's process costing?
What is a production cost report, and how do managers use the information found on it?
Guidelines
Transferred-in costs are incurred at the beginning of the insertion process. The masks must be completely shaped before the insertion process begins.
All units, whether completed and transferred out or still in ending work in process, are considered 100% complete with respect to transferred-in work and costs .
The five-step procedure provides two important checks:
1. The total physical units to account for (beginning WIP inventory + units started or transferred in) must equal the total physical units accounted for (units completed and transferred out + units in ending WIP inventory) .
2. The total costs to account for (cost of beginning WIP inventory + costs incurred in the current period) must equal the total costs accounted for (cost of units completed and transferred out + cost of ending WIP inventory) .
One goal is to determine the cost of operating the department during the month . This information is used by managers to control production costs .
Another goal is to determine the cost of making each swim mask- from start to finish.
The final goal is to split total costs between swim masks completed and transferred out to finished goods inventory and the masks that re- main in the Insertion Department's ending work in process inventory .
A production cost report simply summarizes all five steps on one schedule . SeaView's managers use the cost per equivalent unit to determine the cost of producing a swim mask . These costs provide a basis for setting selling prices, performing profitability analysis to de- cide which products to emphasize, and so forth . These costs are also the basis for valuing inventory on the balance sheet and cost of goods sold on the income statement .
Managers also use the cost per equivalent unit to control material and conversion costs and to evaluate the performance of production de- partment managers .
Process Costing 273
SUMMARY PROBLEM 2 • •
This problem extends the Summary Problem 1 to a second department. During May, Florida Tile Industries reports the following in its Tile-Finishing Department :
[
Tile-Finishing Department Data for May
Information about units:
Beginning work in process, May 1 (20% complete as to direct
materials, 70% complete as to conversion work) ............................................................ .
Transferred in from Tile-Forming Department during May ................................................ .
Completed and transferred out to Finished Goods Inventory
during May ..................................................................................................................... .
Ending work in process, May 31 (36% complete as to direct
materials, 80% complete as to conversion work) ............................................................ .
Information about costs:
Work in process, May 1 (transferred-in costs, $10,000; direct
4,000 units
16,000 units
15,000 units
5,000 units
materials costs, $488; conversion costs, $5,530).............................................................. $16,018
Transferred in from Tile-Forming Department during May (page 263).......................................... 38,400
Tile-Finishing Department direct materials added during May............................................ 6,400
Tile-Finishing Department conversion costs incurred during May....................................... 24,300
Requirements
1. Complete the five-step process costing procedure to assign the Tile-Finishing Depart- ment's total costs to account for to units completed and to units in ending work in process inventory .
2. Make the journal entry to transfer the appropriate amount of cost to Finished Goods Inventory .
3. What is the cost of making one unit of product from start to finish?
• SOLUTION Steps 1 and 2: Summarize the flow of physical units; compute output in terms of equiva- lent units .
_J A B C D
_!_ Florida Tile SteD 1: Ste 1> 2: Eauivalent Units Tile-Finishing Department
E
Month Ended May 31 Flow of Physical Transferred- Direct Conversion 2 Flow of Production Units in Materials Costs 3 Units to account for: 4 Beginning work in process, May 1 4,000 5 Plus: Transferred in during Mav 16,000 6 Total physical units to account for 20,000 7 8 Units accounted for: 9 Completed and transferred out during Mav 15,000 15000 15 000 15 000 10 Plus: Ending work in process, Mav 31 5,000 5,000 1,800 4,000 11 Total physical units accounted for 20,000 12 Total eauivalent units 20,000 16,800 19,000 13
Notes about calculating equivalent units in ending WIP: Transferred-in = 5,000 units X 100% complete = 5,000 DM = 5,000 units X 36% complete = 1,800 Conversion = 5,000 units X 80% complete = 4,000
27 4 CHAPTER 5
Steps 3 and 4: Summarize total costs to account for; compute the cost per equivalent unit .
_J A B C D E _ 1_ Florida Tile
Tile-Finishing Department Month Ended May 31 Transferred- Direct Conversion
2 Steps 3 and 4 in Materials Costs Total 3 Beginning work in process, May 1 $ 10,000 $ 488 $ 5,530 $ 16,018 4 Plus: Costs added during May 38,400 6,400 24,300 69,100 5 Total costs to account for $ 48,400 $ 6,888 $ 29,830 $ 85,118 6 Divided by: Total equivalent units 20,000 16,800 19,000 7 Cost per equivalent unit $ 2.42 $ 0.41 $ 1.57 8
Step 5: Assign total costs to units completed and to units in ending work process inventory.
_J A B C -...-
D E - _l_ Florida Tile
Tile-Finishing Department Month Ended May 31 Transferred- Direct Conversion
2 Step S: Assigning Total Costs in Materials Costs Total 3 Completed and transferred out: 4 Equivalent units completed and transferred out 15,000 15,000 15,000 5 Multiplied by: Cost per equivalent unit $ 2.42 $ 0.41 $ 1.57 6 Cost assigned to units completed and transferred out $ 36,300 $ 6,150 $ 23,550 $ 66,000 7 8 Ending work in process: 9 Equivalent units in ending WIP 5,000 1,800 4,000 10 Multiplied by: Cost per equivalent unit $ 2.42 $ 0.41 $ 1.57 11 Cost assigned to units in ending WIP $ 12,100 $ 738 $ 6,280 $ 19,118 12 13 Total costs accounted for $ 85,118 14
Requirement 2 Journal entry:
Finished Goods Inventory
Work Process Inventory-Tile-Finishing Department
(To record the transfer of cost out of the Tile-Finishing
Department and into Finished Goods Inventory)
Requirement 3
66,000
66,000
The cost of making one unit from start to finish is $4.40 ($66,000 transferred to Finished Goods Inventory divided by the 15,000 completed tiles) . This consists of $2.42 8 of cost incurred in the Tile-Forming Department and $1 .98 of cost incurred in the Tile-Finishing Department ($0.41 of direct materials and $1.57 of conversion costs).
8 In Summary Problem 1, we saw that the average cost per unit in May was $2.40. The weighted-average method combines the current period's costs (May's costs) with any costs in beginning inventory to yield a weighted-average cost of $2.42 per unit.
Learning Objectives • 1 Distinguish between the flow of costs in process costing and job costing
• 2 Compute equivalent units
• 3 Use process costing in the first production department
• 4 Prepare journal entries for a process costing system
• 5 Use process costing in a second or later production department
Accounting Vocabulary Equivalent Units. (p. 250) Express the amount of work done during a period in terms of fully completed units of output.
Production Cost Report. (p. 269) Summarizes a processing department's operations for a period.
Transferred-In Costs. (p. 264) Costs incurred in a previous process that are carried forward as part of the product's cost when it moves to the next process.
Waste Audit. (p. 258) Studying the contents of a company's trash in order to identify solid waste and scraps that cou ld potentially be recycled, repurposed, or sold to create a new revenue stream. Also known as trash audit or waste sort.
Weighted-Average Method of Process Costing. (p. 251) A process costing method that combines any beginning inven- tory units (and costs) with the current period's units (and costs) to get a weighted-average cost.
MyAccounting lab Go to http://myaccountinglab.com/ for the following Quick Check, Short Exercises, Exer- cises, and Problems. They are available with immediate grading, explanations of correct and incorrect answers, and interactive media that acts as your own online tutor.
Quick Check 1. (Learning Objective 1) Which of the following is false
concerning process costing?
a. It accumulates production costs by activities.
b. It transfers costs from one processing department to the next.
c. It is well suited for a company whose products are indistinguishable from each other .
d. It uses multiple WIP accounts, one for each process- ing department .
2. (Learning Objective 2) Conversion costs consist of
a. direct materials + direct labor + manufacturing overhead .
b. direct materials + direct labor . c. direct labor + manufacturing overhead . d. direct materials + manufacturing overhead .
3. (Learning Objective 2) Which of the following is true?
a. FIFO is always used for process costing .
b. Units in ending WIP are expressed in terms of equiv- alent units .
c. A partially completed product whose direct materi- als are added at the beginning of the process would be 0% complete with respect to direct materials .
d. The weighted-average method is always used for process costing .
4. (Learning Objective 3) Which of the following is the first step in completing the five-step process costing procedure?
a. Summarize total costs to account for.
b. Compute output in terms of equivalent units.
c. Summarize the flow of physical units.
d. Compute the cost per equivalent unit .
5. (Learning Objective 3) Assume 100 units were com- pleted and transferred out during the period . The 40 units left in ending WIP are 20% complete with respect to conversion costs. The total equivalent units for con- version costs would be
a. 100 .
b. 140 .
c. 108.
d. 8.
6. (Learning Objective 4) The journal entry needed to record direct labor used but unpaid in the Finishing De- partment during the month would be
a. Debit Finished Goods Inventory; Credit Wages Payable
b. Debit Wages Payable; Credit Finished Goods Inventory
c. Debit Wages Payable; Credit WIP-Finishing Dept .
d. Debit WIP-Finishing Dept .; Credit Wages Payable
275
27 6 CHAPTER 5
7. (Learning Objective 4) A company has two sequential processing departments : Mixing and Forming . In the Mixing Department, Step 5 of the process costing pro- cedure assigned $10,000 to units in ending WIP and $80,000 to units completed and transferred out . What journal entry is needed as a result of these calculations?
9. (Learning Objective 5) The schedule used to summarize the entire five-step process costing procedure is called a
a. processing report.
b. process costing schedule .
c. production cost report .
d. job cost record . a. Debit WIP-Mixing Department : $80,000; credit
WIP-Forming Department : $80,000 10. (Learning Objective 5) A company sells each unit of its product for $90. The final department showed the following costs per equivalent unit: $40 transferred-in, $21 direct materials, $13 conversion . What is the gross profit on each unit sold by the company?
b. Debit WIP-Forming Department: $80,000; Credit WIP-Mixing Department : $80,000
c. Debit WIP-Forming Department : $10,000; Credit WIP-Mixing Department : $10,000
d. Debit WIP-Mixing Department : $10,000; credit WIP-Forming Department : $10,000
a. $16
b. $56
C. $74
d. $90 8. (Learning Objective 5) In the second processing de-
partment, the percentage of completion assigned to units transferred in is always :
a. 0% .
b. 100% .
c. dependent on the percentage of completion at month end .
d. None of the listed choices are correct .
Quick Check Answers
e ·o ~ ::> • 6 q ·g q . L P ·9 ::> ·s ::> ·t, q "£ ::> ·2: e . ~
Short Exercises
S5-1 Compare job costing and process costing (Learning Objective 1) Compare and contrast the primary differences between the job costing and process costing using the following table :
Most suitable manufacturing environment
Cost object used for accumulating costs
Primary document for tracking costs
Manufacturing cost categories
Flow of costs through accounts
Job costing Process costing
S5-2 Flow of costs through Work in Process Inventory (Learning Objective 1) Jelly Treats produces jelly beans in three sequential processing departments : Centers, Shells, and Packaging . Assume that the Shells processing department began April with $18,500 of unfinished jelly bean centers . During April, the Shells process used $42,200 of direct materials, used $12,500 of direct labor, and was allocated $17,200 of manufac- turing overhead . In addition, $126,400 was transferred out of the Centers processing department during the month and $196,500 was transferred out of the Shells processing department during the month . These transfers represent the cost of the jelly beans trans- ferred from one process to another .
1. Prepare a T-account for the Work in Process Inventory-Shells showing all activity that took place in the account during April.
2. What is the ending balance in the Work in Process Inventory-Shells on April 30? What does this figure represent?
55-3 Compare job costing and process costing (Learning Objective 1) PEZ Candy Inc. produces the popular small candy that is dispensed in collectible flip-top dispensers . In the United States, PEZ candies are produced in a factory in Connecticut . Over 3 billion of the small brick-shaped candies are consumed in the U.S. each year . PEZ candy is made from sugar, fruit flavoring, coloring, and corn syrup; the ingredients are put under pressure to form the hard tablets. About 95% of a PEZ tablet is sugar . The Con- necticut location also houses PEZ's US headquarters and the PEZ Visitor Center. The Visi- tor Center offers birthday parties that include a staff member to host the party, goodie bags, pizza, soft drinks, and other options . When a family wants to have a birthday party, the family will work with PEZ staff to customize the birthday party .
1. Would PEZ Candy Inc. be more likely to use job costing or process costing for the manufacture of its PEZ candies? Why?
2. Give an example of each of the following types of costs that PEZ Candy Inc. would be likely to incur in the manufacture of its PEZ candies :
a. Direct material
b. Direct labor
c. Manufacturing overhead
i. Indirect materials
ii. Indirect labor
iii. Other manufacturing overhead
3. Would PEZ Candy Inc. be more likely to use job costing or process costing to calcu- late the cost of one particular birthday party hosted at the PEZ Visitor Center? Why?
55-4 Determine the physical flow of units (process costing Step 1) (Learning Objective 3)
Lundeen Soda's Bottling Department had 15,000 units in the beginning inventory of Work in Process on September 1. During September, 125,000 units were started into produc- tion . On September 30, 29,000 units were left in ending inventory of Work in Process . Summarize the physical flow of units in a schedule.
55-5 Compute equivalent units (process costing Step 2) (Learning Objectives 2 & 3) Klein's Packaging Department had the following information at January 31 . All direct ma- terials are added at the end of the conversion process. The units in ending work in pro- cess inventory were only 32% of the way through the conversion process .
_J A B I C D
_L Equivalent Units
2 3 4 5 6 7 8
Flow of Physical Direct Conversion Units Materials Costs
Units accounted for: Completed and transferred out 119,000 Plus: Endini;,: work in orocess lanuarv 31 18,000 Total physical units accounted for 137,000
Total equivalent units
Complete the schedule by computing the total equivalent units of direct materials and conversion costs for the month .
55-6 Compute equivalent units (process costing Step 2) (Learning Objectives 2 & 3) The Frying Department of Ripple Chips had 110,000 partially completed units in work in process at the end of July . All of the direct materials had been added to these units, but the units were only 70% of the way through the conversion process . In addition, 1,050,000 units had been completed and transferred out of the Frying Department to the Packaging Department during the month .
1. How many equivalent units of direct materials and equivalent units of conversion costs are associated with the 1,050,000 units completed and transferred out?
2. Compute the equivalent units of direct materials and the equivalent units of conversion costs associated with the 110,000 partially completed units still in ending work in process .
3. What are the total equivalent units of direct materials and the total equivalent units of conversion costs for the month?
Process Costing 277
27 8 CHAPTER 5
55-7 Summarize total costs to account for (process costing Step 3) (Learning Objective 3)
Kushner Company's Work in Process Inventory account had a $61,000 beginning bal- ance on March 1 ($36,000 of this related to direct materials used during February, while $25,000 related to conversion costs incurred during February). During March, the follow- ing costs were incurred in the department:
Direct materials used ................................................................................ .
Direct labor ............................................................................................... .
Manufacturing overhead allocated to the department ............................ .
$107,000
$ 18,000
$150,000
Summarize the department's "Total costs to account for." Prepare a schedule that summa- rizes the department's total costs to account for by direct materials and conversion costs .
55-8 Compute the cost per equivalent unit (process costing Step 4) (Learning Objective 3)
At the end of October, Cranston Bottling's mixing department had "Total costs to account for" of $739,731. Ofthis amount, $271,596 related to direct materials costs, while the re- mainder related to conversion costs . The department had 52,230 total equivalent units of direct materials and 45,450 total equivalent units of conversion costs for the month.
Compute the cost per equivalent unit for direct materials and the cost per equiva- lent unit for conversion costs.
55-9 Assign costs (process costing Step 5) (Learning Objective 3) Pharma-True Company produces its product using a single production process . For the month of March, the company determined its "cost per equivalent unit" to be as follows:
Direct Materials Conversion Costs
Cost per equivalent unit: $3 .80 $3 .00
During the month, Pharma-True completed and transferred out 370,000 units to fin- ished goods inventory . At month end, 82,000 partially complete units remained in ending work in process inventory . These partially completed units were equal to 70,000 equiva- lent units of direct materials and 53,000 equivalent units of conversion costs.
1. Determine the total cost that should be assigned to the following:
a. Units completed and transferred out
b. Units in ending work in process inventory
2. What were the total costs accounted for?
3. What was Pharma-True's average cost of making one unit of its product?
55-10 Flow of costs through Work in Process Inventory (Learning Objective 4) Samson Tile produces its product in two processing departments: Forming and Finishing . The following T-account shows the Forming Department's Work in Process Inventory at August 31 prior to completing the five-step process costing procedure:
Work in Process Inventory-Forming Department
Beginning balance Direct materials used Direct labor Manufacturing overhead allocated
$ 53,700 78,400 14,800
126,100
1. What is the Forming Department's "Total costs to account for" for the month of August?
2. Assume that after using the five-step process costing procedure, the company de- termines that the "cost to be assigned to units completed and transferred out" is $243,800. What journal entry is needed to record the transfer of costs to the Finishing Department?
3. After the journal entry is made in Requirement 2, what will be the new ending balance in the Forming Department's Work in Process Inventory account?
55-11 Assign total costs in a second processing department (Learning Objective 5)
After completing Steps 1-4 of the process costing procedure, Peterson Corporation ar- rived at the following equivalent units and costs per equivalent unit for its final produc- tion department for the month of July :
_J A B I C D
_ 1_ Equivalent Units
2
3 4 5 6 7
Transferred- Direct Conversion in Materials Costs
Units comoleted and transferred out durimi: lulv 72,000 72,000 72,000 Plus: Endine: work in orocess lulv 31 9,000 7,900 3,500
Total eauivalent units 81,000 79,900 75,500 Cost per equivalent unit 5 2.34 5 0.75 5
1. How much cost should be assigned to the
a. units completed and transferred out to Finished Goods Inventory during July?
b. partially complete units still in ending work in process inventory at the end of July?
2. What was the "Total cost accounted for" during July? What other important figure must this match? What does this figure tell you?
3. What is Peterson Corporation's average cost of making each unit of its product from the first production department all the way through the final production department?
1.56
55-12 Find unit cost and gross profit on a final product (Learning Objective 5) Gallagher Counter Co . produces quartz countertops in two sequential production depart- ments : Forming and Polishing . The Polishing Department calculated the following costs per equivalent unit (square feet) on its May production cost report :
Transferred-in Direct Materials Conversion Costs
Cost per equivalent unit : $2 .94 $0 .90 $1.46
During May, 135,000 square feet were completed and transferred out of the Polish- ing Department to Finished Goods Inventory . The countertops were subsequently sold for $13 .50 per square foot .
1. What was the cost per square foot of the finished product?
2. Did most of the production cost occur in the Forming Department or in the Polishing Department? Explain how you can tell where the most production cost occurred .
3. What was the gross profit per square foot?
4 . What was the total gross profit on the countertops produced in May?
Process Costing 279
280 CHAPTER 5
The following data set is used for 55-13 through 55-17:
Arctic Springs Data Set: Filtration Department Arctic Springs produces premium bottled water . Arctic Springs purchases artesian water, stores the water in large tanks, and then runs the water through two processes: • Filtration, where workers microfilter and ozonate the water
• Bottling, where workers bottle and package the filtered water
During December, the filtration process incurs the following costs in processing 200,000 liters:
Wages of workers operating the filtration equipment .................... .
Wages of workers operating ozonation equipment .... ................... .
Manufacturing overhead allocated to filtration .............................. .
Water ............................................................................................... .
Arctic Springs has no beginning inventory in the Filtration Department .
55-13 Compute cost per liter (Learning Objective 1) Refer to the Arctic Springs Filtration Department Data Set .
1. Compute the December conversion costs in the Filtration Department .
$ 9,380
$ 9,300
$ 24,000
$120,000
2. If the Filtration Department completely processed 200,000 liters, what would be the average filtration cost per liter?
3. Now, assume that the total costs of the filtration process listed in the previous chart yield 160,000 liters that are completely filtered and ozonated, while the remaining 40,000 liters are only partway through the process at the end of December . Is the cost per com- pletely filtered and ozonated liter higher, lower, or the same as in Requirement 2? Why?
55-14 Summarize physical flow and compute equivalent units (Learning Objective 2)
Refer to the Arctic Springs Filtration Department Data Set. At Arctic Springs, water is added at the beginning of the filtration process. Conversion costs are incurred evenly throughout the process, and in December, 160,000 liters have been completed and transferred out of the Filtration Department to the Bottling Department . The 40,000 liters remaining in the Filtra- tion Department's ending work in process inventory are 85% of the way through the filtration process . Recall that Arctic Springs has no beginning inventories.
1. Draw a time line for the filtration process .
2. Complete the first two steps of the process costing procedure for the Filtration De- partment: summarize the physical flows of units and then compute the equivalent units of direct materials and conversion costs .
55-15 Continuation of 55-14: Summarize total costs to account for and compute cost per equivalent unit (Learning Objective 3) Refer to the Arctic Springs Filtration Department Data Set and your answer to 55-14. Com- plete Steps 3 and 4 of the process costing procedure : Summarize total costs to account for and then compute the cost per equivalent unit for both direct materials and conversion costs .
55-16 Continuation of 55-14 and 55-15: Assign costs (Learning Objective 3) Refer to the Arctic Springs Filtration Department Data Set and your answer to 55-14 and 55-15 . Complete Step 5 of the process costing procedure : Assign costs to units completed and to units in ending inventory . Prepare a schedule that answers the following questions .
1. What is the cost of the 160,000 liters completed and transferred out of the Filtration Department?
2. What is the cost of 40,000 liters remaining in the Filtration Department's ending work in process inventory?
55-17 Continuation of 55-16: Record journal entry and post to T-account (Learning Objective 4)
Refer to the Arctic Springs Filtration Department Data Set and your answer to 55-16 .
1. Record the journal entry to transfer the cost of the 160,000 liters completed and transferred out of the Filtration Department and into the Bottling Department .
2. Record all of the transactions in the "Work in Process Inventory-Filtration" T-account .
The following data set is used for 55-18 through 55-21:
Arctic Springs Data Set: Bottling Department Arctic Springs produces premium bottled water . The preceding Short Exercises con- sidered the first process in bottling premium water-Filtration . We now consider Arc- tic Springs' second process-Bottling . In the Bottling Department, workers bottle the filtered water and pack the bottles into boxes . Conversion costs are incurred evenly throughout the Bottling process, but packaging materials are not added until the end of the process . December data from the Bottling Department follow :
Beginning work in process inventory (45% of the way through the process) ... 9,000 liters
Transferred in from Filtration ........... ............. .... ...... .......... ....... .......... ............. ... 160,000 liters
Completed and transfer red out to Finished Goods Inventory in December ....... .......... .................... .......... .......... .................... .......... .......... ..... 147,000 liters
Ending work in process inventory (85% of the way through the bottling process) ........ ..... ..... ..... ....... ..... .................. .... ...... .......... ....... ....................... ... 22,000 liters
Costs in beginning work in process inventory
Transferred in .................................. .
Direct materials .............................. .
Direct labor ..................................... .
Manufacturing overhead ................ .
Total beginning work in process inventory as of December 1 ........ .
Costs added during December
$4,100 Transferredin .......................... $148,000
0 Direct materials ...................... .
650 Direct labor ............................ .
2 025 Manufacturing overhead ........ .
Total costs added during $6 775 December ........................... .
30,870
35,000
25 291
$239 161
The Filtration Department completed and transferred out 160,000 liters at a total cost of $148,000.
55-18 Compute equivalent units in second department (Learning Objectives 2 & 5) Refer to the Arctic Springs Bottling Department Data Set .
1. Draw a time line .
2. Complete the first two steps of the process costing procedure for the Bottling De- partment : summarize the physical flow of units and then compute the equivalent units of direct materials and conversion costs .
55-19 Continuation of 55-18: Compute cost per equivalent unit in second department (Learning Objective 5) Refer to the Arctic Springs Bottling Department Data Set and your answer to S5-18. Com- plete Steps 3 and 4 of the process costing procedure : Summarize total costs to account for and then compute the cost per equivalent unit for both direct materials and conver- sion costs .
55-20 Continuation of 55-18 and 55-19: Assign costs in second department (Learning Objective 5)
Refer to the Arctic Springs Bottling Department Data Set and your answers to S5-18 and S5-19 . Complete Step 5 of the process costing procedure: Assign costs to units com- pleted and to units in ending inventory .
S5-21 Continuation of 55-20: Record journal entry and post to T-account (Learning Objective 4)
Refer to the Arctic Springs Bottling Department Data Set and your answer to S5-20 .
1. Prepare the journal entry to record the cost of units completed and transferred to fin- ished goods .
2. Post all transactions to the Work in Process Inventory-Bottling T-account . What is the ending balance?
Process Costing 281
2 8 2 CHAPTER 5
55-22 Identify ethical standards violated (Learning Objectives 1, 2, 3, 4, & 5) For each of the situations listed, identify the primary standard from the IMA Statement of Ethical Professional Practice that is violated (competence, confidentiality, integrity, or credibility) . Refer to Exhibit 1-6 for the complete standard .
1. At a party, Eric gets carried away with bragging about the production process that he has helped to develop at his company . A party-goer who works for a competitor overhears .
2. Process costing has always confused Courtney, an accountant for Murdock Corpora- tion . At the end of the year, she just accepts the bookkeeper's numbers for ending inventory and cost of goods sold even though the bookkeeper does not have formal training in process costing .
3. Lauren works in the Accounting Department at Blue Moon Consulting . She does not disclose that one of the companies bidding on a contract to provide payroll services for Blue Moon employs her daughter .
4. Cassidy Ritter is a bubbly, fun person . She continually makes recommendations one day after the recommendations were needed . She figures that the managers will tol- erate the tardiness of the recommendations because the recommendations are well researched and she gets along with everyone .
5. This quarter, the company switched from using the FIFO method of process costing to the weighted-average method of process costing . Andrew, the chief accountant, did not disclose the change in methods in the reports because he did not want to have to justify the change .
EXERCISES Group A ES-23A Analyze flow of costs through inventory T-accounts (Learning Objective 1)
Golden Sun Bakery mass-produces bread using three sequential processing departments : Mixing, Baking, and Packaging . The following transactions occurred during April :
1. Direct materials used in the Packaging Department ................... ............ .
2 . Costs assigned to units completed and transferred out of Mixing ......... .
3 . Direct labor incurred in the Mixing Department ..................................... .
4 . Beginning balance : Work in Process Inventory-Baking .... .......... .......... . .
5 . Manufacturing overhead allocated to the Baking Department .............. .
6 . Beginning balance : Finished Goods .......... ............. .......... ....... .......... . .
7 . Costs assigned to units completed and transferred out of Baking ......... .
8 . Beginning balance : Work in Process Inventory-Mixing ......................... .
9 . Direct labor incurred in the Packaging Department ................. .......... .... .
10. Manufacturing overhead allocated to the Mixing Department .............. .
11. Direct materials used in the Mixing Department .................................... .
12. Beginning balance : Raw Materials Inventory ........................................... .
13. Costs assigned to units completed and transferred out of Packaging ... .
14. Beginning balance : Work in Process Inventory-Packaging ............ ....... .
15. Purchases of Raw Materials ..................................................................... .
16. Direct labor incurred in the Baking Department ..................................... .
17. Manufacturing overhead allocated to the Packaging Department ......... .
18. Cost of goods sold .................................................................................. .
Note : No direct mater ials were used by the Baking Department.
$ 34,000
$227,000
$ 11,400
$ 15,800
$ 78,000
$ 4,600
$308,000
$ 12,100
$ 8,900
$ 68,000
$156,000
$ 23,200
$385,000
$8,000
$179,000
$ 4,200
$ 40,000
$386,000
Requirements
1. Post each of these transactions to the company's inventory T-accounts . You should set up separate T-accounts for the following:
• Raw Materials Inventory
• Work in Process Inventory-Mixing Department
• Work in Process Inventory-Baking Department
• Work in Process Inventory-Packaging Department
• Finished Goods Inventory
2. Determine the balance at month end in each of the inventory accounts .
3. Assume that 3,025,000 loaves of bread were completed and transferred out of the Packaging Department during the month . What was the cost per unit of making each loaf of bread (from start to finish)?
ES-24A Summarize physical units and compute equivalent units (process costing Steps 1 and 2) (Learning Objective 3) Patty's Pumpkin Pies collected the following production information relating to Novem- ber's baking operations :
Direct Materials Conversion Costs Physical Units (% complete) (% complete)
Beginning work in process .............. .
Ending work in process ..... .......... .... .
203,000
153,000
995,000
75% 80%
Units started during the month ....... .
Requirements Complete the first two steps in the process costing procedure:
1. Summarize the flow of physical units .
2. Compute output in terms of equivalent units .
E5-25A Compute equivalent units in a second processing department (Learning Objectives 2 & 5)
Boswell's Hot Sauce uses a process costing system to determine its product's cost . The last of the three processes is packaging . The Packaging Department reported the follow- ing information for the month of July:
_J A B C D
Process Costing 283
I E
_ 1_ Boswell's Hot Sauce Packaging Department Steo 1: Stec 2: Eauivalent Units Month Ended July 31 Flow of Physical Transferred- Direct
2 Flow of Production Units in Materials 3 Units to account for: 4 Bei:,innini:, work in orocess lulv 1 24,000 5 Plus: Transferred in durini:, lulv 226 000 6 Total ohvsical units to account for (al 7 8 Units accounted for: 9 Comoleted and transferred out durini:, lulv (b) (dl (el 10 Plus: Endine work in orocess lulv 31 29,000 (el (hl 11 12 13
Total ohvsical units accounted for (c) Total Eauivalent Units (fl m
The units in ending work in process inventory were 90% complete with respect to direct materials but only 60% complete with respect to conversion .
Requirement Summarize the flow of physical units and compute output in terms of equivalent units in order to arrive at the missing figures (a) through (I).
Conversion Costs
(il
(kl
m
284 CHAPTER 5
ES-26A Complete five-step procedure in first department (Learning Objective 3) The Color World Paint Company prepares and packages paint products . The company has two departments : (1) Blending and (2) Packaging . Direct materials are added at the beginning of the blending process (dyes) and at the end of the packaging process (cans) . Conversion costs are incurred evenly throughout each process . Data from the month of August for the Blending Department a re as follows:
Gallons:
Beginning wo rk in process inventory ........................................... .
Started production ....................... .......... .......... .......... .................. .
Completed and transferred out to Packaging in August ............. .
Ending work in process inventory (30% of the way through the blending process) ..................................................................... .
Costs :
Beginning work in process inventory ......... .......... ............. ....... ... .
Costs added during August :
Direct materials (dyes) .................................................................. .
Direct labor .................................................................................. .
Manufacturing overhead .................... .......... .......... ............. ....... .. .
Total costs added during August ............ .......... ............. ................. .
Requirements
1. Draw a time line .
0
9,000 gallons
6,500 gallons
2,500 gallons
5,670
800
2 100
$8 570
2. Summarize the physical flow of units and compute total equivalent units for direct materials and for conve rsion costs .
3. Summarize total costs to account for and find the cost per equivalent unit for direct materials and conversion costs .
4. Assign total costs to units (gallons) :
a Completed and transferred out to the Packaging Department
b In the Blending Department ending work in process inventory
5. What is the average cost per gallon transferred out of the Blending Department to the Packaging Department? Why would the company's managers want to know this cost?
ES-27 A Continuation of E5-26A: Journal entries (Learning Objective 4) Return to the Blending Department for the Color World Paint Company in E5-26A.
Requirements
1. Prepare the journal entry to record the use of direct materials and direct labor and the allocation of manufacturing overhead to the Blending Department . Also, give the journal entry to record the costs of the gallons completed and transferred out to the Packaging Department . Assume the wages are unpaid .
2. Post the journal entries to the Work in Process Inventory-Blending T-account . What is the ending balance?
ES-28A Complete the production cost report in first department (Learning Objective 3)
Woodson Dairy produces an organic butter that is sold by the pound . The production of the butter begins in the Churning Department .
Data for the Churning Department for January follows :
Units in beginning Work in Process (WIP) inventory 100,000 units
Units started during the month (all direct materials, including cream and salt, are added at the beginning of the churning process) 1,500,000 units
Units in ending Work in Process (WIP) inventory (40% of the way through the process)
Cost information is as follows :
WIP-Churning Department balance as of January 1:
Direct material cost included in beginning WIP balance
Conversion cost included in beginning WIP balance
Beginning balance, WIP, January 1
Manufacturing costs incurred during January:
Direct materials used
Direct labor
Manufacturing overhead
Total manufacturing costs entered into production during January
Requirements
200,000 units
$110,000
24000
$134 000
$1,730,000
10,000
558 000
$2 298 000
1. Prepare a production cost report for January for the Churning Department .
2. How much did it cost to make one pound of butter in the Churning Department?
3. How much did it cost to make a partially completed pound of butter in the Churning Department? Does this make sense? Why or why not?
ES-29A Prepare journal entries for first production department (Learning Objective 4)
Refer to the Churning Department information for Woodson Dairy in E5-28A.
Requirements
1. What journal entry (s) would have been made during the month to record manufac- turing costs? (Use Wages Payable as the credit for the direct labor costs .)
2. What journal entry is needed at the end of the month to transfer the cost of the butter out of the Churning Department and into the next department, the Forming Department?
3. Post the journal entries to the Work in Process Inventory-Churning Department T-account.
ES-30A Analyze costs and gross profit in a process costing environment (Learning Objective 5)
Refer to E5-28A and E5-29A. Assume the Woodson Dairy Forming Department has the following costs per equivalent unit (EU) on its own production cost report for the month of January :
Cost per EU transferred in from Churning Department (see your answer from E5-28A)
Cost per Direct Materials EU = $0 .10
Cost per Conversion Costs EU = $0 .15
Requirements
1. What is the total cost, from start to finish, of producing one pound of butter during January?
2. If the company sells all 1,400,000 pounds of the butter made in January, at a selling price of $2 .55 per pound, what is the total gross profit for the month?
Process Costing 285
286 CHAPTER 5
ES-31A Record journal entries (Learning Objective 4) Record the following process costing transactions in the general journal :
a. Purchase of raw materials on account, $9,300
b. Requisition of direct materials to
Assembly Department, $4,300
Finishing Department, $2,400 c. lncurrence and payment of direct labor, $10,500 (these costs should be debited to
WIP Inventory-Assembly)
d. lncurrence of manufacturing overhead costs (unpaid):
Property taxes-plant, $1,800
Utilities-plant, $4,800
Insurance-plant, $1,700
Depreciation-plant, $3,800
e. Assignment of conversion costs to the Assembly Department:
Direct labor, $5,000
Manufacturing overhead, $2,600
f. Assignment of conversion costs to the Finishing Department :
Direct labor, $4,700
Manufacturing overhead, $6,600
g. Cost of goods completed and transferred out of the Assembly Department to the Finishing Department, $10,500
h. Cost of goods completed and transferred out of the Finishing Department into Finished Goods Inventory, $15,600
ES-32A Compute equivalent units and assign costs (Learning Objectives 2, 3, & 4) The Assembly Department of Easton Motors began September with no work in process inventory . During the month, production that cost $41,352 (direct materials, $12,532, and conversion costs, $28,820) was started on 28,000 units . Easton completed and transferred to the Testing Department a total of 22,000 units . The ending work in process inventory was 35% complete as to direct materials and 70% complete as to conversion work .
Requirements
1. Compute the equivalent units for direct materials and conversion costs .
2. Compute the cost per equivalent unit .
3. Assign the costs to units completed and transferred out and ending work in process inventory .
4. Record the journal entry for the costs transferred out of the Assembly Department to the Testing Department .
5. Post all of the transactions in the Work in Process Inventory-Assembly T-account . What is the ending balance?
ES-33A Complete five-step procedure in first department (Learning Objective 3) Paulson Winery in Albany, New York, has two departments : Fermenting and Packaging . Direct materials are added at the beginning of the fermenting process (grapes) and at the end of the packaging process (bottles) . Conversion costs are incurred evenly throughout each process . Data from the month of March for the Fermenting Department are as follows :
Gallons :
Beginning work in process inventory ................................ .......... .......... .. 2,100 gallons
Started production ............ ............. .......... .......... ....... .......... ............. ....... 5,860 gallons
Completed and transferred out to Packaging in March ......................... 6,560 gallons
Ending work in process inventory (80% of the way through the fermenting process) ............. ....................... ................. .......... ............ .
Costs :
Beginning work in process inventory ($2,500 of direct materials and $3,715 of conversion cost) ........ .......... .......... .......... .......... .......... .
Costs added during March :
Direct materials ...................................................................................... .
Direct labor ............ .................... ....................... ................. .................... .
Manufacturing overhead ...... ....................... .......... ....... .......... ............... .
Total costs added during March
Requirements
1. Draw a time line for the Fermenting Department .
1,400 gallons
$ 9,440
600
~
$11 869
2. Summarize the flow of physical units and compute the total equivalent units .
3. Summarize total costs to account for and compute the cost per equivalent unit for direct materials and conversion costs .
4. Assign total costs to units (gallons):
a. Completed and transferred out to the Packaging Department
b. In the Fermenting Department ending work in process inventory
5. What is the average cost per gallon transferred out of Fermenting into Packaging? Why would the company's managers want to know this cost?
ES-34A Sustainability and process costing (Learning Objective 3) Revol Industries manufactures plastic bottles for the food industry. On average, Revol pays $76 per ton for its plastics. Revol's waste-disposal company has increased its waste-disposal charge to $57 per ton for solid and inert waste . Revol generates a total of 500 tons of waste per month .
Revol's managers have been evaluating the production processes for areas to cut waste . In the process of making plastic bottles, a certain amount of machine "drool" occurs . Machine drool is the excess plastic that drips off the machine between molds . In the past, Revol has discarded the machine drool. In an average month, 180 tons of machine drool is generated .
Management has arrived at three possible courses of action for the machine drool issue :
1. Do nothing and pay the increased waste-disposal charge .
2. Sell the machine drool waste to a local recycler for $18 per ton .
3. Reengineer the production process at an annual cost of $55,000 . This change in the production process would cause the amount of machine drool generated to be reduced by 50% each month . The remaining machine drool would then be sold to a local recycler for $18 per ton .
Requirements
1. What is the annual cost of the machine drool currently? Include both the original plastic cost and the waste-disposal cost .
2. How much would the company save per year (net) if the machine drool were to be sold to the local recycler?
3. How much would the company save per year (net) if the production process were to be reengineered?
4. What do you think the company should do? Explain your rationale .
Process Costing 287
SUSTAINABILITY
2 8 8 CHAPTER 5
ES-35A Complete five-step procedure and journalize result (Learning Objectives 3 & 4)
The following information was taken from the ledger of Cleveland Foundry :
Work in Process-Forming
Beginning invento ry, Octobe r 1 Direct materials Conversion costs Ending inventory
$ 46,930 Transferred to Finishing 196,746 161,100
$?
The Forming Department had 10,150 partially complete units in beginning work in pro- cess inventory . The department started work on 71,050 units during the month and ended the month with 8,200 units still in work in process . These unfinished units were 60% com- plete as to direct materials but 20% complete as to conversion work. The beginning bal- ance of $46,930 consisted of $21,430 of direct materials and $25,500 of conversion costs .
Requirement Journalize the transfer of costs to the Finishing Department . (Hint: Complete the five- step process costing procedure to determine how much cost to transfer .)
ES-36A Complete five-step procedure in second department (Learning Objective 5)
Alpha Semiconductors experienced the following activity in its Photolithography Depart- ment during December . Materials are added at the beginning of the photolithography process .
Units:
Work in process, December 1 (80% of the way through the process) ........ 6,000 units
Transferred in from the Polishing and Cutting Department during December ................................................................................................ 29,000 units
Completed during December ..................................................................... ? units
Work in process, December 31 (70% of the way through the process) ...... 7,000 units
Costs :
Work in process, December 1 (transferred-in costs, $21,600; direct materials costs, $20,350; and conversion costs, $27,690) ...................... .
Transferred in from the Polishing and Cutting Department during December ............................................................................................... .
Direct materials added during December .................................................. .
Conversion costs added during December .... .......... ............. ..... ............ .... .
Requirements
$69,640
97,400
63,650
90,750
1. Summarize flow of physical units and compute total equivalent units for three cost categories: transferred-in, direct materials, and conversion costs .
2. Summarize total costs to account for and compute the cost per equivalent unit for each cost category .
3. Assign total costs to (a) units completed and transferred to Finished Goods Inventory and (b) units in December 31 Work in Process Inventory .
EXERCISES Group B ES-37B Analyze flow of costs through inventory T-accounts (Learning Objective 1)
Early Start Bakery mass-produces bread using three sequential processing departments : Mixing, Baking, and Packaging . The following transactions occurred during February:
1. Direct materials used in the Packaging Department .......................... .
2 . Costs assigned to units completed and transferred out of Mixing .... .
3 . Direct labor incurred in the Mixing Department ........ ........................ .
4 . Beginning balance : Work in Process Inventory-Baking .................... .
5 . Manufactured overhead allocated to the Baking Department ...... ..... .
6 . Beginning balance : Finished Goods Inventory ............................. ...... .
7 . Costs assigned to units completed and transfe rred out of Baking .... .
8 . Beginning balance : Work in Process Inventory-Mixing ........... ......... .
9 . Direct labor incurred in the Packaging Department ...... ............. .... .... .
10. Manufacturing overhead allocated to the Mixing Department .......... .
11. Direct materials used in the Mixing Department ............................... .
12. Beginning balance : Raw Materials Inventory ..................................... .
13. Costs assigned to units completed and transferred out of Packaging
14. Beginning balance : Work in Process Inventory-Packaging ......... ...... .
15. Purchases of Raw Materials ................................................................. .
16. Direct labor incurred in the Baking Department ....... .......... .......... ..... .
17. Manufacturing overhead allocated to the Packaging Department .... .
18. Cost of goods sold .............................................................................. .
Requirements
$ 30,000
$228,000
$ 11,200
$ 15,900
$ 70,000
$ 4,900
$301,000
$ 12,100
$ 8,800
$ 67,000
$151,000
$23,500
$380,000
$ 8,200
$177,000
$ 4,600
$ 46,000
$381,000
1. Post each of these transactions to the company's inventory T-accounts. You should set up separate T-accounts for the following :
• Raw Materials Inventory
• Work in Process Inventory-Mixing Department
• Work in Process Inventory-Baking Department
• Work in Process Inventory-Packaging Department
• Finished Goods Inventory
2. Determine the balance at month-end in each of the inventory accounts . 3. Assume 3,375,000 loaves of bread were completed and transferred out of the Pack-
aging Department during the month . What was the cost per unit of making each loaf of bread (from start to finish)?
ES-38B Summarize physical units and compute equivalent units (process costing Steps 1 and 2) (Learning Objective 3) Paul's Pies collected the following production information relating to November's baking operations :
Beginning work in process .......... .
Ending work in process ............. .
Units started during the month .. .
Direct Materials Physical Units (% complete)
207,000
157,000
985,000
70%
Conversion Costs (% complete)
80%
Process Costing 289
290 CHAPTER 5
_J
1 .-
2 3 4 5 6 7 8 9 10 11 12 13
Requirements Complete the first two steps in the process costing procedure :
1. Summarize the flow of physical units .
2. Compute output in terms of equivalent units .
ES-39B Compute equivalent units in a second processing department (Learning Objectives 2 & 5)
Wendell 's Hot Sauce uses a process costing system to determine its product's cost . The last of the three processes is packaging . The Packaging Department reported the follow- ing information for the month of August :
A B C D E
Wendell's Hot Sauce Packaging Department Sten 1: SteE 2: Eauivalent Units Month Ended August J 1 Flow of Physical Transferred- Direct Conversion
Flow of Production Units in Materials Costs Units to account for:
Be!'"innirn:r work in arocess Au!'"ust 1 25,000 Plus: Transferred in durin!'" Au!'"ust 229 000 Tot al ahvsical units to account for (al
Units accounted for: Comaleted and transferred out durin!'" Au!'"ust (b) (dl (el (il Plus: Endine work in orocess Aueust 31 30,000 (el (h) (kl Total ohvsical units accounted for (c)
Total Eauivalent Units (fl (i) (l)
The units in ending work in process inventory were 90% complete with respect to di- rect materials, but only 40% complete with respect to conversion .
Requirement Summarize the flow of physical units and compute output in terms of equivalent units in order to arrive at the missing figures (a) through (I).
ES-40B Complete five-step procedure in first department (Learning Objective 3) The Bright Day Paint Company prepares and packages paint products . The company has two departments : (1) Blending and (2) Packaging . Direct materials are added at the beginning of the blending process (dyes) and at the end of the packaging process (cans) . Conversion costs are incurred evenly throughout each process . Data from the month of June for the Blending Department are as follows :
Gallons:
Beginning work in process inventory .................................................. 0
Started production .............................................................................. 9,600 gallons
Completed and transferred out to Packaging in June ................ ........ 6,800 gallons
Ending work in process inventory (45% of the way through the blending process) ......... ....... .......... ............. .......... .......... ....... ......... 2,800 gallons
Costs:
Beginning work in process inventory ................................................. .
Costs added during June :
Direct materials (dyes) ....................................................................... .
Direct labor .......................... .............................................................. .
Manufacturing overhead .................................................................... .
Total costs added during June .............................................................. .
$6,240
950
_jJill_
$9 061
Requirements
1. Fill in the time line for the Blending Department .
2. Summarize the physical flow of units and compute total equivalent units for direct materials and for conversion costs .
3. Summarize total costs to account for and find the cost per equivalent unit for direct materials and for conversion costs .
4. Assign total costs to units (gallons) :
a. Completed and transferred out to the Packaging Department
b. In the Blending Department ending work in process inventory
5. What is the average cost per gallon transferred out of the Blending Department to the Packaging Department? Why would the company's managers want to know this cost?
ES-41 B Continuation of ES-40B: Journal entries (Learning Objective 4) Return to the Blending Department for The Bright Day Paint Company in E5-40B.
Requirements
1. Prepare the journal entry to record the use of direct materials and direct labor and the allocation of manufacturing overhead to the Blending Department . Also, give the journal entry to record the costs of the gallons completed and transferred out to the Packaging Department . Assume the wages are unpaid .
2. Post the journal entries to the Work in Process Inventory-Blending T-account . What is the ending balance?
ES-42B Complete the production cost report in first department (Learning Objective 3)
Landon Dairy produces an organic butter that is sold by the pound . The production of the butter begins in the Churning Department .
Data for the Churning Department for January follows :
Units in beginning Work in Process (WIP) inventory
Units started during the month (all direct materials, including cream and salt, are added at the beginning of the churning process)
Units in ending Work in Process (WIP) inventory (60% of the way through the process)
Cost information is as follows :
WIP-Churning Department balance as of January 1:
Direct material cost included in beginning WIP balance
Conversion cost included in beginning WIP balance
Beginning balance, WIP, January 1
Manufacturing costs incurred during January:
Direct materials used
Direct labor
Manufacturing overhead
Total manufacturing costs entered into production during January
Requirements
35,000 units
385,000 units
20,000 units
$122,500
14 000
$136 500
$1,347,500
25,000
290 600
$1 663 100
1. Prepare a production cost report for January for the Churning Department .
2. How much did it cost to make one pound of butter in the Churning Department?
3. How much did it cost to make a partially completed pound of butter in the Churning Department? Does this make sense? Why or why not?
Process Costing 291
292 CHAPTER 5
ES-43B Prepare journal entries for first production department (Learning Objective 4)
Refer to the Churning Department information for Landon Dairy in E5-42B .
Requirements
1. What journal entry(s) would have been made during the month to record manufac- turing costs? (Use Wages Payable as the credit for the direct labor costs .)
2. What journal entry is needed at the end of the month to transfer the cost of the butter out of the Churning Department and into the next department, the Forming Department?
3. Post the journal entries to the Work in Process Inventory-Churning Department T-account .
ES-44B Analyze costs and gross profit in a process costing environment (Learning Objective 5)
Refer to E5-42B and E5-43B . Assume the Landon Dairy Forming Department has the following costs per equivalent unit (EU) on its own production cost report for the month of January:
Cost per EU transferred in from Churning Department (see your answer from E5-42B)
Cost per Direct Materials EU = $0 .10
Cost per Conve rsion Costs EU = $0 .15
Requirements
1 . What is the total cost, from start to finish, of producing one pound of butter during January?
2. If the company sells all 400,000 pounds of the butter made in January, at a selling price of $5 .50 per pound, what is the total gross profit for the month?
ES-45B Record journal entries (Learning Objective 4) Record the following process costing transactions in the general journal :
a. Purchase of raw materials on account, $9,900
b. Requisition of direct materials to :
Assembly Department, $4,500
Finishing Department, $2,200
c. lncurrence and payment of manufacturing labor, $10,900 (these costs should be deb- ited to WIP Inventory-Assembly)
d. lncurrence of manufacturing overhead costs (unpaid):
Property taxes-plant, $1,200
Utilities-plant, $4,300
Insurance-plant, $1,000
Depreciation-plant, $3,600
e. Assignment of conversion costs to the Assembly Department :
Direct labor, $5,200
Manufacturing overhead, $2,200
f. Assignment of conversion costs to the Finishing Department :
Direct labor, $4,400
Manufacturing overhead, $6,400
g. Cost of goods completed and transferred out of the Assembly Department to the Finishing Department, $10,200
h. Cost of goods completed and transferred out of the Finishing Department into Finished Goods Inventory, $15,600
ES-46B Compute equivalent units and assign costs (Learning Objectives 2, 3, & 4) The Assembly Department of Thomas Motors began September with no work in process inventory . During the month, production that cost $35,282 (direct materials, $8,242, and conversion costs, $27,040) was started on 23,000 units . Thomas completed and transferred to the Testing Department a total of 12,000 units . The ending work in process inventory was 35% complete as to direct materials and 80% complete as to conversion work .
Requirements
1. Compute the equivalent units for direct materials and conversion costs .
2. Compute the cost per equivalent unit .
3. Assign the costs to units completed and transferred out and ending work in process inventory .
4. Record the journal entry for the costs transferred out of the Assembly Department to the Testing Department .
5. Post all of the transactions in the Work in Process Inventory-Assembly T-account . What is the ending balance?
ES-47B Complete five-step procedure in first department (Learning Objective 3) Newton Winery in Newton, Massachusetts, has two departments : Fermenting and Packag- ing . Direct materials are added at the beginning of the fermenting process (grapes) and at the end of the packaging process (bottles) . Conversion costs are incurred evenly through- out each process . Data from the month of March for the Fermenting Department are as follows :
Gallons :
Beginning work in process inventory ................................................. 2,900 gallons
Started production ............................................................................. 4,770 gallons
Completed and transferred out to Packaging in March .................... 6,420 gallons
Ending work in process inventory (80% of the way through the fermenting process) ....................................................................... 1,250 gallons
Costs :
Beginning work in process inventory ($2,100 of direct materials and $ 3 509 $1,409 of conversion cost) ............................................................ .
Costs added during March :
Direct materials .................................................................................. $10,172
Direct labor .......... ....... .......... ............. .......... ................. .......... ........... 1,000
Manufacturing overhead ....................................... ............................. 1 301
Total costs added during March ........................................................... $ 12 473
Requirements
1. Draw a time line for the Fermenting Department .
2. Summarize the flow of physical units and compute the total equivalent units .
3. Summarize total costs to account for and compute the cost per equivalent unit for direct materials and conversion costs .
4. Assign total costs to units (gallons):
a. Completed and transferred out to the Packaging Department
b. In the Fermenting Department ending work in process inventory
5. What is the average cost per gallon transferred out of Fermenting into Packaging? Why would the company's managers want to know this cost?
Process Costing 293
294 CHAPTER 5
SUSTAINABILITY
ES-48B Sustainability and process costing (Learning Objective 3) Sandler Industries manufactures plastic bottles for the food industry . On average, Sandler pays $72 per ton for its plastics . Sandler's waste-disposal company has increased its waste-disposal charge to $54 per ton for solid and inert waste . Sandler generates a total of 500 tons of waste per month .
Sandler's managers have been evaluating the production processes for areas to cut waste . In the process of making plastic bottles, a certain amount of machine "drool" oc- curs . Machine drool is the excess plastic that drips off the machine between molds . In the past, Sandler has discarded the machine drool. In an average month, 140 tons of machine drool are generated .
Management has arrived at three possible courses of action for the machine drool issue:
1. Do nothing and pay the increased waste-disposal charge .
2. Sell the machine drool waste to a local recycler for $15 per ton .
3. Reengineer the production process at an annual cost of $70,000 . This change in the production process would cause the amount of machine drool generated to be re- duced by 40% each month . The remaining machine drool would then be sold to a lo- cal recycler for $15 per ton .
Requirements
1. What is the annual cost of the machine drool currently? Include both the original plas- tics cost and the waste disposal cost .
2. How much would the company save per year (net) if the machine drool were to be sold at the local recycler?
3. How much would the company save per year (net) if the production process were to be reengineered?
4. What do you think the company should do? Explain your rationale.
ES-49B Complete five-step procedure and journalize result (Learning Objectives 3 & 4)
The following information was taken from the ledger of Denver Foundry :
Work in Process-Forming
Beginning inventory, October 1 Direct materials Conversion costs Ending inventory
71,110 Transferred to Finishing 171,930 162,800
?
The Forming Department had 10,470 partially complete units in beginning work in pro- cess inventory . The department started work on 67,530 units during the month and ended the month with 9,000 units still in work in process. These unfinished units were 60% com- plete as to direct materials but 20% complete as to conversion work . The beginning bal- ance of $71,110 consisted of $21,510 of direct materials and $49,600 of conversion costs .
Requirement Journalize the transfer of costs to the Finishing Department . (Hint: Complete the five- step process costing procedure to determine how much cost to transfer .)
ES-SOB Complete five-step procedure in second department (Learning Objective 5)
Brookman Semiconductors experienced the following activity in its Photolithography Depart- ment during May. Materials are added at the beginning of the photolithography process .
Units :
Process Costing 295
Work in process, May 1 (80% of the way through the process) ................................ .
Transferred in from the Polishing and Cutting Department during May .................. .
Completed during May ....... .......... .......... .............................. .......... ....................... ... .
Work in process, May 31 (70% of the way through the process) .............................. .
9,000 units
23,000 units
? units
2,000 units
Costs:
Work in process, May 1 (transferred-in costs, $1,600; direct materials costs, $20,450; and conversion costs, $37,890) .......... .......... .......... .... ...... .... ...... .......... .. .
Transferred in from the Polishing and Cutting Department during May .... .......... .... .
Direct materials added during May ......... ..... ..... .......... ....... .......... ........ ..... .......... ..... .
Conversion costs incurred during May ........ ............. .... ............. .... ...... .......... ........... .
Requirements
1. Summarize flow of physical units and compute total equivalent units for three cost categories : transferred-in, direct materials, and conversion costs .
2. Summarize total costs to account for and compute the cost per equivalent unit for each cost category .
$59,940
97,600
53,150
90,850
3. Assign total costs to (a) units completed and transferred to Finished Goods Inventory and (b) units in May 31 Work in Process Inventory .
PROBLEMS Group A PS-S1A Process costing in a single processing department
(Learning Objectives 1, 2, & 3)
Decker Cosmetics produces a lip balm used for cold-weather sports . The balm is manu- factured in a single processing department. No lip balm was in process on May 31, and Decker Lips started production on 20,000 lip balm tubes during June . Direct materials are added at the beginning of the process, but conversion costs are incurred evenly through- out the process . Completed production for June totaled 15,000 units . The June 30 work in process was 30% of the way through the production process . Direct materials costing $5,800 were placed in production during June, and direct labor of $3,400 and manufac- turing overhead of $560 were assigned to the process .
Requirements
1. Draw a time line for Decker Cosmetics .
2. Use the time line to help you compute the total equivalent units and the cost per equivalent unit for June.
3. Assign total costs to (a) units completed and transferred to Finished Goods and (b) units still in process at June 30 .
4. Prepare a T-account for Work in Process Inventory to show activity during June, including the June 30 balance .
296 CHAPTER 5
Gallons
PS-52A Process costing in a first department (Learning Objectives 1, 3, & 4) The Timberbrook Furniture Company produces dining tables in a three-stage process : Sawing, Assembly, and Staining . Costs incurred in the Sawing Department during Sep- tember are summarized as follows :
September 1 balance Direct materials Direct labor Manufacturing overhead
Work in Process Inventory-Sawing
0 1,830,000
144,900 165,300
Direct materials (lumber) are added at the beginning of the sawing process, while conversion costs are incurred evenly throughout the process . September activity in the Sawing Department included sawing of 12,000 meters of lumber, which were transferred to the Assembly Department . Also, work began on 3,000 meters of lumber, which on September 30 were 70% of the way through the sawing process .
Requirements
1. Draw a time line for the Sawing Department .
2. Use the time line to help you compute the number of equivalent units and the cost per equivalent unit in the Sawing Department for September.
3. Show that the sum of (a) cost of goods transferred out of the Sawing Department and (b) ending Work in Process Inventory-Sawing equals the total cost accumulated in the department during September .
4. Journalize all transactions affecting the company's sawing process during September, including those already posted . Assume the wages are unpaid .
PS-53A Five-step process: Materials added at different points (Learning Objectives 1, 2, & 3)
Grammer Chicken produces canned chicken a la king . The chicken a la king passes through three departments : (1) Mixing, (2) Retort (sterilization), and (3) Packing. In the Mixing Department, chicken and cream are added at the beginning of the process, the mixture is partly cooked, and chopped green peppers and mushrooms are added at the end of the process . Conversion costs are incurred evenly throughout the mixing process . November data from the Mixing Department are as follows :
Costs
Beginning work in process inventory .... ..... 0 gallons
Started production ..................................... 14,300 gallons
Completed and transferred out to
Beginning work in process inventory ........ .
Costs added during November :
Chicken .................................................. .
$ 0
21,740
4,000
5,440
11,200
9 830
$52 210
Retort in November ................................ 13,600 gallons Cream .................................................... .
Ending work in process inventory Green peppers and mushrooms ............ . (60% of the way through the Direct labor ............................................ . mixing process) ....................................... 700 gallons
Manufacturing overhead ....................... .
Total costs ......... .......... .......... ....... ............. . .
Requirements
1. Draw a time line for the Mixing Department .
2. Use the time line to help you summarize the flow of physical units and compute the equivalent units . (Hint: Each direct material added at a different point in the produc- tion process requires its own equivalent-unit computation.)
3. Compute the cost per equivalent unit for each cost category .
4. Compute the total costs of the units (gallons) :
a. Completed and transferred out to the Retort Department
b. In the Mixing Department's ending work in process inventory
PS-S4A Prepare a production cost report and journal entries (Learning Objectives 4 & 5)
Vintage Accessories manufactures auto roof racks in a two-stage process that includes shaping and plating. Steel alloy is the basic raw material of the shaping process . The steel is molded according to the design specifications of automobile manufacturers . The Plat- ing Department then adds an anodized finish .
At March 31, before recording the transfer of cost from the Plating Department to Finished Goods Inventory, the Vintage Accessories general ledger included the following account:
Work in Process Inventory-Plating
March 1 balance Transferred-in from Shaping Direct materials Direct labor Manufacturing overhead
30,480 36,000 24,200 21,732 35,388
The direct materials (rubber pads) are added at the end of the plating process . Con- version costs are incurred evenly throughout the process. Work in process of the Plating Department on March 1 consisted of 1,200 racks . The $30,480 beginning balance of Work in Process-Plating includes $18,000 of transferred-in cost and $12,480 of conver- sion cost. During March, 2,400 racks were transferred in from the Shaping Department . The Plating Department transferred 2,200 racks to Finished Goods Inventory in March, and 1,400 were still in process on March 31 . This ending inventory was 50% ofthe way through the plating process .
Requirements
1. Draw a time line for the Plating Department .
2. Prepare the March production cost report for the Plating Department.
3. Journalize all transactions affecting the Plating Department during March, including the entries that have already been posted . Assume the wages are unpaid .
PS-SSA Cost per unit and gross profit (Learning Objective 5) Bradley Wilmer operates Bradley's Cricket Farm in Fairview, Georgia . Bradley's raises about 18 million crickets a month . Most are sold to pet stores at $10.26 for a box of 1,000 crickets. Pet stores sell the crickets for $0 .05 to $0 .10 each as live feed for reptiles.
Raising crickets requires a two-step process: incubation and brooding. In the first pro- cess, incubation, employees place cricket eggs on mounds of peat moss to hatch . In the second process, employees move the newly hatched crickets into large boxes filled with cardboard dividers. Depending on the desired size, the crickets spend approximately two weeks in brooding before being shipped to pet stores. In the brooding process, Bradley's crickets consume about 16 tons of food and produce 12 tons of manure .
Wilmer has invested $375,000 in the cricket farm, and he had hoped to earn a 60% annual rate of return, which works out to a 5% monthly return on his investment. After looking at the farm's bank balance, Wilmer fears he is not achieving this return. To get more accurate information on the farm's performance, Wilmer bought new accounting software that provides weighted-average process cost information . After Wilmer input the data, the software provided the following reports . However, Wilmer needs help interpreting these reports .
Process Costing 297
298 CHAPTER 5
_J
__!_
2 3 4 5 6 7 8 9 10 11 12 13 14
_J
_ 1_
2 3 4 5 6 7 8
_J
__!_
2 3 4 5 6 7 8 9 10 11 12 13 14 15
Wilmer does know that a unit of production is a box of 1,000 crickets . For example, in June's report, the 7,000 physical units of beginning work-in-process inventory are 7,000 boxes (each one ofthose boxes contains 1,000 immature crickets) . The finished goods inventory is zero because the crickets ship out as soon as they reach the required size . Monthly operating expenses total $8,250 (in addition to the costs that follow) .
A B C D E Bradley's Cricket Farm-Brooding Department Step 1: Ste1> 2: Eauivalent Units
Month Ended June 30 Flow of Physical Transferred- Direct Conversion Production Cost Report (part 1 of 3) Units in Materials Costs
Flow of Production Units to account for:
Beeinnine work in orocess June 1 7,000 Plus: Transferred in durine June 30,000 Total ohvsical units to account for 37,000
Units accounted for: Completed and transferred out during June 27 000 27 000 27 000 27 000 Plus: Endine work in orocess, June 30 10000 10000 8 000 3 000 Total ohvsical units accounted for 37,000
Total eauivalent units 37,000 35,000 30,000
A B C D E Bradley's Cricket Farm-Brooding Department
Month Ended June 30 Transferred- Direct Conversion Production Cost Report (part 2 of 3) in Materials Costs Total
Beginning work in process, June 1 $ 16,000 $ 34,000 $ 8,000 $ 58 000 Plus: Costs added during June 50,970 162,000 55,000 267,970
Total costs to account for $ 66970 $ 196 000 $ 63 000 $ 325,970 Divided by: Total equivalent units 37,000 35,000 30,000 Cost per eauivalent unit $ 1.81 $ 5.60 $ 2.10
A B C D E Bradley's Cricket Farm-Brooding Department
Month Ended June 30 Transferred- Direct Conversion Production Cost Report (part 3 of 3) in Materials Costs Total
Assignment of total cost: Completed and transferred out:
Equivalent units completed and transferred out 27 000 27 000 27 000 Multiplied bv: Cost per equivalent unit $ 1.81 $ 5.60 $ 2.10
Cost assigned to units completed and transferred out $ 48 870 $ 151 200 $ 56 700 $ 256 770
Ending work in process: Equivalent units in ending WIP 10000 8 000 3 000 Multiplied by: Cost per equivalent unit $ 1.81 $ 5.60 $ 2.10
Cost assigned to units in ending WIP $ 18100 $ 44,800 $ 6 300 $ 69 200
Total costs accounted for $ 325 970
Requirements
Bradley Wilmer has the following questions about the farm's performance during June :
1. What is the cost per box of crickets sold? (Hint: This is the cost of the boxes com- pleted and shipped out of brooding.)
2. What is the gross profit per box?
3. How much operating income did Bradley's Cricket Farm make in June?
4. What is the return on Wilmer's investment of $375,000 for the month of June? (Compute this as June's operating income divided by Wilmer's investment, expressed as a percentage .)
5. What monthly operating income would provide a 5% monthly rate of return? What price per box would Bradley's Cricket Farm have had to charge in June to achieve this target monthly rate of return?
PROBLEMS Group B PS-56B Process costing in a single processing department
(Learning Objectives 1, 2, & 3)
Cool Balm produces a lip balm used for cold-weather sports . The balm is manufactured in a single processing department. No lip balm was in process on May 31, and Cool Balm started production on 20,900 lip balm tubes during June. Direct materials are added at the beginning of the process, but conversion costs are incurred evenly throughout the process . Completed production for June totaled 15,700 units . The June 30 work in pro- cess was 45% of the way through the production process . Direct materials costing $5,225 were placed in production during June, and direct labor of $3,360 and manufacturing overhead of $248 were assigned to the process .
Requirements
1. Fill-in the time line for Cool Balm.
2. Use the time line to help you compute the total equivalent units and the cost per equivalent unit for June .
3. Assign total costs to (a) units completed and transferred to Finished Goods and (b) units still in process at June 30.
4. Prepare a T-account for Work in Process Inventory to show activity during June, in- cluding the June 30 balance .
PS-57B Process costing in a first department (Learning Objectives 1, 3, & 4) The Weaver Furniture Company produces dining tables in a three-stage process: Sawing, Assembly, and Staining . Costs incurred in the Sawing Department during September are summarized as follows :
September 1 balance Direct materials Direct labor Manufacturing overhead
Work in Process Inventory-Sawing
0 1,848,000
142,000 173,000
Direct materials (lumber) are added at the beginning of the sawing process, while conversion costs are incurred evenly throughout the process . September activity in the Sawing Department included sawing of 14,000 meters of lumber, which were transferred to the Assembly Department . Also, work began on 2,500 meters of lumber, which on September 30 were 70% of the way through the sawing process .
Requirements
1. Draw a time line for the Sawing Department .
2. Use the time line to help you compute the number of equivalent units and the cost per equivalent unit in the Sawing Department for September .
3. Show that the sum of (a) cost of goods transferred out of the Sawing Department and (b) ending "Work in Process Inventory-Sawing" equals the total cost accumulated in the department during September .
4 . Journalize all transactions affecting the company's sawing process during September, including those already posted. Assume the wages are unpaid.
Process Costing 299
300 CHAPTER 5
Gallons
PS-58B Five-step process: Materials added at different points (Learning Objectives 1, 2, & 3)
Tastee Foods produces canned chicken a la king . The chicken a la king passes through three departments: (1) Mixing, (2) Retort (sterilization}, and (3) Packing. In the Mixing De- partment, chicken and cream are added at the beginning of the process, the mixture is partly cooked, then chopped green peppers and mushrooms are added at the end of the process . Conversion costs are incurred evenly throughout the mixing process. November data from the Mixing Department are as follows :
Costs
Beginning work in process inventory .... ...... . . 0 gallons
14,000 gallons
Beginning work in process inventory ....
Costs added during November :
$ 0
Started production ...................................... .
Completed and transferred out to Retort in November .................................. .
Ending work in process inventory (70% of the way through the mixing process) .............. .
Requirements
13,200 gallons
800 gallons
Chicken ........................................... .
Cream ............................................. .
Green peppers and mushrooms .... .
Direct labor .................................... .
Manufacturing overhead ................ .
Total costs ...... .......... ................. .... ..... .
1. Draw a time line for the Mixing Department .
22,300
4,300
6,600
11,500
10 516
$55 216
2. Use the time line to help you summarize the flow of physical units and compute the equivalent units . (Hint: Each direct material added at a different point in the produc- tion process requires its own equivalent-unit computation.)
3. Compute the cost per equivalent unit for each cost category .
4. Compute the total costs of the units (gallons) :
a. Completed and transferred out to the Retort Department
b. In the Mixing Department's ending work in process inventory
PS-59B Prepare a production cost report and journal entries (Learning Objectives 4 & 5)
Antique Accessories manufactures auto roof racks in a two-stage process that includes shaping and plating . Steel alloy is the basic raw material of the shaping process. The steel is molded according to the design specifications of automobile manufacturers . The Plat- ing Department then adds an anodized finish.
At March 31, before recording the transfer of cost from the Plating Department to Finished Goods Inventory, the Antique Accessories general ledger included the following account :
Work in Process Inventory-Plating
March 1 balance Transferred-in from Shaping Direct materials Direct labor Manufacturing overhead
26,370 28,800 28,600 20,867 36,763
The direct materials (rubber pads) are added at the end of the plating process . Con- version costs are incurred evenly throughout the process . Work in process of the Plat- ing Department on March 1 consisted of 600 racks . The $26,370 beginning balance of Work in Process-Plating includes $14,400 of transferred-in cost and $11,970 of conver- sion cost. During March, 3,000 racks were transferred in from the Shaping Department . The Plating Department transferred 2,200 racks to Finished Goods Inventory in March and 1,400 were still in process on March 31 . This ending inventory was 50% of the way through the plating process .
Requirements
1. Draw a time line for the Plating Department .
2. Prepare the March production cost report for the Plating Department .
3. Journalize all transactions affecting the Plating Department during March, including the entries that have already been posted . Assume the wages are unpaid .
PS-60B Cost per unit and gross profit (Learning Objective 5) Anthony Zelinski operates Anthony's Cricket Farm in Atlanta, Georgia . Anthony's raises about 18 million crickets a month . Most are sold to pet stores at $9 .23 for a box of 1,000 crickets . Pet stores sell the crickets for $0 .05 to $0 .10 each as live feed for reptiles .
Raising crickets requires a two-step process : incubation and brooding. In the first process, incubation, employees place cricket eggs on mounds of peat moss to hatch . In the second process, employees move the newly hatched crickets into large boxes filled with cardboard dividers . Depending on the desired size, the crickets spend approximately two weeks in brooding before being shipped to pet stores . In the brooding process, An- thony's crickets consume about 16 tons of food and produce 12 tons of manure .
Zelinski has invested $420,000 in the cricket farm, and he had hoped to earn a 53.4% annual rate of return, which works out to a 4.45% monthly return on his investment. After looking at the farm's bank balance, Zelinski fears he is not achieving this return . To get more accurate information on the farm's performance, Zelinski bought new accounting software that provides weighted-average process cost information . After Zelinski input the data, the software provided the following reports . However, Zelinski needs help inter- preting these reports.
Zelinski does know that a unit of production is a box of 1,000 crickets . For example, in June's report, the 7,000 physical units of beginning work in process inventory are 7,000 boxes (each one of these boxes contains 1,000 immature crickets) . The finished goods inventory is zero because the crickets ship out as soon as they reach the required size . Monthly operating expenses total $19,050 (in addition to the costs that follow) .
_J A B C I D
Process Costing 301
E
___1_ Anthony's Cricket Farm-Brooding Department SteD 1: Ste~ 2: Eauivalent Units Month Ended June 30 Flow of Physical Transferred- Direct Conversion
2 Production Cost Report (part 1 of 3} Units in Materials Costs 3 Flow of Production 4 Units to account for: 5 Beginning work in process, June 1 7,000 6 Plus: Transferred in during June 37,000 7 Total physical units to account tor 44,000 8 9 Units accounted for: 10 Completed and transferred out during June 34,000 34,000 34,000 34,000 11 Plus: Ending work in process, June 30 10,000 10,000 6,000 3,000 12 Total physical units accounted for 44,000 13 Total eauivalent units 44,000 40,000 37,000 14
_J A B C D E
_ 1_ Anthony's Cricket Farm-Brooding Department Month Ended June 30 Transferred- Direct Conversion
2 Production Cost Report (Dart 2 of 3} in Materials Costs Total 3 Beginning work in process, June 1 $ 15000 $ 41000 $ 5 460 $ 61460 4 Plus: Costs added during June 51,000 169,000 53,000 273,000 5 Total costs to account for $ 66,000 $ 210,000 $ 58,460 $ 334,460 6 Divided by: Total equivalent units 44,000 40,000 37,000 7 Cost per equivalent unit $ 1.50 $ 5.25 $ 1.58 8
302 CHAPTER 5
__J
_ 1_
2 3 4 5 6 7 8 9 10 11 12 13 14 15
A B C D E Anthony's Cricket Farm-Brooding Department
Month Ended June 30 Transferred- Direct Conversion Production Cost Report (part 3 of 3) in Materials Costs Total
Assienment of total cost: Completed and transferred out:
Eauivalent units completed and transferred out 34000 34000 34000 Multiplied bv: Cost per eauivalent unit $ 1.50 $ 5.25 $ 1.58
Cost assigned to units completed and transferred out $ 51,000 $ 178,500 $ 53,720 $ 283,220
Endine work in process: Eauivalent units in ending WIP 10000 6000 3 000 Multiplied by: Cost per equivalent unit $ 1.50 $ 5.25 $ 1.58
Cost assigned to units in ending WIP $ 15,000 $ 31,500 $ 4,740 $ 51,240
Total costs accounted for $ 334,460
Requirements Anthony Zelinski has the following questions about the farm's performance during June :
1. What is the cost per box of crickets sold? (Hint : This is the cost of the boxes com- pleted and shipped out of brooding .)
2. What is the gross profit per box?
3. How much operating income did Anthony's Cricket Farm make in June? 4 . What is the return on Zelinski's investment of $420,000 for the month of June? (Com-
pute this as June's operating income divided by Zelinski's investment, expressed as a percentage .)
5. What monthly operating income would provide a 4.45% monthly rate of return? What price per box would Anthony's Cricket Farm have had to charge in June to achieve this target monthly rate of return?
Serial Case CS-61 Calculate and interpret activity cost pool rates (Learning Objectives 1 & 2)
This case is a continuation of the Caesars Entertainment Corporation serial case that be- gan in Chapter 1. Refer to the introductory story in Chapter 1 (see page 43) for additional background . (The components of the Caesars serial case can be completed in any order.)
For several years running, the Bacchanel Buffet, a Caesars Palace ® Las Vegas all-you-can- eat attraction, has been voted the best buffet by "USA Today" and other publications . The Bacchanal Buffet offers a seemingly unlimited selection of food. Menu items include fried chicken and waffles, Japanese curry, a seafood station, prime rib, truffle scalloped potatoes, made-to-order dessert crepes, and hundreds of other choices . The price paid by customers varies according to the time of day . Brunch is approximately $52 per cus- tomer, while dinner is approximately $62 per customer .
Questions
1. Suppose Caesars wants to know how much profit it earns per buffet customer . Would Caesars use a job costing system or a process costing system when determining the cost of the buffet per customer? Explain .
2. Why does Caesars need to know the cost of the buffet per customer? Do you think the buffet cost per customer will vary depending on the time of day and the buffet options offered with the brunch or dinner shifts?
CRITICAL THINKING Discussion & Analysis AS-62 Discussion Questions
1. What characteristics of the product or manufacturing process would lead a company to use a process costing system? Give two examples of companies that are likely to be using process costing . What characteristics of the product or manufacturing process would lead a company to use a job costing system? Give two examples of companies that are likely to be using job costing .
2. How are process costing and job costing similar? How are they different?
3. What are conversion costs? In a job costing system, at least some conversion costs are as- signed directly to products . Why do all conversion costs need to be assigned to process- ing departments in a process costing system?
4. Why not assign all costs of production during a period to only the completed units? What happens if a company does this? Why are the costs of production in any period allocated between completed units and units in work in process? Is there any situation where a company can assign all costs of production during a period to the completed units? If so, when?
5. What information generated by a process costing system can be used by management? How can management use this process costing information?
6. Why are the equivalent units for direct materials often different from the equivalent units for conversion costs in the same period?
7. Describe the flow of costs in a process costing system . List each type of journal entry that would be made and describe the purpose of that journal entry .
8. If a company has very little or no inventory, what effect does that lack of inventory have on its process costing system? What other benefits result from having very little to no inventory?
9. How does process costing differ between a first processing department and a second or later processing department?
10. "Process costing is easier to use than job costing ." Do you agree or disagree with this statement? Explain your reasoning .
11. Think of a business or an organization that would use process costing . What types of waste are likely to be generated during the manufacturing process? Are there ways to avoid this waste or minimize it? How might managerial accounting support the efforts to reduce waste in the production process?
12. Provide an example of how a company may change its processes to make its manufactur- ing more efficient or environmentally sustainable . How will the company benefit?
Process Costing 303
304 CHAPTER 5
REAL LIFE
Application & Analysis Mini Cases
AS-63 Process Costing in Real Companies Go to You Tube .com and search for clips from the show Unwrapped on Food Network or How It's Made on Discovery Channel. Watch a clip for a product that would use process costing . For some of the questions, you may need to make assumptions about the production process (i.e., companies may not publicize their entire production process) . If you make any assump- tions, be sure to disclose both the assumption and your rationale for that assumption.
Basic Discussion Questions
1. Describe the product selected .
2. Summarize the production process .
3. Justify why you think this production process would dictate the use of a process costing system .
4. List at least two separate processes that are performed in creating this product . What de- partments would house these processes?
5. Describe at least one department that would have ending work in process. What do the units look like as they are "in process"?
AS-64 Ethics and physical inventory counts (Learning Objectives 1, 2, 3, 4, & 5) Sheldon Products produces plastic containers through a blow-molding process . The company uses process costing because its products are generally homogeneous and are produced in large batches .
Mitchell Jackson is the controller at Sheldon Products . It is December 31, 2017, and Jackson is supervising a physical count of all the inventory on hand . He knows it will be a tough year because of a sharp decline in sales near the end of the year.
In early December 2017, an earthquake struck in the southwestern Sichuan province in China. A major supplier of Sheldon Products sustained considerable damage in the earth- quake, preventing this supplier from delivering critical parts to Sheldon Products in Decem- ber. This shortage of raw materials has caused a decline in sales revenue for the last month in the year since production at Sheldon Products has stalled due to the lack of the critical parts from this supplier . Sheldon Products' income will therefore be lower than projected for 2017.
If annual income targets are not met, the company will not be paying bonuses to its employees . Jackson feels that this decline in sales revenue is a temporary situation due entirely to the earthquake . It appears likely that the supplier for these parts will be able to supply Sheldon Products with all of the parts it needs by the end of February 2018 .
As Jackson is supervising the physical count on the last day of the year, he edits some inventory records to show more inventory items on the floor on December 31, 2017, than are actually in inventory .
Jackson justifies his action by thinking that the missed sales will actually be made up in January and February (of 2018) when the supplier gets back on track with shipments . The decrease in sales revenue the company experienced in December is only a temporary timing difference . He is concerned that if bonuses are not paid to employees because of this timing difference, Sheldon Products could lose some of its best employees to competi- tors that are offering higher wages . Sheldon Products has always used the bonuses as a key component of its talent recruiting and retention strategy . Jackson himself has verbally promised bonuses to key employees he has recruited during 2017, as have other managers .
Requirements
1. Using the IMA Statement of Ethical Professional Practice (refer to Exhibit 1-7) as an ethical framework, answer the following questions :
a. What are the ethical issue(s) in this situation?
b. What are Jackson's responsibilities as a management accountant?
2. How would recording more units than are actually in inventory impact the 2017 bal- ance sheet and income statement? How would it impact the 2018 balance sheet and income statement?
3. Discuss the specific steps Jackson should take in this situation . Refer to the IMA Statement of Ethical Professional Practice in your response.
AS-65 Process costing and hybrid costing issues (Learning Objectives 1, 2, 3, 4, & 5) Polly Products is a recycled plastics manufacturer located in Mulliken, Michigan . It makes plastic "lumber" called Polly Planks from 100% recycled plastics . It also builds park benc hes, picnic tables, and other outdoor amenities from the Polly Planks it produces .
Plastic lumber like that made by Polly Products is typically manufactured using an extrusion process . Post-consumer plastics (milk jugs, bottles, and other plastics) are pur- chased from municipalities and other recyclers . Much of plastic lumber is produced from post-consumer milk jug material. At the recycler, the milk jugs are crushed into giant cubes, weighing 800 to 1,000 pounds per pallet . When an extrusion manufacturer re- ceives the milk jug, the manufacturer puts the milk jug through a powerful shredder that cuts the milk jug into small pieces resembling confetti. The shredded milk jug is stored in large cardboard boxes called gaylords .
When production begins, gaylords containing shredded plastic are brought to the extrusion line . The shredded plastic is dumped into a large hopper . Other materials are added to the hopper at the initial start of manufacture, including oils, colorants, other plastics, and foaming agents . All of the ingredients are stirred in the hopper until thor- oughly mixed . The materials then go into the extrusion machine . The extrusion machine melts the plastic into a hot liquid form . That liquid plastic is pushed through the extru- sion machine through a screw mechanism into molds that give the plastic lumber its final shape .
Polly Planks can be sold as dimensional lumber in similar sizes as natural wood lum- ber, including 2" X 4", 2" X 6", and other sizes . The lengths ofthe Polly Planks can be 8', 10', or a custom length .
Polly Products also uses its Polly Planks to produce park benches, picnic tables, trash receptacles, and other outdoor amenities . Polly Products' employees fabricate these out- door amenities both for stock inventory and for special orders . Custom orders are likely to comprise a significant portion of Polly Products' sales .
A manufacturer such as Polly Products would use a hybrid costing system rather than a pure process costing system or a pure job costing system . A hybrid costing sys- tem includes elements of both a process costing system and a job costing system and is unique to each manufacturer since it reflects each manufacturer 's specific processes and products .
Requirements
1. Which product(s) manufactured by Polly Products would use elements of a process costing system? Give a detailed desc ription of why you think that product (or those products) would require a process costing system .
2. Within the process costing portion of the hybrid system at Polly Products, what costs would be considered to be direct materials? What costs are likely to be in conver- sion costs in the process costing system? (Use your imagination to brainstorm about potential conversion costs at Polly Products since these costs were not directly ad- dressed in the case .)
3. Which products manufactured by Polly Products would be likely to use elements of a job costing system? Again, explain your reasoning and be specific .
4. Within the job costing portion of the hybrid system at Polly Products, what are the di- rect materials? What would be direct labor? What costs are likely to be in manufactur- ing overhead? (Again, use your imagination to brainstorm about potential direct labor and manufacturing overhead costs .)
5. In addition to manufacturing costs, Polly Products has sales, engineering, and general administrative support costs . Are these costs relevant in the hybrid costing system? Why or why not?
6. What major issues do you see in a hybrid costing system?
Process Costing 305
REAL LIFE
306 CHAPTER 5
Try It Solutions page 251:
1. 100,000 units X 100% of direct materials = 100,000 equivalent units of direct materials.
2. 100,000 units X 25% of the way through fermentation process = 25,000 equivalent units of conversion costs.
page 269:
a. The total cost of making each unit can be found by looking at Step 4 of the process cost- ing procedure in the final production department. The total cost is the sum of the cost per equivalent unit transferred in from earlier departments and the costs per equivalent unit incurred in the final department. In this example, those figures add up to $8.90 per case ($6.50 + $1.15 + $1.25).
b. The gross profit per case is $11.10, which is the sales price per case ($20.00) minus the cost to manufacture each case ($8. 90).
Karen W. Braun
Source: embassysuites3.hi lton.com/en/about/ index.html
Cost Behavior
Learning Objectives
• 1 Describe key characteristics and graphs of various cost behaviors
• 2 Use cost equations to express and predict costs
• 3 Use account analysis and scatterplots to analyze cost behavior
• 4 Use the high-low method to analyze cost behavior
• 5 Use regression analysis to analyze cost behavior
• 6 Describe variable costing and prepare a contribution margin income statement
Embassy Suites by Hilton TM differentiates itself from competing hotel brands by providing all guests with two-room suites, featuring separate bedroom and living areas, com-
plimentary made-to-order breakfasts, and a complimentary evening reception . The evening re-
ception provides guests with free refreshments including drinks, appetizers, and snacks. All of
these amenities cost money for the hotel to provide but generate customer loyalty among trav-
elers who have come to relish the unique and enjoyable hospitality provided by Embassy Suites .
How do hotel managers set prices high enough to cover all of these costs and earn a profit,
but low enough to fill most rooms each night? They know how their costs behave . Some hotel
costs, such as the complimentary morning breakfast and evening reception, rise and fall with the
number of guests . But many hotel costs, such as depreciation on the building and furniture, stay
the same whether the hotel is fairly vacant or 100% occupied each night. In this chapter, we'll
learn more about how costs behave and how managers can use that knowledge to make better
business decisions.
308 CHAPTER 6
1 .Describe key --:.: characteristics and
graphs of various cost behaviors
Up to this point, we have focused our attention on product costing. We have discussed how managers use job costing or process costing to figure out the cost of making a product or providing a service. Product costs are useful for valuing inventory and calcu- lating cost of goods sold. Product costs are also used as a starting place for setting sales prices. However, product costs are not very helpful for planning and making many busi- ness decisions. Why? Because they contain a mixture of fixed and variable costs. Some of these costs change as volume changes, but other costs do not. To make good decisions and accurate projections, managers must understand how the company's costs will react to changes in volume.
Cost Behavior: How Do Changes in Volume Affect Costs? In order to make good decisions and accurate projections, managers must understand cost behavior-that is, how costs change as volume changes. Embassy Suite's managers need to understand how the hotel's costs will be affected by the number of guests staying at the hotel each night. Our chapter example will revolve around one Embassy Suites hotel, namely, the 525-room hotel overlooking Niagara Falls.
We first consider three of the most common cost behaviors, some of which were introduced in Chapter 2.
• Variable costs
• Fixed costs
• Mixed costs
Variable Costs
II Why is this important? Variable costs are costs that are incurred for every unit of volume. As a result, total variable costs change in direct proportion to changes in volume. For example, every guest at Embassy Suites is entitled to a complimentary morning breakfast and evening re- freshment hour (drinks and snacks). Guests also receive compli- mentary toiletries (shampoo, soap, lotion, and mouthwash) that they typically use or take with them. These costs are considered to be variable because they are incurred for every guest. In addition, the hotel's total cost for the complimentary breakfast, evening re- freshments, and toiletries will increase as the number of guests increases.
"Cost behavior is a key component of most planning and operating decisions. Without a thorough
understanding of cost behavior , managers are apt to make less
profitable decisions." Let's assume that the toiletries cost the hotel $3 per guest and that the breakfast and refreshment hour costs the hotel $10 per guest. 1 Exhibit 6-1 graphs these costs in relation to the number of
guests staying at the hotel. The vertical axis (y-axis) shows total variable costs, while the horizontal axis (x-axis) shows total volume of activity (thousands of guests, in this case).
Notice a few things about these graphs:
• Graphs of variable costs always begin at the origin, the point that represents zero volume and zero cost. For example, if the hotel has no guests for the night, it will not incur any costs for complimentary toiletries or breakfasts.
• The slope of the variable cost line represents the variable cost per unit of activity. For example, the slope of the toiletry cost line is $3 per guest, while the slope of the breakfast and refreshment hour cost line is $10 per guest. As a result, the slope of the line repre- senting the breakfast and refreshment hour cost is steeper than that of the toiletry cost.
1 All reference to Embassy Suites in this hypothetical example were created by the author solely for academic purposes and are not intended, in any way, to represent the actual costs incurred by an Embassy Suites by Hil- ton hotel.
EXHIBIT 6-1 Variable Costs
$30,000 ~ J!l $24,000 "' .. .. ..
$18,000 :;; .!!! :;; > $12,000 oi ~
$6,000
(a) Toiletry variable cost=
$3 per guest
2 3 4
Volume (thousands of guests) (x)
$30,000 ~ ~ .. $24,000 ..
$20,000 .. :;; .!!! :;; > $12,000 oi ~
$6,000
(b) Breakfast and refreshment
hour variable cost= $10 per guest
2 3 4
Volume (thousands of guests) (x)
• Total variable costs change in direct proportion to changes in volume. In other words, if volume doubles, then total variable cost doubles. If volume triples, then total vari- able cost triples. For example, Exhibit 6-l(a) shows that if the hotel serves 2,000 guests, it will spend $6,000 on toiletries. However, doubling the number of guests to 4,000 likewise doubles the total variable cost to $12,000.
Total variable costs change in direct proportion to changes in volume:
When volu• then
When volume
' then
Total variable costs
Total variable costs
' Managers do not need to rely on graphs to predict total variable costs at different vol-
umes of activity. They can use a cost equation, a mathematical equation for a straight line, to express how a cost behaves. On cost graphs like the ones pictured in Exhibit 6-1, the vertical (y-axis) always shows total costs, while the horizontal axis (x-axis) shows volume of activity. Therefore, any variable cost line can be mathematically expressed as follows:
Total variable cost (y) = Variable cost per unit of activity (v) X Volume of activity (x)
Cost Behavior 309
2 Use cost equations t'o express and predict · costs
31 0 CHAPTER 6
II Why is this important? "Cost equations help managers predict total costs at different operating volumes so that they can better plan for the future."
Or simply:
y = vx
The hotel's total toiletry cost is as follows:
y = $3x
where,
y = total toiletry cost $3 = variable cost per guest x = number of guests
We can confirm the observations made in Exhibit 6-l(a) using the cost equation. If the hotel has no guests (x = 0), total toiletry costs are zero, as shown in the graph. If the hotel has 2,000 guests, total toiletry costs will be as follows:
y = $3 per guest X 2,000 guests = $6,000
If the hotel has 4,000 guests, managers will expect total toiletry costs to be as follows:
lii•U»~.
y = $3 per guest X 4,000 guests = $12,000
How much will the hotel spend on complimentary toiletries if it serves 3,467 guests?
Answer: You would have a hard time answering this question by simply looking at the graph in Exhibit 6-1 (a}, but cost equations can be used for any volume. We simply multiply the vari- able cost per guest by the expected volume:
y = $3 per guest X 3,467 guests = $10,401
Complimentary toiletries will cost approximately $10,401.
Now, consider Exhibit 6-l(b), the total variable costs for the complimentary break- fast and refreshment hour. The slope of the line is $10, representing the cost of providing each guest with the complimentary breakfast and refreshments. We can express the total breakfast and refreshment hour cost as follows:
y = $10x
where,
y = total breakfast and refreshment hour cost $10 = variable cost per guest
x = number of guests
The total cost of the breakfast and refreshment hour for 2,000 guests is as follows:
y = $10 per guest X 2,000 guests = $20,000
Both graphs in Exhibit 6-1 show how total variable costs vary with the number of guests. But note that the variable cost per guest (v) remains constant in each of the graphs. That is, Embassy Suites incurs $3 in toiletry costs and $10 in breakfast and refreshment hour costs for each guest no matter how many guests the hotel serves. Some key points to remember about variable costs are shown in Exhibit 6-2.
EXHIBIT 6-2 Key Characteristics of Variab le Costs
• Total variable costs change in direct proportion to changes in volume
• The variable cost per unit of activity (v) remains constant and is the
slope of the variable cost line
• Total variable cost graphs always begin at the origin (if volume is zero,
total variable costs are zero)
• Total variable costs can be expressed as follows:
y=vx
Fixed Costs
where,
y = total variable cost v = variable cost per unit of activity x = volume of activity
Fixed costs are costs that do not change in total despite wide changes in volume. Many of Embassy Suites' costs are fixed because the same total cost will be incurred regardless of the number of guests that stay each month. Some of the hotel's fixed costs include the following:
• Property taxes and insurance
• Straight-line depreciation and maintenance on parking ramp, hotel, and furnishings
• Lease payments on fitness room equipment
• Cable TV and wireless Internet access for all rooms
• Salaries of hotel department managers (housekeeping, food service, special events, etc.)
Most of these costs are committed fixed costs, meaning that the hotel is locked in to these costs because of previous management decisions. For example, as soon as a hotel is built, management becomes locked in to a certain amount of property taxes and depre- ciation, simply because of the location and size of the hotel, and management's choice of furnishings and amenities {pool, fitness room, restaurant, and so forth). Management has little or no control over these committed fixed costs in the short run.
However, the hotel also incurs discretionary fixed costs, such as advertising expenses, that are a result of annual management decisions. Companies have more control over discretionary fixed costs.
Cost Behavior 311
31 2 CHAPTER 6
Suppose the hotel incurs $100,000 of fixed costs each month. In Exhibit 6-3, the vertical axis (y-axis) shows total fixed costs, while the horizontal axis (x-axis) plots vol- ume of activity (thousands of guests). The graph shows total fixed costs as a flat line that intersects the y-axis at $100,000 (this is known as the vertical intercept} because the hotel will incur the same $100,000 of fixed costs regardless of the number of guests that stay at the hotel during the month.
EXHIBIT 6-3 Fixed Costs
~ .. ... $150,000 -
} ~ $100,000
"" s ~ $50,000 -
Fixed cost = $100,000
I I I I
0 2 3 4
Volume (thousands of guests) (x)
The cost equation for a fixed cost is as follows:
Total fixed cost (y) = Fixed amount over a period of time (f)
Or simply,
y=f
Embassy Suites' monthly fixed cost equation is as follows:
y = $100,000
where
y = total fixed cost per month
In contrast to the total fixed costs shown in Exhibit 6-3, the fixed cost per guest de- pends on the number of guests that stay at the hotel during the month. If the hotel only serves 2,000 guests during the month, the fixed cost per guest is as follows:
$100,000 --;-2,000 guests = $50/guest
If the number of guests doubles to 4,000, the fixed cost per guest is cut in half:
$100,000 --;-4,000 guests = $25/guest
Notice that the fixed cost per guest is inversely proportional to the number of guests. When volume increases, not only does the fixed cost per guest decrease, but it also de- creases in a proportional fashion. For example, if volume triples, then the cost per unit will be one-third of what it was at the original volume. If volume quadruples, then the cost per
unit will be one quarter of what it was at the original volume. The opposite is also true: When volume decreases, the fixed cost per guest increases in a proportional fashion. In our example, cutting the number of guests in half (from 4,000 to 2,000) will double the cost per unit (from $25 per guest to $50 per guest).
The fixed cost per unit of activity varies inversely with changes in volume:
When vol11118 then
When volume
.J then
Keep the following important rule of thumb in mind:
Fixed cost per unit of activity
Fixed cost per unit of activity
t Companies like to operate near full capacity because it drives down their fixed costs per unit. A lower cost per unit gives businesses the flexibility to decrease sales prices, which makes them more competitive.
Key points to remember about fixed costs appear in Exhibit 6-4.
EXHIBIT 6-4 Key Characteristics of Fixed Costs
• Total fixed costs stay constant over a wide range of volume
• Fixed costs per unit of activity vary inversely in proportion to changes
in volume:
- Fixed cost per unit of activity increases when volume decreases
(If volume is cut in half, the fixed cost per unit will double)
- Fixed cost per unit of activity decreases when volume increases
(If volume doubles, the fixed cost per unit will be cut in half)
• Total fixed cost graphs are always flat lines with no slope that intersect
the y-axis at a level equal to total fixed costs
• Total fixed costs can be expressed as y = f where,
y = total fixed cost f = fixed cost over a given period of time
Compute the (a) total fixed cost and (b) fixed cost per guest if the hotel has 16,000 guests next month. Compare the fixed cost per guest at the higher occupancy rate to the fixed cost per guest when only 2,000 guests stay during the month.
Please see page 380 for so lutions.
Cost Behavior 313
314 CHAPTER 6
Mixed Costs Mixed costs contain both variable and fixed cost components. Embassy Suites' utilities are mixed costs because the hotel requires a certain amount of utilities just to operate. How- ever, the more guests that stay at the hotel, the more water, electricity, and gas required. Exhibit 6-5 illustrates mixed costs.
EXHIBIT 6-5 Mixed Costs
~ ti c:, .. ...
$40,000
·i $24,000 Variable cost component: $8/guest
$8,000 -- ------------ } Fixed cost component: $8,000/month
2,000 4,000
Volume (number of guests) (x)
For example, let's assume that utilities for the common areas of the hotel and unoc- cupied rooms cost $8,000 per month. In addition, utilities increase by $8 per guest as each guest cools or heats his or her room, takes showers, turns on the TV and lights, and uses freshly laundered sheets and towels.
Notice the two components-variable and fixed-of the mixed costs in Exhibit 6-5. Similar to a variable cost, the total mixed cost line increases as the volume of activity in- creases. However, the line does not begin at the origin. Rather, it intersects the y-axis at a level equal to the fixed cost component. Even if no guests stay this month, the hotel will still incur $8,000 of utilities cost.
Managers can once again use a cost equation to express the mixed cost line so that they can predict total mixed costs at different volumes. The mixed costs equation simply combines the variable cost and fixed cost equations:
Total mixed costs = Variable cost component+ Fixed cost component
y vx +
Embassy Suites' monthly utilities cost equation is as follows:
where
y = $8x + $8,000
y = total utilities cost per month x = number of guests
f
If the hotel serves 2,000 guests this month, it expects utilities to cost:
y = ($8 per guest X 2,000 guests) + $8,000 = $24,000
If the hotel serves 4,000 guests this month, it expects utilities to cost:
y = ($8 per guest X 4,000 guests) + $8,000 = $40,000
Total mixed costs increase as volume increases, but not in direct proportion to changes in volume. The total mixed costs did not double when volume doubled. This is because of the fixed cost component. Additionally, consider the mixed costs per guest:
If the hotel serves 2,000 guests: $24,000 total cost -;-2,000 guests = $12.00 per guest If the hotel serves 4,000 guests: $40,000 total cost -;-4,000 guests = $10.00 per guest
The mixed costs per guest did not decrease by half when the hotel served twice as many guests. This is because of the variable cost component. Mixed costs per unit de- crease as volume increases, but not in direct proportion to changes in volume. Because mixed costs contain both fixed cost and variable cost components, they behave differently than purely variable costs and purely fixed costs. Key points to remember about mixed costs appear in Exhibit 6-6.
EXHIBIT 6-6 Key Characteristics of Mixed Costs
• Total mixed costs increase as volume increases because of the
variable cost component
• Mixed costs per unit decrease as volume increases because of the
fixed cost component
• Total mixed costs graphs slope upward but do not begin at the origin-
they intersect the y-axis at the level of fixed costs
• Total mixed costs can be expressed as a combination of the variable
and fixed cost equations :
Total mixed costs = variable cost component+ fixed cost component y=vx+f
where,
y = total mixed costs v = variable cost per unit of activity (slope) x = volume of activity f = fixed cost over a given period of time (vertical intercept)
Assume the local fitness club charges a membership fee of $30 per month for unlimited use of the exercise equipment plus an additional fee of $5 for every instructor-led exercise class you attend.
1. Express the monthly cost of belonging to the fitness club as a cost equation.
2. What is your expected cost for a month in which you attend five instructor-led classes?
3. If your attendance doubles to 10 classes per month, will your total cost for the month double? Explain.
Please see page 380 for solutions .
Cost Behavior 315
31 6 CHAPTER 6
Relevant Range Managers always need to keep their relevant range in mind when predicting total costs. The relevant range is the band of volume where the following remain constant:
• Total fixed costs
• Variable cost per unit
In other words, it's the range of volume in which costs behave a certain way. A change in cost behavior means a change to a different relevant range.
Let's consider how the concept of relevant range applies to Embassy Suites. As shown in Exhibit 6-3, the hotel's current fixed costs are $100,000 per month. However, because of the hotel's popularity, the percentage of rooms occupied each night (room occupancy rate) continues to increase. To keep customer satisfaction high, management may decide to add more capacity to the common areas of the hotel, such as a new elevator bank and additional breakfast and fitness areas. This expansion, if carried out, will increase the ho- tel's fixed costs because of depreciation on the new fixed assets. The same sort of situation often occurs with manufacturers and merchandising companies that must expand their capacity to keep up with growing sales volume. Exhibit 6-7 illustrates different relevant ranges for the hotel's fixed costs.
EXHIBIT 6-7 Examp les of Different Relevant Ranges for Fixed Costs
~ rn 1n Cl .. ... .. ~ $100,000 -- ---------- ~ s ~
Hotel's current relevant range
Hotel's future potential relevant range
Average room occupancy rate (x)
The concept of relevant range also applies to variable costs. As shown in Exhibit 6-1, the hotel's current variable cost for toiletries is $3 per guest. However, as room occupancy rates continue to grow, management hopes to negotiate greater volume discounts on the toiletries from its suppliers. These volume discounts will decrease the variable toiletries cost per guest (for example, down to $2.75 per guest). Exhibit 6-8 illustrates different relevant ranges for the hotel's variable toiletries cost.
Why is the concept of relevant range important? Managers can predict costs accu- rately only if they use cost information for the appropriate relevant range. For example, think about smartphone plans. Many smartphone plans offer unlimited talk and texting and a large block of data for a fixed fee each month. If the customer exceeds the allotted amount of data, the company charges an additional per-MB fee. Exhibit 6-9 shows a smart- phone plan in which the first 5 GB of data each month costs $50. After 5 GB are used, the customer must pay an additional 1.5 cents per MB. This smartphone plan has two relevant ranges. The first relevant range extends from Oto 5 GB. In this range, the $50 fee behaves strictly as a fixed cost. The customer could use O MB, 800 MB, or 5 GB of data and still pay a flat $50 fee that month. The second relevant range starts after 5 GB and extends indefi- nitely. In this relevant range, the cost is mixed: $50 plus 1.5 cents per MB of data in excess of 5 GB. To accurately predict costs, customers need to know in which relevant range they plan to operate. The same holds true for businesses.
EXHIBIT 6-8 Examples of Different Relevant Ranges for Variable Costs
Slope= $3.00 per guest
Hotel's current relevant range
Slope= $2.75 per guest
Hotel's future potential relevant range
Average room occupancy rate (x)
EXHIBIT 6-9 Example of Relevant Ranges
~ -;; .. .. .. = .. -= Cl,. t: ., E
Slope= 1.5 cents per MB of data after 5 GB
~ ~ $50 -1-----------,,~ i .. E ]i ~
Relevant range 1 Relevant range 2
5 GB of data
Volume (volume of data used)
Other Cost Behaviors While many business costs behave as variable, fixed, or mixed costs, some costs do not neatly fit these patterns. We'll briefly describe other cost behaviors you may encounter.
Step costs resemble stair steps: They are fixed over a small range of activity and then jump up to a new fixed level with moderately small changes in volume. Hotels, restau- rants, hospitals, and educational institutions typically experience step costs. For example, states usually require day-care centers to limit the caregiver-to-child ratio to 1:7-that is, there must be one caregiver for every seven children. As shown in Exhibit 6-10, a day-care center that takes on an eighth child must incur the cost of employing another caregiver. The new caregiver can watch the eighth through fourteenth child enrolled at the day-care center. If the day-care center takes on a fifteenth child, management will once again hire another caregiver, costing another $20,000 in salary. The same step cost patterns occur with hotels (maid-to-room ratio), restaurants (server-to-table ratio), hospitals (nurse-to- bed ratio), and schools (teacher-to-student ratio).
Cost Behavior 317
31 8 CHAPTER 6
EXHIBIT 6-10 Step Costs
$60,000 - - - - - - - - - - - - - - - - - ____ ...
$40,000 ________ ____ ...
$20,000 --i-----
15 22 28
Volume (number of children) (x) J
Step costs differ from fixed costs only in that they "step up" to a new relevant range with relatively small changes in volume. Fixed costs hold constant over much larger ranges of volume.
As shown by the red lines in Exhibit 6-11, curvilinear costs are not linear (not a straight line) and, therefore, do not fit into any neat pattern that we have discussed thus far.
EXHIBIT 6-11 Curv ilinear Costs and Stra ight-Line Approx imat ions
Volume (x)
(bl
/ : I.A:l~iiiiiiiiiiiiiiiiiiiiiii~,,_ :
Volume (x)
I I I I
As shown by the straight green arrow in Exhibit 6-ll(a), some businesses approxi- mate these types of costs as mixed costs, knowing that they will have an estimation error at particular volumes. Sometimes managers also approximate step costs the same way: they simply draw a straight mixed cost line through the steps.
As shown in Exhibit 6-ll(b), however, if managers need more accurate predictions, they can simply break these types of costs into smaller relevant ranges and make their predictions based on the particular relevant range. For example, the day-care center may want to predict total caregiver salaries if it enrolls 26 children. The manager knows this enrollment falls into the relevant range of 22 to 28 children, where he or she needs to em- ploy four caregivers. The manager can then predict total caregiver salaries to be $80,000 (four caregivers X $20,000 salary per caregiver).
SustainabilitY,
Many companies adopting sustainable business practices experience changes in the way their costs behave. For example, most banks, credit card compa- nies, and utilities now promote the use of paperless e-banking and e-billing as a preferable alternative to sending traditional paper statements and bills through the mail. Why? Because e-banking and e-billing drives down a company's vari- able costs since they don't have to spend money on the paper, envelopes, print- ing, and postage associated with sending out paper statements. Likewise, when a customer pays electronically, rather than sending in a check, the company doesn't incur the variable cost associated with opening the mail, recording the payment to the customer's account, and processing the bank deposit. All of this is accomplished electronically by the company's software.
On the other hand, the company must incur additional fixed costs to develop and operate secure online banking and billing websites. However, we know that the variable cost savings is greater than the increase in fixed costs because many companies are either (1) offering customer incentives to switch to e-billing or (2) charging customers an additional fee for receiving paper- based bills and statements in the mail. Whether using the carrot or the stick approach, companies are shifting consumer behavior as a means to decrease total costs.
The environmental consequences of e-billing and e-banking are tremen- dous if you consider the entire production and delivery cycle of the bills and statements, all of the way from logging the trees in the forest to delivery of the bill at the customer's doorstep. Not only are fewer trees cut down, but also less energy is consumed in transportation of the timber, processing of the paper, distribution of the paper, delivery of the statements via the U.S. Postal Service, and final disposal of the paper at landfills or recycling centers. In addition, less waste water is generated and fewer greenhouse gas emissions are produced. The downside, from a triple-bottom-line perspective, is the loss of jobs in associated industries, such as the U.S. Postal Service.
Adoption of e-billing and e-banking services provides one means for house- holds to embrace a greener lifestyle. For example, the average household that receives e-bills and makes electronic bill payments reduces paper consumption by 6.6 pounds and prevents 29 pounds of greenhouse gas emissions each year. Water and gasoline are also saved in the process. 2 According to the U.S. Postal Service, in 2014, 19.5 billion bills and statements (equating to approximately 900 million pounds of paper) were delivered across the country. Because of the increasing popularity of e-billing, the annual volume is actually down by over 5.5 billion pieces, or about 22%, when compared with 2008. Whereas 2010 marked the first year in history that more bills were paid electronically than by the mail, by 2014, only 34% of bills were paid by mail. 3 Thus, the huge shift toward adoption of electronic bill payment by the general public could have a significant positive impact on the environment.
We have just described the most typical cost behaviors. In the next part of the chapter, we will discuss methods managers use for determining how their costs behave.
2 www.payitgreen.org/consumer/get-the-facts 3 The Household Diary Study: Mail Use and Attributes in FY 2014 (and 2010). U.S. Postal Service.
Cost Behavior 319
See Exercises 6-24A and E6-45B
320 CHAPTER 6
• Decision Guidelines
Cost Behavior Suppose you manage a local fitness club . To be an effective manager, you need to know how the club's costs behave . Here are some decisions you will need to make .
Decision
How can you tell if a total cost is variable, fixed, or mixed?
How can you tell if a per-unit cost is variable, fixed, or mixed?
How can you tell by looking at a graph if a cost is variable, fixed, or mixed?
How can you mathematically express different cost behaviors?
Guidelines
• Total variable costs increase in direct proportion to increases in volume .
• Total fixed costs stay constant over a wide range of volumes .
• Total mixed costs increase but not in direct proportion to increases in volume .
• On a per-unit basis, variable costs stay constant .
• On a per-unit basis, fixed costs decrease in proportion to increases in volume (that is to say, they are inversely proportional) .
• On a per-unit basis, mixed costs decrease but not in direct proportion to increases in volume .
• Variable cost lines slope upward and begin at the origin .
• Fixed cost lines are flat (no slope) and intersect the y-axis at a level equal to total fixed costs (this is known as the vertical intercept) .
• Mixed cost lines slope upward but do not begin at the origin . They intersect the y-axis at a level equal to their fixed cost component .
• Cost equations mathematically express cost behavior using the equation for a straight line :
y = vx + f
where
y = total cost
v = variable cost per unit of activity (slope)
x = volume of activity
f = fixed cost (the vertical intercept)
• For a variable cost, fis zero, leaving the following :
y = vx
• For a fixed cost, vis zero, leaving the following :
y=f
• Because a mixed cost has both a fixed cost component and a variable cost component, its cost equation is:
y = vx + f
Cost Behavior 321
SUMMARY PROBLEM 1 • •
The previous manager of Fitness-for-Life started the following schedule but left before com- pleting it . The manager wasn't sure but thought the club's fixed operating costs were $10,000 per month and the variable operating costs were $1 per member . The club's existing facilities could serve up to 750 members per month .
Requirements
1. Complete the following schedule for different levels of monthly membership, assum- ing the previous manager's cost behavior estimates are accurate :
_J A B C D
1 2 3 4 5 6 7 8 9
Monthly Operating Costs 100 Members 500 Members 750 Members Total variable costs Plus: Total fixed costs Total operating costs
Variable cost per member Plus: Fixed cost per member Average cost per member
2. As the manager of the fitness club, why shouldn't you use the average cost per mem- ber to predict total costs at different levels of membership?
• SOLUTIONS Requirement 1 As volume inc reases, fixed costs stay constant in total but decrease on a per-unit basis . As volume increases, variable costs stay constant on a per-unit basis but increase in total in direct proportion to increases in volume :
_J A B C D
1 2 3 4 5 6 7 8 9
Monthly Operating Costs 100 Members 500Members 750 Members Total variable costs 5 100 5 500 5 750 Plus: Total fixed costs 10,000 10,000 10,000 Total operating costs 5 10,100 5 10,500 5 10,750
Variable cost per member $ 1.00 $ 1.00 s 1.00 Plus: Fixed cost per member 100.00 20.00 13.33 Average cost per member $ 101.00 $ 21.00 $ 14.33
Requirement 2 The average cost per member should not be used to predict total costs at different volumes of membership because it changes as volume changes . The average cost per member decreases as volume increases due to the fixed component of the club's operat- ing costs . Managers should base cost predictions on cost equations, not on the average cost per member .
3 2 2 CHAPTER 6
3 .Use account ana lysis -: ---and scatterplots to
· analyze cost behav ior
How Do Managers Determine Cost Behavior? Managers need to figure out how their costs behave before they can make predictions and good business decisions. In this section, we discuss the most common ways of determining cost behavior.
Account Analysis When performing account analysis, managers use their judgment to classify each general ledger account as a variable, fixed, or mixed cost. For example, by looking at invoices from his or her supplier, the hotel manager knows that every guest packet of toiletries costs $3. Because guests use or take these toiletries, the total toiletries cost rises in direct proportion to the number of guests. These facts allow the manager to classify the compli- mentary toiletries expense account as a variable cost.
Likewise, the hotel manager uses account analysis to determine how the depreciation expense accounts behave. Because the hotel uses straight-line depreciation on the parking ramp, building, and furnishings, the manager would classify the depreciation expense ac- counts as fixed costs. Thus, the manager can use this knowledge of cost behavior and his or her judgment to classify many accounts as variable or fixed.
Scatterplots The hotel manager also knows that many of the hotel's costs, such as utilities, are mixed costs. But how does the manager figure out the portion of the mixed cost that is fixed and the portion that is variable? In other words, how does the manager know from looking at the monthly utility bills that the hotel's utilities cost about $8,000 per month plus $8 more for every guest? One way of figuring this out is by collecting and analyzing historical data about costs and volume.
For example, let's assume that the hotel's manager has collected the information shown in Exhibit 6-12 about last year's guest volume and utility costs.
EXHIBIT 6-12 Histor ica l Information on Guest Volume and Utility Costs
Month Guest Volume (x)
January .................................................................. .
February ................................................................. .
March .................................................................... . April. ...................................................................... . May ....................................................................... .
June ........................................................................ .
July ........................................................................ .
August .................................................................... . September .............................................................. . October .................................................................. .
November .............................................................. . December ............................................................... .
13,250
15,200
17,600
18,300
22,900
24,600
25,200
24,900
22,600
20,800
18,300
15,420
Utility Costs (y)
$114,000
136,000
135,000
157,000
195,400
207,800
209,600
208,300
196,000
176,400
173,600
142,000
Once the data have been collected, the manager creates a scatterplot of the data. A scatterplot, which graphs the historical cost data on the y-axis and volume data on
the x-axis, helps managers visualize the relationship between the cost and volume of activ- ity (number of guests, in our example). If there is a fairly strong relationship (correlation) between the cost and volume, the data points will fall in a linear pattern, meaning they
Cost Behavior 323
will resemble something close to a straight line. However, if there is little or no relationship between the cost and volume, the data points will appear almost random.
II Why is this important? Exhibit 6-13 shows a scatterplot of the data in Exhibit 6-12.
Scatterplots are simple to create using Microsoft Excel (see the "Technology Makes It Simple" feature on the next page). Notice how the data points fall in a pattern that resembles something close to a straight line. This shows us that there is a strong re- lationship between the number of guests and the hotel's utility costs. In other words, the number of guests could be considered a driver of the hotel's utilities costs (recall from our discussion of ABC in Chapter 4 that cost drivers are activities that cause costs to be incurred). On the other hand, if there were a weaker
"Scatterplots help managers easily visualize the relationship between cost and volume. Scatterplots are fast and
easy to prepare using Excel."
relationship between the number of guests and the utility costs, the data points would not fall in such a tight linear pattern. They would be more loosely scattered. If there were no relationship between the number of guests and the utility costs, the data points would ap- pear almost random.
EXHIBIT 6-13 Scatterp lot of Month ly Data
$250,000-
$200,000
~ 'In
$150,000 .. .. rn .!!! ::5 ·s $100,000 s ~
$50,000
$0
0
Relationship Between Utilities Cost and Number of Guests
I 10,000
•
• • •
I 20,000
Volume (number of guestsl (x)
... ..
I 30,000
Why is this important? If the data points suggest a fairly weak relationship between the cost and the volume of the chosen activity, any cost equation based on that data will not be very useful for predicting future costs. If this is the case, the manager should con- sider using a different activity for modeling cost behavior. For example, many hotels use "occupancy rate" (the percentage of rooms rented) rather than number of guests as a basis for explaining and predicting variable and mixed costs.
Scatterplots are also very useful because they allow managers to identify outliers, or abnormal data points. Outliers are data points that do not fall in the same general pattern as the other data points. Since all data points in Exhibit 6-13 fall in the same basic pattern, no outliers appear to exist in our data. However, if a manager sees a potential outlier in the data, he or she should first determine whether the data are correct. Perhaps a clerical error was made when gathering or inputting the data. However, if the data are correct, the
3 24 CHAPTER 6
4 .Use the high-low -: -.-method to analyze cost
behavior
manager will use his or her judgment to determine whether to keep the data point in the analysis or whether to delete it.
Once the scatterplot has been prepared and examined for outliers, the next step is to determine the cost behavior that best describes the historical data points pictured in the scatterplot. Take a moment and pencil in the cost behavior line that you think best represents the data points in Exhibit 6-13. Where does your line intersect the y-axis? At the origin or above it? In other words, does the utilities cost appear to be a purely variable cost or a mixed cost? If it's a mixed cost, what portion of it is fixed?
Instead of guessing, managers can use one of the following methods to estimate the cost equation that describes the data in the scatterplot:
• High-low method
• Regression analysis
The biggest difference between these methods is that the high-low method uses only two of the historical data points for this estimate, whereas regression analysis uses all of the histori- cal data points. Therefore, regression analysis is theoretically the better of the two methods.
We'll describe both of these methods in the next sections. Before continuing, check out the "Technology Makes It Simple" feature. It shows you just how easy it is to make a scatterplot using Microsoft Excel.
Excel 2016
Creating Scatterplots
1. In an Excel 2016 spreadsheet, type in your data as pictured in Exhibit 6-12. Put the volume data in one column and the associated cost data in the next column.
2. Highlight all of the volume and cost data with your cursor.
3. Click on the "Insert" tab on the menu bar. From the chart options, choose "Scatter" as the chart type. Next, click the plain scatterplot (without any lines). You'll see the scatterplot on your screen. If you want to make the scatter graph larger, choose "Move Chart Location" from the menu bar and select" New Sheet" and "OK." Make sure the volume data is on the x-axis and the cost data is on the y-axis.
4. To add labels for the scatterplot and titles for each axis, click on the "Quick Layout" tab on the menu bar and choose the first layout pictured. Customize the chart and axis titles to reflect your data set.
5. If you want to change the way your graph looks, simply right click anywhere on the graph and use the "Format Plot Area" options. If your data consist of large numbers, the graph may not automatically start at the origin. If you want to see the origin on the graph, right- click on any of the numbers on the x- or y-axis and choose "Format Axis." Then, insert "O" (zero) as the minimum bound.
High-Low Method The high-low method is an easy way to estimate the variable and fixed cost components of a mixed cost. The high-low method basically fits a mixed cost line through the highest and lowest volume data points, as shown in Exhibit 6-14, hence the name high-low. The high-low method produces the cost equation describing this mixed cost line.
To use the high-low method, we must first identify the months with the highest and lowest volume of activity. Looking at Exhibit 6-12, we see that the hotel served the most guests in July and the fewest guests in January. Therefore, we use the data from only these two months in our analysis. We ignore data from all other months. Even if a month other than July had the highest utility cost, we would still use July. Why? Because we choose
EXHIBIT 6-14 Mixed Cost Line Using High-Low Method
Relationship Between Utilities Cost and Number of Guests
$250,000
$200,000
~ 7ii
$150,000 Cl .. "' @
$100,000 = ]i t!:!
$50,000
$0 13,250
10,000 (low) 20,000
Volume (number of guests) (x)
25,200 (high) 30,000
the "high" data point based on the month with the highest volume of activity (number of guests)-not the highest cost. We choose the "low" data point in a similar fashion.
STEP 1: The first step is to find the slope of the mixed cost line that connects the January and July data points. The slope is the variable cost per unit of activity. We can determine the slope of a line as "rise over run." The rise is simply the difference in cost between the high and low data points (July and January in our case), while the run is the difference in volume between the high and low data points:
1 · bl · f . . Rise Change in cost
S ope= Vana e cost per umt o act1V1ty (v) = -R = Ch . 1 un ange m vo ume
y (high) - y (low) x (high) - x (low)
Using the data from July (as our high) and January (as our low), we calculate the slope as follows:
($209,600 - $114,000) $8 = per guest
(25,200 guests - 13,250 guests)
The slope of the mixed cost line, or variable cost per unit of activity, is $8 per guest.
STEP 2: The second step is to find the vertical intercept-the place where the line con- necting the January and July data points intersects the y-axis. This is the fixed cost component of the mixed cost. We insert the slope found in Step 1 ($8 per guest) and the volume and cost data from either the high or low month into a mixed costs equation:
Total mixed costs = Variable cost component+ Fixed cost component
y vx + f
For example, we can insert July's cost and volume data as follows:
$209,600 = ($8 per guest X 25,200 guests) + f
Cost Behavior 325
3 26 CHAPTER 6
5 _Use regression analysis -: ---to analyze cost
behavior
And then solve for f:
f = $8,000
Or we can use January's data to reach the same conclusion:
y vx +f $114,000 = ($8 per guest X 13,250 guests) + f
And then solve for f:
f = $8,000
Thus, the fixed cost component is $8,000 per month regardless of whether we use July or January's data.
STEP 3: Using the variable cost per unit of activity found in Step 1 ($8 per guest) and the fixed cost component found in Step 2 ($8,000), write the equation repre- senting the costs' behavior. This is the equation for the line connecting the January and July data points on our graph.
Where
y = $8x + $8,000
y = total monthly utilities cost x = number of guests
This is the equation used by the manager in the first half of the chapter to express the hotel's utility costs.
These three steps may seem familiar to you. If so, that's because you probably learned how to find the equation for a straight line (y = mx + b) in a high school math class. The high-low method follows the very same steps to find the equation for the straight line con- necting the highest and lowest-volume data points. The only difference is in the nomen- clature: cost equations use "v" to stand for the slope of the line (rather than "m") and "f' to stand for they-intercept (rather than "b"). Otherwise, it's the exact same process you learned in your high school math class.
One major drawback of the high-low method is that it uses only two data points: January and July. Because we ignored every other month, the line might not be represen- tative of those months. In our example, the high-low line is representative of the other data points, but in other situations, it may not be. Therefore, the better method to use is regression analysis, which is explained next.
Regression Analysis Regression analysis is a statistical procedure for determining the line and associated cost equation that best fit all of the data points in the data set, not just the high-volume and low-volume data points. In fact, some refer to regression analysis as "the line of best fit." Since the statistical analysis considers all of the data points when forming the line, it is usually more accurate than the high-low method. A statistic (called the R-square) gener- ated by regression analysis also tells us how well the line fits the data points. Regression analysis is tedious to complete by hand but simple to do using Microsoft Excel (see the "Technology Makes It Simple" feature on page 329). Many graphing calculators also perform regression analysis.
Regression analysis using Microsoft Excel gives us the output shown in Exhibit 6-15. The output looks complicated, but for our purposes, we only need to consider the three highlighted pieces of information:
Cost Behavior 327
EXHIBIT 6-15 Output of Microsoft Exce l Regression Analysis
A B C D E F G H I
1 SUMMARY OUTPUT
2
3 Regression Statistics 4 Multip le R 0.973273
5 R Square 0.94726
6 Adjusted R Square 0.941986
7 Standard Error 8053.744
8 Observations 12
9
10 ANOVA
11 df ss MS F Significance F 12 Regression 1 11650074512 1.17E + 10 179.6110363 1.02696E-07
13 Residual 10 648627988.2 64862799
14 Total 11 12298702500
15
Lower Upper Lower Upper
16 Coeff icients Standard Error tStat P-value 95% 95% 95 .0% 95.0% 17 Intercept 14538 .05 11898.3624 1.221853 0.249783701 -11973.15763 41049.25 -11973.16 41049.25
18 XVar iable 1 7.849766 0.585720166 13.4019 1.02696E-07 6.5446997 9.154831 6.5447 9.154831
1. Intercept coefficient (this refers to the vertical intercept) = 14,538.05 2. X Variable 1 coefficient (this refers to the slope) = 7.85 (rounded) 3. The R-square value (the goodness-of-fit statistic) = 0.947 (rounded)
Let's look at each piece of information, starting with the highlighted information at the bottom of the output:
1. The Intercept coefficient is the vertical intercept of the mixed cost line. It's the fixed cost component of the mixed cost. Regression analysis tells us that the fixed component of the monthly utility bill is $14,538. Why is this different from the $8,000 fixed component we found using the high-low method? It's because regression analysis considers every data point, not just the high- and low-volume data points, when forming the best fitting line.
2. The "X Variable 1 coefficient" is the line's slope, or our vari- able cost per guest. Regression analysis tells us that the hotel spends an extra $7.85 on utilities for every guest it serves. This is slightly lower than the $8 per guest amount we found using the high-low method.
Using the regression output, we can write the monthly utili- ties cost equation as follows:
where
y = $7.85x + $14,538
y = total monthly utilities cost x = number of guests
II Why is this important? "Regression analysis is fast and easy to perform using Microsoft Excel. Regression analysis gives managers the most representative cost equations, allowing them to make the most
accurate cost projections."
3. Now, let's look at the R-square statistic highlighted near the top of Exhibit 6-15. The R-square statistic is often referred to as a "goodness-of-fit" statistic because it tells
3 2 8 CHAPTER 6
us how well the regression line fits the data points. The R-square can range in value from zero to one, as shown in Exhibit 6-16. If there were no relationship between the number of guests and the hotel's utility costs, the data points would be scattered randomly (rather than being in a linear pattern) and the R-square would be close to zero. If there were a perfect relationship between the number of guests and the hotel's utility cost, a per{ ectly straight line would run through every data point and the R-square would be 1.00. In our case, the R-square of 0.947 means that the regression line fits the data quite well (it's very close to 1.00). In other words, the data points almost fall in a straight line (as you can see in Exhibit 6-13 ).
EXHIBIT 6-16 Range of R-square Values
(y)
R-square =0 (lowest possible value)
(x)
R-square = 1 (highest possible value)
(x)
J The R-square provides managers with very helpful information. The higher the
R-square, the stronger the relationship between cost and volume. The stronger the relationship, the more confidence the manager would have in using the cost equation to predict costs at different volumes within the same relevant range.
As a rule of thumb:
• An R-square over 0.80 generally indicates that the cost equation is very reliable for predicting costs at other volumes within the relevant range.
• An R-square between 0.50 and 0.80 means that the manager should use the cost equation with caution since the equation will likely result in some estimation error.
• An R-square less than 0.50 means the equation should probably not be used. Rather, the manager should try modeling cost behavior using a different activity base (for ex- ample, room occupancy rate) because the current measure of volume is only weakly related to the costs.
Regression analysis can also help managers implement ABC. Recall from Chapter 4 that managers must choose a cost allocation base for every activity cost pool. The cost al- location base should be the primary cost driver of the costs in that pool. Management will use logic to come up with a short list of potential cost drivers for each activity cost pool. Then, management can run a regression analysis for each potential cost driver to see how strongly related it is to the activity costs in the pool. Managers compare the R-squares from each regression to see which one is highest. The regression with the highest R-square identifies the primary cost driver.
Adding a Regression Line, Regression Equation, and R-Square Value to a Scatterplot
Rather than obtaining the full regression output pictured in Exhibit 6-15 and selecting the necessary pieces of information from it, you can command Excel to add the regression equation, regression line, and R-square value directly to a scatterplot. You'll be amazed at how quickly and easily you can create a professional-quality graph using the instructions found in the "Technology Makes It Simple" feature on the next page.
Excel2016
Adding a Regression Line, Equation, and R-square to the Scatterplot
Rather than obtaining a full regression output, you can command Excel to display the regression line, the associated cost equation, and the R-square directly on the scatterplot. Just follow these simple instructions:
1. Start with the Excel scatterplot you created using the directions found on page 324.
2. Point the cursor at any data point on your scatterplot and right click on the mouse.
3. Choose "Add Trendline." You will see the regression line added to the chart and a "Format Trendline" dialog box will open.
4. Check the two boxes: "Display Equation on Chart" and "Display R-squared value on chart."
5. OPTIONAL: To force the regression line to stretch back to the y-axis fill in the "Forecast Backward" box with the lowest x-value (volume) in your data set. This number is easily found by hovering your cursor over the lowest volume data point on the chart.
Excel2016
Regression Analysis
1. If you created a scatterplot, you have already done this first step. In an Excel spreadsheet, type in your data as pictured in Exhibit 6-12. Put the volume data in one column and the associated cost data in the next column.
2. Click on the "Data" tab on the menu bar.
3. Next, click on "Data Analysis." If you don't see it on your toolbar, follow the directions for add-ins given below before continuing.
4. From the list of data analysis tools, se lect "Regression," then "OK."
5. Follow the two " Input" instructions on the screen:
i. Highlight (or type in) the y-axis data range (this is the cost data) with your cursor.
ii. Highlight (or type in) the x-axis data range (this is the volume data) with your cursor.
iii. Click "OK."
6. That's all. Excel gives you the output shown in Exhibit 6-15.
DIRECTIONS FOR ADD-/Ns : It's easy and free to add the "Data Analysis Toolpak" if it's not al- ready on your too/bar. You'll only need to add it once, and then it will always be on your too/bar. Simply follow these instructions :
1. Click on the "File" tab on the menu bar. Then click "Options" on the left-hand side of the screen.
2. Click "Add-Ins" on the left-hand side of the screen.
3. In the "Manage" box at the bottom of the screen, select "Excel Add-Ins" and click "GO."
4. In the "Add- Ins available" box, select the "Analysis ToolPak" check box and then click "OK." If asked, click "Yes" to install.
5. That's all. You should now see "Data Analysis" on your Excel toolbar.
Cost Behavior 329
330 CHAPTER 6
Data Concerns Cost equations are only as good as the data on which they are based. For example, if the hotel's utility bills are seasonal, management may want to develop separate cost equa- tions for each season. For example, management might develop a winter utility bill cost equation using historical data from only the winter months and a summer utility bill us- ing data from only the summer months. Inflation can also affect predictions. If inflation is running rampant, managers should adjust projected costs by the inflation rate. Even if the economy is experiencing low inflation rates, certain industries (such as health care and higher education) or raw material inputs (such as corn prices) may be experiencing large price changes. In our example, management would need to consider whether the rates charged by the utility companies for electricity and natural gas are expected to increase or decrease in the coming year.
Another cause for concern is outliers, or abnormal data points. Outliers can dis- tort the results of the high-low method and regression analysis. Recall that the high-low method uses only two data points-the data points associated with the highest and lowest volumes of activity. If either of these points is an outlier, the resulting line and cost equa- tion will be skewed. Because regression analysis uses all data points, any outlier in the data will affect the resulting line and cost equation, but to a lesser extent.
For example, let's say management's historical data set resulted in the scatterplot pic- tured in Exhibit 6-17. The low-volume data point looks like it might be an outlier. Notice how the high-low line is highly skewed as a result. However, the regression line remains fairly representative of the other data points, even though it is being pulled slightly toward the outlier. Remember to always investigate potential outliers to help determine whether or not to remove them from the data set before proceeding with regression or the high-low method.
EXHIBIT 6-17 Effect of Outlier on Cost Equations
ti c3 .! = 5
Relationship Between Utilities Cost and Number of Guests
$250,000
$200,0001. ~====-=-=-==-=-;::~==~=-:: ~-- -----=-;;;;;-~ ::::::--""--------- Low volume data point is also a potential outlier
$150,000-+ -.-.-,--;---.--,,----- ~- --::.a ..... =- -----:: -- =- -:--~---------
:E $100,000 'E Cl :I!:
$0-+-----r--------,,-------r-----r------,-----,
5,000 10,000 15,000
Number of Guests
20,000 25,000 30,000
What Are the Roles of Variable Costing and the Contribution Margin Income Statement? You have just learned about different cost behaviors. As you'll see in the coming chapters, almost all business decisions are influenced by cost behavior. In the following sections, we'll explain how the accounting system can communicate cost behavior information to managers so that they have it readily available for planning, decision-making, and perfor- mance evaluation purposes.
Comparing Absorption Costing and Variable Costing So far in this textbook, we have used a costing concept known as absorption costing. Why? Generally Accepted Accounting Principles (GAAP) requires absorption costing for external financial reporting and the Internal Revenue Service (IRS) requires it for tax preparation. Under absorption costing, all manufacturing-related costs, whether fixed or variable, are "absorbed" into the cost of the product. In other words, all direct materials, direct labor, and manufacturing overhead (MOH) costs are treated as product costs, as described in Chapter 2. We used absorption costing, also known as "traditional" or "full costing," when we illustrated job costing and process costing in Chapters 3, 4, and 5.
Under absorption costing, no distinction is made between manufacturing costs that rise and fall with production volume and manufacturing costs that remain fixed. As a review,
• variable manufacturing costs would include direct material, direct labor, and variable MOH costs such as the utilities used during the production process.
• fixed MOH costs would include property taxes and insurance on the plant, straight- line depreciation on the plant, lease payments on the production equipment and the portion of utilities that are not affected by changes in production volume.
Supporters of absorption costing argue that all of these costs-whether variable or fixed- are necessary for production to occur, so all of these costs should become part of the product cost.
Many accountants and managers do not agree, however. They argue that fixed man- ufacturing costs are related to the available production capacity and will be incurred regardless of the actual production volume that occurs during the period. Since these costs will be incurred regardless of volume, they should be treated as period costs and expensed immediately. This argument has led to the development and use of an alterna- tive costing system known as variable costing (or direct costing) in which only variable manufacturing costs are treated as product costs. Since GAAP and the IRS require ab- sorption costing for external reporting, variable costing may only be used for internal management purposes.
One benefit of variable costing is that it often leads to better decisions. By assigning only variable manufacturing costs to each unit of product, managers can easily see how much additional manufacturing cost will be incurred every time another unit is produced. In addition, the unit cost of the product will not be affected by the number of units pro- duced during the period, as it is when fixed manufacturing costs are absorbed into the unit cost. As we'll discuss later, another benefit of variable costing is that operating income cannot be manipulated by manufacturing more product than is needed, as absorption costing can. Therefore, variable costing can lead to better inventory management.
To summarize, keep this important rule of thumb in mind:
Managers often prefer variable costing because (1) it shows them the incremental cost of manufacturing each additional unit of product, and (2) operating income cannot be manipulated by changing inventory levels between periods.
Cost Behavior 331
6 Describe variable costing and prepare a contribution margin income statement
3 3 2 CHAPTER 6
Let's illustrate this concept using an example. Exhibit 6-18 provides the most recent annual data for ShredCo, a maker of electronic paper shredders.
EXHIBIT 6-18 ShredCo Data
Variable costs:
Direct material cost per unit produced ........................................... ............... .
Direct labor cost per unit produced .............................................................. .
Variable MOH cost per unit produced ......................................................... .
Variable operating expenses per unit sold ..................................................... .
Fixed costs:
Fixed MOH ............ .......... .............................. ........................................ ...... .
Fixed operating expenses .............................................................................. .
Other information:
$35
$10
$5
$2
$1,000,000
$300,000
Units produced .............................................................................................. 40,000 units
Sales price per unit . .. ... .. ..... .. .. ..... ....... ... .. .. ... .. .. ... .. ... .. .. ... .... ... .. ..... .. ..... .. ... .. .. $100
Exhibit 6-19 shows the product cost of one unit under both absorption costing and variable costing. Notice that the only difference is the treatment of fixed MOH. Absorp- tion costing includes fixed MOH ($25) in the product cost, whereas variable costing does not. The $75 product cost shown in Exhibit 6-19 will be used by the company to (1) re- cord the value of inventory on the balance sheet and (2) record Cost of Goods Sold on the income statement when the inventory is eventually sold.
EXHIBIT 6-19 Compar ing lnventoriable Product Costs
~ A
1 Manufacturing Costs Per Unit 2 Direct material cost per unit 3 Direct labor cost per unit 4 Variable MOH cost per unit 5 Fixed MOH cost per unit ($1,000,000 + 40,000 units) 6 Total cost per unit 7
II Why is this important? "Variable costing helps manufacturers identify the variable cost of making each unit of a product. This information will be
critical to making many business decisions, such as whether or not to outsource production."
-B C Absorption Variable
Costing Costing 5 35 5 35
10 10 5 5
Und er variable costin g, no 25 0 -. .. s 75 s 50 ~ fix ed MOH is assig ned t o
t he produ ct cost.
Notice how variable costing shows managers exactly how much extra cost ($50) will be incurred every time a unit is made. This transparency is not the case with absorption costing, which can easily mislead managers. To illustrate, let's assume that the company decides to produce an extra 5,000 units with its existing capacity. Using variable costing, we see the additional produc- tion cost will really be $250,000 (5,000 units X $50). However, absorption costing could mislead the manager into believing that the extra cost would be $375,000 (5,000 X $75). The fallacy in this erroneous analysis stems from treating the $25 of fixed MOH in the product cost as if it were variable. In fact, the company will not incur an additional $25 of fixed cost with every unit pro- duced. Rather, the company will incur $1 million of fixed cost regardless of the production volume, as long as the production volume stays within the company's relevant range (which in most cases is its existing production capacity). Variable costing tends be
the better costing system for internal decision-making purposes because the reported unit cost is purely variable in nature.
Exhibit 6-20 illustrates period costs under both costing systems. Remember that these are often referred to as "operating expenses" in the income statement. Notice again that the only difference is the treatment of fixed MOH. Under absorption costing, none of the fixed MOH is expensed as a period cost. Under variable costing, all of the fixed MOH ($1 million) is expensed as a period cost.
EXHIBIT 6-20 Comparing Period Costs (Operating Expenses)
~ A B C Absorption Variable
1 Operating Expenses of the Period Costing Costing 2 Variable operating expenses when 40,000 units are sold (40,000 x $2) $ 80,000 $ 80,000 3 Fixed operating expenses 300,000 300,000 4 Fixed MOH 0 1,000,000 -5 Total operating expenses (period costs) s 380,000 s 1,380,000 6
Keep the following rule of thumb in mind:
The ONLY difference between absorption costing and variable costing is the treat- ment of fixed MOH, and the timing with which it is expensed:
• Under variable costing, fixed MOH is expensed immediately as a period cost (operating expense).
• Under absorption costing, fixed MOH becomes part of the product cost of each unit, which isn't expensed until the inventory is sold (as Cost of Goods Sold).
Sony makes DVD players and uses both absorption and variable costing. Assume Sony incurred the following manufacturing costs in producing 10,000 DVD players last month:
Manufacturing Costs Total Cost
Direct materials $ 70,000
Direct labor 40,000
Variable MOH 90,000
Fixed MOH 120 000
Total $320,000
1. What is the product cost per unit, using absorption costing?
2. How will fixed MOH be expensed if absorption costing is used?
3. What is the product cost per unit, using variable costing?
4. How will fixed MOH be expensed if variable costing is used?
Please see page 380 for solutions .
The Contribution Margin Income Statement
Per Unit Cost
$ 7.00
4 .00
9 .00
12.00
$32 .00
~
Now that you know the difference between absorption costing and variable costing, let's see how the information is communicated to managers using a different income state- ment format.
Cost Behavior 333
Under variable costing, fixed MOH is treated as a period cost.
3 3 4 CHAPTER 6
Comparing Income Statement Formats
Let's start with the situation in which the company sells exactly all of the units it produced during the period. In our example, this means that the company sells all 40,000 units it produced during the year. This situation occurs most frequently with lean producers who use just-in-time (JIT) inventory systems. Exhibit 6-21 shows a traditional income state- ment, which is based on absorption costing. Notice how Cost of Goods Sold is calculated using the $75 product cost shown in Exhibit 6-19.
EXHIBIT 6-21 Traditional Income Statement Based on Absorption Costing
-----=:i-- A B -.....-
C D -
1 ShredCo 2 Traditional Income Statement (Absorption Costing) 3 For the Year Ended December 31 4
5 Sales revenue (40,000 x $100) $ 4,000,000 6 Less: Cost of goods sold (40,000 x $ 75) 3,000,000 7 Gross profit $ 1,000,000 8 Less: Operating expenses [$300,000 + (40,000 x $2)] 380,000 9 Operating income $ 620,000
10
In contrast, Exhibit 6-22 shows a contribution margin income statement, which is an income statement organized by cost behavior. When manufacturers use variable costing, they report income internally using a contribution margin income statement format.
EXHIBIT 6-22 Contr ibution Margin Income Statement Using Variab le Costing
_J A B C D 1 ShredCo 2 Contribution Mari~in Income Statement (Variable Costing) 3 For the Year Ended December 31 t..
5 Sales revenue (40,000 x $100) $ 4,000,000 6 Less variable expenses: 7 Variable cost of goods sold (40,000 x $50) 2,000,000 8 Variable operating expenses (40,000 x $2) 80,000 9 Contribution margin $ 1 920,000
10 Less fixed expenses: 11 Fixed MOH 1,000,000 12 Fixed operating expenses 300 000 13 Operating income $ 620 000 14
Notice the following in Exhibit 6-22:
• The contribution margin income statement is organized by cost behavior.
• All variable costs are expensed above the contribution margin line. As a result, only the variable product cost ($50, from Exhibit 6-19) is used when calculating Variable Cost of Goods Sold.
• All fixed costs, including fixed MOH, are expensed below the contribution margin line.
• The contribution margin is equal to sales revenue minus variable expenses. It shows managers how much profit has been made on sales before considering fixed costs.
• The operating income ($620,000) is the same in both statements. For manufacturers, this equality will only occur when all of units produced during a period are also sold during that same period, resulting in no change in inventory levels.
• For service and merchandising companies, operating income will always be the same regardless of the income statement format used.
Cost Behavior 335
The contribution margin income statement may only be used for internal management purposes, never for external reporting. Managers like the contribution margin format because it allows them to quickly see which costs will change with fluctuations in volume and which costs will remain the same. For example, if sales volume increases 10%, managers would expect sales reve- nue and variable costs to increase by 10%. As a result, the contri- bution margin should also increase 10%. On the other hand, all fixed costs shown below the contribution margin will not change as a result of changes in volume.
II Why is this important? "The contribution margin income statement allows
managers to quickly see which costs will change with volume , and which will remain fixed."
Service and Merchandising Companies Since service and merchandising companies don't manufacture products, they don't have manufacturing overhead. Therefore, variable costing and absorption costing do not apply to them because these costing concepts deal with how to treat fixed manu- facturing overhead. However, many service and merchandising companies like to use the contribution margin format of the income statement for internal management pur- poses. Why? Because the contribution margin income statement clearly communicates cost behavior information to managers who need this information for planning and decision-making purposes. Exhibit 6-23 shows the contribution margin income state- ment for the service firm introduced in Chapter 2. Notice once again how all variable expenses are deducted from revenue to arrive at the company's contribution margin. Next, all fixed expenses are subtracted from the contribution margin to arrive at op- erating income.
EXHIBIT 6-23 Contribution Margin Income Statement of a Service Company
_J A B C D 1 WSC Consultine: 2 Contribution Mare:in Income Statement 3 For the Year Ended December 31 4 5 Sales revenue $ 160,000 6 Less: Variable expenses 2,500 7 Contribution margin $ 157,500 8 Less: Fixed expenses 127,500 9 Operating income $ 30,000
10
Note: Recall that service firms only have operating expenses and no Cost of Goods Sold.
The contribution margin income statement format is essentially the same, regardless of whether the company is a service firm, a merchandiser, or a manufacturer. The main differences are as follows:
• Service firms have no Cost of Goods Sold, so all of their costs are operating expenses that are simply classified as either variable or fixed. If mixed, the company first estimates the variable and fixed portions based on the methods, such as regression analysis, discussed earlier in this chapter.
• Merchandising companies have Cost of Goods Sold, but because they purchase all of their inventory, rather than manufacture it, all of a merchandiser's Cost of Goods Sold is considered variable. An example is pictured in Exhibit 6-24.
• For service and merchandising companies, operating income will always be the same, regardless of whether the company uses a traditional income statement or a contribu- tion margin income statement format.
3 3 6 CHAPTER 6
EXHIBIT 6-24 Contribution Margin Income Statement for a Merchandising Company
_J A I B 1 Wholesome Foods 2 Income Statement 3 For the Year Ended December 31 4 (all ti~ures shown in thousands ot dollars) 5 6 Sales revenue $ 150,000 7 Less variable expenses: 8 Cost of goods sold 106,500 9 Variable operating expenses 3,000
10 Contribution margin $ 40,500 11 Less: Fixed operating expenses 6,000 12 Operating income $ 34 500 13
Note: For a retailer, all of Cost of Goods Sold is considered variable.
Comparing Operating Income: Variable Versus Absorption Costing
C -D
For manufacturers, operating income will not always be the same between the two costing systems. In fact, it will only be the same if the manufacturer sells exactly what it produced during the period, as was the case in Exhibits 6-21 and 6-22. This scenario is typical of a lean producer. However, traditional manufacturers in a growing economy often produce extra safety stock, increasing their inventory levels to ensure against unexpected demand. On the other hand, in periods of economic recession (such as in the years 2008-2009) companies often reduce their inventory levels to decrease costs, build cash reserves, and adjust for lower sales demand.
We will discuss how inventory levels impact operating income, for both absorption and variable costing, under three possible scenarios:
1. Inventory levels remain constant
2. Inventory levels increase
3. Inventory levels decrease
As we discuss each scenario, keep in mind that in our example, absorption costing assigned $25 of fixed MOH to each unit of product produced by ShredCo (Exhibit 6-19).
Scenario 1: Inventory Levels Remain Constant
As shown in Exhibits 6-21, 6-22, and 6-25, when inventory levels remain constant, both absorption costing and variable costing result in the same operating income. This scenario usually occurs at lean manufacturers since they only produce enough inventory to fill new customer orders.
EXHIBIT 6-25 Inventory Levels Remain Constant
When inventory levels remain constant, all fixed MOH incurred during the period ($1,000,000) is expensed under both costing systems. Under variable costing, it is ex- pensed as a period cost ($1,000,000), as shown in Exhibit 6-22. Under absorption costing,
it is first absorbed into the product's cost ($25 of fixed MOH in the unit product cost) and then expensed as Cost of Goods Sold when the product is sold. As shown in Exhibit 6-21, when all product is sold in the same period as it is produced, exactly $1,000,000 ( = 40,000 X $25) of fixed MOH is expensed as part of Cost of Goods Sold. As a result of expensing the same amount of fixed MOH ($1,000,000) under both costing systems, operating income will be the same regardless of which costing system is used.
Scenario 2: Inventory Levels Increase
As shown in Exhibit 6-26, when inventory levels increase, operating income will be greater under absorption costing than it is under variable costing. This scenario typically occurs at traditional manufacturers during times of economic growth.
EXHIBIT 6-26 Inventory Leve ls Increase
If units produced>
units sold, then ...
Inventory levels increase, and . . .
Absorption costing income>
variable costing income
Recall that under variable costing, all fixed MOH incurred during the period ($1,000,000) is expensed as a period cost. However, under absorption costing when in- ventory levels increase, some of the fixed MOH remains "trapped" on the balance sheet as part of the cost of inventory. For example, let's say only 30,000 of the 40,000 units are sold, leaving 10,000 units still in ending inventory. As a result, $750,000 of fixed MOH is expensed as part of Cost of Goods Sold (30,000 units X $25) while $250,000 of fixed MOH (10,000 units X $25) remains in inventory. As a result, more fixed MOH cost is expensed under variable costing ($1,000,000) than under absorption costing ($750,000), leading to a higher operating income under absorption costing.
Thus, under absorption costing, managers can misuse their powers by continuing to build up unwarranted levels of inventory simply to increase operating income. The more inventory builds up, the more favorable operating income will be. Unfortunately, as we learned in Chapter 4, building unnecessary inventory is wasteful and should be avoided. Because of this drawback to absorption costing, many companies prefer to use variable costing to evaluate managers' performance. Since variable costing expenses all fixed MOH in the current period regardless of the amount of inventory produced, managers have no financial incentive to build unnecessary inventory.
Scenario 3: Inventory Levels Decrease
As shown in Exhibit 6-27, when inventory levels decrease, operating income will be greater under variable costing than it is under absorption costing. This scenario typically occurs at traditional manufacturers during times of economic recession. It also occurs when traditional manufacturers are in the process of switching to lean operations, which carry little to no inventory.
EXHIBIT 6-27 Inventory Leve ls Decrease
If units sold > units produced,
then ...
Inventory levels decrease, and ...
Variable costing income>
absorption costing income
Cost Behavior 337
3 3 8 CHAPTER 6
Recall that under variable costing, all fixed MOH incurred during the period ($1,000,000) is expensed as a period cost. However, under absorption costing, when in- ventory levels decrease all of the fixed MOH of the period is expensed as part of Cost of Goods Sold plus some of the fixed MOH from the previous period. For example, let's say that 45,000 units are sold, comprised of the 40,000 units produced in the current period and 5,000 units produced in the previous period. For the sake of simplicity, we'll assume the same unit costs were incurred in the previous period. As a result of selling 45,000 units this year, $1,125,000 of fixed MOH is expensed as Cost of Goods Sold (45,000 X $25). This figure consists of $1,000,000 from the current year (40,000 X $25) plus $125,000 from the previous year (5,000 X $25). As a result, more fixed MOH cost is expensed un- der absorption costing ($1,125,000) than under variable costing ($1,000,000), leading to a lower net income under absorption costing.
Managers who are evaluated based on absorption income have every incentive to avoid the situation in which inventory levels decline. However, sometimes it is in the company's best interest to decrease inventory levels. For example, companies switching over to lean production methods should experience long-run benefits from lean practices, but in the short run, inventory reductions will cause absorption-based operating income to decline. Managers switching over to lean production should be fully aware that ab- sorption income will be temporarily affected as the company sheds itself of unnecessary inventory. The challenge for managers is to avoid thinking that lean operations are hav- ing a negative effect on the company's earnings, when, in fact, the temporary decrease in operating income is simply a result of the costing system. Again, variable costing is not affected by inventory fluctuations, making it the better costing system for evaluating performance.
Reconciling Operating Income Between the Two Costing Systems As discussed, absorption costing is required by GAAP and the IRS, yet variable cost- ing is preferred for internal decision-making and performance evaluation purposes. Thus, managers are often exposed to both sets of information. For manufacturers, the costing systems will yield different results for operating income when inventory levels increase or decline. Managers can easily reconcile the difference between the two income figures using the following formula:
Difference in operating income= (Change in inventory level, in units) x (Fixed MOH per unit)
We'll illustrate the use of this formula next.
Reconciling Income When Inventory Levels Increase (Scenario 2)
Let's try this formula with the example in which 40,000 units are produced, yet only 30,000 are sold. Using the formula, we predict the difference in operating income will be:
Difference in operating income= (Change in inventory level, in units) x (Fixed MOH per unit)
$250,000 = 10,000 units x $ 25
Because the inventory level has grown, we would expect operating income under absorption costing to be greater than it is under variable costing by $250,000 (see Exhibit 6-26). Exhibit 6-28, which presents comparative income statements, verifies this pre- diction: Absorption costing income ($390,000) is higher than variable costing income ($140,000) by $250,000.
EXHIBIT 6-28 Comparing Income When Inventory Levels Increase
Panel A: Absorption Costing:
_] A B 1 ShredCo 2 Traditional Income Statement (Absorption Costing) 3 For the Year Ended December 31 t.
5 Sales revenue (30,000 x $100} $ 3,000,000 6 Less: Cost of goods sold (30,000 x $75) 2,250,000 7 Gross profit $ 750,000 8 Less: Operating expenses [$300,000 + (30,000 x $2)] 360,000 9 Operating income $ 390 000
10
Panel B: Variable Costing:
_] A B 1 ShredCo 2 Contribution Margin Income Statement (Variable Costing) 3 For the Year Ended December 31 t.
<; Sales revenue (30,000 x $100) $ 3,000,000 6 Less variable expenses: 7 Variable cost of goods sold (30,000 x $50) 1,500,000 8 Variable operating expenses (30,000 x $2) 60,000 9 Contribution margin $ 1,440,000
10 Less fixed expenses: 11 Fixed MOH 1000 000 12 Fixed operating expenses 300 000 13 Operating income s 140 000 14
C
--C
Reconciling Income When Inventory Levels Decrease (Scenario 3)
D
-D
Now let's briefly consider the situation in which inventory decreases rather than increases. Let's assume that 45,000 units are sold, comprised of 40,000 that were produced in the current period plus 5,000 units that were produced in the previous period. The formula used to reconcile income suggests that operating income under absorption costing will be lower than it is under variable costing (see Exhibit 6-27) by $125,000:
Difference in operating income= (Change in inventory level, in units) x (Fixed MOH per unit)
$125,000 = 5,000 units x $ 25
Exhibit 6-29 verifies the truth of this prediction. Operating income under absorption costing ($735,000) is $125,000 lower than operating income under variable costing ($860,000).
Key Points to Remember
You have just learned about variable costing and the contribution margin income state- ment. Some key points to remember are summarized in Exhibit 6-30.
Cost Behavior 339
340 CHAPTER 6
EXHIBIT 6-29 Comparing Income When Inventory Levels Decrease
Panel A: Absorption Costing:
_J A I B 1 ShredCo 2 Traditional Income Statement (Absorption Costing) 3 For the Year Ended December 31 l,.
5 Sales revenue (45,000 x $100} $ 4,500,000 6 Less: Cost of goods sold (45,000 x $75) 3,375,000 7 Gross profit $ 1,125,000 8 Less: Operating expenses [$300,000 + (45,000 x $2)] 390 000 9 Operating income $ 735 000
10
Panel B: Variable Costing:
_J A I B 1 ShredCo 2 Contribution Margin Income Statement (Variable Costing) 3 For the Year Ended December 31 4
5 Sales revenue (45,000 x $100) $ 4,500,000 6 Less variable exoenses: 7 Variable cost of goods sold (45,000 x $50) 2,250,000 8 Variable operating expenses (45,000 x $2) 90,000 9 Contribution margin $ 2,160,000
10 Less fixed expenses: 11 Fixed MOH 1,000,000 12 Fixed operating expenses 300 000 13 Operating income $ 860 000 14
C
C
EXHIBIT 6-30 Key Points about Variable Costing and the Contribution Margin Income Statement
Variable Costing
• Treats all fixed MOH costs as operating expenses in the period incurred, rather than treating fixed MOH as an
inventoriable product cost
• Can only be used for internal management purposes; never for external financial reporting or tax purposes
• Is often better for decision making than absorption costing because it clearly shows managers the additional cost
of making one more unit of product (the variable cost per unit)
• Is often better for performance evaluation than absorption costing because it gives managers no incentive to build
unnecessary inventory
• Will result in a different operating income than absorption costing for manufacturers whose inventory levels
increase or decrease from the previous period
The Contribution Margin Income Statement
D
D
• Is organized by cost behavior. First, all variable expenses are deducted from sales revenue to arrive at the company's
contribution margin. Next, all fixed expenses are deducted from the contribution margin to arrive at operating income
• Is often more useful than a traditional income statement for planning and decision making because it clearly distinguishes
the costs that will be affected by changes in volume (the variable costs) from the costs that will be unaffected (fixed costs)
• Can only be used for internal management purposes, and never for external financial reporting
• Will show the same operating income as a traditional income statement for (1) service firms, (2) merchandising companies,
and (3) manufacturers only if their inventory levels remain stable
• For retailers, all of Cost of Goods Sold is considered variable
Cost Behavior 341
Decision Guidelines •
Cost Behavior ·-..... .. . As the manager of a local fitness club, Fitness-for-Life, you'll want to plan for operating costs at various levels of member- ship . Before you can make forecasts, you'll need to make some of the following decisions .
Decision
How can I separate the fixed and the variable components of a mixed cost?
I've used the high-low method to formulate a cost equation . Can I tell how well the cost equa- tion fits the data?
I've used regression analysis to formulate a cost equation . Can I tell how well the cost equa- tion fits the data?
Do I need to be con- cerned about anything before using the high- low method or regres- sion analysis?
Can I present the club's financial statements in a manner that will help with planning and deci- sion making?
What's the difference between absorption and variable costing?
How are product costs calculated under ab- sorption costing and variable costing?
Why is variable costing often used for internal management purposes?
Guidelines
• Managers typically use the high-low method or regression analysis .
• The high-low method uses only two historical data points to form the cost equation and therefore may not be very indicative of the cost's true behavior.
• Regression analysis uses every data point provided to determine the cost equation that best fits the data . It is simple to do with Excel but tedious to do by hand .
The only way to determine how well the high-low cost equation fits the data is by (1) plotting the data, (2) drawing a line through the data points associated with the highest and lowest volume, and (3) visually inspecting the resulting graph to see if the line is representative of the other plotted data points .
The R-square is a "goodness-of-fit" statistic that tells how well the regression analysis cost equation fits the data . The R-square ranges from Oto 1, with 1 being a perfect fit . When the R-square is high, the cost equation should render fairly accurate predictions .
Cost equations are only as good as the data on which they are based . Managers should plot the historical data to see if a relationship between cost and volume exists (if so, the data points will fall in a linear pattern) . In addition, scatterplots help managers identify outliers. Managers should consider removing outliers before further analysis . Managers should also ad- just cost equations for seasonal data, inflation, and price changes .
Managers often use contribution margin income statements for internal planning and decision making . Contribution margin income statements organize costs by behavior (fixed versus vari- able) rather than by function (product versus period) .
Fixed manufacturing costs are treated as:
• product costs under absorption costing .
• period costs under variable costing .
Absorption Costing
Direct materials
+ Direct labor + Variable MOH + Fixed MOH = Product cost
Variable Costing
Direct materials
+ Direct labor + Variable MOH
= Product cost
• Variable costing and the contribution margin income statement help managers easily predict the cost of operating at different volumes within the relevant range .
• Variable costing helps managers with decision making because it allows them to easily see the cost of making one more unit of product .
• Variable costing does not give managers incentives to build up unnecessary inventory.
342 CHAPTER 6 - •. _ . . SUMMARY PROBLEM 2
As the new manager of a local fitness club, Fitness-for-Life, you have been studying the club's financial data . You would like to determine how the club 's costs behave in order to make accu- rate p redictions for next year . Here is information from the last six months :
Month Club Membership
(number of members)
July.................................. 450
August.............................. 480
September ........................ 500
October............................ 550
November........................ 560
December......................... 525
Requirements
Total Average Operating Operating Costs Costs per Member
$ 8,900 $19.78
$ 9,800 $20.42
$10,100 $20.20
$10,150 $18.45
$10,500 $18.75
$10,200 $19.43
1. By looking at the Total Operating Costs and the Average Operating Costs per Member, can you tell whether the club's operating costs are variable, fixed, or mixed? Explain your answer .
2. Use the high-low method to determine the club's monthly operating cost equation .
3. Using your answer from Requirement 2, predict total monthly operating costs if the club has 600 members .
4. Can you predict total monthly operating costs if the club has 3,000 members ? Explain your answer .
5. Prepare the club's traditional income statement and its contribution margin income statement for the month of July . Assume that your cost equation from Requirement 2 accurately describes the club's cost behavior . The club charges members $30 per month for unlimited access to its facilities .
6. Optional : Perform regression analysis using Microsoft Excel. What is the monthly op- erating cost equation? What is the R-square? Why is the cost equation different from that in Requirement 2?
• SOLUTIONS Requirement 1 By looking at Total Operating Costs, we can see that the club's operating costs are not purely fixed; otherwise, total costs would remain constant . By looking at the Average Operating Costs per Member, we can see that the operating costs are not purely variable; otherwise, the "per-member" cost would remain constant . The refore, the club's operating costs are mixed .
Requirement 2 Use the high-low method to determine the club 's operating cost equation : Step 1: The highest volume month is November, and the lowest volume month is July .
Therefore, we use only these two months to determine the cost equation . The first step is to find the variable cost per unit of activity, which is the slope of the line connecting the November and July data points :
Rise _ Change in y _ y (high ) - y (low) ($10,500 - $8,900) Run - Change in x - x (high) - x (low) (560 - 450 members)= $l 4 .55 per member (rou nd ed)
Step 2: The second step is to find the fixed cost component (vertical intercept) by plug- ging in the slope and either July or November data to a mixed costs equation :
y = vx + f
Using November data:
$10,500 = ($14.55/member X 560 guests) + f
Solving for f:
f = $2,352
Or we can use July data to reach the same conclusion :
$8,900 = ($14.55/members X 450 guests) + f
Solving for f:
f = $2,352 (rounded)
Step 3: Write the monthly operating cost equation :
y = $14.55x + $2,352
where,
x = number of members y = total monthly operating costs
Requirement 3 Predict total monthly operating costs when volume reaches 600 members :
y = ($14.55 X 600) + $2,352 y = $11,082
Cost Behavior 343
344 CHAPTER 6
Requirement 4 Our current data and cost equation are based on 450 to 560 members . If membership reaches 3,000, operating costs could behave much differently . That volume falls outside our current relevant range .
Requirement 5 The club had 450 members in July and total operating costs of $8,900 . Thus, its tradi- tional income statement is as follows :
_J A I B C D 1 FITNESS-FOR-LIFE 2 Income Statement 3 For the Month Ended July 31 t. 5 Club membership revenue (450 x $30) $ 13,500 6 Less: Operating expenses (given) 8,900 7 Operating income $ 4,600 8
To prepare the club's contribution margin income statement, we need to know how much of the total $8,900 operating costs is fixed and how much is variable . If the cost equation from Requirement 2 accurately reflects the club 's cost behavior, fixed costs will be $2,352 and variable costs will be $6,548 (= $14 .55 X 450) . The contribution margin income state- ment would look like this :
_J A I B C D 1 FITNESS-FOR-LIFE 2 Contribution Margin Income Statement 3 For the Month Ended July 31 t. 5 Club membership revenue (450 x $30) $ 13,500 6 Less: Variable expenses (450 x $14.55) 6,548 7 Contribution margin 6,952 8 Less: Fixed expenses 2,352 9 Operating income $ 4,600
10
Requirement 6 Regression analysis using Microsoft Excel results in the following cost equation and R-square :
y = $11.80x + $3,912
where,
x = number of members y = total monthly operating costs
R-square = 0 .8007 The cost equation is different in Requirement 6 than Requirement 2 because the regres- sion analysis cost equation uses all of the data points, not just the data from November and July . Therefore, it better represents all of the data . The high R-square means that the regression line fits the data well and that predictions based on this cost equation should be quite accurate .
Cost Behavior 345
-• SUMMARY PROBLEM 3 . • _.
Kelley Industries makes high-performance swimwear for triathletes . Kelley's manufacturing costs for the production of 100,000 swimsuits were as follows :
Direct Materials
Direct Labor
Variable MOH
Fixed MOH
Total Cost
Requirements
Total Manufacturing Cost for 100,000
units
$1,800,000
375,000
250,000
300 000
$2,725,000
Absorption Costing Per unit
product cost
Variable Costing Per unit product
cost
1. Calculate the product cost per unit using (1) absorption costing and (2) variable costing .
2. If inventory increases by 4,000 units over the preceding period, by how much would operating income differ between the two costing methods? Explain .
• SOLUTIONS Requirement 1 The unit product cost is found by dividing the each manufacturing cost by the number of units produced (100,000) during the period. Under absorption costing, all manufacturing costs are "absorbed" into the product cost. However, under variable costing, only the variable manufacturing costs (DM, DL, and variable MOH) are treated as product costs . Under variable costing, the fixed MOH ($300,000) is expensed as an operating expense of the period .
Direct Materials
Direct Labor
Variable MOH
Fixed MOH
Total Cost
Requirement 2
Total Manufacturing Cost for 100,000
units
$1,800,000
375,000
250,000
300 000
$2 725 000
Absorption Variable Costing Costing Per-unit Per-unit product
product cost cost
$18 .00 $18 .00
3.75 3.75
2.50 2 .50
3 .00
$27 .25 $24 .25
When inventory levels fluctuate, operating income will differ between variable costing or absorption costing . The difference can be found as follows:
Difference in operating income= (Change in inventory level, in units) x (Fixed MOH per unit)
$12,000 = 4,000 units x $3 per unit)
When inventory levels rise, absorption costing will result in a higher operating income; in this case, by $12,000 . The difference arises because under absorption costing, $3 of fixed MOH is "trapped" on the balance sheet with every unit still in inventory . However, under variable costing, all fixed MOH is expensed as a period cost . Hence, $12,000 more is expensed under variable costing than absorption costing, leading to a higher operating income under absorption costing .
Learning Objectives • 1 Describe key characteristics and graphs of various cost behaviors
• 2 Use cost equations to express and predict costs
• 3 Use account analysis and scatterplots to analyze cost behavior
• 4 Use the high-low method to analyze cost behavior
• 5 Use regression analysis to analyze cost behavior
• 6 Describe variable costing and prepare a contribution margin income statement
Accounting Vocabulary Absorption Costing. (p. 331) The costing method where products "absorb" both fixed and variable manufacturing costs.
Account Analysis. (p. 322) A method for determining cost behavior that is based on a manager's judgment in classifying each general ledger account as a variable, fixed, or mixed cost.
Committed Fixed Costs. (p. 311) Fixed costs that are locked in because of previous management decisions; management has little or no control over these costs in the short run.
Contribution Margin. (p. 334) Sales revenue minus variable expenses.
Contribution Margin Income Statement. (p. 334) Income statement that organizes costs by behavior (variable costs or fixed costs) rather than by function.
Cost Behavior. (p. 308) A behavior that describes how costs change as volume changes.
Cost Equation. (p. 309) A mathematical equation for a straight line that expresses how a cost behaves.
Curvilinear Costs. (p. 318) A cost behavior that is not linear (not a straight line).
Discretionary Fixed Costs. (p. 311) Fixed costs that are a result of annual management decisions; fixed costs that are controllable in the short run.
Fixed Costs. (p. 311) Costs that do not change in total de- spite wide changes in volume.
High-Low Method. (p. 324) A method for determining cost behavior that is based on two historical data points: the high- est and lowest volume of activity.
Mixed Cost. (p. 314) Costs that change, but not in direct proportion to changes in volume. Mixed costs have both vari- able cost and fixed cost components.
Outliers. (p. 323) Abnormal data points; data points that do not fall in the same general pattern as the other data points.
Regression Analysis. (p. 326) A statistical procedure for determining the line that best fits the data by using a// of the historical data points, not just the high and low data points.
Relevant Range. (p. 316) The band of volume where total fixed costs remain constant at a certain level and where the variable cost per unit remains constant at a certain level.
Scatterplot. (p. 322) A graph that plots historical cost and volume data.
Step Costs. (p. 317) A cost behavior that is fixed over a small range of activity and then jumps to a different fixed level with moderate changes in volume.
Variable Costs. (p. 308) Costs incurred for every unit of ac- tivity. As a result, total variable costs change in direct propor- tion to changes in volume.
Variable Costing. (p. 331) The costing method that assigns only variable manufacturing costs to products. All fixed manu- facturing costs (fixed MOH) are expensed as period costs. Also known as direct costing.
MyAccounting lab Go to www.myaccountinglab.com for the following Quick Check, Short Exercises, Exercises, and Problems. They are available with immediate grading, explanations of correct and incorrect answers, and interactive media that acts as your own online tutor.
Quick Check
1. (Learning Objective 1) A graph of a variable cost starts at
a. any point on the y-axis and is horizontal.
b. any point on the y-axis and slopes upward.
c. the origin and slopes upward.
d. the origin and is horizontal.
346
2. (Learning Objective 2) Which of the following is true?
a. Total fixed costs increase when volume increases.
b. Total fixed costs decrease when volume increases.
c. Fixed cost per unit increases when volume increases.
d. Fixed cost per unit decreases when volume increases.
3. (Learning Objective 2) In the cost equation y = vx + f, the term "v" stands for
a. total cost .
b. variable cost per unit .
c. fixed cost .
d. total variable cost .
4. (Learning Objective 2) If x = 35, v = $100, and f = $1,000, then total costs equal a. $4,500.
b. $1,100.
C. $100 .
d. $3,500 .
5. (Learning Objective 2) Which of the following is false?
a. Step costs are fixed over small ranges of activity .
b. Curvilinear costs can be approximated as mixed costs or broken into smaller relevant ranges for cost prediction purposes .
c. Changes in the variable costs per unit often occur within a given relevant range .
d. The concept of relevant range is applicable to both fixed and variable costs.
6. (Learning Objective 3) Which of the following is false?
a. When performing account analysis, managers use their judgment to classify cost behavior .
b. Scatterplots should be prepared to help identify outliers.
c. When creating a scatterplot, volume should be plot- ted on the x-axis while cost should be plotted on the y-axis .
d. Data points falling in a linear pattern suggest a weak relationship between cost and volume .
7. (Learning Objective 4) Which of the following is false about the high-low method?
Cost Behavior 347
a. It yields an equation for a straight line connecting the high and low data points.
b. Selection of the high and low data points should be based on cost, not volume.
c. The slope found from the method represents the variable cost per unit.
d. It is based on only two data points .
8. (Learning Objective 5) Which of the following is true about regression analysis?
a. The resulting $-squared statistic shows how well the line fits the data points .
b. It is based on two data points.
c. It is sometimes referred to as the line of best fit.
d. It is theoretically less sound than the high-low method .
9. (Learning Objective 6) Which of the following is true regarding variable costing?
a. It treats variable MOH costs as period costs, rather than as product costs .
b. It is allowed by GAAP for external reporting purposes.
c. It treats fixed MOH costs as period costs, rather than as product costs .
d. It is allowed by the IRS for tax preparation .
10. (Learning Objective 6) Which of the following is false?
a. The operating income of manufacturers will always be the same, regardless of whether variable or ab- sorption costing is used .
b. The contribution margin is equal to sales revenue minus variable expenses .
c. A contribution margin income statement is orga- nized by cost behavior .
d. Under absorption costing, the fluctuation of inven- tory levels will impact operating income, regardless of sales revenue .
Quick Check Answers
e ·o L :> • 6 :> ·g q . L P ·9 :> ·s e ·17 q "£ P ·z :> • L
Short Exercises
56-1 Identify cost behavior (Learning Objectives 1 & 2) The following chart shows three different costs: Cost A, Cost B, and Cost C. For each cost, the chart shows the total cost and cost per unit at two different volumes within the same relevant range . Based on this information, identify each cost as fixed, variable, or mixed . Explain your answers.
-_J A B C D E I F 1 At 1,000 units At 4,000 units 2 Total Cost Cost 1erUmt Total Cost Cost ,er Umt 3 Cost A $ 75 000 75.00 $ 75 000 18.75 4 Coste $ 6000 6.00 S 24 000 6.00 5 Coste $ 32 000 32.00 $ 68 000 17.00 6
348 CHAPTER 6
56-2 Identify cost behavior (Learning Objectives 1 & 2) Many costs are associated with owning a car. Assuming that miles driven is the volume ac- tivity, classify each of the following costs associated with car ownership as mainly variable or fixed .
a. Purchase price of the car $25,000 g. License plate/registration of $200
b. Finance charges on car loan per year
C. Gas h. SiriusXM Radio subscription cost
d. Oil changes every 5,000 miles i. Car washes (one per week)
e. Replacement tires j. Monthly parking fees for work lot
f. Insurance costs of $100 per month k. Traffic violation ticket
56-3 Compute fixed costs per unit (Learning Objective 2) Scott Equipment produces high-quality soccer balls . If the fixed cost per ball is $3 when the company produces 15,000 balls, what is the fixed cost per ball when it produces 22,500 balls? Assume that both volumes are in the same relevant range .
56-4 Predict total mixed costs (Learning Objective 2) Top Care Brushes produces a premium hair brush . Total manufacturing costs are $250,000 when 20,000 brushes are produced . Of this amount, total variable costs are $80,000 . What are the total production costs when 25,000 hairbrushes are produced? Assume the same relevant range .
56-5 Predict and graph total mixed costs (Learning Objectives 1 & 2) Suppose Anytime Wireless offers an international calling plan that charges $8 .00 per month plus $0 .20 per minute for calls outside the United States .
1. Under this plan, what is you r monthly international long-distance cost if you call Europe for
a. 30 minutes?
b. 60 minutes?
c. 120 minutes?
2. Draw a graph illustrating your total cost under this plan . Label the axes and show your costs at 30, 60, and 120 minutes .
56-6 Classify cost behavior (Learning Objectives 1 & 2) The ReCycle is a bicycle built largely from recycled materials . Identify the following costs connected with the manufacture of the ReCycle bike as variable or fixed :
a. Rubber used in bike tires
b. Recycled aluminum used to make the bike frame
c. Lubricant used on clipless pedal springs
d. Quality inspector's salary
e. Depreciation on equipment used to machine the aluminum in the bike frame
f. Renewable cork used to make the saddle (the seat)
g. Patent on belt drive (used instead of a chain)
56-7 Prepare and analyze a scatterplot (Learning Objective 3) Montrose Oil and Lube is a car care center specializing in ten-minute oil changes . Mon- trose Oil and Lube has two service bays, which limits its capacity to 4,000 oil changes per month . The following information was collected over the past six months :
Month
January .......................... .
February ............ .......... .. .
March ............................ .
April .............................. .
May ............................... .
June ......... .................... . .
Number of Oil Changes
3,200
2,600
2,800
2,700
3,600
2,900
Operating Expenses
$36,400
$31,900
$32,850
$32,500
$37,000
$33,700
1. Prepare a scatterplot graphing the volume of oil changes (x-axis) against the com- pany's monthly operating expenses (y-axis). Graph by hand or use Excel.
2. How strong a relationship does there appear to be between the company's operating expenses and the number of oil changes performed each month? Explain . Do there appear to be any outliers in the data? Explain .
3. Based on the graph, do the company's operating costs appear to be fixed, variable, or mixed? Explain how you can tell.
4. Would you feel comfortable using this information to project operating costs for a vol- ume of 3,800 oil changes per month? Explain .
56-8 Use the high-low method (Learning Objective 4) Refer to the Montrose Oil and Lube data in 56-7 . Use the high-low method to determine the variable and fixed cost components of Montrose Oil and Lube's operating costs . Use this information to project the monthly operating costs for a month in which the company performs 3,400 oil changes.
56-9 Use the high-low method (Learning Objective 4) Brimfield Catering uses the high-low method to predict its total overhead costs . Past records show that total overhead cost was $25,600 when 860 hours were worked and $27,800 when 960 hours were worked . If Brimfield Catering has 885 hours scheduled for next month, what is the expected total overhead cost for next month?
56-10 Predicting costs in a health-care setting (Learning Objective 4) The Surgical Care Unit of Gold Care Health Group uses the high-low method to pre- dict its total surgical unit supplies costs . It appears that nursing hours worked is a good predictor of surgical unit supplies costs in the unit . The supervisor for the unit has gone through the records for the past year and has found that June had the fewest nursing hours worked at 850 hours, while September had the most nursing hours worked at 1,325 hours . In June, total surgical unit supplies cost $40,000 and in September, total surgi- cal unit supplies cost $49,975 . If plans for the Surgical Care Unit call for 875 nursing hours to be worked next month, what is the expected surgical unit supplies cost for the month?
56-11 Analyze a scatterplot (Learning Objectives 3 & 4) The local Hyatt Place hotel collected seven months of data on the number of room-nights rented per month and the monthly utilities cost . The data were graphed, resulting in the following scatterplot :
1ii .. .. "' j !;
$7,000-
$6,000
$5,000
$4,000
$3,000
$2,000
$1,000
$0
0
I 500
Number of room-nights rented and utilities cost
1,000
I 1,500
• •
2,000
• •
I 2,500
Number of room-nights rented
•••
3,000
I 3,500
1. Based on this scatterplot, how strong a relationship does there appear to be between the number of room-nights rented per month and the monthly utilities cost?
2. Do there appear to be any outliers in the data? Explain .
3. Suppose management performs the high-low method using this data. Do you think the resulting cost equation would be very accurate? Explain .
Cost Behavior 349
350 CHAPTER 6
56-12 Theoretical comparison of high-low and regression analysis (Learning Objectives 4 & 5)
Refer to the Hyatt Place scatterplot in 56-11 .
1. Would the high-low method or regression analysis result in a more accurate cost equation for the data pictured in the scatter plot? Explain .
2. A regression analysis ofthe data revealed an R-square figure of 0 .939 . Interpret this figure in light of the lowest and highest possible R-square values .
3. As a manager, would you be confident predicting utilities costs for other room-night volumes within the same relevant range?
56-13 Write a cost equation given regression output (Learning Objective 5) A legal firm wanted to determine the relationship between its monthly operating costs and a potential cost driver, professional hours . An excerpt from the output of a regression analysis performed using Excel showed the following information :
_J A B C D E F G 1 2 3 4 5 6 7 8 9 10 11
12 13 14 15 16 17 18
SUMMARY OUTPUT Reeression Statistics
Multiole R 0.92 R Sauare 0.84 Adiusted R Sauare 0.81 Standard Error 148.38 Observations 12 ANOVA
df 55 MS F Siimificance F Ree:ression 1 573 116.90 573 116.90 26.03 0.00 Residual 10 110 083.10 22 016.62 Total 11 683 200.00
Standard Lower Uooer Coefficients Error tStat P-value 95% 95%
Intercept 1263.34 806.85 1.57 0.18 -810.75 3 337.42 X Variable 1 0.26 0.05 5.10 0.00 0.13 0.39
a. Given this output, write the legal firm's monthly cost equation .
b. Should management use this equation to predict monthly operating costs? Explain your answer .
56-14 Prepare a contribution margin income statement (Learning Objective 6) Naomi's Quilt Shoppe sells homemade Amish quilts . Naomi buys the quilts from local Amish artisans for $290 each, and her shop sells them for $490 each . She also pays a sales commission of 8% of sales revenue to her sales staff . Naomi leases her country-style shop for $1,300 per month and pays $1,800 per month in payroll costs in addition to the sales commissions . Naomi sold 95 quilts in February . Prepare Naomi's traditional income statement and contribution margin income statement for the month .
56-15 Prepare income statements using variable costing and absorption costing with no change in inventory levels (Learning Objective 6) Dalton's Products manufactures a single product . Cost, sales, and production information for the company and its single product is as follows :
• Selling price per unit is $65
• Variable manufacturing costs per unit manufactured (includes direct materials [DM], direct labor [DL], and variable MOH) $31
• Variable operating expenses per unit sold $2
• Fixed manufacturing overhead (MOH) in total for the year $208,000
• Fixed operating expenses in total for the year $89,000
• Units manufactured and sold for the year 13,000 units
Requirements
1. Prepare an income statement for the upcoming year using variable costing.
2. Prepare an income statement for the upcoming year using absorption costing .
56-16 Prepare income statements using variable costing and absorption costing when inventory units increase (Learning Objective 6) Gleason Manufacturing manufactures a single product . Cost, sales, and production infor- mation for the company and its single product is as follows :
• Sales price per unit $47
• Variable manufacturing costs per unit manufactured (DM, DL, and variable MOH) $23
• Variable operating expenses per unit sold $1
• Fixed manufacturing overhead (MOH) in total for the year $322,000
• Fixed operating expenses in total for the year $47,000
• Units manufactured during the year 23,000 units
• Units sold during the year 18,000 units
Requirements
1. Prepare an income statement for the upcoming year using variable costing .
2. Prepare an income statement for the upcoming year using absorption costing .
3. What causes the difference in income between the two methods?
56-17 Identify cost behavior graph (Learning Objectives 1 & 2) Following are a series of cost behavior graphs . The total cost is shown on the vertical (y) axis and the volume (activity) is shown on the horizontal (x) axis .
4
10 11
For each of the following situations, identify the graph that most closely represents the cost behavior pattern of the cost in that situation . Some graphs may be used more than once or not at all.
a. Monthly factory equipment depreciation, straight-line method is used
b. Monthly electric cost for a convenience store; $50 base monthly fee plus $.006 per kilowatt used
c. Total salary costs for a craft supplies store ; managers are paid a salary, and the other workers are paid by the hour
d. Oil disposal fees for an automotive maintenance company . The oil disposal fee is based on two components : a $100 base fee plus a usage fee (to encourage reduction of waste) :
Up to 10 barrels .............. ....................... .
11-25 barrels .......... ............. .......... ......... .
More than 26 barrels ................ .......... .... .
$ 6 per barrel
$ 9 per barrel
$13 per ba rrel
Cost Behavior 351
12
3 5 2 CHAPTER 6
e. Monthly smartphone expense for a mobile grooming business; the phones are billed at a rate of $40 for unlimited voice, data, and text for each cell phone
f. Wood costs for a table manufacturer; the cost of direct materials per table is $52 .00
g. Customer service representatives are paid $15 .25 per hour
h. Monthly vehicle lease costs for a company that pays $295 month plus $0 .25 per mile for any miles driven over 1,000 per month
i. Monthly gas bill for the restaurant's delivery vehicles; cost of gas is constant at $1 .95 per gallon
j. Monthly copier costs; the lease is $110 per month with a fee of $0 .02 per copy for any copies over 50,000 copies in that month
S6-18 Identify cost behavior terms (Learning Objectives 1, 2, 3, 4, & 5) Complete the following statements with one of the terms listed here . You may use a term more than once, and some terms may not be used at all.
Account analysis
Fixed cost(s)
Regression analysis
Average cost per unit
High-low method
Step cost(s)
Committed fixed costs
Mixed cost(s)
Total cost(s)
Curvilinear cost(s)
R-square
Variable cost(s)
a. An s-shaped line would represent a ___ .
b. The cost equation resulting from using ___ is described as the "line of best fit."
c. ___ is a method for determining cost behavior that is based on a manager's judgment.
d. The vertical intercept of the ___ line is zero .
e. ___ are a type of cost behavior that is fixed over a small range of activity and then jumps to a different fixed level with moderate changes in volume .
f. The ___ value is referred to as the "goodness-of-fit" statistic .
g. As the activity level rises and falls, ___ remain constant in total.
h. ___ are fixed costs that management has little or no control over in the short run .
i. The total ___ line increases as the volume of activity increases, but the line does not begin at the origin .
j. ___ is the cost to produce a single unit of production as calculated by dividing the total cost by the total number of units produced .
k. The ___ uses two data points to arrive at a cost equation to describe a mixed cost .
I. The ___ per unit is inversely related to the volume of activity .
m. ___ is equal to the sum of ___ plus ___ .
S6-19 Identify ethical standards violated (Learning Objectives 1, 2, 3, 4, 5, & 6) For each of the situations listed, identify the primary standard from the IMA Statement of Ethical Professional Practice that is violated (competence, confidentiality, integrity, or credibility) . Refer to Exhibit 1-7 for the complete standard .
1. Audrey is an accountant for Simply Green Consulting . At a party, she overhears a man talking about an upcoming contract on which his company will be bidding. She listens closer and hears specific variable cost information that the man shares. She returns to work the next day and shares this competitor's cost information with her friend, who is working on preparing Simply Green Consulting's bid.
2. Morgan does not disclose on the financial statements that variable costing, rather than absorption costing, was used .
3. Atwood Mobile operates in a highly competitive environment. Cost information is highly confidential since most jobs are obtained through a bidding process based on variable costing, or in some cases absorption costing . Joshua Gilner is the manager of the Ac- counting Department of Atwood Mobile . He neglects to talk with his new hires about the confidentiality of data, nor is there a formal policy in place about nondisclosure .
4. The CEO of a small company visits a competitor's dumpster and takes several trash bags containing discarded papers and reports . The CEO directs Brandon to go through the competitor's trash to find any information about the competitor's costs for a contract coming up for bid . Brandon goes through the papers to find the infor- mation because he does not want to lose his job .
5. Tyler struggled through regression analysis in his college courses . Now his manager has asked him to run a regression analysis to create a model for predicting overhead costs . He runs the regression and creates the model. He gives his manager the cost equation for overhead costs, even though he does not really understand it or have any way of checking to see if he did it correctly. Tyler is hesitant to ask for help be- cause he just started this job and he wants to look impressive .
EXERCISES Group A E6-20A Forecast costs at different volumes (Learning Objectives 1 & 2)
Farnsworth Drycleaners has capacity to clean up to 7,500 garments per month .
Requirements
1. Complete the following schedule for the three volumes shown .
Total variable costs
Total fixed costs
Total operating costs
Variable cost per garment
Fixed cost per garment
Average cost per garment
4,500 Garments 6,000 Garments
$4,200
2. Why does the average cost per garment change?
7,500 Garments
3. Suppose the owner, Dustin Farnsworth, erroneously uses the average cost per unit at full capacity to predict total costs at a volume of 4,500 garments . Would he overesti- mate or underestimate his total costs? By how much?
E6-21A Prepare income statement in two formats (Learning Objective 6) Refer to the Farnsworth Drycleaners in E6-20A. Assume that Farnsworth charges custom- ers $10 per garment for dry cleaning . Prepare Farnsworth's projected income statement if 4,260 garments are cleaned in July . First, prepare the income statement using the tradi- tional format; then prepare Farnsworth's contribution margin income statement .
E6-22A Use unit cost data to forecast total costs (Learning Objective 2) Rollins Mailbox produces decorative mailboxes . The company's average cost per unit is $23.43 when it produces 1,400 mailboxes .
Requirements
1. What is the total cost of producing 1,400 mailboxes?
2. If $20,202 of the total costs is fixed, what is the variable cost of producing each mailbox?
3. Write Rollins Mailbox's cost equation .
4. If the plant manager uses the average cost per unit to predict total costs, what would the forecast be for 1,500 mailboxes?
5. If the plant manager uses the cost equation to predict total costs, what would the forecast be for 1,500 mailboxes?
6. What is the dollar difference between your answers to questions 4 and 5? Which ap- proach to forecasting costs is appropriate? Why?
E6-23A Use a cost equation to forecast total costs (Learning Objective 2)
The Carrollton Buffet offers an all-you-can-eat buffet meal for $30 per person . The restaurant employs ten salaried employees . Rent for the building, employee salaries, and other fixed costs for the restaurant are $143,000 per month when the restaurant serves meals to up to 14,000 guests in that month . If the restaurant were to serve more than 14,000 guests in any given month, it would need to hire two additional servers and two additional kitchen staff for an additional fixed cost of $22,000 per month . The variable cost of food is $15 per guest .
Cost Behavior 353
354 CHAPTER 6
Requirements
1. What is the restaurant's cost equation for estimating costs if the number of guests to be served is up to 14,000 guests per month?
2. If the restaurant were to serve 13,000 guests in May, what would be the :
a. Estimated total cost? (Use the cost equation from Requirement 1.)
b. Average cost per guest?
3 . If the restaurant were to serve 11,000 guests in June, what would be the :
a. Estimated total cost using the cost equation from Requirement 1?
b. Estimated total cost using the average per guest cost from Requirement 2b?
c. Why is there a difference in the two cost estimates?
4. What is the restaurant's cost equation for estimating costs if the number of guests to be served is more than 14,000 guests per month?
5. lfthe restaurant were to serve 15,000 guests in July, what would be the estimated to- tal cost? (Use the cost equation from Requirement 4 .)
E6-24A Sustainability and cost estimation (Learning Objective 2)
SUSTAINABILITY Moonlight Entertainment is a provider of cable, Internet, and on-demand video services . Moonlight currently sends monthly bills to its customers via the postal service . Because of a concern for the environment and recent increases in postal rates, Moonlight manage- ment is considering offering an option to its customers for paperless billing . In addition to saving printing, paper, and postal costs, paperless billing will save energy and wate r (through reduced paper needs, reduced waste disposal, and reduced transportation needs .) Although Moonlight would like to switch to 100% paperless billing, many of its customers are not comfortable with paperless billing or may not have on line access, so the paper billing option will remain regardless of whether Moonlight adopts a paperless billing system or not .
The cost of the paperless billing system would be $288,600 per quarter with no vari- able costs since the costs of the system are the salaries of the clerks and the cost of leas- ing the computer system . The paperless billing system being proposed would be able to handle up to 990,000 bills per quarter (more than 990,000 bills per quarter would require a different computer system and is outside the scope of the current situation at Moonlight) .
The company has gathered its cost data for the past year by quarter for paper, toner cartridges, printer maintenance costs, and postage costs for its billing department . The cost data are as follows :
Quarter 1 Quarter 2 Quarter 3 Quarter 4
Total paper, toner, printer maintenance, and postage costs $689,400 $705,000 $810,000 $720,000
Total number of bills mailed 616,000 621,000 750,000 625,000
Requirements
1. Calculate the variable cost per bill mailed under the current paper-based billing system . Use the high-low method .
2. Assume that the company projects that it will have a total of 760,000 bills to mail in the upcoming quarter . If enough customers choose the paperless billing option so that 45% of the mailings can be converted to paperless, how much would the com- pany save from the paperless billing system (be sure to consider the cost of the pa- perless billing system) ?
3. What if only 40% of the mailings are converted to the paperless option (assume a total of 760,000 bills)? Should the company still offer the paperless billing system? Ex- plain your rationale .
E6-25A Create a scatterplot (Learning Objective 3) Melody Leigh, owner of Broadway Floral, operates a local chain of floral shops . Each shop has its own delivery van. Instead of charging a flat delivery fee, Leigh wants to set the delivery fee based on the distance driven to deliver the flowers . Leigh wants to separate the fixed and variable portions of her van operating costs so that she has a better idea of how delivery dis- tance affects these costs. She has the following data from the past seven months:
Month
January ......... .......... ....... . .
February ......................... .
March ............................. .
April ................................ .
May ......... ............. ....... .... .
June ................................ .
July ................................. .
Requirements
Miles Driven
15,500
17,400
15,400
16,300
16,500
15,200
14,400
Van Operating Costs
$5,390
$5,280
$4,960
$5,340
$5,450
$5,230
$4,680
1. Prepare a scatterplot of Broadway Floral's volume (miles driven) and van operating costs.
2. Does the data appear to contain any outliers? Explain .
3. How strong a relationship is there between miles driven and van operating costs?
E6-26A Continuation of E6-25A: High-low method (Learning Objective 4) Refer to Broadway Flora l's data in E6-25A. Use the high-low method to determine Broad- way Floral's cost equation for van operating costs. Use your results to predict van operat- ing costs at a volume of 16,500 miles .
E6-27 A Continuation of E6-25A: Regression analysis (Learning Objective 5) Refer to the Broadway Floral data in E6-25A. Use Microsoft Excel to do the following:
Requirements
1. Run a regression analysis . 2. Determine the company's cost equation (use the output from the Excel regression) .
3. Determine the R-square (use the output from the Excel regression) . What does Broad- way Floral's R-square indicate?
4. Predict van operating costs at a volume of 16,500 miles assuming the company would use the cost equation from the Excel regression regardless of its R-square. Should the company rely on this cost estimate? Why or why not?
Cost Behavior 355
356 CHAPTER 6
E6-28A Regression analysis using Excel output (Learning Objective 5) Assume that Broadway Floral does a regression analysis on the next year's data using Ex- cel. The output generated by Excel is as follows:
_J A B C D E F G 1 SUMMARY OUTPUT 2 Reeression Statistics 3 Multiole R 0.69 4 R Sauare 0.47 5 Adiusted R Sauare 0.37 6 Standard Error ;>1R 11 7 Observations 7 8 ANOVA 9 df 55 MS F Si1mificance F 10 Reeression 1 214 895.40 214 895.40 4.52 0.0869 11 Residual 5 237 904.60 47 580.92 12 Total 6 452 800.00 13 14 Standard Lower Uooer 15 Coefficients Error tStat P-value 95% 95% 16 Intercept 2 163.80 1426.35 1.52 0.19 -1502.75 5 830.36 17 X Variable 1 0.19 0.09 2.13 0.09 -0.04 0.42 18
Requirements
1. Determine the firm's cost equation (use the output from the Excel regression) .
2. Determine the R-square (use the output from the Excel regression) . What does Broad- way Floral's R-square indicate?
3. Predict van operating costs at a volume of 16,000 miles assuming the company would use the cost equation from the Excel regression regardless of its R-square. Should the company rely on this cost estimate? Why or why not?
E6-29A Create a scatterplot for a hospital laboratory (Learning Objective 3) The manager of the main laboratory facility at Elmhurst Health Center is interested in be- ing able to predict the overhead costs each month for the lab. The manager believes that total overhead varies with the number of lab tests performed but that some costs remain the same each month regardless of the number of lab tests performed .
The lab manager collected the following data for the first seven months of the year:
Number of Lab Tests Total Laboratory Month Performed Overhead Costs
January ............................................. . 3,000 $21,900
February ........................................... . 2,850 $20,600
March ............................................... . 3,400 $28,900
April ................................................. . 3,700 $31,000
May .................................................. . 3,900 $28,000
June ................................................. . 1,900 $20,200
July ................................................... . 2,050 $14,000
Requirements
1. Prepare a scatterplot of the lab's volume (number of lab tests performed) and total laboratory overhead costs.
2. Does the data appear to contain any outliers? Explain.
3. How strong a relationship is there between the number of lab tests performed and laboratory overhead costs?
E6-30A Using the high-low method to predict overhead for a hospital laboratory (Learning Objective 4) Refer to the laboratory overhead cost and activity data for Elmhurst Health Center in E6-29A. Use the high-low method to determine the laboratory's cost equation for total laboratory overhead. Use your results to predict total laboratory overhead if 3,100 lab tests are performed next month.
E6-31A Using regression analysis output to predict overhead for a hospital laboratory (Learning Objective 5) Using the data provided in E6-29A, the laboratory manager performed a regression analysis to predict total laboratory overhead costs . The output generated by Excel is as follows:
_J A B C D E F G 1 SUMMARY OUTPUT 2 Reeression Statistics 3 Multiole R 0.878214 4 R Sauare 0.77126 5 Adiusted R Sauare 0.725512 6 Standard Error '.!11;1'; 'l'lD7nt; 7 Observations 7 8 ANOVA 9 df 55 MS F Sienificance F
10 Regression 1 167956201.28 167956201.28 16.858885 0.009301 11 Residual 5 49812370.15 9962474.03 12 Total 6 2177 685 71.43 13
14 Standard Lower Uooer 15 Coefficients Error t5tat P-va/ue 95% 95% 16 Intercept 3187.94 5092.169 0.626 0.559 -9901.898 16277.778 17 X Variable 1 6.84 1.666 4.106 0.009 2.558 11.123 18
Requirements
1. Determine the lab's cost equation (use the output from the Excel regression) .
2. Determine the R-square (use the output from the Excel regression) .
3. Predict the total laboratory overhead for the month if 3,100 tests are performed .
E6-32A Performing a regression analysis to predict overhead for a hospital laboratory (Learning Objective 5) The manager of the main laboratory facility at Elmhurst Health Center (from E6-29A) col- lects seven additional months of data after obtaining the regression results in E6-31A. The number of tests performed and the total monthly overhead costs for the lab follow :
Number of Lab Tests Total Laboratory Month Performed Overhead Costs
August .......................................... . 3,350 $23,500
September .................................... . 3,700 $27,550
October ........................................ . 3,650 $24,500
November .................................... . 3,450 $26,400
December ..................................... . 4,200 $28,500
January ......................................... . 2,500 $22,800
February ....................................... . 3,800 $25,350
Use Excel to do the following:
Requirements
1. Run a regression analysis using data for August through February .
2. Determine the lab's cost equation (use the output from the regression analysis you performed using Excel).
3. Determine the R-square using the Excel output you obtain . What does the lab's R-square indicate?
4. Predict the lab's total overhead costs for the month if 3,500 tests are performed .
Cost Behavior 357
3 5 8 CHAPTER 6
E6-33A Predict operating costs using high-low method (Learning Objective 4) Lakeview Apartments is an 800-unit apartment complex. When the apartments are 90% occu- pied, monthly operating costs total $220,040 . When occupancy dips to 80%, monthly operat- ing costs fall to $215,480 . The owner of the apartment complex is worried because many of the apartment residents work at a nearby manufacturing plant that has just announced that it will close in three months. The apartment owner fears that occupancy of her apartments will drop to 55% if residents lose their jobs and move away . Assuming the same relevant range, what can the owner expect her operating costs to be if occupancy falls to 55%?
E6-34A Use the high-low method (Learning Objective 4) Summerville Company, which uses the high-low method to analyze cost behavior, has determined that machine hours best predict the company's total utilities cost . The com- pany's cost and machine hour usage data for the first six months of the year follow:
Month Total Cost Machine Hours
January ............................................... . $3,420 1,090
February ............................................. . $3,760 1,120
March ................................................. . $3,532 1,080
April ................................................... . $3,720 1,220
May .................................................... . $4,800 1,330
June ................................................... . $4,192 1,480
Requirements Using the high-low method, answer the following questions:
1. What is the variable utilities cost per machine hour?
2. What is the fixed cost of utilities each month?
3. If Summerville Company uses 1,210 machine hours in a month, what will its total costs be?
E6-35A Compare absorption and variable costing (Learning Objective 6) Royal Industries has one product . Information about the production and sales of that product for the past year follow .
Selling price per unit .................................................................... .
Direct material per unit ................................................................ .
Direct labor per unit ..................................................................... .
Total annual manufacturing overhead ........................................... .
Fixed portion of annual manufacturing overhead .......................... .
Variable operating expenses per unit sold ..................................... .
Fixed operating expenses per year in total ................................... .
Units manufactured ...................................................................... .
Units sold ..................................................................................... .
The company had no beginning inventory .
Requirements
$ 49.00
$ 18.00
$ 6 .00
$221,000
$187,000
$ 3.00
$ 47,000
17,000
13,000
1. Prepare two income statements for the year, one using absorption costing and one using variable costing . Use those statements to answer the following questions:
a. What is the product cost per unit using absorption costing?
b. What is the product cost per unit using variable costing?
c. What is the ending inventory balance using absorption costing?
d. What is the ending inventory balance using variable costing?
e. What is cost of goods sold using absorption costing?
f. What is cost of goods sold using variable costing?
g. What is operating income using absorption costing?
h. What is operating income using variable costing?
2. What is the underlying reason for the difference in operating income between the two costing methods?
E6-36A Prepare a contribution margin income statement (Learning Objective 6) Five Macaws is a specialty pet gift shop selling exotic pet-related items on line . The shop has no physical location . Results for last year are shown next:
_J A I B C D 1 Five Macaws 2 Traditional Income Statement (Absorption Costine:) 3 For the Year Ended December 31 4 5 Sales revenue $ 990,000 6 Less: Cost of eoods sold 673,000 7 Gross profit $ 317,000 8 Less operating expenses: 9 Selling and marketing expenses $ 65 500
10 Website maintenance expenses 58 000 11 Other operating expenses 17 600 141100 12 Operating income s 175 900 13
For internal planning and decision-making purposes, the owner of Five Macaws would like to translate the company's income statement into the contribution margin format . Since Five Macaws is on line only, all of its cost of goods sold is variable . A large portion ofthe selling and marketing expenses consists of freight-out charges ($19,400}, which were also variable . Only 20% of the remaining selling and marketing expenses and 25% of the website expenses were variable . Of the other operating expenses, 90% were fixed . Based on this information, prepare Five Macaws' contribution margin income statement for last year .
E6-37 A Prepare a contribution margin income statement (Learning Objective 6) Charleston Carriage Company offers guided horse-drawn carriage rides through historic Greenville, South Carolina . The carriage business is highly regulated by the city. Charles- ton Carriage Company has the following operating costs during April:
Cost Behavior 359
Monthly depreciation expense on carriages and stable .................................... .
Fee paid to the City of Greenville .................................................................... .
Cost of souvenir set of postcards given to each passenger ............................... .
$2,900
10% ofticket revenue
$0 .55/set of postcards
Brokerage fee paid to independent ticket brokers (60% of tickets are issued through these brokers; 40% are sold directly by the Charleston Carriage Company) ........................................................................ .
Monthly cost of leasing and boarding the horses ............................................. .
Carriage drivers (tour guides) are paid on a per passenger basis ...................... .
Monthly payroll costs of non-tour guide employees ......................................... .
Marketing, website, telephone, and other monthly fixed costs ......................... .
$1 .40/ticket sold by broker
$48,000
$3.90 per passenger
$7,600
$7,350
During April (a month during peak season}, Charleston Carriage Company had 13,400 passengers . Eighty percent of passengers were adults ($20 fare) while 20% were children ($12 fare) .
Requirements
1. Prepare the company's contribution margin income statement for the month of April. Round all figures to the nearest dollar.
2. Assume that passenger volume increases by 19% in May. Which figures on the income statement would you expect to change, and by what percentage would they change? Which figures would remain the same as in April?
360 CHAPTER 6
E6-38A Prepare income statements using variable costing and absorption costing with changing inventory levels (Learning Objective 6) Hadlock Manufacturing manufactures a single product that it will sell for $68 per unit . The company is looking to project its operating income for its first two years of operations . Cost information for the single unit of its product is as follows:
• Direct material per unit produced $30
• Direct labor cost per unit produced $11
• Variable manufacturing overhead (MOH) per unit produced $5
• Variable operating expenses per unit sold $3
• Fixed manufacturing overhead (MOH for each year is $176,000, while fixed operating expenses for each year will be $86,000 .
During its first year of operations, the company plans to manufacture 22,000 units and anticipates selling 16,000 ofthose units. During the second year of its operations, the company plans to manufacture 22,000 units and anticipates selling 24,000 units (it has units in beginning inventory for the second year from its first year of operations).
Requirements
1. Prepare an absorption costing income statement for the following:
a. The first year of operations
b. The second year of operations
2. Before you prepare the variable costing income statements for Hadlock, predict the company's operating income using variable costing for both its first year and its sec- ond year without preparing the variable costing income statements. Hint: Calculate the variable costing operating income for a given year by taking that year's absorp- tion costing operating income and adding or subtracting the difference in operating income as calculated using the following formula:
Difference in operating income = (Change in inventory level in units X Fixed MOH per unit)
3. Prepare a variable costing income statement for each of the following years:
a. The first year of operations
b. The second year of operations
E6-39A Prepare a variable costing income statement given an absorption costing income statement (Learning Objective 6) Bruno Industries manufactures and sells a single product. The controller has prepared the following income statement for the most recent year:
_J A B C D 1 Bruno Industries 2 Traditional Income Statement (Absorotion Costine:) 3 For the Year Ended December 31
---9. 5 Sales revenue $ 406,000 6 Less: Cost of goods sold 329,000 7 Gross profit $ 77,000 8 Less: Operating expenses 73 000 9 Operating income $ 4000
10
The company produced 8,000 units and sold 7,000 units during the year ending De- cember 31 . Fixed manufacturing overhead (MOH) for the year was $152,000, while fixed operating expenses were $62,000 . The company had no beginning inventory.
Requirements
1. Will the company's operating income under variable costing be higher, lower, or the same as its operating income under absorption costing? Why?
2. Project the company's operating income under variable costing without preparing a variable costing income statement.
3. Prepare a variable costing income statement for the year .
E6-40A Absorption and variable costing income statements (Learning Objective 6)
The annual data that follow pertain to Aqua Goggles, a manufacturer of swimming gog- gles (the company had no beginning inventory):
Sales price ...................................................................................... .
Variable manufacturing expense per unit ......................................... .
$
$
45
20
Sales commission expense per unit .................................................. .
Fixed manufacturing overhead ........................................................ .
Fixed operating expenses ............................................................... .
$ 7
$1,980,000
$ 250,000
Number of goggles produced ......................................................... .
Number of goggles sold ................................................................. .
Requirements
220,000
198,000
1. Prepare both conventional (absorption costing) and contribution margin (variable costing) income statements for Aqua Goggles for the year.
2. Which statement shows the higher operating income? Why?
3. The company marketing vice president believes a new sales promotion that costs $140,000 would increase sales to 220,000 goggles . Should the company go ahead with the promotion? Give your reason .
EXERCISES Group B E6-41 B Forecast costs at different volumes (Learning Objectives 1 & 2)
Whitman Drycleaners has the capacity to clean up to 6,000 garments per month .
Requirements
1. Complete the following schedule for the three volumes shown.
Cost Behavior 361
3,000 Garments 4,500 Garments 6,000 Garments
Total variable costs
Total fixed costs
Total operating costs
Variable cost per garment
Fixed cost per garment
Average cost per garment
2. Why does the average cost per garment change?
$3,375
3. The owner, Ellen Whitman, uses the average cost per unit at full capacity to predict total costs at a volume of 3,000 garments . Would she overestimate or underestimate total costs? By how much?
E6-42B Prepare income statement in two formats (Learning Objective 6) Refer to the Whitman Drycleaners in E6-41 B. Assume that Whitman charges customers $9 per garment for dry cleaning . Prepare Whitman's projected income statement if 4,220 garments are cleaned in March . First, prepare the income statement using the traditional format; then prepare Whitman's contribution margin income statement .
3 6 2 CHAPTER 6
SUSTAINABILITY
E6-43B Use unit cost data to forecast total costs (Learning Objective 2) Melcher Mailboxes produces decorative mailboxes . The company's average cost per unit is $20.43 when it produces 1,000 mailboxes .
Requirements
1. What is the total cost of producing 1,000 mailboxes?
2. If $10,430 of the total costs are fixed, what is the variable cost of producing each mailbox? 3. Write Melcher Mailboxes' cost equation .
4. If the plant manager uses the average cost per unit to predict total costs, what would the forecast be for 1,700 mailboxes?
5. If the plant manager uses the cost equation to predict total costs, what would the forecast be for 1,700 mailboxes?
6. What is the dollar difference between your answers to Requirements 4 and 5? Which approach to forecasting costs is appropriate? Why?
E6-44B Use a cost equation to forecast total costs (Learning Objective 2) The Minerva Buffet offers an all-you-can-eat buffet meal for $35 per person . The restau- rant employs ten salaried employees . Rent for the building, employee salaries, and other fixed costs for the restaurant are $148,500 per month when the restaurant serves meals to up to 14,000 guests in that month . If the restaurant were to serve more than 14,000 guests in any given month, it would need to hire two additional servers and two addi- tional kitchen staff for an additional fixed cost of $53,000 per month . The variable cost of food is $14 per guest .
Requirements
1. What is the restaurant's cost equation for estimating costs if the number of guests to be served is up to 14,000 guests per month?
2. If the restaurant were to serve 13,500 guests in May, what would be the :
a. Estimated total cost? (Use the cost equation from Requirement 1.)
b. Average cost per guest?
3. lfthe restaurant were to serve 11,700 guests in June, what would be the :
a. Estimated total cost using the cost equation from Requirement 1)? b. Estimated total cost using the average per guest cost from Requirement 2b?
c. Why is there a difference in the two cost estimates?
4. What is the restaurant's cost equation for estimating costs if the number of guests to be served is more than 14,000 guests per month?
5. If the restaurant were to serve 15,500 guests in July, what would be the estimated to- tal cost? (Use the cost equation from Requirement 4 .)
E6-45B Sustainability and cost estimation (Learning Objective 2) Skye Entertainment is a provider of cable, Internet, and on-demand video services . Skye currently sends monthly bills to its customers via the postal service . Because of a concern for the environment and recent increases in postal rates, Skye's management is consider- ing offering an option to its customers for paperless billing . In addition to saving printing, paper, and postal costs, paperless billing will save energy and water (through reduced paper needs, reduced waste disposal, and reduced transportation needs) . Although Skye would like to switch to 100% paperless billing, many of its customers are not comfortable with paperless billing or may not have on line access, so the paper billing option will re- main regardless of whether Skye adopts a paperless billing system or not .
The cost of the paperless billing system would be $81,800 per quarter with no vari- able costs since the costs of the system are the salaries of the clerks and the cost of leas- ing the computer system . The paperless billing system being proposed would be able to handle up to 1,000,000 bills per quarter (more than 1,000,000 bills per quarter would require a different computer system and is outside the scope of the current situation at Skye).
Skye has gathered its cost data for the past year by quarter for paper, toner car- tridges, printer maintenance costs, and postage costs for its billing department . The cost data are as follows :
Cost Behavior 363
Quarter 1 Quarter 2 Quarter 3 Quarter 4
Total paper, toner, printer $592,500 $600,000 $750,000 $610,000 maintenance, and postage costs
Total number of bills mailed 475,000 495,000 700,000
Requirements
1. Calculate the variable cost per bill mailed under the current paper-based billing system . Use the high-low method .
2. Assume that the company projects that it will have a total of 740,000 bills to mail in the upcoming quarter . If enough customers choose the paperless billing option so that 20% of the mailing can be converted to paperless, how much would the company save from the paperless billing system (be sure to consider the cost of the paperless billing system)?
500,000
3. What if only 10% ofthe mailings are converted to the paperless option (assume a total of 740,000 bills)? Should the company still offer the paperless billing system? Ex- plain your rationale.
E6-46B Create a scatter plot (Learning Objective 3) Tammy Lotta, owner of Fourth Street Floral, operates a local chain of floral shops . Each shop has its own delivery van . Instead of charging a flat delivery fee, Lotta wants to set the deliv- ery fee based on the distance driven to deliver the flowers. Lotta wants to separate the fixed and variable portions of her van operating costs so that she has a better idea of how delivery distance affects these costs . She has the following data from the past seven months:
Month Miles Driven Van Operating Costs
January ............................................ . 15,800 $5,460
February .......................................... . 17,300 $5,680
March .............................................. . 14,600 $4,940
April ................................................ . 16,000 $5,310
May ................................................. . 17,100 $5,830
June ................................................ . 15,400 $5,420
July .................................................. . 14,100 $4,880
Requirements
1. Prepare a scatterplot of Fourth Street Floral's volume (miles driven) and van operating costs .
2. Do the data appear to contain any outliers? Explain .
3. How strong of a relationship is there between miles driven and van operating expenses?
E6-47B Continuation of E6-46B: High-low method (Learning Objective 4) Refer to Lotta's Fourth Street Floral data in E6-46B . Use the high-low method to deter- mine the company's cost equation for van operating costs . Use your results to predict van operating costs at a volume of 15,500 miles .
E6-48B Continuation of E6-46B: Regression analysis (Learning Objective 5) Refer to the Fourth Street Floral data in E6-46B . Use Microsoft Excel to run a regression analysis, then do the following calculations:
Requirements
1. Determine the firm's cost equation (use the output from the Excel regression) .
2. Determine the R-square (use the output from the Excel regression). What does Fourth Street Floral's R-square indicate?
3. Predict van operating costs at a volume of 15,500 miles assuming the company would use the cost equation from the Excel regression regardless of its R-square . Should the company rely on this cost estimate? Why or why not?
364 CHAPTER 6
E6-49B Regression analysis using Excel output (Learning Objective 5) Assume that Fourth Street Floral does a regression analysis on the next year's data using Excel. The output generated by Excel is as follows:
----:::J-- A B C D E F -- G - 1 SUMMARY OUTPUT 2 Rellression Statistics 3 Multiole R 0.95 4 R Sauare 0.90 5 Adiusted R Sauare 0.87 6 Standard Error 1:11..QQ 7 Observations 7 8 ANOVA 9 df 55 MS F Sienificance F 10 Regression 1 668 089.58 668 089.58 42.77 0.0013 11 Residual 5 78110.42 15 622.08 12 Total 6 746 200.00 13 14 Standard Lower Uooer 15 Coefficients Error tStat P-va/ue 95% 95% 16 Intercept 931.23 678.87 1.37 0.23 -813 .87 2 676.33 17 X Variable 1 0.28 0.04 6.54 0.00 0.17 0.39 18
Requiremets
1. Determine the firm's cost equation (use the output from the Excel regression) .
2. Determine the R-square (use the output from the Excel regression). What does Fourth Street Floral R-square indicate?
3. Predict van operating costs at a volume of 15,000 miles assuming the company would use the cost equation from the Excel regression regardless of its R-square. Should the company rely on this cost estimate? Why or why not?
E6-50B Create a scatterplot for a hospital laboratory (Learning Objective 3) The manager of the main laboratory facility at Rosedale Health Center is interested in be- ing able to predict the overhead costs each month for the lab . The manager believes that total overhead varies with the number of lab tests performed but that some costs remain the same each month regardless of the number of lab tests performed .
The lab manager collected the following data for the first seven months of the year .
Number of Lab Tests Total Laboratory Month Performed Overhead Costs
January .......................................... . 3,250 $27,600
February ........................................ . 3,000 $24,800
March ............................................ . 3,750 $25,900
April .............................................. . 3,500 $23,500
May ............................................... . 4,200 $27,000
June .............................................. . 2,200 $18,800
July ................................................ . 3,400 $26,500
Requirements
1. Prepare a scatterplot of the lab's volume (number of lab tests performed) and total laboratory overhead costs .
2. Do the data appear to contain any outliers? Explain .
3. How strong of a relationship is there between the number of lab tests performed and laboratory overhead costs?
E6-51 B Using the high-low method to predict overhead for a hospital laboratory (Learning Objective 4) Refer to the laboratory overhead cost and activity data for Rosedale Health Center in E6-50B. Use the high-low method to determine the laboratory's cost equation for total laboratory overhead. Use your results to predict total laboratory overhead if 2,700 lab tests are performed next month.
E6-52B Using regression analysis output to predict overhead for a hospital laboratory (Learning Objective 5) Using the data provided in E6-50B, the laboratory manager performed a regression analysis to predict total laboratory overhead costs . The output generated by Excel is as follows:
__J A B C D E F G 1 SUMMARY OUTPUT 2 Reeression Statistics 3 Multiole R 0.779237 4 R Sauare 0.60721 5 Adiusted R Sauare 0.528651 6 Standard Error 'ln&.7 01n,ae. 7 Observations 7 8 ANOVA 9 df 55 MS F SiEmificance F
10 Regression 1 33053018.68 33053018.68 7.729434 0.038894 11 Residual 5 21381267.03 4276253.406 12 Total 6 54434285.71 13 14 Standard Lower Uooer 15 Coefficients Error tStat P-value 95% 95% 16 Intercept 12412.72 4548.903 2.729 0.041 -719 .391 24106.041 17 X Variable 1 3.74 1.346 2.780 0.039 0.282 7.204 18
Requirements
1. Determine the lab's cost equation (use the output from the Excel regression) .
2. Determine the R-square (use the output from the Excel regression) .
3. Predict the total laboratory overhead for the month if 2,700 tests are performed .
E6-53B Performing a regression analysis to predict overhead for a hospital laboratory (Learning Objective 5) The manager of the main laboratory facility at Rosedale Health Center (from E6-50B) col- lects seven additional months of data after obtaining the regression results in the prior period . The number of tests performed and the total monthly overhead costs for the lab follows :
Month
August ........................................... .
September ..................................... .
October ......................................... .
November ..................................... .
December ...................................... .
January .......................................... .
February ........................................ .
Use Excel to perform the requirements .
Requirements
Number of Lab Tests Performed
2,900
3,200
4,050
4,200
4,100
2,650
3,350
Total Laboratory Overhead Costs
$24,250
$26,100
$30,200
$33,500
$31,400
$20,500
$27,750
1. Run a regression analysis using data from August through February .
2. Determine the lab's cost equation (use the output from the regression analysis you perform using Excel).
3. Determine the R-square using the Excel output you obtain . What does the lab's R-square indicate?
4. Predict the lab's total overhead costs for the month if 2,800 tests are performed .
Cost Behavior 365
366 CHAPTER 6
E6-54B Predict operating costs using high-low method (Learning Objective 4) Creekside Apartments is a 900-unit apartment complex . When the apartments are 90% oc- cupied, monthly operating costs total $223,360 . When occupancy dips to 80%, monthly op- erating costs fall to $218,320 . The owner of the apartment complex is worried because many of the apartment residents work at a nearby manufacturing plant that has just announced it will close in three months . The apartment owner fears that occupancy of her apartments will drop to 65% if residents lose their jobs and move away . Assuming the same relevant range, what should the owner expect operating costs to be if occupancy falls to 65%?
E6-55B Use the high-low method (Learning Objective 4) Bates Company, which uses the high-low method to analyze cost behavior, has deter- mined that machine hours best predict the company's total utilities cost . The company's cost and machine hour usage data for the first six months of the year follow:
Month Total Cost Machine Hours
January .......................................... .
February ........................................ .
March ............................................ .
April .............................................. .
May ............................................... .
June .............................................. .
Requirements
$3,420
$3,760
$3,388
$3,780
$4,000
$4,076
Using the high-low method, answer the following questions :
1. What is the variable utilities cost per machine hour?
2. What is the fixed cost of utilities each month?
1,080
1,160
1,030
1,230
1,360
1,460
3. If Bates Company uses 1,200 machine hours in a month, what will its total costs be?
E6-56B Compare absorption and variable costing (Learning Objective 6) Chief Industries has one product . Information about the production and sales of that product for the past year follow .
Selling price per unit ......................................................................... . $ 65 .00
Direct material per unit ..................................................................... . $ 20 .00
Direct labor per unit .......................................................................... . $ 8 .00
Total annual manufacturing overhead ................................................ . $288,000
Fixed portion of annual manufacturing overhead ............................... . $224,000
Variable operating expenses per unit sold .......................................... . $ 1.00
Fixed operating expenses per year in total ........................................ . $ 32,000
Units manufactured ........................................................................... . 16,000
Units sold .......................................................................................... . 12,000
The company had no beginning inventory .
Requirements
1. Prepare two income statements for the year, one using absorption costing and one using variable costing . Use those statements to answer the following questions :
a. What is the product cost per unit using absorption costing?
b. What is the product cost per unit using variable costing?
c. What is the ending inventory balance using absorption costing?
d. What is the ending inventory balance using variable costing?
e. What is cost of goods sold using absorption costing?
f. What is cost of goods sold using variable costing?
g. What is operating income using absorption costing?
h. What is operating income using variable costing?
2. What is the underlying reason for the difference in operating income between the two costing methods?
E6-57B Prepare a contribution margin income statement (Learning Objective 6) Three Turtles is a specialty pet gift shop selling exotic pet-related items on line. The shop has no physical location . Results for last year are shown next:
_J A ---r- B C -- D - 1 Three Turtles 2 Traditional Income Statement (Absorption Costine:) 3 For the Year Ended December 31 4 5 Sales revenue $ 990,000 6 Less: Cost of eoods sold 672,000 7 Gross profit s 318,000 8 Less operating expenses: 9 Selling and marketing expenses $ 62 000
10 Website maintenance expenses 58 500 11 Other operating expenses 17000 137 500 12 Operating income $ 180 500 13
For internal planning and decision-making purposes, the owner of Three Turtles would like to translate the company's income statement into the contribution margin format . Since Three Turtles is online only, all of its cost of goods sold is variable . A large portion ofthe selling and marketing expenses consists of freight-out charges $19,000, which were also variable . Only 20% of the remaining selling and marketing expenses and 25% of the website expenses were variable . Of the other operating expenses, 90% were fixed .
Based on this information, prepare Three Turtles' contribution margin income state- ment for last year .
E6-58B Prepare a contribution margin income statement (Learning Objective 6) Vintage Carriage Company offers guided horse-drawn carriage rides through historic Camden, South Carolina . The carriage business is highly regulated by the city . Vintage Carriage Company has the following operating costs during April :
Cost Behavior 36 7
Monthly depreciation expense on carriages and stable .............................. .
Fee paid to the City of Camden ................................................................. .
Cost of souvenir set of postcards given to each passenger ......................... .
$2,300
10% of ticket revenue
$0.75/set of postcards
Brokerage fee paid to independent ticket brokers (60% of tickets are issued through these brokers; 40% are sold directly by the Vintage Carriage Company) ................................................................... .
Monthly cost of leasing and boarding the horses ....................................... .
Carriage drivers (tour guides) are paid on a per passenger basis ................ .
Monthly payroll costs of non-tour guide employees ................................... .
Marketing, website, telephone, and other monthly fixed costs ................... .
$1 .50/ticket sold by broker
$49,000
$3 .90 per passenger
$7,900
$7,200
During April (a month during peak season}, Vintage Carriage Company had 13,500 pas- sengers . Eighty percent of passengers were adults ($26 fare) while 20% were children ($18 fare) .
Requirements
1. Prepare the company's contribution margin income statement for the month of April. Round all figures to the nearest dollar .
2. Assume that passenger volume increases by 18% in May. Which figures on the income statement would you expect to change, and by what percentage would they change? Which figures would remain the same as in April?
3 6 8 CHAPTER 6
E6-59B Prepare income statements using variable costing and absorption costing with changing inventory levels (Learning Objective 6) Squire Manufacturing manufactures a single product that it will sell for $77 per unit. The company is looking to project its operating income for its first two years of operations . Cost information for the single unit of its product is as follows:
• Direct material per unit produced $37
• Direct labor cost per unit produced $9
• Variable manufacturing overhead (MOH) per unit produced $4
• Variable operating expenses per unit sold $6
Fixed manufacturing overhead (MOH) for each year is $184,000, while fixed operating expenses for each year will be $80,000 .
During its first year of operations, the company plans to manufacture 23,000 units and anticipates selling 21,000 of those units. During the second year of its operations, the company plans to manufacture 23,000 units and anticipates selling 24,000 units (it has units in beginning inventory for the second year from its first year of operations) .
Requirements
1. Prepare an absorption costing income statement for :
a. The first year of operations
b. The second year of operations
2. Before you prepare the variable costing income statements for Squire, predict the company's operating income using variable costing for both its first year and its sec- ond year without preparing the variable costing income statements . Hint: Calculate the variable costing operating income for a given year by taking that year's absorp- tion costing operating income and adding or subtracting the difference in operating income as calculated using the following formula:
Difference in operating income = (Change in inventory level in units X Fixed MOH per unit)
3. Prepare a variable costing income statement for :
a. The first year of operations
b. The second year of operations
E6-60B Prepare a variable costing income statement given an absorption costing income statement (Learning Objective 6) Rathke Industries manufactures and sells a single product . The controller has prepared the following income statement for the most recent year :
_J A B C D 1 Rathke Industries 2 Traditional Income Statement (Absorotion Costine:) 3 For the Year Ended December 31 t. 5 Sales revenue $ 595,000 6 Less: Cost of goods sold 510,000 7 Gross profit $ 85,000 8 Less: Operating expenses 65,000 9 Operating income s 20,000
10
The company produced 14,000 units and sold 8,500 units during the year ending De- cember 31 . Fixed manufacturing overhead (MOH) for the year was $266,000, while fixed operating expenses were $58,000 . The company had no beginning inventory.
Requirements
1. Will the company's operating income under variable costing be higher, lower, or the same as its operating income under absorption costing? Why?
2. Project the company's operating income under variable costing without preparing a variable costing income statement .
3. Prepare a variable costing income statement for the year .
E6-61 B Absorption and variable costing income statements (Learning Objective 6)
The annual data that follow pertain to Aquatic Optics, a manufacturer of swimming gog- gles (the company has no beginning inventory):
Sales price .............................................................................. . $ 47
Variable manufacturing expense per unit ................................. . $ 16
Sales commission expense per unit .......................................... . $ 5
Fixed manufacturing overhead ................................................ . $2,000,000
Fixed operating expense ......................................................... . $ 260,000
Number of goggles produced ................................................. . 200,000
Number of goggles sold .......................................................... . 192,000
Requirements
1. Prepare both conventional (absorption costing) and contribution margin (variable costing) income statements for Aquatic Optics for the year.
2. Which statement shows the higher operating income? Why?
3. The company's marketing vice president believes a new sales promotion that costs $155,000 would increase sales to 200,000 goggles . Should the company go ahead with the promotion? Give your reason .
PROBLEMS Group A P6-62A Analyze cost behavior at a hospital using various cost estimation
methods (Learning Objectives 1, 2, 3, 4, & 5) Sandy Dawson is the Chief Operating Officer at Mercy Hospital in Atlanta, Georgia . She is analyzing the hospital's overhead costs but is not sure whether nursing hours or the number of patient days would be the best cost driver to use for predicting the hospital's overhead . She has gathered the following information for the last six months of the most recent year:
Hospital Number Overhead Overhead Overhead Nursing of Patient Cost per Cost per
Month Costs Hours Days Nursing Hour Patient Day
July ....................... $483,000 24,500 3,790 $19.71 $ 127.44
August .................. $535,000 28,500 4,310 $18 .77 $ 124 .13
September ............ $411,000 19,500 4,230 $21 .08 $ 97 .16
October ................ $451,000 20,500 3,450 $22 .00 $ 130.72
November ............ $576,000 32,000 5,710 $18 .00 $ 100 .88
December ............. $446,000 20,000 3,290 $22 .30 $ 135 .56
Requirements
1. Are the hospital's overhead costs fixed, variable, or mixed? Explain .
2. Graph the hospital's overhead costs against nursing hours . Use Excel or graph by hand .
3. Graph the hospital's overhead costs against the number of patient days. Use Excel or graph by hand.
4. Do the data appear to be sound, or do you see any potential data problems? Explain .
5. Use the high-low method to determine the hospital's cost equation using nursing hours as the cost driver . Predict total overhead costs if 25,500 nursing hours are pre- dicted for the month.
Cost Behavior 369
370 CHAPTER 6
6. Dawson runs a regression analysis using nursing hours as the cost driver to predict total hospital overhead costs . The Excel output from the regression analysis is as follows :
_J A B C D E F G 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18
SUMMARY OUTPUT - Nursine: hours as cost driver Rel!ression Statistics
Multiole R 0.984685 R Sauare 0.969605 Adiusted R Sauare 0 962006 Standard Error 11 00') 7nt.Q1 Observations (, ANOVA
df 55 MS F Sienificance F Regression 1 18,352,033,459 18,352,033 459 127.599774 0.00035 Residual 4 525 299 875 143 824 969 Total 5 18 877 333 334
Standard Lower Uooer Coefficients Error tStat P-va/ue 95% 95%
Intercept 199 609.79 25 618.85 7.792 0.001 128 480.456 270 739.118 X Variable 1 11.75 1.041 11.296 0.000 8.865 14.643
If 25,500 nursing hours are predicted for the month, what is the total predicted hospi- tal overhead?
7. Dawson then ran the regression analysis using number of patient days as the cost driver . The Excel output from the regression is shown here:
_J A B C D E F G 1 2 3 4 5 6 7 8 9 10 11
12 13 14 15 16 17 18
SUMMARY OUTPUT - Usine: number of 11atient days as cost driver Rel!ression Statistics
Multiole R 0.750775 R Sauare 0.563662 Adjusted R Square 0.454578 Standard Error 45 438.70968 Observations 6 ANOVA
df 55 MS F Sienificance F Regression 1 10 668 627 982 10 668 627 982 5.167216 0.08543 Residual 4 8 258 705 351 2 064 676 338 Total 5 18 927 333 333
Standard Lower Uooer Coefficients Error tStat P-va/ue 95% 95%
Intercept 265 475.95 97 762.101 2.176 0.053 - 5 955.158 536 907.056 X Variable 1 52.83 23.241 2.273 0.085 -11.697 117.359
If 3,680 patient days are predicted for the month, what is the total predicted hospital overhead?
8. Which regression analysis (using nursing hours or using number of patient days as the cost driver) produces the best cost equation? Explain your answer .
P6-63A Analyze cost behavior (Learning Objectives 1, 2, 3, & 4) Pursell Industries is in the process of analyzing its manufacturing overhead costs . Manage- ment is not sure if the number of units produced or number of direct labor (DL) hours is the best cost driver to use for predicting manufacturing overhead (MOH) costs . The fol- lowing information is available :
Manufacturing Direct Labor Units MOH Cost Overhead Costs Hours Produced per DL Hour
July ............................ $475,000 25,500 3,640 $18 .63
August ....................... $518,000 28,000 4,350 $18 .50
September ................. $469,000 22,000 4,260 $21 .32
October ..................... $460,000 22,800 3,420 $20 .18
November ................. $586,000 31,000 5,800 $18 .90
December .................. $450,000 22,200 3,280 $20 .27
Requirements
1. Are manufacturing overhead costs fixed, variable, or mixed? Explain.
2. Graph the company's manufacturing overhead costs against DL hours . Use Excel or graph by hand.
3. Graph the company's manufacturing overhead costs against units produced . Use Excel or graph by hand .
4. Do the data appear to be sound, or do you see any potential data problems? Explain .
5. Use the high-low method to determine the company's manufacturing overhead cost equation using DL hours as the cost driver . Assume that management believes all data to be accurate and wants to include all of it in the analysis .
6. Estimate manufacturing overhead costs if the company incurs 26,000 DL hours in January .
P6-64A Prepare traditional and contribution margin income statements (Learning Objective 6)
The Willowick Ice Cream Shoppe sold 8,700 seNings of ice cream during June for $3 per seNing. The shop purchases the ice cream in large tubs from the Deluxe Ice Cream Company . Each tub costs the shop $12 and has enough ice cream to fill 30 ice cream cones . The shop purchases the ice cream cones for $0 .25 each from a local warehouse club . Located in an outdoor mall, the rent for the shop space is $1,600 per month . The shop expenses $200 a month for the depreciation of the shop's furniture and equipment . During June, the shop incurred an additional $2,600 of other operating expenses (75% of these were fixed costs) .
Requirements
1. Prepare The Willowick Ice Cream Shoppe's June income statement using a traditional format .
2. Prepare The Willowick Ice Cream Shoppe's June income statement using a contribu- tion margin format.
P6-65A Determine financial statement components (Learning Objective 6)
Value Strings produces student-grade violins for beginning violin students . The company produced 2,500 violins in its first month of operations . At month end, 750 finished violins remained unsold . There was no inventory in work in process . Violins were sold for $122 .50 each . Total costs from the month are as follows:
Direct materials used ................................................. . $125,500
Direct labor ............................................... ................ . $ 50,000
Variable manufacturing overhead .............................. . $ 32,000
Fixed manufacturing overhead .................................. . $ 42,500
Variable selling and administrative expenses .............. . $ 8,000
Fixed selling and administrative expenses .................. . $ 12,100
The company prepares traditional (absorption costing) income statements for its bankers. Value Strings would also like to prepare contribution margin income statements
Cost Behavior 371
MOH Cost per Unit Produced
$130.49
$119 .08
$110 .09
$134 .50
$101 .03
$137 .20
3 7 2 CHAPTER 6
Month
for management use . Compute the following amounts that would be shown on these in- come statements:
1. Gross profit
2. Contribution margin
3. Total expenses shown below the gross profit line
4. Total expenses shown below the contribution margin line
5. Dollar value of ending inventory under absorption costing
6. Dollar value of ending inventory under variable costing
7. Which income statement will have a higher operating income? By how much? Explain .
P6-66A Absorption and variable costing income statements (Learning Objective 6)
Mario's Foods produces frozen meals, which it sells for $8 each . The company uses the FIFO inventory costing method, and it computes a new monthly fixed manufacturing overhead rate based on the actual number of meals produced that month. All costs and production levels are exactly as planned. The following data are from the company's first two months in business:
January February
Sales .......................................................................... . 1,400 meals 1,800 meals
Production ................................................................. . 2,000 meals 1,400 meals
Variable manufacturing expense per meal ................... . $ 4 $ 4
Sales commission expense per meal ........................... . $ 2 $ 2
Total fixed manufacturing overhead ............................ . $ 700 $ 700
Total fixed marketing and administrative expenses ...... . $ 500 $ 500
Requirements
1. Compute the product cost per meal produced under absorption costing and under variable costing. Do this first for January and then for February.
2. Prepare separate monthly income statements for January and for February, using the following:
a. Absorption costing
b. Variable costing
3. Is operating income higher under absorption costing or variable costing in January? In February? Explain the pattern of differences in operating income based on absorption costing versus variable costing .
PROBLEMS Group B P6-67B Analyze cost behavior at a hospital using various cost estimation
methods (Learning Objectives 1, 2, 3, 4 & 5)
Louis Becker is the Chief Operating Officer at Union Hospital in Newark, New Jersey . She is analyzing the hospital's overhead costs but is not sure whether nursing hours or the number of patient days would be the best cost driver to use for predicting the hospital's overhead . She has gathered the following information for the last six months of the most recent year :
Hospital Nursing Number of Overhead Cost per Overhead Cost Overhead Costs Hours Patient Days Nursing Hour per Patient Day
July ........................... $476,000 24,000 3,720 $19 .83 $127 .96
August ...................... $512,000 26,000 4,320 $19.69 $118 .52
September ................ $424,000 20,000 4,220 $21 .20 $100.47
October .................... $448,000 22,500 3,470 $19 .91 $129 .11
November ................ $555,000 30,000 5,690 $18 .50 $ 97 .54
December ................. $431,000 22,000 3,210 $19 .59 $134 .27
Requirements
1. Are the hospital's overhead costs fixed, variable, or mixed? Explain .
2. Graph the hospital's overhead costs against nursing hours. Use Excel or graph by hand .
3. Graph the hospital's overhead costs against the number of patient days . Use Excel or graph by hand.
4. Do the data appear to be sound, or do you see any potential data problems? Explain .
5 . Use the high-low method to determine the hospital's cost equation using nursing hours as the cost driver . Predict total overhead costs if 25,500 nursing hours are pre- dicted for the month .
6. Becker runs a regression analysis using nursing hours as the cost driver to predict total hospital overhead costs . The Excel output from the regression analysis is as follows :
_J A B I C I D E F G 1 2 3 4 5 6 7 8 9
10 11
12 13 14 15 16 17 18
SUMMARY OUTPUT-Nursine: hours as cost driver Reeression Statistics
Multiole R 0.984895 R Sauare 0.970018 Adiusted R Sauare 0.962523 St andard Error Q 00'l lnt:'lC'l Observations 6 ANOVA
df 55 MS F Sie:nificance F Ree:ression 1 12 642 572,449 12 642 572,449 129.414926 0.000341 Residual 4 390 760 884 97 690 221 Total 5 13 033 333 333
Standard Lower Uooer Coefficients Error tStat P-va/ue 95% 95%
Intercept 131004.69 30 448.454 4.303 0.013 46 466.228 215 543.149 X Variable 1 14.26 1.253 11.376 0.000 10.777 17.735
If 25,500 nursing hours are predicted for the month, what is the total predicted hospi- tal overhead?
7. Becker then ran the regression analysis using number of patient days as the cost driver . The Excel output from the regression is as follows :
_J A B I C I D I E F G 1 2 3 4 5 6 7 8 9
10 11
12 13 14 15 16 17 18
SUMMARY OUTPUT - Usine: number of 1atient days as cost driver Reeression Statistics
Multiole R 0.818166 R Sauare 0.669396 Adiusted R Sauare 0.586745 Standard Error ,;, Observations 6 ANOVA
df 55 MS F Sienificance F Regression 1 8,724,462,852 8,724,462,852 8.099072 0.046589 Residual 4 4 308 870 482 1 077 217 620 Total 5 13 033 333 334
Standard Lower Uooer Coefficients Error tStat P-value 95% 95%
Intercept 280 775.96 69 320.327 4.05 0.015 88 311.882 473 240.047 X Variable 1 47.15 16.568 2.846 0.047 1.151 93.153
If 3,680 patient days are predicted for the month, what is the total predicted hospital overhead?
8. Which regression analysis (using nursing hours or using number of patient days as the cost driver) produces the best cost equation? Explain your answer .
Cost Behavior 373
374 CHAPTER 6
Month
P6-68B Analyze cost behavior (Learning Objectives 1, 2, 3, & 4) Watson Industries is in the process of analyzing its manufacturing overhead costs . Man- agement is not sure if the number of units produced or the number of direct labor (DL) hours is the best cost driver to use for predicting manufacturing overhead (MOH) costs . The following information is available:
Manufacturing Direct Labor Units MOH Cost MOH Cost per Unit Overhead Costs Hours Produced per DL Hour Produced
July ............................ $485,000 25,000 3,800 $19.40 $127.63
August ....................... $540,000 26,700 4,360 $20 .22 $123 .85
September ................. $420,000 20,000 4,210 $21 .00 $ 99.76
October ..................... $462,000 21,900 3,450 $21 .10 $133 .91
November ................. $579,000 32,000 5,600 $18.09 $103 .39
December .................. $455,000 20,400 3,270 $22 .30 $139 .14
Requirements
1. Are manufacturing overhead costs fixed, variable, or mixed? Explain .
2. Graph the company's manufacturing overhead costs against DL hours .
3. Graph the company's manufacturing overhead costs against units produced .
4. Do the data appear to be sound, or do you see any potential data problems? Explain.
5. Use the high-low method to determine the company's manufacturing overhead cost equation using DL hours as the cost driver . Assume that management believes all the data to be accurate and wants to include all of it in the analysis .
6. Estimate manufacturing overhead costs if the company incurs 26,000 DL hours in January .
P6-69B Prepare traditional and contribution margin income statements (Learning Objective 6)
The Edgewater Ice Cream Shoppe sold 8,900 servings of ice cream during June for $4 per serving . The shop purchases the ice cream in large tubs from the Premium Ice Cream Company . Each tub costs the shop $15 and has enough ice cream to fill 30 ice cream cones . The shop purchases the ice cream cones for $0 .10 each from a local warehouse club. Located in an outdoor mall, the rent for the shop space is $1,950 a month . The shop expenses $210 a month for the depreciation of the shop's furniture and equipment . Dur- ing June, the shop incurred an additional $2,000 of other operating expenses (75% of these were fixed costs) .
Requirements
1. Prepare The Edgewater Ice Cream Shoppe's June income statement using a tradi- tional format .
2. Prepare The Edgewater Ice Cream Shoppe's June income statement using a contribution margin format .
P6-70B Determine financial statement components (Learning Objective 6) World Strings produces student-grade violins for beginning violin students. The company produced 2,700 violins in its first month of operations . At month end, 800 finished violins remained unsold . There was no inventory in work in process. Violins were sold for $120 .00 each . Total costs from the month are as follows :
Direct materials used ............................................. ..... . $120,300
Direct labor ................................................................ . $ 65,000
Variable manufacturing overhead ............................... . $ 28,000
Fixed manufacturing overhead ................................... . $ 64,800
Variable selling and administrative expenses ............... . $ 10,000
Fixed selling and administrative expenses ................... . $ 12,900
The company prepares traditional (absorption costing) income statements for its bankers . World Strings would also like to prepare contribution margin income statements for manage- ment use . Compute the following amounts that would be shown on these income statements :
1. Gross profit
2. Contribution margin
3. Total expenses shown below the gross profit line
4. Total expenses shown below the contribution margin line
5. Dollar value of ending inventory under absorption costing
6. Dollar value of ending inventory under variable costing
7. Which income statement will have a higher operating income? By how much? Explain .
P6-71 B Absorption and variable costing income statements (Learning Objective 6)
Murphy's Foods produces frozen meals, which it sells for $7 each . The company uses the FIFO inventory costing method, and it computes a new monthly fixed manufacturing overhead rate based on the actual number of meals produced that month . All costs and production levels are exactly as planned . The following data are from the company's first two months in business:
January February
Sales .......................................................................... . 1,400 meals 1,600 meals
Production ................................................................. . 2,000 meals 1,400 meals
Variable manufacturing expense per meal ................... . $ 5 $ 5
Sales commission expense per meal ........................... . $ 1 $ 1
Total fixed manufacturing overhead ............................ . $700 $700
Total fixed marketing and administrative expenses ...... . $ 500 $ 500
Requirements
1. Compute the product cost per meal produced under absorption costing and under variable costing . Do this first for January and then for February .
2. Prepare separate monthly income statements for January and for February, using (a) absorption costing and (b) variable costing.
3. Is operating income higher under absorption costing or variable costing in January? In February? Explain the pattern of differences in operating income based on absorption costing versus variable costing .
Cost Behavior 37 5
3 7 6 CHAPTER 6
Serial Case C6-72 Calculate and compare cost estimates using high-low and regression
methods (Learning Objectives 4 & 5) This case is a continuation of the Caesars Entertainment Corporation serial case that be- gan in Chapter 1. Refer to the introductory story in Chapter 1 (see page 43) for additional background . (The components of the Caesars serial case can be completed in any order.)
Caesar Entertainment Corporation's Form 10-K contains a variety of data in addition to financial statements . Below is a list that contains Caesars' food and beverage costs (adapted) taken from its Statements of Operations for the past 22 years . In addition, the number of hotel rooms and suites owned by Caesars at the end of each of those 22 years has been gathered from other information provided in the Form 10-Ks.
Caesars Entertainment Corporation Selected data from Form 10-K (adapted)
Year ended Food and beverage costs # of hotel rooms & suites
12/31/2014 $ 694,000,000 39,218 12/31/2013 $ 639,000,000 42,200
12/31/2012 $ 634,000,000 42,710
12/31/2011 $ 665,700,000 42,890
12/31/2010 $621,300,000 42,010
12/31/2009 $ 596,000,000 41,830
12/31/2008 $ 639,500,000 39,170
12/31/2007 $716,500,000 38,130
12/31/2006 $697,600,000 38,060
12/31/2005 $ 482,300,000 43,060
12/31/2004 $278,100,000 17,220
12/31/2003 $ 255,200,000 14,780
12/31/2002 $ 240,600,000 14,551
12/31/2001 $ 232,400,000 13,598
12/31/2000 $ 228,000,000 11,562
12/31/1999 $ 218,600,000 11,760
12/31/1998 $116,600,000 11,685
12/31/1997 $103,600,000 8,197
12/31/1996 $ 95,900,000 6,478
12/31/1995 $ 91,500,000 5,736
12/31/1994 $ 82,800,000 5,367
12/31/1993 $ 76,500,000 5,348
Requirements
1. Using the high-low method, find the following cost estimates :
a. Variable food and beverage cost per hotel room/suite
b. Fixed food and beverage cost per hotel room/suite
2. Perform a regression analysis using Excel. Use # of hotel rooms & suites as the X and the Food and beverage costs as the Yin your regression analysis .
a. What is the estimated variable food and beverage cost per hotel room/suite?
b. What is the estimated fixed food and beverage cost per hotel room/suite?
c. In your opinion, is the number of hotel rooms and suites a good predictor of Caesars' food and beverage costs? Why or why not?
Compare the estimates of variable and fixed costs calculated using the high-low method to the estimates calculated using the regression method . Which method would most likely provide a better cost estimate? Explain.
CRITICAL THINKING Discussion & Analysis A6-73 Discussion Questions
1. Briefly describe an organization with which you are familiar. Describe a situation when a manager in that organization could use cost behavior information and how the manager could use the information .
2. How are fixed costs similar to step fixed costs? How are fixed costs different from step fixed costs? Give an example of a step fixed cost and describe why that cost is not con - sidered to be a fixed cost .
3. Desc ribe a specific situation when a scatter plot could be useful to a manager .
4. What is a mixed cost? Give an example of a mixed cost . Sketch a graph of this example .
5. Compare discretionary fixed costs to committed fixed costs . Think of an organization with which you are familiar. Give two examples of discretionary fixed costs and two ex- amples of committed fixed costs which that organization may have . Explain why the costs you have chosen as examples fit within the definitions of "discretionary fixed costs" and "committed fixed costs ."
6. Define the terms "independent variable" and "dependent variable," as used in regression analysis . Illustrate the concepts of independent variables and dependent variables by se- lecting a cost a company would want to predict and what activity it might use to predict that cost . Desc ribe the independent variable and the dependent variable in that situation .
7. Define the term "relevant range ." Why is it important to managers?
8. Desc ribe the term "R-square ." If a regression analysis for predicting manufacturing over- head using direct labor hours as the dependent variable has an R-square of 0.40, why might this be a problem? Given the low R-square value, describe the options a manager has for predicting manufacturing overhead costs . Which option do you think is the best option for the manager? Defend your answer.
9. Over the past year, a company's inventory has increased significantly . The company uses absorption costing for financial statements, but internally, the company uses variable costing for financial statements . Which set of financial statements will show the highest operating income? What specifically causes the difference between the two sets of finan- cial statements?
10. A company has adopted a lean production philosophy and, as a result, has cut its inven- tory levels significantly . Describe the impact on the company's external financial state- ments as a result of this inventory reduction . Also describe the impact of the inventory reduction on the company's internal financial statements that are prepared using variable costing .
11. What costs might a business incur by not adopting paperless services? Is paperless only profitable to large businesses or is it applicable to small businesses? Explain what factors might be involved in changing over to paperless billing .
12. How might the principles of sustainability (such as increased efficiency) affect cost behav- ior overall? Think of an example of a sustainable change in process or material that could impact the cost equation for that cost (i.e., the total fixed cost versus the variable cost per unit) . Describe this example in detail and what might happen to total fixed costs and per unit variable costs .
Cost Behavior 377
378 CHAPTER 6
Application & Analysis Mini Cases
A6-74 Cost Behavior in Real Companies Choose a company with which you are familiar that manufactures a product or provides a service . In this activity, you will be making reasonable estimates of the costs and activities associated with this company; companies do not typically publish internal cost or process information .
Basic Discussion Questions
1. Describe the company you selected and the products or services it provides .
2. List ten costs that this company would incur. Include costs from a variety of departments within the company, including human resources, sales, accounting, production (if a manu- facturer}, service (if a service company), and others . Make sure that you have at least one cost from each of the following categories: fixed, variable, and mixed.
3. Classify each of the costs you listed as either fixed, variable, or mixed . Justify why you classified each cost as you did .
4. Describe a potential cost driver for each of the variable and mixed costs you listed . Ex- plain why each cost driver would be appropriate for its associated cost .
5. Discuss how easy or difficult it was for you to decide whether each cost was fixed, vari- able, or mixed . Describe techniques a company could use to determine whether a cost is fixed, variable, or mixed .
A6-75 Ethics of building inventory (Learning Objective 6) Fanfare Products, Inc., is a manufacturer of mobile devices . Kyle is the plant manager at Fanfare's Toledo, Ohio, plant . The Toledo plant manufactures a smartphone, the Zoom, which has sold well for the past six months . Kyle is being considered for promotion to manager of the entire West Coast division of Fanfare Products . Bethany is an accounting supervisor at Fanfare Products and is a good friend of Kyle's.
Kyle and Bethany are having lunch in the company cafeteria . There are about six weeks left in the current fiscal year . Kyle is concerned that his plant will be showing a loss rather than the healthy profit he had projected for the year . The reason for the shortfall is that demand has radically declined for the Zoom smartphone currently manufactured by Kyle's plant . New smartphones with more features have been brought to market by Fanfare's competitors . Engineers at Fanfare are currently working on an updated model of the Zoom, but it will not be ready for production in Kyle's plant for another five months . If Kyle's plant shows a loss this year, Kyle will not receive his performance bonus for the year . He also knows that his chance of promotion to the West Coast manager will be greatly reduced.
Bethany thinks about Kyle's situation . She then shares with him a strategy that he can use to help increase his profits . She explains that under absorption costing, the more units in ending inventory, the more costs can be deferred. Using her tablet, she makes up a quick example in Excel to show him how he can turn his situation around and show operating income for the year .
Bethany's first spreadsheet assumes that five units are produced and sold in this hypo- thetical situation:
_J A I B C D 1 Scenario#l 2 Traditional Income Statement (S units produced and S units sold) 3 For the vear ended December 31
_E_
5 Sales revenue s 150 6 Less: Cost of eoods sold 115 7 Gross profit s 35 8 Less: Operating expenses 55 9 Operating income (loss) s (20)
10
If five units are produced and sold, the hypothetical company would have a loss of $20 . Now Bethany changes just one fact; instead of producing five units, the company in the example produces ten units . No other facts change-the company still sells just five units . Bethany shows Kyle the revised income statement under the increased production scenario:
_J A I B C D 1 Scenario#2 2 Traditional Income Statement (10 units produced and S units sold) 3 For the vear ended December 31 4 5 Sales revenue $ 150 6 Less: Cost of goods sold 65 7 Gross profit $ 85 8 Less: Operating expenses 55 9 Operating income (loss) $ 30
10
Under this second scenario, the operating income would be $30, which is quite a bit higher than the original scenario . Bethany again emphasizes that the only fact that was different between the two scenarios is that production, and therefore ending inventory, increased in the second scenario.
Bethany then urges Kyle to put on a major production push in the last month of the year. If he does, he will be able to push his income up to near projected levels. With the higher income, he will receive his annual performance bonus. In addition, he feels that his chances of getting the West Coast manager position are excellent.
Requirements
1. Using the IMA Statement of Ethical Professional Practice (refer to Exhibit 1-7) as an ethical framework, answer the following questions:
a. What is (are) the ethical issue(s) in this situation?
b. What are Bethany's responsibilities as a management accountant?
c. Has Bethany violated any part of the IMA Statement of Ethical Professional Practice? Support your answer.
2. What causes the shift from a loss to a profit in the hypothetical example?
3. What problems, if any, are caused by building inventories at year end?
4. What could Fanfare Products do to prevent future situations like the one described in this case?
A6-76 Cost behavior and Air Force One (Learning Objectives 1, 2, & 3)
The U.S. government estimated 4 that Air Force One costs the taxpayers $179,750 per hour. Air Force One is a custom-built Boeing 747 for the president's use while in office . (There are technically a few planes that are used as Air Force One; whichever one the president is on is called "Air Force One.") While the president is in office, the president is required by law to use Air Force One for all air travel.
The 747 used for Air Force One has 4,000 square feet of space inside on three lev- els. In addition to having a large office and a conference room, the plane also houses a medical suite and a doctor. The doctor is permanently assigned to Air Force One. The plane has two food preparation galleys that can feed 100 people at a time. There are also quarters on the plane for those people who travel with the president, including senior advisors, Secret Service, and the press. In addition, several cargo jets typically are used to carry extra provisions, people, and equipment.
The $179,750 cost per hour estimate includes fuel, maintenance, engineering sup- port, repairs, food and lodging for the pilots and crew, and other costs. It also includes the cost of military staffing for the onboard communications equipment. The cost may also include the costs of flying extra aircraft and costs of advance scouting t rips to the destination to make sure that everything goes as planned.
When Air Force One is used for official business, the taxpayers must pay for the traveling costs for the president's immediate family, Secret Service detail, and the White House staff who are traveling with the president.
When Air Force One is used for political purposes, the president's campaign fund is required to reimburse the government for the cost of food, lodging, and other related expenses. The campaign fund must also reimburse the government for the amount that is the equivalent of airfare that would have been paid if a commercial airline had been used .
4 "Presidential Travel: Policy and Costs," Congressional Research Service, May 17, 2012, retrieved from www.fas.org/sgp/crs/misc/RS21835.pdf on January 3, 2016.
Cost Behavior 379
REAL LIFE
380 CHAPTER 6
The same reimbursement policy is in effect for trips that are categorized as personal trips; the president must reimburse the government for the cost of food, lodging, comparable airfare, and other related expenses.
Questions
1. Is the $179,750 cost per hour a fixed, variable, or mixed cost? Explain .
2. Exact details about the cost composition of the Air Force One travel are kept secret to protect the president . Use your imagination, and the reading above, to make a list of the costs that you think might be included in $179,750 per hour cost estimate .
3. Categorize each cost in your list as fixed, variable, or mixed .
4. The number of trips taken by the president in any given year fluctuates and is depen- dent on the political climate, crises, economics, and the like. How useful do you think this cost per hour is?
5. What purpose(s) can the $179,750 cost per hour be used for? Are there any purposes for which that cost is not representative of the "true" cost?
6. Can you think of a better way to represent/communicate the cost of Air Force One?
7. Do you think the reimbursement policy is fair to the president? Why or why not? 8. Do you think the reimbursement policy is fair to the taxpayers? Why or why not?
Try It Solutions page 313:
a. Total fixed costs do not react to wide changes in volume; therefore, total fixed costs will still be $100,000.
b. Fixed costs per unit decrease as volume increases. At the higher occupancy, the fixed cost per guest is as follows:
$100,000 --;-16,000 guests= $6.25 per guest
If only 2,000 guests stay during the month, the fixed cost per guest is much higher ($50).
page 315:
1. The monthly cost of belonging to the fitness club can be expressed as:
y = $5x + $30
where y = monthly cost of belonging to the club and,
x = number of instructor-led exercise classes attended.
2. If you attend five classes in a month, your total cost will be $55 [ = ($5 X 5 classes) + $30].
3. If you attend 10 classes in a month, your total cost will be $80 [ = ($5 X 10 classes) + $30]. The cost does not double when the number of classes attended doubles. The variable por- tion of the bill doubles from $25 to $50, but the fixed portion of the bill ($30) stays constant.
page 333:
1. $32.00. Absorption costing treats all manufacturing costs as inventoriable product costs, regardless of whether they are fixed or variable.
2. $12.00 of fixed MOH will be expensed as part of Cost of Goods Sold every time a unit is sold.
3. $20.00. Variable costing treats only variable manufacturing costs (direct materials, direct labor, and variable MOH) as inventoriable product costs. Fixed MOH is not included in the product cost.
4. $120,000 of fixed MOH will be expensed as a period cost (operating expense) of the month.
clivewa/Shutterstock
Source: http: //co rporate.a rt.com/aboutus/defau lt.asp
Cost-Volume-Profit Analysis
Learning Objectives
• 1 Calculate the unit contribution margin and the contribution margin ratio
• 2 Use CVP analysis to find breakeven points and target profit volumes
• 3 Use CVP analysis to measure the impact of changing business conditions
• 4 Find breakeven and target profit volumes for multiproduct companies
• 5 Determine a firm's margin of safety, operating leverage, and most profitable cost structure
Art.com, Inc., is the world's largest online retailer of posters, prints, photography, and framed art. The company offers over 2 million different images and has gen-
erated sales from over 19 million customers in 150 different countries . Art .com has 25 localized
websites that utilize each country's native language and currency and offers local e-mail support .
It also offers free iPhone and iPad apps that allow customers to turn personal photos into profes-
sionally framed art as well as preview art by importing it into a photo of their own living space .
Innovations such as these continue to drive the company's success .
Before launching Art .com in 1998, how did the company's founders determine the volume
of art they would need to sell just to break even? How did they estimate the volume they would
need to sell to achieve their target profit? And as the company continues to operate and expand
into new markets, how do managers respond to fluctuating business conditions, such as chang-
ing fixed and variable costs and pricing pressures from competitors? Cost-volume-profit analysis
helps managers answer these questions.
3 8 2 CHAPTER 7
In the last chapter, we discussed cost behavior patterns and the methods managers use to determine how the company's costs behave. We showed how managers use the contri- bution margin income statement to separately display the firm's variable and fixed costs. In this chapter, we show how managers identify the volume of sales necessary to achieve breakeven or a target profit. We also look at how changes in costs, sales price, and volume affect the firm's profit. Finally, we discuss ways to identify the firm's risk level, including ways to gauge how easily a firm's profits can turn to losses if sales volume declines.
How Does Cost-Volume-Profit Analysis Help Managers? Cost-volume-profit analysis, or CVP, is a powerful tool that helps managers make important business decisions. Cost-volume-profit analysis expresses the relationships among costs, vol- ume, and the company's profit. Entrepreneurs and managers use CVP analysis to determine the sales volume that will be needed just to break even or to cover costs. They also use CVP to determine the sales volume that will be needed to earn a target profit, such as $100,000 per month. And because business conditions are always changing, CVP can help managers prepare for and respond to economic changes, such as increases in costs from suppliers.
Let's begin our discussion by looking at the data needed for CVP analysis.
Data and Assumptions Required for CVP Analysis CVP analysis relies on the interdependency of five components, or pieces of information, shown in Exhibit 7-1.
EXHIBIT 7-1 Components of CVP Analysis
SALES PRICE
The price charged for each poster
VOLUME VARIABLE COSTS FIXED COSTS
The monthly website maintenance and rent
PROFIT OR LOSS
Let's examine this information in terms of a simple company example. Kay Martin, an entrepreneur, has just started a company to sell art posters through a website. Kay's software tabulates all customer orders each day and then automatically places the order to buy posters from a wholesaler. Kay buys only what she needs to fill the prior day's sales orders, so she carries no inventory. The posters cost $21 each, and Kay sells them for $35 each. Customers pay the shipping costs, so there are no other variable selling costs. Monthly fixed costs for website maintenance, software, and office rental total $7,000. Kay's relevant range extends from Oto 2,000 posters a month. Beyond this volume, Kay will need to hire an employee and upgrade her website software to handle the increased volume. Additionally, the wholesaler will offer a volume discount if she purchases more than 2,000 posters a month.
Thus, we know the following information holds true within Kay's relevant range (0-2,000 posters per month}:
• Sales price = $35 per poster
• Variable cost = $21 per poster
• Fixed costs= $7,000 per month
Cost-Volume-Profit Analysis 383
For CVP to be accurate, certain assumptions must be met. We'll itemize each of these assumptions, and check off whether Kay's business meets the assumptions.
1. Sales price remains constant throughout the relevant range of volume, resulting in rev- enue that is linear. In Kay's business, each poster generates $35 of sales revenue, with no volume discounts. Therefore, revenue could be graphed as a straight line begin- ning at the origin and sloping upward at a rate of $35 per poster sold . ./
2. Managers can classify each cost (or the components of mixed costs) as either variable or fixed. These costs are linear throughout the relevant range of volume. In Kay's busi- ness, variable costs are $21 per poster, and fixed costs are $7,000 per month. These costs are expected to remain the same unless Kay's volume exceeds 2,000 posters per month. Thus, we could draw each of these costs as straight lines on a graph, just as we did in Chapter 6 . ./
3. Inventory levels will not change. Kay keeps no inventory. If she did, CVP analysis would still work as long as she did not allow her inventory levels to fluctuate very much from one period to the next . ./
4. The mix of products offered for sale remains constant. Sales mix is the combination of products that make up total sales. For example, Art.com may sell 15% posters, 25% un- framed photographs, and 60% framed prints. If profits differ across products, changes in sales mix will affect CVP analysis. Kay currently offers only one size of poster, so her sales mix is 100% posters. Later in this chapter text we will expand her product offerings to illustrate how sales mix impacts CVP analysis . ./
Now that we know Kay's business meets these assumptions, we can proceed with confidence about the CVP results we will obtain. When assumptions are not met perfectly, managers should consider the results of CVP analysis to be approximations rather than exact figures.
The Unit Contribution Margin The last chapter introduced the contribution margin income statement, which separates costs on the income statement by cost behavior rather than by function (product cost versus period cost). Many managers prefer the contribution margin income statement be- cause it gives them the information for CVP analysis in a "ready-to-use" format. On these income statements, the contribution margin is the "dividing line"-all variable expenses go above the line, and all fixed expenses go below the line. The results of Kay's first month of operations is shown in Exhibit 7-2.
EXHIBIT 7-2 Contribution Margin Income Statement
_J A I B C D 1 Kav Martin Posters 2 Contribution Mandn Income Statement 3 Month Ended Aue:ust 31 4 5 Sales revenue (550 posters x $35 per poster) $ 19,250 6 Less: Variable expenses (550 posters x $21 per poster) 11,550 7 Contribution margin 7,700 8 Less: Fixed expenses 7,000 9 Operating income $ 700 10
Notice that the contribution margin is the excess of sales revenue over variable ex- penses. The contribution margin tells managers how much revenue is left-after paying variable expenses-to contribute toward the company's fixed expenses and operating income-hence the name contribution margin.
1 Calculate the unit contribution margin and the contribution margin ratio
3 84 CHAPTER 7
The contribution margin is stated as a total amount on the contribution margin in- come statement. However, managers often want to know the contribution margin on a per unit basis in order to get a better understanding of how profitable each unit is to the com-
---------------------~ pany's bottom line. A product's contribution margin per unit-or
II Why is this important? unit contribution margin-is the excess of the selling price per "The unit contribution margin tells managers how much profit they make on each unit before considering fixed costs."
unit over the variable cost per unit. Kay's only variable cost is the price she pays for each poster ($21). However, some businesses pay a sales commission on each unit sold or have other variable costs, such as shipping costs, associated with each unit sold. All variable costs, whether product costs or period costs, must be in- cluded when calculating the contribution margin per unit. Kay's variable cost per unit is simply the price she pays for each poster. Therefore, her unit contribution margin is calculated as follows:
Sales price per poster.................................... $ 35 Less: Variable cost per poster....................... 21
Contribution margin per poster.................... $ 14
The unit contribution margin is a very powerful piece of information for owners and managers to know. Kay now knows that every time she sells a poster, she will make $14 that can be used to pay for fixed expenses and generate a profit. In other words, her oper- ating income will improve by $14 every time she sells another unit. For example, let's say Kay sells 551 posters rather than 550, as pictured in Exhibit 7-2. Her operating income would be $14 higher than before ($714 instead of $700). We can prove this as shown in Exhibit 7-3:
EXHIBIT 7-3 Operating Income Comparison When One More Poster Is Sold
_J A B C I D 1 2 3 4 5 6 7 8 9 10 11
Kav Martin Posters Contribution Margin Income Statement
Month in which 551 posters are sold For comparison 551 posters 550 posters Difference
Sales revenue (551 posters x $35 per poster) $ 19,285 $ 19,250 $ 35 Less: Variable expenses (551 posters x $21 per poster) 11,571 $ 11,550 $ 21 Contribution margin 7,714 $ 7,700 $ 14 Less: Fixed expenses 7,000 $ 7,000 $ - Operating income $ 714 $ 700 $ 14
(Notice operating income is $14 higher when one more poster is sold .)
Keep the following important rule of thumb in mind:
Every time another unit is sold, the company's operating income will improve by the amount of the unit contribution margin ($14 in our example). This holds true whether the company is operating at a profit or at a loss. When companies offer more than one type of product, each product will have a unique unit contribution margin that shows how much profit each unit adds to the company's operating in- come. The higher the contribution margin per unit, the more profitable each unit is.
Managers often want to predict operating income at different sales volumes. Managers do not need to produce a full income statement to make these predictions. Rather, they can use the unit contribution margin to quickly forecast operating income at any volume within their relevant range. First, they multiply the unit contribution margin by the number of units
Cost-Volume-Profit Analysis 385
they expect to sell in order to predict the total contribution margin from the sales. Then they simply subtract fixed costs. Let's verify using 551 posters as the volume:
Contribution margin (551 posters X $14 per poster)..................... $ 7,714
Less: Fixed expenses....................................................................... 7,000
Operating income........................................................................... $ 714
Notice that this is exactly what we found above when we prepared a full income statement for a volume of 551 units. The unit contribution margin offers managers a quick shortcut to predicting operating income at different volumes of sales.
The Contribution Margin Ratio In addition to computing the unit contribution margin, managers often compute the contribution margin ratio, which is the ratio of contribution margin to sales revenue. Kay can compute her contribution margin ratio at the unit level as follows:
C 'b . . . Contribution margin per unit
ontn ution margm rat10 = S 1
. . a es pnce per umt
= $14 = 40'¾ $35 °
Kay can also compute the contribution margin ratio using any volume of sales. Let's use her current sales volume, pictured in Exhibit 7-2:
Contribution margin Contribution margin ratio = ------~-
Sales revenue = $7,700 = 40'¾
$19,250 °
The contribution margin ratio is the percentage of each sales dollar that is available for covering fixed expenses and generating a profit. As shown in Exhibit 7-4, each $1.00 of sales revenue contributes $0.40 toward fixed expenses and profit, while the remaining $0.60 of each sales dollar is used to pay for variable costs.
EXHIBIT 7-4 Breakdown of $1 of Sa les Revenue
Contribution margin
4llf: of each sales dollar contributes to
fixed expenses and profit
Managers can also use the contribution margin ratio to quickly forecast operating income within their relevant range. For example, let's say Kay wants to know what her operating income would be if she generates $70,000 of sales revenue one month. To find the answer, Kay simply multiplies her forecasted sales revenue ($70,000) by the contribu- tion margin ratio ( 40%) to arrive at the total contribution margin. Then she subtracts fixed expenses to arrive at her predicted operating income:
Contribution margin ($70,000 sales X 40%) .................. .
Less: Fixed expenses ........................................................ .
Operating income ............................................................ .
$28,000
7,000
$21,000
.. .. -·
3 86 CHAPTER 7
2 .Use CVP analysis to -: .:find breakeven points
· and target profit volumes
The reason this works goes back to the definition of the contribution ratio shown above. When we multiply the contribution margin ratio by expected sales revenue, the sales revenue terms cancel out, leaving the total contribution margin. Let's verify. If Kay has $70,000 of sales revenue, she has sold 2,000 posters ($70,000 --;-$35 per poster). Her com- plete contribution margin income statement would be calculated as shown in Exhibit 7-5.
EXHIBIT 7-5 Operating Income for $70,000 of Sales Revenue
_J A B C D 1 Kav Martin Posters 2 Contribution Mare:in Income Statement 3 For a month with S70,000 of Sales Revenue 4 5 Sales revenue (2,000 posters x $35 per poster) $ 70000 6 Less: Variable expenses (2,000 posters x $21 per poster) 42,000 7 Contribution margin (2,000 posters x $14 per poster) 28,000 8 Less: Fixed expenses 7,000 9 Operating income $ 21,000 10
The contribution margin per unit and the contribution margin ratio help managers quickly and easily predict income at different sales volumes. However, when predicting profits, managers must keep in mind the relevant range. Recall that Kay's relevant range extends to only 2,000 posters per month. At a higher volume of sales, her variable cost per unit may be lower than $21 (due to volume discounts from her suppliers), and her monthly fixed expenses may be higher than $7,000 (due to upgrading her system and hiring an employee to handle the extra sales volume). Thus, she won't be able to predict operating income at volumes greater than 2,000 posters per month without finding out more about how her costs will change.
We've seen how managers use the contribution margin to predict income; but managers use the contribution margin for other purposes too, such as motivating the sales force. Sales- people who know the contribution margin of each product can generate more profit for the company by emphasizing high-margin products. This is why many companies base sales com- missions on the contribution margins produced by sales rather than on sales revenue alone.
In the next section, we'll see how managers use CVP analysis to determine the com- pany's breakeven point.
Rachel runs her own hot dog stand on the U of A campus . The monthly cost of the cart rental and business permit is $300. Rachel spends $0 .50 on each hot dog sold, including bun and condiments. She sells each hot dog for $2.00.
1. What is the contribution margin per unit?
2. What is the contribution margin ratio?
3. Predict operating income for a month in which Rachel sells 1,000 hot dogs.
Please see page 441 for solutions .
How Do Managers Find the Breakeven Point? A company's breakeven point is the sales level at which operating income is zero. In other words, at the breakeven point, total revenues equal total expenses. Sales below the break- even point result in a loss; sales above the breakeven point provide a profit. Before Kay started her business, she wanted to figure out how many posters she would have to sell just to break even.
There are three ways to calculate the breakeven point. All three approaches are based on the income statement, so they all reach the same conclusion. The first two methods find breakeven in terms of sales units, whereas the last approach finds breakeven in terms of sales revenue (sales dollars).
1. The income statement approach
2. The shortcut approach using the unit contribution margin
3. The shortcut approach using the contribution margin ratio
Let's examine these three approaches in detail.
The Income Statement Approach
Cost-Volume-Profit Analysis 387
II Why is this important? "Businesses don't want to operate at a loss. CVP analysis helps managers determine how many units they need to sell just to break even ."
The income statement approach starts with the contribution margin income statement and then breaks it down into smaller components:
SALES REVENUE - VARIABLE EXPENSES - FIXED EXPENSES= OPERATING INCOME
( Sales price . ) ( Variable cost . ) . l per unit X Umts sold - l per unit X Umts sold - Fixed expenses = Operating income
Let's use this approach to find Kay's breakeven point. Recall that Kay sells her post- ers for $35 each and that her variable cost is $21 per poster. Kay's fixed expenses total $7,000. At the breakeven point, operating income is zero. We use this information to solve the income statement equation for the number of posters Kay must sell to break even.
SALES REVENUE - VARIABLE EXPENSES - FIXED EXPENSES = OPERA TING INCOME
( Sales price . I ( Variable cost . I l per unit X Umts sold fl per unit X Umts sold) - Fixed expenses
($35
($35
X Units sold)- ($21
$21)
$14
X Units sold) -
X Units sold -
X Units sold
Units sold
Sales in units
$7,000
$7,000
Operating income
$ 0
$ 0
$7,000
$7,000/$14
500 posters
Kay must sell 500 posters to break even. Her breakeven point in sales revenue is $17,500 (500 posters X $35).
You can check this answer by creating a contribution margin income statement using a sales volume of 500 posters, as shown in Exhibit 7-6:
EXHIBIT 7-6 Contribution Margin Income Statement at Breakeven
_J A B C D 1 Kav Martin Posters 2 Contribution Margin Income Statement 3 For a month in which S00 oosters are sold 4 5 Sales revenue (500 posters x $35 per poster) $ 17,500 6 Less: Variable expenses (500 posters x 521 per poster) 10 500 7 Contribution margin (500 posters x $14 per poster) 7 000 8 Less: Fixed expenses 7,000 9 Operating income $ 0 10
Notice that at breakeven a firm's fixed expenses ($7,000) equal its contribution mar- gin ($7,000). In other words, the firm has generated just enough contribution margin to cover its fixed expenses but not enough to generate a profit.
3 8 8 CHAPTER 7
The Shortcut Approach Using the Unit Contribution Margin Many managers prefer to use a shortcut formula rather than the income statement ap- proach. To develop the formula, we start with the contribution margin income statement and then rearrange some of its terms:
SALES REVENUE - VARIABLE EXPENSES - FIXED EXPENSES= OPERATING INCOME
Contribution margin Fixed expenses = Operating income
Contribution margin = Fixed expenses + Operating income
(Contribution margin per unit X Units sold) = Fixed expenses + Operating income
As a final step, we divide both sides of the equation by the contribution margin per unit. Now we have the shortcut formula:
S 1 . . _ Fixed expenses + Operating income
a es m umts - .b . . . Contn ut10n margm per umt
Kay can use this shortcut approach to find her breakeven point in units. Kay's fixed expenses total $7,000, and her unit contribution margin is $14. At the breakeven point, operating income is zero. Thus, Kay's breakeven point in units is as follows:
. . $7,000 + $0 Sales m umts = $
14
= 500 posters
Why does this shortcut approach work? Recall that each poster provides $14 of contribution margin. To break even, Kay must generate enough contribution margin to cover $7,000 of fixed expenses. At the rate of $14 per poster, Kay must sell 500 posters ($7,000/$14) to cover her $7,000 of fixed expenses. Because the shortcut formula simply rearranges the income statement equation, the breakeven point is the same under both methods (500 posters). Keep the following important rule of thumb in mind:
Since the breakeven point occurs when operating income is equal to zero, always use "zero" as the operating income in the formula to find the company's breakeven point.
The Shortcut Approach Using the Contribution Margin Ratio It is easy to compute the breakeven point in units for a simple business like Kay's which has only one product. But what about companies that have thousands of products such as Art.com, The Home Depot, and Amazon.com? It doesn't make sense for these companies to determine the number of each product they need to sell to break even. Can you imagine a Home Depot manager describing breakeven as 100,000 wood screws, two million nails, 3,000 lawn mowers, 10,000 gallons of paint, and so forth? It simply doesn't make sense. Therefore, multiproduct companies usually compute breakeven in terms of sales revenue (dollars).
The formula to find the sales revenue needed to break even is derived in much the same way as the earlier formula. The only difference is that to find the answer in terms of sales revenue (dollars) we must divide the numerator by the contribution margin ratio rather than the contribution margin per unit:
Cost-Volume-Profit Analysis 389
S 1
. d 11
_ Fixed expenses + Operating income a es m O ars - Contribution margin ratio
Recall that Kay's contribution margin ratio is 40%. At the breakeven point, operat- ing income is $0, so Kay's breakeven point in sales revenue is as follows:
. $7,000 + $0 Sales m dollars = -~-- -
40%
= $17,500
This is the same breakeven sales revenue we calculated in Exhibit 7-6 (500 posters X $35 sales price = $17,500).
Why does the contribution margin ratio formula work? Recall from Exhibit 7-4 that each dollar of Kay's sales contributes $0.40 to fixed expenses and profit. To break even, she must generate enough contribution margin at the rate of $0.40 per sales dollar to cover the $7,000 fixed expenses ($7,000--;- 0.40 = $17,500).
When determining which formula to use, keep the following rules of thumb in mind:
• To find breakeven in terms of units, divide fixed expenses by the contribution mar- gin per unit.
• To find breakeven in terms of sales revenue (dollars), divide fixed expenses by the contribution margin ratio.
Rachel runs her own hot dog stand on the U of A campus . The monthly cost of the cart rental and business permit is $300 . Rachel's contribution margin per unit is $1 .50 and her contribution margin ratio is 75%.
1. How many hot dogs does Rachel need to sell each month to break even?
2. How much sales revenue does Rachel need to generate each month to break even?
Please see page 441 for solutions .
How Do Managers Find the Volume Needed to Earn a Target Profit? Entrepreneurs and managers don't want their businesses to just break even; they want to earn a profit, and they usually have specific profit goals in mind. For example, Kay doesn't want to just break even-she wants her business to be her sole source of income. She would like the business to earn $4,900 of profit each month. How many posters must Kay sell each month to reach her target profit?
How Much Must We Sell to Earn a Target Profit? To find the number of units a company must sell to earn a target profit, we can use the same three approaches as we used earlier in the chapter for finding breakeven. The only difference from our
II Why is this important? "Companies want to make a profit. CVP analysis helps managers determine how many units they need to sell to earn a target amount of profit. "
prior analysis is that instead of determining the sales level needed for zero profit (breakeven), Kay now wants to know how many posters she must sell to earn a $4,900 profit. To find
390 CHAPTER 7
the answer, Kay uses the shortcut formula and simply inserts $4,900 as the target operating income:
S 1 . . _ Fixed expenses + Operating income
a es m units - .b . . . Contn ut10n margm per unit
$7,000 + $4,900 $14
$11,900 $14
= 850 posters
This analysis shows that Kay must sell 850 posters each month to earn an operating income of $4,900 a month. Notice that this level of sales falls within Kay's current relevant range (0-2,000 posters per month), so the conclusion that she would earn $4,900 of income at this sales volume is valid. If the calculation resulted in a sales volume outside the current relevant range (greater than 2,000 units}, we would need to reassess our cost assumptions.
Assume that Kay also wants to know how much sales revenue she'll need to generate each month to earn $4,900 of monthly profit. Because she already knows the number of units needed (850), she can easily translate this volume into sales revenue:
850 posters X $35 sales price/poster = $29,750 sales revenue
Kay could have also found the answer directly by using the shortcut formula based on the contribution margin ratio:
S 1
. d ll _ Fixed expenses + Operating income a es m O ars - Contribution margin ratio
$7,000 + $4,900 40%
$11,900 40%
= $29,750
Finally, Kay could have used the income statement approach to find the same answer:
SALES REVENUE
($35 X Units sold)
($35
VARIABLE EXPENSES
($21 X Units sold)
$21) X Units sold
$14 X Units sold
FIXED EXPENSES = OPERA TING INCOME
$7,000 $ 4,900
$7,000 $ 4,900
$11,900
Units sold $11,900/$14
Units sold 850 posters
We can prove that our answers from any of the three approaches are correct by pre- paring Kay's income statement for a sales volume of 850 units, as shown in Exhibit 7-7:
EXHIBIT 7-7 Operating Income for a Volume of 850 Posters
_J A B C D 1 Kav Martin Posters 2 Contribution Mar2in Income Statement 3 For a month in which 850 posters are sold 4 5 Sales revenue (850 oosters x $35 oer ooster) $ 29,750 6 Less: Variable exoenses (850 oosters x $21 oer ooster) 17 850 7 Contribution ma rein (850 oosters x $14 oer ooster) 11900 8 Less: Fixed exoenses 7 000 9 Ooeratine: income $ 4900 10
Cost-Volume-Profit Analysis 391
Keep the following important rule of thumb in mind:
When finding the volume needed to earn a target profit, use the target profit as the operating income in the formulas.
Rachel runs her own hot dog stand on the U of A campus . The monthly cost of the cart rental and business permit is $300 . Rachel's contribution margin per unit is $1 .50, and her contribution margin ratio is 75%.
1. How many hot dogs does Rachel need to sell each month to earn a target profit of $900 a month?
2. How much sales revenue does Rachel need to generate each month to earn a target profit of $900 per month?
Please see page 441 for solutions.
Graphing CVP Relationships By graphing the CVP relationships for her business, Kay can see at a glance how changes in the levels of sales will affect profits. As in the last chapter, the volume of units (posters) is placed on the horizontal x-axis, while dollars is placed on the vertical y-axis. Then, she follows five steps to graph the CVP relations for her business, as illustrated in Exhibit 7-8. This graph also shows the linear nature of Kay's costs and revenues. Recall that CVP analysis assumes costs and revenues will be linear throughout the relevant range.
STEP 1: Choose a sales volume, such as 1,000 posters. Plot the point for total sales revenue at that volume: 1,000 posters X $35 per poster = sales of $35,000. Draw the sales
EXHIBIT 7-8 Cost-Volume-Profit Graph
35,000
30,000
28,000
20,000
17,500
10,000
7,000
Sales point
(Step1)--- ~ , Sales revenue line (Red)
(Step4) Breakeven sales point
500
(Step 3) Total expense line (blue)
I (Step 2)
Fixed expense line (green)
Volume of units (posters) (xi
Variable expenses
} Fixed
expenses
1,000
3 9 2 CHAPTER 7
revenue line from the origin (0) through the $35,000 point. Why does the sales rev- enue line start at the origin? If Kay does not sell any posters, there is no sales revenue.
STEP 2: Draw the fixed expense line, a horizontal line that intersects the y-axis at $7,000. Recall that the fixed expense line is flat because fixed expenses are the same ($7,000) no matter how many posters Kay sells within her relevant range (up to 2,000 posters per month).
STEP 3: Draw the total expense line. Total expense is the sum of variable expense plus fixed expense. Thus, total expense is a mixed cost. So, the total expense line follows the form of the mixed cost line. Begin by computing variable expense at the chosen sales volume: 1,000 posters X $21 per poster = variable expense of $21,000. Add variable expense to fixed expense: $21,000 + $7,000 = $28,000. Plot the total expense point ($28,000) for 1,000 units. Then, draw a line through this point from the $7,000 fixed expense intercept on the dollars axis. This is the total expense line. Why does the total expense line start at the fixed expense line? If Kay sells no posters, she still incurs the $7,000 fixed cost for the website maintenance, software, and office rental, but she incurs no variable costs.
STEP 4: Identify the breakeven point. The breakeven point is the point where the sales revenue line intersects the total expense line. This is the point where sales revenue equals total expenses. Our previous analyses told us that Kay's breakeven point is 500 posters, or $17,500 in sales. The graph shows this information visually.
STEP 5: Mark the operating income and the operating loss areas on the graph. To the left of the breakeven point, the total expense line lies above the sales revenue line. Expenses exceed sales revenue, leading to an operating loss. If Kay sells only 300 posters, she incurs an operating loss. The amount of the loss is the vertical distance between the total expense line and the sales revenue line:
Sales revenue - Variable expenses - Fixed expenses = Operating income (Loss)
(300 X $35) - (300 X $21) $7,000 $(2,800)
To the right of the breakeven point, the business earns a profit. The vertical distance between the sales revenue line and the total expense line equals income. Exhibit 7-8 shows that if Kay sells 1,000 posters, she earns operating income of $7,000 ($35,000 sales rev- enue - $28,000 total expenses).
Why bother with a graph? Why not just use the income statement approach or the shortcut approach? Graphs like Exhibit 7-8 help managers visualize profit or loss over a range of volume. The income statement and shortcut approaches estimate income or loss for only a single sales volume.
Excel2016
CVP graphs are simple to create with Microsoft Excel using these simple steps:
1. In Row 1 of a new Excel worksheet, set up column headings for Volume, Revenue, and Expenses.
2. In Row 2, enter a volume of zero. Then calculate the corresponding revenues and expenses at that volume.
3 . In Row 3, enter a higher volume, such as the volume at the high end of the company's rel- evant range. Calculate the corresponding revenues and expenses at that volume.
4 . Highlight the data. Then click on the "Insert" tab on the menu bar and choose "Scatter With a Line" as the chart type. If you want to make your graph larger, choose "Move Chart Location" from the menu bar and select "New Sheet" and "OK."
5. Click on "Insert" "Textbox" to add labels for the breakeven point, revenue line, expense line, and so forth. Play around with the formatting features to get the look you want (for example, you may want to tilt the angle of the labels or add an arrow pointing to the breakeven point, and so forth).
6. Add a title to the graph, as well as labels for the axes.
Cost-Volume-Profit Analysis 393
CVP Analysis ·-..... .. . Your friend wants to open her own ice cream parlor after college . She needs help making the following decisions :
Decision
How much will I earn on every ice cream cone I sell?
Can I quickly forecast my income with- out creating a full income statement?
How can I compute the number of ice cream cones I'll have to sell to break even or earn a target profit?
How can I compute the amount of sales revenue (in dollars) I'll have to generate to break even or earn a target profit?
What will my profits look like over a range of volumes?
Guidelines
The unit contribution margin shows managers how much is earned on each unit sold after paying for variable costs but before considering fixed expenses . The unit contribution margin is the amount each unit earns that contributes toward fixed expenses and generating a profit . Each time a unit is sold, the company's operating income will improve by the amount of the unit contribution margin . It is computed as follows :
Sales price per unit
Less: Variable cost per unit
Contribution margin per unit
The contribution margin ratio shows managers how much contribution margin is earned on every $1 of sales . It is computed as follows :
Contribution margin Contribution margin ratio =
Sales revenue
The contribution margin concept allows managers to forecast income quickly at different sales volumes . First, find the total contribution margin (by multiply- ing the forecasted number of units by the unit contribution margin or by multi- plying the forecasted sales revenue by the contribution margin ratio) and then subtract all fixed expenses .
Income Statement Approach:
FIXED SALES REVENUE - VARIABLE EXPENSES - EXPENSE
( Sales price per unit ) - ( Variable cost per unit)
X Units sold X Units sold
Shortcut Unit Contribution Margin Approach:
Fixed expenses
Sal . . _ Fixed expenses + Operating income
es ID unit s - C .b . . . ontn utton marg1D per unit
Shortcut Contribution Margin Ratio Approach:
S 1
. d Ila _ Fixed expenses + Operating income a es ID O rs - Contribution margin ratio
OPERATING INCOME
Op erating income
CVP graphs show managers, at a glance, how different sales volumes will affect profits .
394 CHAPTER 7 - •. _ . . SUMMARY PROBLEM 1
Fleet Foot buys hiking socks for $6 a pair and sells them for $10. Management budgets monthly fixed expenses of $10,000 for sales volumes between 0 and 12,000 pairs .
Requirements
1. Use the income statement approach and the shortcut unit contribution margin ap- proach to compute monthly breakeven sales in units .
2. Use the shortcut contribution margin ratio approach to compute the breakeven point in sales revenue (sales dollars) .
3. Compute the monthly sales level (in units) required to earn a target operating income of $14,000. Use either the income statement approach or the shortcut contribution margin approach .
4. Prepare a graph of Fleet Foot's CVP relationships, similar to Exhibit 7-8 . Draw the sales revenue line, the fixed expense line, and the total expense line. Label the axes, the breakeven point, the operating income area, and the operating loss area .
• SOLUTIONS Requirement 1 Income Statement Approach:
SALES REVENUE - VARIABLE EXPENSES - FIXED EXPENSES = OPERATING INCOME
( Sales price X . ld,J_(Variable cost X . Id)- . ed
per unit Umts so ) per unit Umts so Fix expenses = Operating income
($10 X Units sold) - ($6 X Units sold) - $10,000 $ 0
($10 $6) X Units sold $10,000
$4 X Units sold $10,000
Units sold $10,000 ..,. $4
Breakeven sales in units 2,500 units
Shortcut Unit Contribution Margin Approach:
S 1 . . _ Fixed expenses + Operating income
a es m umts - .b . . . Contn ut10n margm per umt
$10,000 + $0 ($10 - $6)
$10,000 $4
= 2,500 units
Requirement 2
S 1
. d 11
_ Fixed expenses + Operating income a es m O ars - Contribution margin ratio
$10,000 + $0 0.40 *
= $25,000
Cost-Volume-Profit Analysis 395
*C .b . . . Contribution mar gin per unit $4 0 40 ontn ut10n ma rgm ratio = S
1 . . = $lO = ·
a es pnce per umt
Requirement 3 Income Statement Equation Approach:
SALES REVENUE - VARIABLE EXPENSES - FIXED EXPENSES = OPERATING INCOME
( Sales price . ~ (Variable cost . I
per unit X Umts sold)- per unit X Umts sold)- Fixed expenses
($10
($10
X Units sold) - ($6 X Units sold) - $10,000
$6) X Units sold
$4 X Units sold
Units sold
Units sold
Shortcut Unit Contribution Margin Approach:
S l . . _ Fixed expenses + Operating income
a es m umts - .b . . . Contn ut10n margm per umt
$10,000 + $14,000 ($10 - $6)
$24,000 $4
= 6,000 units
Requirement 4
60,000
50,000 Sales revenue line
40,000
Operating income
$14,000
$10,000 + $14,000 $24,000
$24,000 -;-$4
6,000 units
:3 30,000 Total expense line "' .!! 25,000 ci Cl
20,000
10,000
1,000 2,000
Breakeven point (2,500 units)
3,000
Units (x)
Fixed expense line
4,000 5,000 6,000
·· .. 396 CHAPTER 7
ii 3 .Use CVP analysis to -: .-·measure the impact
· of changing business conditions
How Do Managers Use CVP to Make Decisions When Business Conditions Change? In today's fast-changing business world, managers need to be prepared for increasing costs, pricing pressure from competitors, and other changing business conditions.
Managers use CVP analysis to conduct sensitivity analysis. Sensitivity analysis is a "what-if" technique that asks what results will be if actual prices or costs change or if an underlying assumption such as sales mix changes. For example, increased competition may force Kay to consider lowering her sales price. In addition, her suppliers may increase the cost of posters. How will these changes affect Kay's operating income, her breakeven point, and the volume needed to earn her target profit? How can CVP analysis help Kay respond to these changing business conditions? We'll tackle these issues next.
Changing the Sales Price and Volume Let's assume that Kay has now been in business for several months and is typically selling 950 posters a month. Because of new competition, Kay is considering cutting her sales price from $35 to $31 per poster. If her variable expenses remain $21 per poster and her fixed expenses remain at $7,000, how many posters will she need to sell to break even? To answer this question, Kay calculates a new unit contribution margin using the new sales price:
New sales price per poster................................... $ 31
Less: Variable cost per poster.............................. 21
New contribution margin per poster................... $ 10
She then uses the new unit contribution margin to compute breakeven sales in units:
S 1 . . _ Fixed expenses + Operating income
a es m umts - .b . . . Contn ut10n margm per umt
$7,000 + $0 $10
= 700 posters
With the original $35 sale price, Kay's breakeven point was 500 posters. If Kay lowers the sales price to $31 per poster, her breakeven point increases to 700 posters. The lower sales price means that each poster contributes less toward fixed expenses ($10 versus $14 before the price change), so Kay must sell 200 more posters to break even. Each dollar of sales revenue would contribute $0.32 ($10/$31) rather than $0.40 toward
covering fixed expenses and generating a profit.
II Why is this important? If Kay reduces her sales price to $31, how many posters must she sell to achieve her $4,900 monthly target profit? Kay again uses the new unit contribution margin to determine how many posters she will need to sell to reach her profit goals:
11 CVP analysis helps managers prepare for and respond to
economic changes, such as increasing costs and pressure to drop sales prices, so companies
can remain competitive and profitable ."
S l . . $7,000 + $4,900 a es m umts = $lO
= 1,190 posters
With the original sales price, Kay needed to sell only 850 posters per month to achieve her target operating income. If Kay
Cost-Volume-Profit Analysis 397
cuts her sales price (and, therefore, her contribution margin), she must sell more posters to achieve her financial goals. Exhibit 7-9 shows the effect of changes in sales price on breakeven and target profit volumes.
EXHIBIT 7-9 The Effect of Changes in Sales Price on Breakeven and Target Profit Volumes
All else remaining the same,
If the sales price
If the sales price
t
then _____,.
then _____,.
The unit contribution margin
The unit contribution margin
t
then ____.
then ____.
The volume needed to break even or achieve
target profits
t The volume needed to break even or achieve
target profits
Let's also consider what will happen to Kay's operating income if she reduces the sales price from $35 per poster to $31 per poster. Exhibit 7-10 shows a "before and after" analysis of her operating income. Recall from our earlier discussion that Kay has now been in business several months and typically sells 950 posters a month. If Kay has to reduce her sales price to $31 per poster to retain her current volume of 950 posters per month, her operating income will go down by $3,800 a month from where it currently stands and she will no longer reach her target profit of $4,900 per month.
EXHIBIT 7-10 Before and After Analysis of Change in Sales Price
_J -- A-
I B C D 1 Kav Martin Posters 2 Contribution Margin Income Statement 3 For a month in which 950 posters are sold Before Chane:ine: Price After Chan i:!:ine: Price 4 Per Unit Total Per Unit Total 5 Sales revenue $ 35 $ 33,250 $ 31 $ 29,450 6 Less: Variable expenses 21 19,950 21 19,950 7 Contribution margin $ 14 $ 13,300 $ 10 $ 9,500 8 Less: Fixed expenses 7,000 7,000 9 Operating income $ 6 300 $ 2 500 10 11
But what if Kay doesn't decrease her sales price? Let's say Kay has a loyal following of customers, and so she believes that sales volume will only decline by 10% if she leaves her sales price at $35 per poster rather than decreasing it to $31. How much will her operating income decline? Kay could create a full "before and after" income statement at the new volume, as we did in Exhibit 7-10, to find the answer. However, there is a quicker
F
Difference
$ (3,800) 0
$ (3,800) 0
S (3 800)
3 9 8 CHAPTER 7
way. Kay can simply compute the change in operating income that would result from the decreased volume:
Contribution margin per unit given current sales price of $35 ............... $ 14
Multiplied by expected decline in volume (10% X 950 posters) ............. X95
Expected decline in operating income if price is not reduced ............. $ 1,330
Assuming volume will only decline by 10%, we find that Kay would be better off to keep her sales price at $35 per poster than to reduce it to $31. Kay's operating income will de- cline by $1,330 if she keeps her sales price where it is, but Exhibit 7-10 shows that Kay's operating income will decline by $3,800 if she lowers her sales price to retain her current volume of 950 posters per month. Even at the lower volume, Kay would be able to meet her target profit of $4,900 per month ($6,300 - $1,330 = $4,970 of operating income). Notice that our analysis did not need to include the $7,000 of fixed costs since the fixed costs will not be affected by the change.
This example shows the importance of the trade-off between the unit contribu- tion margin and volume. The higher the contribution margin per unit, the less volume is needed, and vice versa. Managers can use information such as this to perform extensive analysis between volume and price to determine the most profitable price point.
lil• 1»~£ Kay believes she could dominate the e-commerce art poster business if she cut the sales price to $20. Is this a good idea?
Answer: No. The variable cost per poster is $21. If Kay sells posters for $20 each, she loses $1 on each poster. Kay will incur a loss if the sales price is less than the variable cost.
Changing Variable Costs Let's assume that Kay does not lower her sales price. However, Kay's supplier raises the price for each poster to $24 (instead of the original $21). To remain competitive, Kay can- not pass this increase on to her customers, so she holds her sales price at the original $35 per poster. Her fixed costs remain $7,000. How many posters must she sell to break even after her supplier raises the price? Kay's new contribution margin per unit drops to $11 ($35 sales price per poster -$24 variable cost per poster). So, her new breakeven point is as follows:
S 1 . . _ Fixed expenses + Operating income
a es m umts - 'b . . . Contn ut10n margm per umt
$7,000 + $0 $11.00
= 637 posters
Kay will have to sell more units (637 versus 500 originally) just to break even. Keep the following rule of thumb in mind:
Higher variable costs have the same effect as lower selling prices-they both reduce the product's unit contribution margin. As a result, more units need to be sold to break even or achieve target profits.
Cost-Volume-Profit Analysis 399
As shown in Exhibit 7-11, a decrease in variable costs would have just the opposite effect. Lower variable costs increase the contribution margin that each poster provides and, therefore, lowers the breakeven point.
EXHIBIT 7-11 The Effect of Changes in Variable Costs on Breakeven and Target Profit Volumes
All else remaining the same,
If the variable costs
t If the variable costs
then ______..
then ______..
The unit contribution margin
The unit contribution margin
t
then _____..
then _____..
The volume needed to break even or achien
target profits
t The volume needed to break even or achien
target profits
Let's also consider what will happen to Kay's operating income because of the increase in variable costs coupled with the 10% decline in volume from keeping her sales price at $35 per poster. Exhibit 7-12 shows a "before and after" analysis of Kay's operating income, starting with her original monthly income, then considering the decrease in sales volume due to competition, and finally considering the increase in variable costs from her suppliers.
EXHIBIT 7-12 Comparison of Operating Income as Volume Declines and Variable Costs Increase
_J A I B C D 1 Kav Martin Posters
E F
2 Contribution Marein Income Statement Orieinallv 10% lower volume: 10% lower volume 3 Per month. under various scenarios 950 posters 855 posters and higher variable costs 4 Per Unit Total Per Unit Total Per Unit 5 Sales revenue $ 35 $ 33,250 $ 35 $ 29,925 $ 6 Less: Variable expenses 21 19,950 21 17,955 7 Contribution margin $ 14 $ 13,300 $ 14 $ 11,970 $ 8 Less: Fixed expenses 7 000 7 000 9 Operating income $ 6,300 $ 4,970 10 11
Exhibit 7-12 shows that competition, coupled with increased costs from her suppliers, would take a drastic toll on Kay's original operating income. Thus, Kay will need to consider new business tactics to offset these detrimental factors. Perhaps she could lower her fixed costs or generate more volume by selling additional types of products. We'll consider these options next.
Changing Fixed Costs Having considered possible changes in sales price, volume, and variable costs, Kay has now turned her attention to fixed costs. Kay has decided she really doesn't need a store- front office at a retail strip mall because she doesn't have many walk-in customers. She could drastically decrease her monthly fixed costs from $7,000 to $3,190 by moving her office out of prime retail space to an industrial park.
35 24 11
Total $ 29925
20,520 $ 9,405
7,000 $ 2,405
400 CHAPTER 7
How will this decrease in fixed costs affect Kay's breakeven point? Changes in fixed costs do not affect the contribution margin. Therefore, Kay's unit contribution margin is still $11 per poster given the increased cost from her supplier ($35 sales price - $24 vari- able cost). However, her breakeven point changes because her fixed costs change:
S I . . _ Fixed expenses + Operating income
a es m umts - .b . . . Contn ut10n margm per umt
$3,190 + $0 $11.00
= 290 posters
Because of the decrease in fixed costs, Kay will need to sell only 290 posters, rather than 637 posters, to break even. The volume needed to achieve her monthly $4,900 target profit will also decline. However, if Kay's fixed costs were to increase, she will have to sell more units to break even. Exhibit 7-13 shows the effect of changes in fixed costs on breakeven and target profit volumes.
EXHIBIT 7-13 The Effect of Changes in Fixed Costs on Breakeven and Target Profit Vo lumes
All else remaining the same,
If the fixed costs
t If the fixed costs
then
then
The volume needed to break even or achieve
target profits
t The volume needed to break even or achieve
target profits
Finally, let's consider how the decreased fixed costs will affect Kay's operating income. Exhibit 7-14 shows that with the substantial decrease in fixed costs, Kay's operating income will almost be back to where it was before competition drove down her volume and suppli- ers increased their costs. Kay has successfully used CVP analysis to make decisions that will keep her business operating above her target operating income of $4,900 per month.
EXHIBIT 7-14 Before and After changes in Vo lume, Variab le Costs, and Fixed Costs
_J A B C D 1 Kav Martin Posters 10% lower volume (855) 2 Contribution Mare;in Income Statement Orie;inallv hie;her variable costs 3 Per month, under various scenarios 950 posters and lower fixed costs 4 Per Unit Total Per Unit Total 5 Sales revenue $ 35 $ 33 250 $ 35 $ 29925 6 Less: Variable exoenses 21 19,950 24 20,520 7 Contribution mare:in $ 14 $ 13,300 $ 11 $ 9,405 8 Less: Fixed exoenses 7,000 3190 9 Operating income $ 6,300 $ 6,215 10 11
Cost-Volume-Profit Analysis 401
Kay has been considering advertising as a means to increase her sales volume. Kay could spend an extra $2,200 per month on website banner ads. How many extra posters would Kay have to sell just to pay for the advertising? (Use Kay's new contribution margin of $11 per poster.)
Answer: CVP is very useful for isolating and addressing individual business decisions . In- stead of using a// of Kay's fixed costs, we can isolate just the fixed costs relating to advertising ($2,200) . This will allow us to figure out how many extra posters Kay would have to sell each month to break even on (or pay for) the advertising cost . Advertising is a fixed cost, so Kay's contribution margin remains $11 per poster .
S I . . _ Fixed expenses + Operating income
a es m umts - .b . . . Contn ut1on margm per umt
$2,200 + $0 $11.00
= 200 posters
Kay must sell 200 extra posters each month just to pay for the cost of advertising. If she sells fewer than 200 extra posters, she'll increase her volume but lose money on the advertising. If she sells more than 200 extra posters, her plan will have worked-she'll increase her volume and her profit .
We have seen that changes in sales prices, variable costs, and fixed costs can have dra- matic effects on the volume of product that companies must sell to achieve breakeven and target profits. Companies often turn to automation and overseas production to decrease variable labor costs, but this approach, in turn, increases their fixed costs and variable shipping costs. In recent years, many food producers have systematically reduced the size of their products to decrease the variable cost of direct materials. For example, ice cream, which in the past was primarily sold in half gallons, is now sold in smaller containers. Why make this change? Customers are less responsive, in terms of buying fewer units, to slightly smaller packages than they are to increases in prices. Thus, CVP analysis has shown that it is more profitable to decrease variable materials costs than to increase prices.
In the next section, we'll look at another tactic companies use to increase operating income: changing their sales mix to offer more products with higher contribution margins.
SustainabilitY,
Sustainability initiatives can have a significant bearing on the cost information used in CVP analysis. For example, Coca-Cola, a recognized leader in corporate sustainability, has been working steadily to reduce the amount of packaging used for its products. The reduced use of plastic, aluminum, and cardboard translates into lower variable costs of production and distribution. Let's take a closer look at plastic beverage containers in particular.
According to the American Chemistry Council and the Association of Post- consumer Plastic Recyclers, most single-serving plastic beverage containers are made of PET (polyethylene teraphthalate), whereas larger beverage containers such as milk jugs are made from high-density polyethylene (HDPE). Both are petroleum-based products requiring the use of nonrenewable fossil fuels. To- gether, these two types of plastics comprise 96% of beverage containers sold in the United States. You can easily recognize these types of containers because they will be marked with either #1 (PET) or #2 (HDPE) inside of a recycling symbol. While the recycling rate for these plastics has continued to rise annually,
402 CHAPTER 7
See Exercises E7-27A and E7-48B
4 .Find breakeven and -: .:target profit volumes
· for multiproduct companies
only 31.8 % of all plastic beverage containers are currently recycled. This means that nearly 6.5 billion pounds of plastic beverage containers are sent to landfills each year! 1
As part of its sustainability initiatives, Coca-Cola is making strides to reduce its use of PET. First, the company is "lightweighting" its packaging; that is, it is making the bottles thinner and lighter. Its goal is to reduce all packaging by 25% by 2020. Second, the company is increasing the amount of recycled PET and renewable ma- terials used in its beverage containers. The company's current goal is to obtain 40% of its PET from recycled PET (rPET) or renewable materials by 2020. 2 The need for increased consumer recycling plays a key role in these plans. But even more impres- sive, in 2015 the company released its first PET bottle made from 100% plant-based materials, such as plant waste from sugar cane operations. Why is this important? Traditionally, PET has been produced from petroleum. By reducing the need for fos- sil fuels, the company has reduced its carbon footprint and helped to create more sustainable packaging solutions for the long term. 3 What does this have to do with accounting? As a result of using less plastic and higher recycled content, the variable cost of packaging each unit and shipping the lighter weight containers has decreased. One might therefore assume that Coca-Cola needs to sell fewer units of product to achieve its target profit. However, keep in mind that the company had to incur many fixed costs to research, develop, and design these new bottles. As the Coca-Cola ex- ample shows, sustainability initiatives often result in both cost savings and additional costs. These costs and cost savings may be fixed or variable. Managers use CVP analysis to determine how these initiatives will impact the volume needed to achieve the company's operating income goals.
Changing the Mix of Products Offered for Sale So far, we have assumed that Kay sold only one-size posters. What would happen if she offered different types of products? Companies that sell more than one product must consider their sales mix when performing CVP analysis. The sales mix is the combination of products that make up total sales. Think of the sales mix as the "basket of products" sold by the company. For example, a movie theater may sell 20 popcorns, 25 sodas, and 15 boxes of candy for every 75 movie tickets sold. The combination of all of these differ- ent product sales, including the movie tickets, makes up the theater's total "sales basket." All else being equal, a company earns more operating income by selling high-contribution margin products than by selling an equal number of low-contribution margin products.
The same CVP formulas that are used to perform CVP analysis for a company with a single product can be used for any company that sells more than one product. How- ever, the formulas use the weighted-average contribution margin of all products rather than the contribution margin of a sole product. Each product's contribution margin is weighted by the relative number of units sold. As before, the company can find the breakeven or the target profit volume in terms of units or in terms of sales revenue. We'll consider each in turn.
Multiproduct Company: Finding Breakeven in Terms of Sales Units Suppose Kay plans to sell two types of posters. In addition to her regular-size posters, Kay plans to sell large posters. Let's assume that none of Kay's original costs have changed. Exhibit 7-15 shows that each regular poster will continue to generate $14 of contribution margin, while each large poster will generate $30 of contribution margin. Kay is adding the large-poster line because it carries a higher unit contribution margin.
1 https://plastics.amer icanchemistry.com/Education-Resources/Publications/2014-National-Post- Consumer-Plastics-Bottle-Recycling-Report.pdf 2 http://www.cokecce.com/system/file_resources/278/03_0ur_sustainability_plan.pdf 3 http://www.environmentalleader.com/2015/06/04/coca-cola-produces-worlds-first-100-plant-based-pet-bottle/
Cost-Volume-Profit Analysis 403
EXHIBIT 7-15 Calculating the Weighted-Average Contribution Margin per Unit
.:'.'.J A B C D
Regular Large Total in 1 Calculating Weighted-Average Contribution Margin per Unit Posters Posters "basket" 2 Sales price per unit s 35 s 70 3 Less: Variable cost per unit 21 40 4 Contribution marein per unit s 14 s 30 5 Multiply by: Sales mix (number of units in "basket") 5 3 6 Contribution margin s 70 $ 90 S 7 8 Weighted-average cont1but1on margin per unit (5160/8 units) s 9
For every five regular posters sold, Kay expects to sell three large posters. In other words, she expects 5/8 of the sales in her "sales basket" to be regular posters and 3/8 to be large posters. This is a 5:3 sales mix. Exhibit 7-15 shows how Kay finds the total con- tribution margin and total number of units in the "sales basket" and then divides the two to find the weighted-average contribution margin per unit in the basket.
Notice that none of Kay's products actually generates $20 of contribution margin. However, if the sales mix is five regular posters to every three large posters, as expected, it is as if the contribution margin is $20 per unit. Once Kay has computed the weighted- average contribution margin per unit, she uses it in the shortcut formula to determine the total number of posters that would need to be sold to break even:
S l . l . _ Fixed expenses + Operating income
a es m tota umts - . h d .b . . . Weig te -average contn ut1on margm per umt
$7,000 + $0 $20
= 350 posters
In total, Kay must sell 350 posters to break even. However, this is the case only if 5/8 of the sales basket is regular posters and 3/8 of the sales basket is large posters. As a final step, we need to separate the entire sales basket needed to break even back into the two types of prod- ucts in the basket: regular posters and large posters. We do this by multiplying the total num- ber of units needed to break even (350) by the proportion of each product in the sales basket.
Breakeven sales of regular posters (350 X 5/8)..................... 218.75 regular posters
Breakeven sales of large posters (350 X 3/8) ........................ 131.25 large posters
We can prove this breakeven point as follows:
Contribution margin:
Regular posters (218.75 X $14) ................. .
Large posters (131.25 X $30) .................... .
Contribution margin ......................................... .
Less: Fixed expenses .......................................... .
Operating income .............................................. .
$ 3,063
3,937
$7,000
7,000
$ 0
As is often the case in real situations, these computations don 't yield round numbers. Because Kay cannot sell partial posters, she must sell 219 regular posters and 132 large posters to avoid a loss.
We just found Kay's breakeven point, but Kay can also use the same steps to calculate the number of units she must sell to achieve a target profit. The only difference, as before, is that she would use target profit, rather than zero, as the operating income in the shortcut formula.
8 160
20
404 CHAPTER 7
Rachel runs her own hot dog stand on the U of A campus . The monthly cost of the cart rental and business permit is $300. Rachel's contribution margin is $1.50 per hot dog sold. She has recently added individual servings of potato chips to her product offering. Each bag of potato chips has a contribution margin of $0.75 per bag . Rachel sells 5 bags of potato chips for every 10 hot dogs .
1. What is Rachel's weighted-average contribution margin per unit?
2. How many total units must Rachel sell in a month to earn a target monthly profit of $900?
3. Of the total units needed to earn $900 of profit, how many are hot dogs and how many are bags of potato chips?
Please see page 442 for solutions .
Multiproduct Company: Finding Breakeven in Terms of Sales Revenue Companies that offer hundreds or thousands of products (such as Walmart and Amazon .com) will not want to find the breakeven point in terms of units. Rather, they'll want to know breakeven (or target profit volumes) in terms of sales revenue. To find this sales volume, the company needs to know, or estimate, its weighted-average contribution mar- gin ratio so that managers can use the shortcut formula introduced in the first half of the chapter. If a company prepares a contribution margin income statement that includes all of its products, the weighted-average contribution margin ratio is easily calculated as the total contribution margin divided by total sales. The contribution margin is already weighted by the company's actual sales mix! The following "Stop and Think" illustrates how Walmart would use this approach to calculate breakeven.
How would Walmart calculate its weighted-average contribution margin ratio? How much sales revenue must Walmart earn just to break even?
Answer: First, Walmart calculates its weighted-average contribution margin ratio based on its contribution margin income statement, as shown below :4
_J A B C D Walmart
Contribution Margin Income Statement (estimated) 1 For the fiscal year ended January 31, 2016 (in millions) 2 Sales revenue $ 482130 3 Less: Variable expenses 370,000 4 Contribution marein 112,130 5 Less: Fixed expenses 88 025 6 Operating income s 24,105 7 8 Weighted-Average Contribution Margin Ratio (5112,130/5482,130) 23.26% 9
Next, Wal mart uses the weighted-average contribution margin ratio in the shortcut formula to predict the breakeven point :
Sales in dollars Fixed expenses + Operating income
Weighted-average contribution margin ratio
$88,025 million + $0 23.26%
= $378,440 million (rounded)
Wal mart must achieve sales revenue of nearly $380,000 million just to break even .
4Estimated for teaching purposes only, based on Walmart's 2015 annual report.
Cost-Volume-Profit Analysis 405
Unlike Walmart, Kay's business to this point has been limited to a sole product (regu- lar posters), which had a 40% contribution margin ratio. Since Kay is only thinking about selling large posters and doesn't yet sell them, she doesn't currently have a contribution margin income statement that includes both sizes of posters. However, she can easily es- timate the weighted-average contribution margin ratio based on the expected sales mix. Exhibit 7-16 shows how Kay would first calculate the total contribution margin and total sales revenue in the sales basket based on sales mix assumptions. Next, she would divide the total contribution margin in the basket by the total sales in the basket to estimate the weighted-average contribution margin ratio.
EXHIBIT 7-16 Estimating the Weighted-Average Contribution Margin Ratio
~-- -- A-- B C D Calculating Weighted-Average Contribution Regular Large Total in
1 Margin Ratio Posters Posters "basket" 2 Contribution margin per unit $ 14 $ 30 3 Multiply by: Sales mix (number of units in " basket") 5 3 4 Contribution margin $ 70 $ 90 $ 160 5 6 Sales price per unit $ 35 $ 70 7 Multiply by: Sales mix (number ot units in "basket") 5 3 8 Sales revenue $ 175 $ 210 $ 385 9 10 Weighted-average contribution margin ratio (S160/S385J 41.56% 11
Notice how Kay's weighted-average contribution margin ratio (41.56%) will be higher than it was when she sold only regular posters ( 40% ). That's because she expects to sell some large posters that have a 42.9% contribution margin ratio ($30/$70) in addi- tion to the regular-sized posters. Because her sales mix would be changing, she would have a different contribution margin ratio.
Once Kay has calculated her weighted-average contribution margin ratio, she can use the shortcut formula to estimate breakeven in terms of sales revenue:
Sales in dollars = Fixed expenses + Operating income Weighted-average contribution margin ratio
$7,000 + $0 41.56%
= $16,844 (rounded)
Kay could also use the formula to find the total sales revenue she would need to meet her target monthly operating income of $4,900.
If Kay's actual sales mix is not five regular posters to three large posters, her actual operating income will differ from the predicted amount. The sales mix greatly influences the breakeven point. When companies offer more than one product, they do not have a unique breakeven point. Every sales mix assumption leads to a different breakeven point.
lii•UW:£ Suppose Kay plans to sell a total of 800 posters in the 5:3 sales mix (500 regular posters and 300 large posters). She actually does sell 800 posters-375 regular and 425 large. The sale prices per poster, variable costs per poster, and fixed expenses are exactly as predicted. Without doing any computations, is Kay's actual operating income greater than, less than, or equal to her expected income?
Answer: Kay's actual sales mix did not turn out to be the 5 :3 mix she expected . She actually sold more of the higher-margin large posters than the lower-margin regular posters . This favor- able change in the sales mix causes her to earn a higher operating income than she expected .
406 CHAPTER 7
5 .Determine a firm's -: .:margin of safety,
operating leverage, and most profitable cost structure
What Are Some Common Indicators of Risk? A company's level of risk depends on many factors, including the general health of the economy and the specific industry in which the company operates. In addition, a firm's risk depends on its current volume of sales and the relative amount of fixed and variable costs that make up its total costs. Next, we discuss how a firm can gauge its level of risk, to some extent, by its margin of safety and its operating leverage.
Margin of Safety The margin of safety is the excess of actual or expected sales over the sales needed to break even. This is the "cushion," or drop in sales, the company can absorb without incurring a loss. The higher the margin of safety, the greater the cushion against loss and the less risky the business plan. Managers use the margin of safety to evaluate the risk of current operations as well as the risk of new plans.
Let's continue to assume that Kay has been in business for several months and that she generally sells 950 posters a month. Let's go back to Kay's original data (selling one- size posters with a sales price of $35 per poster, variable cost of $21 per poster, and fixed costs of $7,000 per month). Kay's breakeven point in our original data is 500 posters. Kay can express her margin of safety in units, as follows:
Margin of safety in units = Expected (or actual) sales in units - Breakeven sales in units
950 posters
450 posters
500 posters
Kay can also express her margin of safety in sales revenue (sales dollars):
Margin of safety in dollars = Expected (or actual) sales in dollars - Breakeven sales in dollars
(950 posters X $35)
$33,250
$15,750
(500 posters X $35)
$17,500
Sales would have to drop by more than 450 posters, or $15,750 a month, before Kay incurs a loss. This is a fairly comfortable margin.
Managers can also compute the margin of safety as a percentage of sales. Simply divide the margin of safety by sales. We obtain the same percentage whether we use units or dollars.
In units:
. Margin of safety in unit s Margm of safety as a percentage = E d ( l) 1 · · xpecte or actua sa es m umts
= 450 posters 950 posters
= 47.4% (rounded)
In dollars:
. Margin of safety in dollars Margm of safety as a percentage =E d ( I) I · d II xpecte or actua sa es m o ars
$15,750 $33,250
= 47.4% (rounded)
Cost-Volume-Profit Analysis 407
The margin of safety percentage tells Kay that sales would have to drop by more than 47.4% before she would incur a loss. If sales fall by less than 47.4%, she would still earn a profit. If sales fall exactly 47.4%, she would break even. This ratio tells Kay that her business plan is not unduly risky.
Operating Leverage A company's operating leverage refers to the relative amount of fixed and variable costs that make up its total costs. Most companies have both fixed and variable costs. However, companies with high operating leverage have relatively more fixed costs and relatively fewer variable costs. Companies with high operating leverage in- clude golf courses, airlines, and hotels. Because they have fewer variable costs, their contribution margin ratio is relatively high. Recall from the last chapter that Embassy Suites' variable cost of servicing each guest is low, which means that the hotel has a high contribution margin ratio and high operating leverage.
What does high operating leverage have to do with risk? If sales volume decreases, the total contribution margin will drop significantly because each sales dollar contains a high percentage of contribution margin. Yet, the high fixed costs of running the company remain. Therefore, the operating income of these com- panies can easily turn from profit to loss if sales volume declines. For example, airlines were financially devastated after September 11, 2001, because the number of people flying suddenly dropped, creating large reductions in contribution margin. Yet, the airlines
II Why is this important? "The margin of safety and
operating leverage help managers understand their risk if volume decreases due to a recession, competition , or other changes in the marketplace ."
had to continue paying their high fixed costs. High operating leverage companies are at more risk because their income declines drastically when sales volume declines.
What if the economy is growing and sales volume increases? High operating leverage companies will reap high rewards. Because high operating leverage companies have high contribution margin ratios, each additional dollar of sales will contribute more to the firm's operating income. Exhibit 7-17 summarizes these characteristics.
EXHIBIT 7-17 Characteristics of High Operating Leverage Firms
• High operating leverage companies have the following:
-Higher fixed costs and lower variable costs
-Higher contribution margin ratios
• For high operating leverage companies, changes in volume significantly
affect operating income, so they face the following:
-Higher risk
-Higher potential for reward
Examples include golf courses, hotels, rental car agencies, theme parks,
airlines, cruise lines, etc.
In contrast, companies with low operating leverage have relatively fewer fixed costs and relatively more variable costs. As a result, they have much lower contribution margin ratios. For example, retailers incur significant levels of fixed costs, but more of every sales dollar is used to pay for the merchandise (a variable cost), so less ends up as contribu- tion margin. If sales volume declines, these companies have relatively fewer fixed costs to cover, so they are at less risk of incurring a loss. If sales volume increases, their rela- tively small contribution margins ratios add to the bottom line, but in smaller increments. Therefore, they reap less reward than high operating leverage companies experiencing the same volume increases. In other words, at low operating leverage companies, changes in sales volume do not have as much impact on operating income as they do at high operat- ing leverage companies. Exhibit 7-18 summarizes these characteristics.
408 CHAPTER 7
EXHIBIT 7-18 Characteristics of Low Operating Leverage Firms
• Low operating leverage companies have the following:
-Higher variable costs and lower fixed costs
-Lower contribution margin ratios
• For low operating leverage companies, changes in volume do NOT have
as significant an effect on operating income, so they face the following:
-Lower risk
-Lower potential for reward
Examples include merchandising companies and fast-food restaurants.
A company's operating leverage factor tells managers how responsive a company's operating income is to changes in volume. The greater the operating leverage factor, the greater the impact a change in sales volume has on operating income.
The operating leverage factor, at a given level of sales, is calculated as follows:
Contribution margin Operating leverage factor = ------~-
Operating income
Why do we say, "at a given level of sales"? A company's operating leverage factor will depend, to some extent, on the sales level used to calculate the contribution margin and operating income. Most companies compute the operating leverage factor at their cur- rent or expected volume of sales, which is what we'll do in our examples.
What does the operating leverage factor tell us? Keep the following rule of thumb in mind:
The operating leverage factor, at a given level of sales, indicates the percentage change in operating income that will occur from a 1 % change in sales volume. In other words, it tells us how responsive a company's operating income is to changes in sales volume.
The lowest possible value for this factor is 1, which occurs only if the company has no fixed costs (an extremely low operating leverage company). For a minute, let's assume that Kay has no fixed costs. Given this scenario, her unit contribution margin ($14 per poster) contributes directly to profit because she has no fixed costs to cover. In addition, she has no risk. The worst she can do is break even, and that will occur only if she doesn't sell any posters. Let's continue to assume that she generally sells 950 posters a month, so this will be the level of sales at which we need to know the contribution margin and operating income:
Contribution margin (950 posters X $14 per poster)................... $ 13,300
Less: Fixed expenses..................................................................... 0
Operating income......................................................................... $ 13,300
Given this information, Kay's operating leverage factor is as follows:
0 . l f $13,300 peratmg everage actor = $l3, 300
= 1
Cost-Volume-Profit Analysis 409
What does this tell us? A factor is a multiplier; therefore:
• If Kay's volume changes by 1 %, her operating income will change by 1 % ( = 1 % X a factor of 1).
• If Kay's volume changes by 15%, her operating income will change by 15% (= 15% X a factor of 1).
Let's now see what happens to income and operating leverage if we assume, as usual, that Kay's fixed expenses are $7,000.
Contribution margin (950 posters X $14 per poster)................... $13,300
Less: Fixed expenses..................................................................... 7,000 Operating income......................................................................... $ 6,300
Now that we have once again assumed that Kay's fixed expenses are $7,000, her operating leverage factor is as follows:
. $13,300 Operatmg leverage factor = $
6,300
= 2.11 (rounded)
Notice that her operating leverage factor is higher (2.11 versus 1) when she has more fixed costs ($7,000 versus $0). Kay's operating leverage factor of 2.11 tells us how respon- sive her income is to changes in volume. Again, a factor is a multiplier; therefore:
• If Kay's volume changes by 1 %, her operating income will change by 2.11 % ( = 1 % X a factor of 2.11).
• If Kay's volume changes by 15%, her operating income will change by 31.65% (= 15% X afactorof2.11).
Managers use the firm's operating leverage factor to determine how vulnerable their operating income is to changes in sales volume-both positive and negative.
Keep the following rule of thumb in mind:
The larger the operating leverage factor is, the greater the impact a change in sales volume has on operating income. This is true for both increases and decreases in volume.
Therefore, companies with higher operating leverage factors are particularly vulnerable to changes in volume. In other words, they have both higher risk of incurring losses if volume declines and higher potential reward if volume increases. Hoping to capitalize on the reward side, many companies have intentionally increased their operating leverage by lowering their variable costs while at the same time increasing their fixed costs. This strategy works well during periods of economic growth but can be detrimental when sales volume declines.
Choosing a Cost Structure Managers often have some control over how the company's costs are structured-as fixed, variable, or a combination of the two. For example, let's assume that in addition to sell- ing posters online, Kay has decided to lease a small retail kiosk at the local mall. To keep
41 0 CHAPTER 7
things simple, let's assume Kay will only be selling her regular-size posters, which sell for $35 each. Let's also assume the mall leasing agent has given Kay the following two options for leasing the space:
• Option 1: Pay $300 per month plus 10% of the sales revenue generated at the kiosk.
• Option 2: Pay $1,000 per month.
Which option should Kay choose? The answer depends on how many posters Kay thinks she will sell from the kiosk each month. As we see above, Option 1 has fewer fixed costs and more variable costs than Option 2. Thus, Kay's operating leverage would be lower under Option 1 than under Option 2. As a result, Option 1 carries less financial risk if sales volume is low, but less financial reward if sales volume is high. But how high must sales volume be to make Option 2 the better choice?
To answer this question, Kay will need to figure out her indifference point, the point at which she would be indifferent between the two options because they both would result in the same total cost. Once Kay knows the indifference point, she can better judge which option is preferable. Let's see how this is done.
First, Kay calculates the variable and fixed costs associated with each option, as shown in Exhibit 7-19. Notice that Kay does not need to consider any of her other busi- ness expenses (such as the cost of the posters themselves or the website maintenance costs) because they will not differ between the two kiosk leasing options. In deciding which lease option to take, Kay only needs to consider those costs that are associated with the lease decision.
EXHIBIT 7-19 Costs Associated with Each Leasing Option
Option 1 Option 2
Variable cost: 10% of sales revenue (= 10% x $35 per poster) .............. $ 3.50 per poster 0 $1,000 Fixed cost: ............................................................................................. $ 300
Next, Kay develops an equation in which she sets the cost of each leasing option equal to the other. She then fills in the appropriate information and solves for number of units:
Costs under Option 1 = Costs under Option 2
Variable Costs + Fixed Costs = Variable Costs + Fixed Costs (# Units X Variable cost per unit) + Fixed Costs = (# Units X Variable cost per unit) + Fixed Costs
(# Units X $3.50) + $300 = (# Units X $0) (# Units X $3.50) = $700
#Units= 200
+ $1,000
Based on this analysis, Kay will be indifferent between the two leasing options if she sells exactly 200 posters per month at the kiosk. At a volume of 200 units, she would pay $1,000 for the lease under Option 1 [(200 X $3.50) + $300 = $1,000] and $1,000 for the lease under Option 2. Both options would result in the same cost.
But what if sales volume is lower or higher than 200 posters per month? As shown in Exhibit 7-20, Kay will prefer the lower operating leverage alternative (Option 1) if she sells fewer than 200 posters a month at the kiosk. However, she will prefer the higher operating leverage alternative (Option 2) if she sells more than 200 posters a month at the kiosk. Her decision will be based on whether she expects sales volume at the kiosk to be lower, or higher, than the indifference point.
EXHIBIT 7-20 Using an Indifference Point to Choose the Most Profitable Cost Structure
Units sold:
Indifference Point
i 200
0---------------+-------------- oolnfinity
Choose Lower Operating Leverage Alternative
(Option 1)
Choose Higher Operating Leverage Alternative
(Option 2)
Cost-Volume-Profit Analysis 411
We can verify the conclusion presented in Exhibit 7-20 by calculating the lease costs at any volume of sales. First, let's assume that Kay expects to sell 100 posters a month at the kiosk. The lease cost under each option is calculated as follows:
Lease cost under Option 1: $300 + [10% X (100 units X $35 sales price)] = $650
Lease cost under Option 2: $1,000
As expected, when the sales volume is lower than the indifference point, the lease cost is lower under Option 1 than under Option 2.
Next, let's assume Kay expects to sell 500 posters a month at the mall kiosk. The lease cost is calculated as follows:
Lease cost under Option 1: $300 + [10% X (500 units X $35 sales price)] = $2,050
Lease cost under Option 2: $1,000
As expected, when the sales volume is higher than the indifference point, the lease cost is lower under Option 2 than under Option 1.
The following rule of thumb summarizes the conclusions presented in Exhibit 7-20:
When faced with a choice between cost structures, choose the lower operating lever- age option when sales volume is expected to be lower than the indifference point. Choose the higher operating leverage option when sales volume is expected to be higher than the indifference point.
Managers can use this rule of thumb whenever they are faced with choices about how to structure their costs.
Rachel runs her own hot dog stand on the U of A campus. The monthly cost of the cart rental and business permit is currently $300, but she has been given the option of changing the arrangements to $100 plus $0 .25 for every unit of product sold from her stand .
1. At what point in sales volume will Rachel be indifferent between the two options?
2. If Rachel typically sells 700 units a month, which option will she prefer?
Please see page 442 for solutions .
In this chapter, we have discussed how managers use the contribution margin and CVP analysis to predict profits, determine the volume needed to achieve breakeven or a target profit, and assess how changes in the business environment affect their profits. In the next chapter, we look at several types of short-term decisions managers must make. Cost behav- ior and the contribution margin will continue to play an important role in these decisions.
412 CHAPTER 7
CVP Analysis Your friend opened an ice cream parlor . But now she's facing changing business conditions . She needs help making the following decisions:
Decision
The cost of ice cream is rising, yet my com- petitors have lowered their prices . How will these factors affect the sales volume I'll need to break even or achieve my target profit?
Would it help if I could renegotiate my lease with the landlord?
I've been thinking about selling other prod- ucts in addition to ice cream. Will this affect the sales volume I'll need to earn my target profit?
If the economy takes a downturn, how much risk do I face of incurring a loss?
How can I tell whether a change in sales vol- ume will have much of an impact on my oper- ating income?
What is the indifference point and how do I find it?
If given a choice between alternative cost structures, how do I choose the most profit- able one?
Guidelines
Increases in variable costs (such as ice cream) and decreases in sales prices both decrease the unit contribution margin and contribution margin ratio . You will have to sell more units in order to achieve breakeven or a target profit . You can use sensitivity analysis to bet- ter pinpoint the actual volume you'll need to sell.
Decreases in fixed costs do not affect the firm's contribution margin . However, a decrease in fixed costs means that the company will have to sell fewer units to achieve breakeven or a target profit . Increases in fixed costs have the opposite effect .
Your contribution margin ratio will change as a result of changing your sales mix. A company earns more income by selling higher- margin products than by selling an equal number of lower-margin products. If you can shift sales toward higher contribution margin products, you will have to sell fewer units to reach your target profit .
The margin of safety indicates how far sales volume can decline be- fore you would incur a loss. It can be calculated in terms of units or sales dollars using the following formula .
Margin of safety= Expected (or actual) sales - Breakeven sales
The margin of safety can also be calculated as a percentage, as follows:
Margin of safety Margin of safety as a percentage = -------'-------
Expected (or actual) sales
The operating leverage factor indicates the percentage change in operating income that will occur from a 1% change in volume . It tells you how sensitive your company's operating income is to changes in volume . At a given level of sales, the operating leverage factor is as follows :
Contribution margin Operating leverage factor = ------~~
Operating income
The indifference point is the volume of sales at which total costs under one cost structure would be the same as total costs under an alternative cost structure.
The indifference point is found by setting the total costs of one op- tion equal to the total costs of another option, and then solving for the volume that equates the two options .
Choose the lower operating leverage option when sales volume is expected to be lower than the indifference point . Choose the higher operating leverage option when sales volume is expected to be higher than the indifference point .
Cost-Volume-Profit Analysis 413 - SUMMARY PROBLEM 2 . • _.
Recall from Summary Problem 1 that Fleet Foot buys hiking socks for $6 a pair and sells them for $10. Monthly fixed costs are $10,000 (for sales volumes between 0 and 12,000 pairs}, resulting in a breakeven point of 2,500 units. Assume that Fleet Foot has been selling 8,000 pairs of socks per month .
Requirements
1. What is Fleet Foot's current margin of safety in units, in sales dollars, and as a per- centage? Explain the results.
2. At this level of sales, what is Fleet Foot's operating leverage factor? If volume declines by 25% due to increasing competition, by what percentage will the company's operat- ing income decline?
3. Competition has forced Fleet Foot to lower its sales price to $9 a pair . How will this affect Fleet's breakeven point?
4. To compensate for the lower sales price, Fleet Foot wants to expand its product line to include men's dress socks . Each pair will sell for $7 .00 and cost $2.75 from the supplier . Fixed costs will not change . Fleet expects to sell four pairs of dress socks for every one pair of hiking socks (at its new $9 sales price) . What is Fleet's weighted- average contribution margin per unit? Given the 4:1 sales mix, how many of each type of sock will it need to sell to break even?
• SOLUTIONS Requirement 1
Margin of safety in units = Expected sales in units - Breakeven sales in units
8,000
5,500 units
2,500
Margin of safety in dollars = Expected sales in dollars - Breakeven sales in dollars
(8,000 X $10)
$55,000
. Margin of safety in units Margm of safety as a percentage = E d
1 . .
xpecte sa es m umts
5,500 pairs 8,000 pairs
68.75%
(2,500 X $10)
Fleet Foot's margin of safety is quite high . Sales have to fall by more than 5,500 units (or $55,000) before Fleet incurs a loss. Fleet will continue to earn a profit unless sales drop by more than 68.75% .
414 CHAPTER 7
~
1 2 3 4 5 6 7 8 9
Requirement 2 At its current level of volume, Fleet's operating income is as follows :
Contribution margin (8,000 pairs X $4 per pair)............... $ 32,000
Less: Fixed expenses........... .......... ............. .......... ............... 10,000
Operating income............ .............. ............. .......... ....... ....... $ 22,000
Fleet's operating leverage factor at this level of sales is computed as follows :
. Contribution margin Operatmg leverage factor =
0 . .
peratmg mcome
$32,000 $22,000
= 1.45 (rounded)
If sales volume declines by 25%, operating income will decline by 36 .25% (Fleet's operat- ing leverage factor of 1 .45 multiplied by 25%).
Requirement 3 If Fleet drops its sales price to $9 per pair, its contribution margin per pair declines to $3 (sales price of $9 - variable cost of $6). Each sale contributes less toward covering fixed costs . Fleet's new breakeven point increases to 3,334 pairs of socks ($10,000 fixed costs ..,.. $3 unit contribution margin) .
Requirement 4
A B C D
Hiking Dress Total in Calculating Weighted-Average Contribution Margin per Unit Socks Socks 'basket" Sales price per unit $ 9 .00 $ 7 .00 Less: Variable cost per unit 6.00 2.75 Contribution margin per unit $ 3.00 $ 4.25 Multiply by: Sales mix (number of units in "basket ") 1 4 5 Contribution margin $ 3.00 $ 17.00 s 2000
Weighted-average contribution margin per unit ($20/5 units) $ 4.00
S 1 . l . _ Fixed expenses + Operating income
a es m tota umts - . h d .b . . . Weig te -average contn ut10n margm per umt
$10,000 + $0 $4
= 2,500 pairs of socks
Breakeven sales of dress socks (2,500 X 4/5) ............ .......... .
Breakeven sales of hiking socks (2,500 X 1/5) .................... .
2,000 pairs dress socks
500 pairs hiking socks
By expanding its product line to include higher-margin dress socks, Fleet is able to decrease its breakeven point back to its original level (2,500 pairs) . However, to achieve this breakeven point, Fleet must sell the planned ratio of four pairs of dress socks to every one pair of hiking socks .
Learning Objectives • 1 Calculate the unit contribution margin and the contribution margin ratio
• 2 Use CVP analysis to find breakeven points and target profit volumes
• 3 Use CVP analysis to measure the impact of changing business conditions
• 4 Find breakeven and target profit volumes for multi product companies
• 5 Determine a firm's margin of safety, operating leverage, and most profitable cost structure
Accounting Vocabulary Breakeven Point. (p. 386) The sales level at which operating income is zero: Tota l revenues = Total expenses.
Contribution Margin. (p. 383) Sales revenue minus variab le expenses.
Contribution Margin Income Statement. (p. 383) An in- come statement that groups costs by behavior rather than function; it can be used only by internal management.
Contribution Margin Per Unit. (p. 384) The excess of the unit sa les price over the variable cost per unit; also called unit contribution margin .
Contribution Margin Ratio. (p. 385) Ratio of contribution margin to sales revenue.
Cost-Volume-Profit (CVP) Analysis. (p. 382) Expresses the re lationships among costs, vo lume, and profit or loss.
Indifference Point. (p. 410) The volume of sa les at which a company wou ld be indifferent between alternative cost struc- tures because they wou ld result in the same total cost.
Margin of Safety. (p. 406) Excess of expected sales over breakeven sales; the drop in sales a company can absorb with- out incurring an operat ing loss.
Operating Leverage. (p. 407) The relative amount of fixed and variab le costs that make up a firm's total costs.
Operating Leverage Factor. (p. 408) At a given leve l of sales, the contribution margin divided by operating income; the operating leverage factor indicates the percentage change in operating income that will occur from a 1 % change in sales volume.
Sales Mix. (p. 402) The combination of products that make up total sales .
Sensitivity Analysis. (p. 396) A "what-if" technique that asks what results will be if actua l prices or costs change or if an un- der lying assumption changes.
Unit Contribution Margin. (p. 384) The excess of the unit sales price over the variable cost per unit: also ca lled contribu- tion margin per unit.
MyAccounting lab Go to http://myaccountinglab.com/ for the following Quick Check, Short Exercises, Exercises, and Problems. They are available with immediate grading, explanations of correct and incorrect answers, and interactive media that acts as your own on line tutor.
Quick Check
1. (Learning Objective 1) The contribution margin is
a. sales revenue minus fixed expenses .
b. sales revenue minus cost of goods sold .
c. sales revenue minus variable expenses .
d. sales revenue minus operating expenses .
2. (Learning Objective 1) The contribution margin ratio is
a. contribution margin divided by variable expenses .
b. sales revenue divided by contribution margin .
c. contribution margin divided by sales revenue .
d. fixed expenses divided by variable expenses .
3. (Learning Objective 2) The formula to find the break- even point or a target profit volume in terms of number of units that need to be sold is
a. (Fixed expenses + Variable expenses) -c- Sales revenue.
b. (Fixed expenses + Operating income) -c- Sales revenue .
c. (Fixed expenses+ Variable expenses) -c- Contribution margin per unit.
d. (Fixed expenses + Operating income) -c- Contribution margin per unit.
415
416 CHAPTER 7
4. (Learning Objective 2) On a CVP graph, the breakeven point is
a. the intersection of the total revenue line and the fixed expense line.
b. the intersection of the total revenue line and the total expense line.
c. the area between the variable expense line and the fixed expense line .
d. the area between the total revenue line and the total expense line.
5. (Learning Objective 3) All else being equal, if a com- pany's variable expenses increase,
a. its breakeven point will decrease .
b. there will be no effect on the breakeven point .
c. its contribution margin ratio will increase .
d. its contribution margin ratio will decrease .
6. (Learning Objective 3) All else being equal, a decrease in a company's fixed expenses will:
a. increase the sales needed to break even .
b. increase the contribution margin.
c. decrease the sales needed to break even .
d. decrease the contribution margin .
7. (Learning Objective 4) Which of the following is true regarding a company that offers more than one product?
a. Breakeven should be found using a simple average contribution margin .
b. Breakeven should be found for each product individually .
c. It has one unique breakeven point .
d. The breakeven point is dependent on sales mix assumptions.
8 . (Learning Objective 5) A company with a low operating leverage
a. has relatively more risk than a company with high operating leverage .
b. has relatively more variable costs than fixed costs .
c. has relatively more fixed costs than variable costs.
d. has an equal proportion of fixed and variable costs .
9. (Learning Objective 5) For a given level of sales, a com- pany's operating leverage is defined as
a. contribution margin 7 operating income .
b. sales revenue 7 contribution margin .
c. contribution margin 7 sales .
d. operating income 7 contribution margin .
10. (Learning Objective 5) Which of the following is false regarding choosing between two cost structures :
a. The indifference point is the point where total revenues equal total expenses .
b. The indifference point is the point at which costs under two options are the same .
c. Choose the higher operating leverage option when sales volume is expected to be higher than the indifference point .
d. Choose the lower operating leverage option when sales volume is expected to be lower than the indifference point .
Quick Check Answers
e ·o L e · 6 q ·g P . L :, ·9 P ·s q ·p P T :, ·z :, . L
Short Exercises
FunTime Cruiseline Data Set used for S7-1 through S7-10:
Fun Time Cruiseline offers nightly dinner cruises departing from several cities on the east- ern coast of the United States including Charleston, Baltimore, and Alexandria . Dinner cruise tickets sell for $50 per passenger . Fun Time Cruiseline's variable cost of providing the dinner is $30 per passenger, and the fixed cost of operating the vessels (depreciation, salaries, docking fees, and other expenses) is $210,000 per month . The company's rel- evant range extends to 20,000 monthly passengers .
S7-1 Compute unit contribution margin and contribution margin ratio (Learning Objective 1)
Use the information from the Fun Time Cruiseline Data Set to compute the following:
a. What is the contribution margin per passenger?
b. What is the contribution margin ratio?
c. Use the unit contribution margin to project operating income if monthly sales total 17,000 passengers .
d. Use the contribution margin ratio to project operating income if monthly sales rev- enue totals $595,000 .
Cost-Volume-Profit Analysis 417
57-2 Project change in income (Learning Objective 1) Use the information from the Fun Time Cruiseline Data Set . If Fun Time Cruiseline sells an additional 700 tickets, by what amount will its operating income increase (or operating loss decrease) ?
57-3 Find breakeven (Learning Objective 2) Use the information from the Fun Time Cruiseline Data Set to compute the number of din- ner cruise tickets it must sell to breakeven and the sales dollars needed to breakeven .
57 -4 Find target profit volume (Learning Objective 2) Use the information from the Fun Time Cruiseline Data Set . If Fun Time Cruiseline has a target operating income of $30,000 per month, how many dinner cruise tickets must the company sell?
57-5 Changes in sales price and variable costs (Learning Objective 3) Use the information from the Fun Time Cruiseline Data Set .
1. Suppose Fun Time Cruiseline cuts its dinner cruise ticket price from $50 to $45 to in- crease the number of passengers . Compute the new breakeven point in units and in sales dollars . Explain how changes in sales price generally affect the breakeven point .
2. Assume that Fun Time Cruiseline does not cut the price . Fun Time Cruiseline could re- duce its variable costs by no longer serving an appetizer before dinner . Suppose this operating change reduces the variable expense from $30 to $20 per passenger . Com- pute the new breakeven point in units and in dollars . Explain how changes in variable costs generally affect the breakeven point .
57-6 Changes in fixed costs (Learning Objective 3) Use the information from the Fun Time Cruiseline Data Set . Suppose Fun Time Cruiseline embarks on a cost reduction drive and slashes fixed expenses from $210,000 per month to $150,000 per month .
1. Compute the new breakeven point in units and in sales dollars .
2. Is the breakeven point higher or lower than in S7-3? Explain how changes in fixed costs generally affect the breakeven point .
57-7 Compute weighted-average contribution margin (Learning Objective 4) Use the information from the Fun Time Cruiseline Data Set . Suppose Fun Time Cruiseline decides to offer two types of dinner cruises: regular cruises and executive cruises. The executive cruise includes complimentary cocktails and a five-course dinner on the upper deck . Assume that fixed expenses remain at $210,000 per month and that the following ticket prices and variable expenses apply :
Regular Cruise Executive Cruise
Sales price per ticket .... .......... ............. .......... ..... .
Variable expense per passenger ......................... .
$50
$30
$100
$40
Assuming that Fun Time Cruiseline expects to sell four regular cruises for every executive cruise, compute the weighted-average contribution margin per unit . Is it higher or lower than a simple average contribution margin? (A simple average is calculated by adding both contribution margins per passenger together and dividing by two .) Why? Is it higher or lower than the regular cruise contribution margin calculated in S7-1? Why? Will this new sales mix cause Fun Time Cruiseline's breakeven point to increase or decrease from what it was when it sold only regular cruises?
57-8 Continuation of 57-7: Breakeven (Learning Objective 4) Refer to your answer to S7-7 .
a. Compute the total number of dinner cruises that Fun Time Cruiseline must sell to breakeven .
b. Compute the number of regular cruises and executive cruises the company must sell to breakeven.
418 CHAPTER 7
57-9 Compute margin of safety (Learning Objective 5) Use the information from the Fun Time Cruiseline Data Set . If Fun Time Cruiseline sells 12,000 dinner cruises, compute the margin of safety
a. in units (dinner cruise tickets) .
b. in sales dollars .
c. as a percentage of sales .
57-10 Compute and use operating leverage factor (Learning Objective 5) Use the information from the Fun Time Cruiseline Data Set .
a. Compute the operating leverage factor when Fun Time Cruiseline sells 12,000 dinner cruises .
b. If volume increases by 6%, by what percentage will operating income increase?
c. If volume decreases by 2%, by what percentage will operating income decrease?
57-11 Calculate breakeven and target profit sales volumes (Learning Objective 2) Boswell's Beanery is a locally owned specialty food product company in Northeast Ohio that has been in existence for over 30 years . Its products include flavored coffees and teas, dips, dressings, sauces, and seasonings . The company attends a variety of craft and other shows throughout the year and sets up a booth at each show to sell its products . Free samples are offered to show attendees, and the Boswell's booth is always packed . Shows that Boswell's attends include the Yankee Peddler Festival in Canal Fulton, Ohio, the Great Big Home + Garden Show at the Cleveland 1-X Center, and the Ohio Mart at Stan Hywet in Akron, Ohio . Boswell's also sells its products on line via its website .
Each of the shows that Boswell's attends has a different booth rental fee . Booth rental fees can range from $350 to $5,000 for each show .
Assume that the booth rental fee at the Great Big Home + Garden Show is $4,200 for the ten-day show and that Boswell's has an average contribution margin ratio of 40% on its products .
Questions
1. How much in sales does Boswell's need to break even on the Great Big Home + Garden Show, assuming that the booth rental fee is the only fixed cost of the show?
2. The Great Big Home + Garden Show runs for ten days . How much, on average, must Boswell's sell each day of the show to break even?
3. Assume that 100,000 people visit the home and garden show each year spread evenly throughout the ten-day period . If 5% of the attendees purchase from Boswell's at the show, how much must each customer purchase from Boswell's for the company to break even on the booth rental fee?
4. Assume now that Boswell's wants to make a target profit of $4,000 for the Great Big Home + Garden Show . What sales volume will allow Boswell's to achieve this target profit?
57-12 Interpret a CVP graph (Learning Objective 2) Describe what each letter stands for in the CVP graph .
D
300
200
150
The breakeven point is at CD units and at Q) dollars of sales.
Cost-Volume-Profit Analysis 419
57-13 Calculate impact of a change in selling price and sales volume on operating income (Learning Objective 3) Angel Rain Gear sells monogrammed umbrellas on Etsy. Angel Rain Gear is currently sell- ing 2,000 umbrellas a month at a price of $25 per umbrella . The variable cost of each um- brella sold includes $10 to purchase the merchandise from suppliers and a $3 commission paid to Etsy. Fixed costs are $2,500 per month. The company is considering raising the selling price of each umbrella to $30, but believes the number of umbrellas sold would drop by 25% as a result of the price increase . Should Angel Rain Gear raise the selling price of its umbrellas?
57-14 Calculate breakeven for a multiproduct company (Learning Objectives 1, 2, &4)
Popped! is a specialty popcorn store . It offers two varieties of popcorn : plain and fla- vored . The flavors range from Caramel Popcorn to Dark Chocolate Drizzled Popcorn to White Cheddar Popcorn . The plain popcorn sells for $2 per box and costs $0 .80 per box to make . The flavored popcorn sells for $4 per box and costs $2 .50 per box to make . Popped! has fixed costs per month of $3,240 . Popped! sells 1 box of plain popcorn for every 4 boxes of flavored popcorn. How many boxes of plain popcorn and how many boxes of flavored popcorn must Popped! sell each month to break even?
57-15 Compute margin of safety (Learning Objective 5) Vicki sells authentic Amish quilts on her website. Suppose Vicki expects to sell 1,000 quilts during the coming year . Her average sales price per quilt is $250, and her average cost per quilt is $150. Her fixed expenses total $50,000 . Compute her margin of safety
a. in units (quilts) .
b. in sales dollars .
c. as a percentage of expected sales .
57-16 Compute and use operating leverage factor (Learning Objective 5) Use the data from 57-15 to compute Vicki's operating leverage factor at an expected sales level of 1,000 quilts . If sales volume increases 20%, by what percentage will her operating income change? Prove your answer by calculating operating income at a sales volume of 1,000 and a sales volume of 1,200 .
57-17 Calculating total costs under two different scenarios (Learning Objective 5)
The Cupcake Factory plans to open a new retail store in Austin, Texas. The store will sell specialty cupcakes for $6 per cupcake (each cupcake has a variable cost of $3). The company is negotiating its lease for the new store . The landlord has offered two leasing options: 1) a lease of $2,000 per month; or 2) a monthly lease cost of $800 plus 5% of the company's monthly sales revenue .
Requirements
1. If the Cupcake Factory plans to sell 3,400 cupcakes a month, which lease option would cost less each month? Why?
2. If the company plans to sell 5,200 cupcakes a month, which lease option would be more attractive? Why?
57-18 Identify ethical standards violated (Learning Objectives 1, 2, 3, 4, & 5)
For each of the situations listed, identify the primary standard from the IMA Statement of Ethical Professional Practice that is violated (competence, confidentiality, integrity, or credibility). Refer to Exhibit 1-7 for the complete standard .
1. Paige is an accountant for Brookdale Natural Foods, a national grocery chain . Paige prepares internal reports with the breakeven volumes for each division listed . She does not explain (or provide disclosure) that the breakeven numbers listed are based on the sales mix from the past year, even though the sales mix is expected to change this year . If the sales mix during the current year were to change, breakeven volumes would be significantly impacted .
2. Joe and Alex work at the same company . Joe, the manager of a production de- partment, buys lunch for Alex, who works in Accounting . Alex is preparing the monthly projections for the various production departments. Joe wants Alex to be
( ___ ~ )
420 CHAPTER 7
conservative in his estimates of variable costs, so that Joe is more likely to obtain funding for an upcoming project .
3. Lindsay works in Accounting at a chain of car dealerships . Her best friend, Kasey, is looking for a new car. Lindsay shares the actual dealer variable cost of the model with Kasey so that Kasey can negotiate a better deal.
4. Sierra provides reports to key decision makers based on CVP assumptions despite knowing that the decision makers are looking at situations that would be outside of the company's current relevant range.
5. Connor's company has signed him up for outside training on operating leverage and cost structures . Connor decides to skip the training, figuring that he already does his job well and does not need continuing education .
EXERCISES Group A E7-19A Prepare contribution margin income statements (Learning Objective 1)
Jamison Travel uses the contribution margin income statement internally . Jamison's first- quarter results are as follows :
...J A B C D 1 lamison Travel 2 Contribution Mar2in Income Statement 3 Three Months Ended March 31 4 5 Sales revenue S 525,000 6 Less: Variable expenses 210,000 7 Contribution margin $ 315 000 8 Less: Fixed exoenses 172 200 9 Ooeratine: income $ 142 800 10
Jamison's relevant range is sales of between $120,000 and $630,000 .
Requirements
1. Prepare contribution margin income statements at sales levels of $230,000 and $400,000 . (Hint: Use the contribution margin ratio .)
2. Compute breakeven sales in dollars .
E7-20A Work backward to find missing information (Learning Objectives 1 & 2) Colton Dry Cleaners has determined the following about its costs: Total variable expenses are $42,000, total fixed expenses are $30,000, and the sales revenue needed to break even is $50,000 . Determine the company's current 1) sales revenue and 2) operating income . (Hint: First, find the contribution margin ratio; then prepare the contribution mar- gin income statement .)
E7-21A Find breakeven and target profit volume (Learning Objectives 1 & 2) Socks Unlimited produces sports socks . The company has fixed expenses of $85,000 and variable expenses of $1 .20 per package . Each package sells for $2 .00 .
Requirements
1. Compute the contribution margin per package and the contribution margin ratio .
2. Find the breakeven point in units and in dollars .
3. Find the number of packages Socks Unlimited needs to sell to earn a $22,000 operat- ing income .
E7-22A Continuation of E7-21A: Changing costs (Learning Objective 3) Refer to Socks Unlimited in E7-21A. lfthe company can decrease its variable costs to $1 .00 per package by increasing its fixed costs to $100,000, how many packages will it have to sell to generate $22,000 of operating income? Is this more or less than before? Why?
Cost-Volume-Profit Analysis 421
E7-23A Find breakeven and target profit volume (Learning Objectives 1 & 2) Owner Yang Wong is considering franchising her Noodle Time restaurant concept . She believes people will pay $6 .50 for a large bowl of noodles . Variable costs are $1 .95 a bowl. Wong estimates monthly fixed costs for franchisees at $8,400 .
Requirements
1. Find a franchisee's breakeven sales in dollars .
2. Is franchising a good idea for Wong if franchisees want a minimum monthly operating income of $7,000 and Wong believes that most locations could generate $26,000 in monthly sales?
E7-24A Continuation of E7-23A: Changing business conditions (Learning Objective 3)
Refer to Noodle Time in E7-23A. Wong did franchise her restaurant concept . Because of Noodle Time's success, Noodles 'n More has come on the scene as a competitor . To maintain its market share, Noodle Time will have to lower its sales price to $6 .00 per bowl. At the same time, Noodle Time hopes to increase each restaurant's volume to 6,000 bowls per month by embarking on a marketing campaign . Each franchise will have to contribute $500 per month to cover the advertising costs . Prior to these changes, most locations were selling 5,500 bowls per month.
Requirements
1. What was the average restaurant's operating income before these changes?
2. Assuming that the price cut and advertising campaign are successful at increasing volume to the projected level, will the franchisees still earn their target profit of $7,000 per month? Show your calculations .
E7-25A Compute breakeven and project income (Learning Objectives 1 & 2) Robert's Steel Parts produces parts for the automobile industry . The company has monthly fixed expenses of $720,000 and a contribution margin of 90% of revenues .
Requirements
1. Compute Robert's Steel Parts' monthly breakeven sales in dollars .
2. Use the contribution margin ratio to project operating income (or loss) if revenues are $540,000 and if they are $1,040,000 .
3. Do the results in Requirement 2 make sense given the breakeven sales you computed in Requirement 1? Explain .
E7-26A Continuation of E7-25A: Changing business conditions (Learning Objective 3)
Refer to Robert's Steel Parts in E7-25A. Robert feels like he's in a giant squeeze play : The automotive manufacturers are demanding lower prices, and the steel producers have in- creased raw material costs . Robert's contribution margin has shrunk to 60% of revenues . The company's monthly operating income, prior to these pressures, was $216,000 .
Requirements
1. To maintain this same level of profit, what sales volume (in sales revenue) must Robert now achieve?
2. Robert believes that his monthly sales revenue will go only as high as $1,040,000 . He is thinking about moving operations overseas to cut fixed costs . If monthly sales are $1,040,000, by how much will he need to cut fixed costs to maintain his prior profit level of $216,000 per month?
E7-27A Sustainability and CVP concepts (Learning Objective 3) Dunlap Garage Doors manufactures a premium garage door . Currently, the price and cost data associated with the premium garage door are as follows :
Average selling price per premium garage door ................................... . $ 2,200
Average variable manufacturing cost per door ..................................... . $ 500
Average variable selling cost per door ............ ................. .......... .......... . . $ 160
Total annual fixed costs .......................................................................... . $308,000
SUSTAINABILITY
422 CHAPTER 7
Dunlap Garage Doors has undertaken several sustainability projects over the past few years . Management is currently evaluating whether to develop a comprehensive software control system for its manufacturing operations that would significantly reduce scrap and waste generated during the manufacturing process . If the company were to implement this software control system in its manufacturing operations, use of the software control system would result in an increase of $70,400 in its annual fixed costs, while the average variable manufacturing cost per door would drop by $220 .
Requirements
1. What is the company's current breakeven in units and in dollars?
2. If the company expects to sell 260 premium garage doors in the upcoming year, and it does not develop the software control system, what is its expected operating in- come from premium garage doors?
3. If the software control system were to be developed and implemented, what would be the company's new breakeven point in units and in dollars?
4. If the company expects to sell 260 premium garage doors in the upcoming year, and it develops the software control system, what is its expected operating income from premium garage doors?
5. If the company expects to sell 260 premium garage doors in the upcoming year, do you think the company should implement the software control system? Why or why not? What factors should the company consider?
E7-28A Work backward to find new breakeven point (Learning Objectives 2 & 3) Eduardo Industries is planning on purchasing a new piece of equipment that will increase the quality of its production . It hopes the increased quality will generate more sales . The company's contribution margin ratio is 40%, and its current breakeven point is $350,000 in sales revenue. If the company's fixed expenses increase by $35,000 due to the equip- ment, what will its new breakeven point be (in sales revenue)?
E7-29A Calculate contribution margin and breakeven (Learning Objectives 1, 2 & 5) The Ohio State Fair is one of the largest state fairs in the United States . It draws nearly one million visitors over the twelve-day period each July and August . The fair is a non- profit organization . It is self-supporting and needs, at a minimum, to break even by gen- erating revenues through various activities .
Among the sources of revenue for The Ohio State Fair are the revenues generated from the food vendors . A number of food vendors offer a wide variety of fair foods to attendees, including funnel cakes, gyros, cotton candy, milkshakes, and corn dogs .
Assume the following schedule of fees for food vendors at the Ohio State Fair:
• $10 per linear foot for ground service fees (front footage x depth)
• 15% of concessions (food sales)
• $50 per 12-day parking permit
• $290 for 100-amp electrical service
• $50 per 12-day fair admittance pass (one is included with basic rental agreement)
Star Concessions is a vendor at the fair. It has a food booth that requires 15 feet of front frontage and is 12 feet deep . Star Concessions expects to have sales averaging $4,000 per day for each of the 12 days of the fair. It has a total of four employees who will work the fair throughout the entire 12-day period . Star Concessions pays for each employee's fair admission and parking . Assume that the employee wages for the 12-day period are expected to total $9,560 .
Requirements
1. Of the fees listed in the schedule, which fees are variable with respect to the number of customers at the booth? Which fees are fixed?
2. What is the projected total fee that Star Concessions will need to pay to The Ohio State Fair assuming it meets its expected sales level for each of the 12 days of the fair?
3. Assume that variable costs are 60% of sales revenue . (This 60% includes the 15% concession fee charged by The Ohio State Fair.) How much in total sales revenue is needed for Star Concessions to break even?
4. Calculate Star Concessions' margin of safety both in dollars and percentage .
Cost-Volume-Profit Analysis 423
E7-30A Find consequence of rising fixed costs (Learning Objectives 1 & 3) Mary Walker sells homemade knit scarves for $25 each at local craft shows . Her contribu- tion margin ratio is 60% . Currently, the craft show entrance fees cost Mary $1,500 per year . The craft shows are raising their entrance fees by 25% next year . How many extra scarves will Mary have to sell next year just to pay for rising entrance fee costs?
E7-31A Extension of E7-30A: Multiproduct firm (Learning Objective 4) Curtis Walker admired his wife's success at selling scarves at local craft shows (E7-30A}, so he decided to make two types of plant stands to sell at the shows . Curtis makes twig stands out of downed wood from his backyard and the yards of his neighbors, so his vari- able cost is minimal (wood screws, glue, and so forth) . However, Curtis has to purchase wood to make his oak plant stands . His unit prices and costs are as follows:
Sales price ....................................................... .
Variable cost .................................................... .
Twig Stands
$14 .00
$ 2 .00
Oak Stands
$40 .00
$18 .00
The twig stands are more popular, so Curtis sells four twig stands for every one oak stand . Mary charges her husband $350 to share her booth at the craft shows (after all, she has paid the entrance fees) . How many of each plant stand does Curtis need to sell to break even? Will this affect the number of scarves Mary needs to sell to break even? Explain .
E7-32A Find breakeven for a multiproduct firm (Learning Objective 4) Funtime Ouadcopters plans to sell a standard quadcopter (toy drone) for $55 and a deluxe quadcopter for $85 . Funtime purchases the standard quadcopter for $45 and the deluxe quadcopter for $65 . Management expects to sell two deluxe quadcopters for every three standard quadcopters . The company's monthly fixed expenses are $11,900 . How many of each type of quadcopter must Funtime sell monthly to break even? To earn $7,700?
E7-33A Breakeven and an advertising decision at a multiproduct company (Learning Objectives 3 & 4)
Wellington Medical Supply is a retailer of home medical equipment . Last year, Welling- ton's sales revenues totaled $6,300,000 . Total expenses were $2,200,000 . Of this amount, approximately $1,260,000 were variable, while the remainder were fixed . Since Welling- ton's offers thousands of different products, its managers prefer to calculate the break- even point in terms of sales dollars rather than units .
Requirements
1. What is Wellington's current operating income?
2. What is Wellington's contribution margin ratio?
3. What is the company's breakeven point in sales dollars? (Hint: The contribution margin ratio calculated in Requirement 2 is already weighted by the company's actual sales mix.)
4. Wellington's top management is deciding whether to embark on a $190,000 adver- tising campaign . The marketing firm has projected annual sales volume to increase by 10% as a result ofthis campaign . Assuming that the projections are correct, what effect would this advertising campaign have on the company's annual operating income?
E7-34A Compute margin of safety and operating leverage (Learning Objective 5) Terry's Towing Service has a monthly target operating income of $30,000 . Variable expenses are 40% of sales, and monthly fixed expenses are $7,500 .
Requirements
1. Compute the monthly margin of safety in dollars if the shop achieves its income goal.
2. Express Terry's margin of safety as a percentage of target sales.
3. What is Terry's operating leverage factor at the target level of operating income?
4. Assume that the company reaches its target . By what percentage will the company's operating income fall if sales volume declines by 12%?
424 CHAPTER 7
E7-35A Use operating leverage factor to find fixed costs (Learning Objective 5) Mogadore Manufacturing had a 1.25 operating leverage factor when sales were $60,000 . The company's contribution margin ratio was 25% . What were the company's fixed expenses?
E7-36A Calculating total costs under two different scenarios (Learning Objective 5)
The Golden Candle Company plans to open a new retail store in Lewiston, Maine . The store will sell specialty candles for an average of $15 each . The average variable costs per candle are as follows :
• Wax $4
• Other additives $2
• Base $1
The company is negotiating its lease for the new location . The landlord has offered two leasing options :
Option A) a lease of $2,400 per month; or
Option B) a monthly lease cost of $1,200 plus 20% of the company's monthly sales revenue .
The company expects to sell approximately 350 candles per month.
Requirements
1. Which lease option is more attractive for the company under its current sales expecta- tions? Calculate the total lease cost under:
• Option A
Option B
2. At what level of sales (in units) would the company be indifferent between the two lease options? Show your proof .
3. If the company's expected sales were 500 candles instead of the projection listed in the exercise, which lease options would be more favorable for the company? Why?
E7-37A Comprehensive CVP analysis (Learning Objectives 1, 2, 3, 4, & 5) Marcus Allen is evaluating a business opportunity to sell premium car wax at vintage car shows . The wax is sold in 64-ounce tubs . Marcus can buy the premium wax at a wholesale cost of $29 per tub . He plans to sell the premium wax for $84 per tub . He estimates fixed costs such as travel costs, booth rental cost, and lodging to be $880 per car show .
Requirements
1. Determine the number of tubs Marcus must sell per show to break even .
2. Assume Marcus wants to earn a profit of $1,320 per show .
a. Determine the sales volume in units necessary to earn the desired profit .
b. Determine the sales volume in dollars necessary to earn the desired profit .
c. Using the contribution margin format, prepare an income statement (condensed version) to confirm your answers to parts a and b .
3. Determine the margin of safety between the sales volume at the breakeven point and the sales volume required to earn the desired profit . Determine the margin of safety in both sales dollars, units, and as a percentage .
E7-38A Comprehensive CVP analysis (Learning Objectives 1, 2, 3, 4, & 5) Ruby Company manufactures and sells a single product . The company's sales and ex- penses for last year follow :
Total
Sales .......................................................................... . $150,000
Variable expenses ..................................................... . ?
Contribution margin ................................................. . ?
Fixed expenses ........... ............. ................. .......... ...... . 13 500
Operating income .................................................... . $ 16 500
Per Unit
$30
_1
_1
%
?
?
?
Cost-Volume-Profit Analysis 425
Requirements
1. Fill in the missing numbers in the preceding table. Use the following questions to help fill in the missing numbers in the table:
a. What is the total contribution margin?
b. What is the total variable expense?
c. How many units were sold?
d. What is the per-unit variable expense?
e. What is the per-unit contribution margin?
2. Answer the following questions about breakeven analysis:
a. What is the breakeven point in units?
b. What is the breakeven point in sales dollars?
3. Answer the following questions about target profit analysis and safety margin:
a. How many units must the company sell in order to earn a profit of $48,000?
b. Go back to the data given in the table. What is the current margin of safety in units?
c. Again, go back to the data in the table. What is the margin of safety in sales dollars?
d. Again, go back to the data in the table . What is the margin of safety in percentage?
E7-39A Comprehensive CVP analysis (Learning Objectives 1, 2, 3, 4, & 5)
Alpha Manufacturing manufactures 256GB SD cards (memory cards for mobile phones, digital cameras, and other devices) . Price and cost data for a relevant range extending to 200,000 units per month are as follows:
Sales price per unit (current monthly sales volume is 130,000 units) ............ . $ 20 .00
Variable costs per unit:
Direct materials ........................................................................................... . $ 6.70
Direct labor ................................................................................................. . $ 7.00
Variable manufacturing overhead ............................................................... . $ 2.00
Variable selling and administrative expenses ....................................... ....... . $ 1.80
Monthly fixed expenses:
Fixed manufacturing overhead $102,300
Fixed selling and administrative expenses .................................................. . $187,800
Requirements
1. What is the company's contribution margin per unit? Contribution margin percent- age? Total contribution margin?
2. What would the company's monthly operating income be if the company sold 160,000 units?
3. What would the company's monthly operating income be if the company had sales of $4,500,000?
4. What is the breakeven point in units? In sales dollars?
5. How many units would the company have to sell to earn a target monthly profit of $260,100?
6. Management is currently in contract negotiations with the labor union . If the nego- tiations fail, direct labor costs will increase by 10% and fixed costs will increase by $22,500 per month . If these costs increase, how many units will the company have to sell each month to break even?
7. Return to the original data for this question and the rest of the questions. What is the company's current operating leverage factor (round to two decimals)?
8. If sales volume increases by 7%, by what percentage will operating income increase?
9. What is the company's current margin of safety in sales dollars? What is its margin of safety as a percentage of sales?
426 CHAPTER 7
10. Say the company adds a second size of SD card (512GB in addition to 256GB) . A 512GB SD card will sell for $45 and have variable cost per unit of $28 per unit . The expected sales mix is six of the 256GB SD cards for every one of the 512GB SD cards . Given this sales mix, how many of each type of SD card will the company need to sell to reach its target monthly profit of $260, 100? Is this volume higher or lower than previously needed (in Question 5) to achieve the same target profit? Why?
EXERCISES Group B E7-40B Prepare contribution margin income statements (Learning Objective 1)
Hopper Travel uses the contribution margin income statement internally . Hopper's second-quarter results are as follows :
_J A I B C D 1 Honner Travel 2 Contribution Margin Income Statement 3 Three Months Ended June 30 4 5 Sales revenue S 500,000 6 Less: Variable expenses 120,000 7 Contribution margin $ 380,000 8 Less: Fixed exoenses 171,000 9 Ooeratim:i: income $ 209 000 10
Hopper's relevant range is sales of between $100,000 and $640,000 .
Requirements
1. Prepare contribution margin income statements at sales levels of $200,000 and $420,000 . (Hint : Use the contribution margin ratio .)
2. Compute breakeven sales in dollars .
E7-41 B Work backward to find missing information (Learning Objectives 1 & 2) Douglas Dry Cleaners has determined the following about its costs : Total variable ex- penses are $30,000, total fixed expenses are $28,000, and the sales revenue needed to break even is $35,000 . Determine the company's current 1) sales revenue and 2) operat- ing income . (Hint : First, find the contribution margin ratio; then prepare the contribution margin income statement .)
E7-42B Find breakeven and target profit volume (Learning Objectives 1 & 2) Socks Incorporated produces sports socks. The company has fixed expenses of $100,000 and variable expenses of $1 .00 per package . Each package sells for $2 .00 .
Requirements
1. Compute the contribution margin per package and the contribution margin ratio .
2. Find the breakeven point in units and in dollars .
3. Find the number of packages that Socks Incorporated needs to sell to earn a $23,000 operating income .
E7-43B Continuation of E7-42B: Changing costs (Learning Objective 3) Refer to Socks Incorporated in E7-42B. If Socks Incorporated can decrease its variable costs to $0 .80 per package by increasing its fixed costs to $125,000, how many packages will it have to sell to generate $23,000 of operating income? Is this more or less than before? Why?
Cost-Volume-Profit Analysis 427
E7-44B Find breakeven and target profit volume (Learning Objectives 1 & 2) Owner Yuning Zhu is considering franchising her Oodles of Noodles restaurant concept . She believes people will pay $7 .00 for a large bowl of noodles . Variable costs are $2.45 a bowl. Zhu estimates monthly fixed costs for franchisees at $7,800 .
Requirements
1. Find a franchisee's breakeven sales in dollars .
2. Is franchising a good idea for Zhu if franchisees want a minimum monthly operating in- come of $7,150 and Zhu believes most locations could generate $21,500 in monthly sales?
E7-45B Continuation of E7-44B: Changing business conditions (Learning Objective 3)
Refer to Oodles of Noodles in E7-44B . Since franchising Oodles of Noodles, the restau- rant has not been very successful due to The Noodle Company coming on the scene as a competitor. To increase its market share, Oodles of Noodles will have to lower its sales price to $6 .50 per bowl. At the same time, Oodles of Noodles hopes to increase each restaurant's volume to 5,000 bowls per month by embarking on a marketing campaign . Each franchise will have to contribute $400 per month to cover the advertising costs . Prior to these changes, most locations were selling 4,500 bowls per month.
Requirements
1. What was the average restaurant's operating income before these changes?
2. Assuming the price cut and advertising campaign are successful at increasing volume to the projected level, will the franchisees earn their target profit of $7,150 per month?
E7-46B Compute breakeven and project income (Learning Objectives 1 & 2) Oleg's Steel Parts produces parts for the automobile industry . The company has monthly fixed expenses of $750,000 and a contribution margin of 75% of revenues .
Requirements
1. Compute Oleg's Steel Parts' monthly breakeven sales in dollars .
2. Project operating income (or loss) if revenues are $550,000 and if they are $1,050,000 .
3. Do the results in Requirement 2 make sense given the breakeven sales you computed in Requirement 1? Explain .
E7-47B Continuation of E7-46B: Changing business conditions (Learning Objective 3)
Refer to Oleg's Steel Parts in E7-46B. Oleg feels like he's in a giant squeeze play : The automotive manufacturers are demanding lower prices, and the steel producers have increased raw material costs . Oleg's contribution margin has shrunk to 45% of revenues . Oleg's monthly operating income, prior to these pressures, was $37,500 .
Requirements
1. To maintain this same level of profit, what sales volume (in sales revenue) must Oleg now achieve?
2. Oleg believes that his monthly sales revenue will only go as high as $1,050,000 . He is thinking about moving operations overseas to cut fixed costs . If monthly sales are $1,050,000, by how much will he need to cut fixed costs to maintain his prior profit level of $37,500 per month?
E7-48B Sustainability and CVP (Learning Objective 3) Kirby Garage Doors manufactures a premium garage door . Currently, the price and cost data associated with the premium garage door are as follows:
Average selling price per premium garage door ............................................ . $ 3,000
Average variable manufacturing cost per door ........ .......... .......... .......... ........ . $ 540
Average variable selling cost per door ........................................................... . $ 210
Total annual fixed costs .................... .......... .......... ................. ............. .......... ... . $270,000
SUSTAINABILITY
428 CHAPTER 7
Kirby Garage Doors has undertaken several sustainability projects over the past few years . Management is currently evaluating whether to develop a comprehensive software control system for its manufacturing operations that would significantly reduce scrap and waste generated during the manufacturing process . If the company were to implement this software control system in its manufacturing operations, use of the software control system would result in an increase of $30,000 in its annual fixed costs, while the average variable manufacturing cost per door would drop by $150 .
Requirements
1. What is the company's current breakeven in units and in dollars?
2. If the company expects to sell 330 premium garage doors in the upcoming year, and it does not develop the software control system, what is its expected operating in- come from premium garage doors?
3. If the software control system were to be developed and implemented, what would be the company's new breakeven point in units and in dollars?
4. If the company expects to sell 330 premium garage doors in the upcoming year, and it develops the software control system, what is its expected operating income from premium garage doors?
5. If the company expects to sell 330 premium garage doors in the upcoming year, do you think the company should implement the software control system? Why or why not? What factors should the company consider?
E7-49B Work backward to find new breakeven point (Learning Objectives 2 & 3) Brewer Industries is planning on purchasing a new piece of equipment that will increase the quality of its production . It hopes the increased quality will generate more sales . The company's contribution margin ratio is 40%, and its current breakeven point is $250,000 in sales revenue. If the company's fixed expenses increase by $30,000 due to the equip- ment, what will its new breakeven point be (in sales revenue)?
E7-50B Calculate contribution margin and breakeven (Learning Objectives 1, 2, & 5)
The Ohio State Fair is one of the largest state fairs in the United States . It draws nearly one million visitors over the twelve-day period each July and August . The fair is a nonprofit organization . It is self-supporting and needs, at a minimum, to break even by generating revenues through various activities .
Among the sources of revenue for The Ohio State Fair are the revenues generated from the food vendors . A number of food vendors offer a wide variety of fair foods to attendees, including funnel cakes, gyros, cotton candy, milkshakes, and corn dogs .
Assume the following schedule of fees for food vendors at The Ohio State Fair:
• $20 per linear foot for ground service fees (front footage x depth)
• 20% of concessions (food sales)
• $60 per 12-day parking permit
• $450 for 100-amp electrical service
• $30 per 12-day fair admittance pass (one is included with basic rental agreement)
Crystal Concessions is a vendor at the fair. It has a food booth that requires 15 feet of front frontage and is 10 feet deep . Crystal Concessions expects to have sales averaging $4,000 per day for each of the 12 days of the fair. It has a total of four employees who will work the fair throughout the entire 12-day period . Crystal Concessions pays for each employee's fair admission and parking . Assume that the employee wages for the 12-day period are expected to total $7,800.
Requirements 1. Of the fees listed in the schedule, which fees are variable with respect to the number
of customers at the booth? Which fees are fixed?
2. What is the projected total fee that Crystal Concessions will need to pay to The Ohio State Fair assuming it meets its expected sales level for each of the 12 days of the fair?
3. Assume that variable costs are 75% of sales revenue . (This 75% includes the 20% concession fee charged by The Ohio State Fair.) How much in total sales revenue is needed for Crystal Concessions to break even?
4. Calculate Crystal Concessions' margin of safety both in dollars and percentage .
Cost-Volume-Profit Analysis 429
E7-51 B Find consequence of rising fixed costs (Learning Objectives 1 & 3) Debbie Delozier sells homemade knit scarves for $15 each at local craft shows . Her con- tribution margin ratio is 60% . Currently, the craft show entrance fees cost Debbie $900 per year . The craft shows are raising their entrance fees by 10% next year . How many extra scarves will Debbie have to sell next year just to pay for rising entrance fee costs?
E7-52B Extension of E7-51 B: Multiproduct firm (Learning Objective 4) Chris Delozier admired his wife's success at selling scarves at local craft shows (E7-51 B}, so he decided to make two types of plant stands to sell at the shows . Chris makes twig stands out of downed wood from his backyard and the yards of his neighbors, so his vari- able cost is minimal (wood screws, glue, and so forth) . However, Chris has to purchase wood to make his oak plant stands . His unit prices and costs are as follows .
Sales price ........................................................... .
Variable cost ........................................................ .
Twig Stands
$17 .00
$ 3 .50
Oak Stands
$42 .00
$11 .00
The twig stands are more popular, so Chris sells four twig stands for every one oak stand . Debbie charges her husband $255 to share her booths at the craft shows (after all, she has paid the entrance fees) . How many of each plant stand does Chris need to sell to break even? Will this affect the number of scarves Debbie needs to sell to breakeven? Explain.
E7-53B Find breakeven for a multiproduct firm (Learning Objective 4) Toyz Ouadcopters plans to sell a standard quadcopter (toy drone) for $45 and a deluxe quadcopter for $55 . Toyz purchases the standard quadcopter for $25 and the deluxe quadcopter for $35. Management expects to sell two deluxe quadcopters for every three standard quadcopters . The company's monthly fixed expenses are $19,000 . How many of each type of quadcopter must Toyz sell monthly to break even? To earn $13,000?
E7-54B Breakeven and an advertising decision at a multiproduct company (Learning Objectives 3 & 4)
Bangor Medical Supplies is a retailer of home medical equipment . Last year, Bangor's sales revenues totaled $6,200,000 . Total expenses were $2,500,000 . Of this amount, ap- proximately $1,612,000 were variable, while the remainder were fixed . Since Bangor of- fers thousands of different products, its managers prefer to calculate the breakeven point in terms of sales dollars, rather than units .
Requirements
1. What is Bangor's current operating income?
2. What is Bangor's contribution margin ratio?
3. What is the company breakeven point in sales dollars? (Hint: The contribution margin ratio calculated in Requirement 2 is already weighted by the company's actual sales mix.) What does it mean?
4. Top management is deciding whether to embark on a $190,000 advertising campaign . The marketing firm has projected annual sales volume to increase by 16% as a result of this campaign . Assuming that the projections are correct, what effect would this advertising campaign have on Bangor's annual operating income?
E7-55B Compute margin of safety and operating leverage (Learning Objective 5) Shannon's Towing Service has a monthly target operating income of $15,000 . Variable expenses are 70% of sales, and monthly fixed expenses are $12,000.
Requirements
1. Compute the monthly margin of safety in dollars if the shop achieves its income goal.
2. Express Shannon's margin of safety as a percentage of target sales .
3. What is Shannon's operating leverage factor at the target level of operating income?
4. Assume that the company reaches its target . By what percentage will the company's operating income fall if sales volume declines by 8%?
430 CHAPTER 7
E7-56B Use operating leverage factor to find fixed costs (Learning Objective 5) Benson Manufacturing had a 1.25 operating leverage factor when sales were $50,000 . The company's contribution margin ratio was 20% . What were the company's fixed expenses?
E7-57B Calculating total costs under two different scenarios (Learning Objectives 5)
The Glow Factory plans to open a new retail store in Racine, Wisconsin . The store will sell specialty candles for an average of $25 each . The average variable costs per candle are as follows :
• Wax $8
• Other additives $3
• Base $2
The company is negotiating its lease for the new location . The landlord has offered two leasing options :
Option A) a lease of $4,500 per month; or Option B) a monthly lease cost of $1,500 plus 20% of the company's monthly sales revenue.
The company expects to sell approximately 400 candles per month .
Requirements
1. Which lease option is more attractive for the company under its current sales expecta- tions? Calculate the total lease cost under:
a. Option A
b. Option B
2. At what level of sales (in units) would the company be indifferent between the two lease options? Show your proof .
3. If the company's expected sales were 800 candles instead of the projection listed in the exercise, which lease option would be more favorable for the company? Why?
E7-58B Comprehensive CVP analysis (Learning Objectives 1, 2, 3, 4, & 5) Jake Spahr is evaluating a business opportunity to sell premium car wax at vintage car shows . The wax is sold in 64-ounce tubs . Jake can buy the premium wax at a wholesale cost of $32 per tub . He plans to sell the premium wax for $62 per tub . He estimates fixed costs such as travel costs, booth rental cost, and lodging to be $600 per car show .
Requirements
1. Determine the number of tubs Jake must sell per show to break even .
2. Assume Jake wants to earn a profit of $900 per show .
a. Determine the sales volume in units necessary to earn the desired profit.
b. Determine the sales volume in dollars necessary to earn the desired profit .
c. Using the contribution margin format, prepare an income statement (condensed version) to confirm your answers to parts a and b .
3. Determine the margin of safety between the sales volume at the breakeven point and the sales volume required to earn the desired profit . Determine the margin of safety in both sales dollars, units, and as a percentage .
E7-59B Comprehensive CVP analysis (Learning Objectives 1, 2, 3, 4, & 5) Sunflower Company manufactures and sells a single product . The company's sales and expenses for last year follow :
Sales ............................................................... .
Variable expenses ........................................... .
Contribution margin ....................................... .
Fixed expenses ........... .......... ....... .......... ......... .
Operating income .......................................... .
Total
$115,000
?
?
Per Unit
$50
_]_
_]_
%
?
?
?
Cost-Volume-Profit Analysis 431
Requirements
1. Fill in the missing numbers in the preceding table . Use the following questions to help fill in the missing numbers in the table :
a. What is the total contribution margin?
b. What is the total variable expense?
c. How many units were sold?
d. What is the per-unit variable expense?
e. What is the per-unit contribution margin?
2. Answer the following questions about breakeven analysis:
a. What is the breakeven point in units?
b. What is the breakeven point in sales dollars?
3. Answer the following questions about target profit analysis and safety margin:
a. How many units must the company sell in order to earn a profit of $58,000?
b. Go back to the data given in the table . What is the current margin of safety in units?
c. Again, go back to the data in the table. What is the margin of safety in sales dollars?
d. Again, go back to the data in the table. What is the margin of safety in percentage?
E7-60B Comprehensive CVP analysis (Learning Objectives 1, 2, 3, 4, & 5) Gamma Manufacturing manufactures 256GB SD cards (memory cards for mobile phones, digital cameras, and other devices) . Price and cost data for a relevant range extending to 200,000 units per month are as follows :
Sales price per unit (current monthly sales volume is 100,000 units) ......... . $ 25 .00
Variable costs per unit:
Direct materials .... ................. .......... ............. .......... ................. .......... .......... . $ 7 .50
Direct labor ............. ....... .......... ............. .......... .......... ................. ............. .... . $ 5 .00
Variable manufacturing overhead ............................................................... . $ 3.30
Variable selling and administrative expenses .............................................. . $ 2 .20
Monthly fixed expenses:
Fixed manufacturing overhead ................................................................... . $241,600
Fixed selling and administrative expenses .................................................. . $357,600
Requirements
1. What is the company's contribution margin per unit? Contribution margin percent- age? Total contribution margin?
2. What would the company's monthly operating income be if the company sold 130,000 units?
3. What would the company's monthly operating income be if the company had sales of $4,500,000?
4. What is the breakeven point in units? In sales dollars?
5. How many units would the company have to sell to earn a target monthly profrt of $259,700?
6. Management is currently in contract negotiations with the labor union . If the nego- tiations fail, direct labor costs will increase by 10% and fixed costs will increase by $23,500 per month . If these costs increase, how many units will the company have to sell each month to break even?
7. Return to the original data for this question and the rest of the questions . What is the company's current operating leverage factor (round to two decimals)?
8. If sales volume increases by 7%, by what percentage will operating income increase?
9. What is the company's current margin of safety in sales dollars? What is its margin of safety as a percentage of sales?
10. Say the company adds a second size of SD card (512GB in addition to 256GB) . A 512GB SD card will sell for $50 and have variable cost per unit of $28 per unit . The expected sales mix is four of the 256GB SD cards for every one of the 512GB SD cards . Given this sales mix, how many of each type of SD card will the company need to sell to reach its target monthly profit of $259,700? Is this volume higher or lower than previously needed (in Question 5) to achieve the same target profit? Why?
432 CHAPTER 7
PROBLEMS Group A P7-61A Find missing data in CVP relationships (Learning Objectives 1 & 2)
The budgets of four companies yield the following information :
Q
Target sales ....... .................. .... ...... . $680,000
Variable expenses ........ .......... ....... . 170,000
Fixed expenses ................... ..... ..... . --- Operating income (loss) ...... ......... . $150,000
Units sold ...................................... . -- -
Contribution margin per unit ....... . $ 6 .25
Contribution margin ratio
Requirements
1. Fill in the blanks for each company .
Company
R s $445,000 $224,000
--- ---
$159 000 $ 93 000
$ $
106,800 12,500
$ $ 8.96
0 .60
T
$ 270,000
$133,000
18,000
$ 35 .00
2. Compute breakeven, in sales dollars, for each company. Which company has the low- est breakeven point in sales dollars? What causes the low breakeven point?
P7-62A Find breakeven and target profit and prepare income statements (Learning Objectives 1 & 2)
A traveling production of Wicked performs each year . The average show sells 1,400 tickets at $55 a ticket . There are 125 shows each year . The show has a cast of 45, each earning an average of $310 per show . The cast is paid only after each show . The other variable expense is program printing costs of $8 per guest . Annual fixed expenses total $829,600 .
Requirements
1. Compute revenue and variable expenses for each show.
2. Use the income statement equation approach to compute the number of shows needed annually to break even .
3. Use the shortcut unit contribution margin approach to compute the number of shows needed annually to earn a profit of $6,533,100 . Is this goal realistic? Give your reason .
4. Prepare Wicked's contribution margin income statement for 125 shows each year . Re- port only two categories of expenses : variable and fixed .
P7-63A Comprehensive CVP problem (Learning Objectives 1, 2, & 5) Spirit Calendars imprints calendars with college names . The company has fixed expenses of $1,095,000 each month plus variable expenses of $4 .00 per carton of calendars . Of the variable expenses, 73% is cost of goods sold, while the remaining 27% relates to variable operating expenses . The company sells each carton of calendars for $12 .00 .
Requirements
1. Compute the number of cartons of calendars that Spirit Calendars must sell each month to break even .
2. Compute the dollar amount of monthly sales that the company needs in order to earn $312,000 in operating income (round the contribution margin ratio to two decimal places) .
3. Prepare the company's contribution margin income statement for June for sales of 450,000 cartons of calendars .
4. What is June's margin of safety (in dollars)? What is the operating leverage factor at this level of sales?
5. By what percentage will operating income change if July's sales volume is 10% higher? Prove your answer .
Cost-Volume-Profit Analysis 433
P7-64A Compute breakeven, prepare CVP graph, and respond to change (Learning Objectives 1, 2, & 3)
DoubleTyme Investors is opening an office in Jeffersonville, Indiana . Fixed monthly ex- penses are office rent ($2,300}, depreciation on office furniture ($300), utilities ($250), special telephone lines ($660), a subscription to an online brokerage service ($690), and the salary of a financial planner ($7,800) . Variable expenses include payments to the finan- cial planner (10% of revenue}, advertising (5% of revenue}, supplies and postage (2% of revenue}, and usage fees for the telephone lines and computerized brokerage service (3% of revenue) .
Requirements
1. Compute the investment firm's breakeven revenue in dollars . If the average trade leads to $500 in revenue for DoubleTyme, how many trades must it make to break even?
2. Compute dollar revenues needed to earn monthly operating income of $3,200 .
3. Graph DoubleTyme's CVP relationships . Assume that an average trade leads to $500 in revenue for the firm. Show the breakeven point, sales revenue line, fixed expense line, total expense line, operating loss area, operating income area, and sales in units (trades) and dollars when monthly operating income of $3,200 is earned . The graph should range from Oto 40 units (trades) .
4. Assume that the average revenue that DoubleTyme Investors earns decreases to $375 per trade . How does this affect the breakeven point in number of trades?
P7-65A Calculate impact of various changes on operating income (Learning Objectives 2 & 3)
Casual Seating Company is currently selling 2,000 oversized bean bag chairs a month at a price of $85 per chair. The variable cost of each chair sold includes $60 to purchase the bean bag chairs from suppliers and a $4 sales commission . Fixed costs are $10,000 per month .
The company is considering making several operational changes and wants to know how the change will impact its operating income .
Requirements:
1. Prepare the company 's current contribution margin income statement .
2. Calculate the change in operating income that would result from implementing each of the following independent strategy alternatives . Compare each alternative to the current operating income as you calculated in Requirement 1. Consider each alterna- tive separately .
a. Alternative 1: The company believes volume will increase by 15% if salespeople are paid a commission of 10% of the sales price rather than the current $4 per unit .
b. Alternative 2: The company believes that spending an additional $5,000 on ad- vertising would increase sales volume by 10%.
c. Alternative 3: The company is considering raising the selling price to $100, but believes volume would drop by 25% as a result.
d. Alternative 4: The company would like to source the product from domestic sup- pliers who charge $12 more for each unit . Management believes that the "Made in the USA" label would increase sales volume by 15% and would allow the com- pany to increase the sales price by $5 per unit . In addition, the company would have to spend an additional $3,000 in marketing costs to get the word out to potential customers of this change .
434 CHAPTER 7
P7-66A CVP analysis at a multiproduct firm (Learning Objectives 4 & 5) The contribution margin income statement of Morgantown Coffee for October follows:
_J A B C 1 More:antown Coffee 2 Contribution Margin Income Statement 3 Month Ended October 31 4 5 Sales revenue $ 95000 6 Less variable exoenses : 7 Cost of goods sold s 33,500 8 Marketing exoense 12,000 9 General and administrative expense 2,000 47,500 10 Contribution margin s 47 500 11 Less fixed exoenses: 12 Marketing exoense $ 19125 13 General and administrative expense 3 375 22 500 14 Operating income $ 25000 15
Morgantown Coffee sells three small coffees for every large coffee. A small coffee sells for $2 .00, with a variable expense of $1 .00 . A large coffee sells for $4 .00, with a variable expense of $2 .00 .
Requirements
1. Determine the coffee shop's monthly breakeven point in the numbers of small coffees and large coffees . Prove your answer by preparing a summary contribution margin income statement at the breakeven level of sales. Show only two categories of ex- penses : variable and fixed .
2. Compute the coffee shop's margin of safety in dollars.
3. Use the coffee shop's operating leverage factor (using the October contribution margin income statement) to determine its new operating income if sales volume increases 13%. Prove your results using the contribution margin income statement format . As- sume that sales mix remains unchanged .
PROBLEMS Group B P7-67B Find missing data in CVP relationships (Learning Objectives 1 & 2)
The budgets of four companies yield the following information :
Company
Q R s T Target sales ........................................ . $757,500 $445,000 $162,500 $
Variable expenses .............................. . 242,400 --- --- 360,000
Fixed expenses .................................. . --- 159,000 81,000 --- Operating income (loss) .................... . $175,100 $ $ $152,000
Units sold .......... .......... ............. .......... . --- 106,800 15,625 20,000
Contribution margin per unit ............ . $ 6.06 $ $ 8.32 $ 32 .00
Contribution margin ratio --- 0 .60
Requirements
1. Fill in the blanks for each company .
2. Compute breakeven, in sales dollars, for each company . Which company has the low- est breakeven point in sales dollars? What causes the low breakeven point?
Cost-Volume-Profit Analysis 435
P7-68B Find breakeven and target profit and prepare income statements (Learning Objectives 1 & 2)
A traveling production of Grease performs each year . The average show sells 1,400 tick- ets at $50 per ticket. There are 100 shows a year. The show has a cast of 40, each earning an average of $340 per show . The cast is paid only after each show . The other variable expense is program printing expenses of $8 per guest. Annual fixed expenses total $1,582,000.
Requirements
1. Compute revenue and variable expenses for each show .
2. Compute the number of shows needed annually to break even .
3. Compute the number of shows needed annually to earn a profit of $4,836,400 . Is this goal realistic? Give your reason .
4. Prepare Grease's contribution margin income statement for 100 shows each year . Re- port only two categories of expenses: variable and fixed .
P7-69B Comprehensive CVP problem (Learning Objectives 1, 2, & 5) Whoosh Calendars imprints calendars with college names. The company has fixed expenses of $1,095,000 each month plus variable expenses of $6 .50 per carton of calendars . Of the variable expenses, 68% is cost of goods sold, while the remaining 32% relates to variable operating expenses . The company sells each carton of calendars for $16 .50 .
Requirements
1 . Compute the number of cartons of calendars that Whoosh Calendars must sell each month to break even .
2. Compute the dollar amount of monthly sales that the company needs in order to earn $308,000 in operating income (round the contribution margin ratio to two decimal places) .
3. Prepare the company's contribution margin income statement for June for sales of 450,000 cartons of calendars .
4. What is June's margin of safety (in dollars)? What is the operating leverage factor at this level of sales?
5. By what percentage will operating income change if July's sales volume is 16% higher? Prove your answer .
P7-70B Compute breakeven, prepare CVP graph, and respond to change (Learning Objectives 1, 2, & 3)
William Investors is opening an office in Boise, Idaho . Fixed monthly costs are office rent ($2,100), depreciation on office furniture ($260), utilities ($280), special telephone lines ($600), a subscription to an on line brokerage service ($640), and the salary of a financial planner ($3,120) . Variable expenses include payments to the financial planner (16% of rev- enue), advertising (7% of revenue}, supplies and postage (3% of revenue}, and usage fees for the telephone lines and computerized brokerage service (6% of revenue).
Requirements
1. Compute the investment firm's breakeven revenue in dollars . If the average trade leads to $500 in revenue for William Investors, how many trades must be made to break even?
2. Compute dollar revenues needed to earn monthly operating income of $3,500 .
3. Graph William's CVP relationships. Assume that an average trade leads to $500 in revenue for William Investors . Show the breakeven point, sales revenue line, fixed expense line, total expense line, operating loss area, operating income area, and sales in units (trades) and dollars when monthly operating income of $3,500 is earned . The graph should range from Oto 40 units (trades).
4. Assume that the average revenue William Investors earns decreases to $400 per trade . How does this affect the breakeven point in number of trades?
436 CHAPTER 7
P7-71 B Calculate impact of various changes on operating income (Learning Objectives 2 & 3)
Comfy Seating Company is currently selling 3,500 oversized bean bag chairs a month at a price of $100 per chair . The variable cost of each chair sold includes $60 to purchase the bean bag chairs from suppliers and a $4 sales commission . Fixed costs are $6,000 per month.
The company is considering making several operational changes and wants to know how the change will impact its operating income.
Requirements
1. Prepare the company's current contribution margin income statement .
2. Calculate the change in operating income that would result from implementing each of the following independent strategy alternatives . Compare each alternative to the current operating income as you calculated in Requirement 1. Consider each alterna- tive separately.
a. Alternative 1: The company believes volume will increase by 15% if salespeople are paid a commission of 10% of the sales price rather than the current $4 per unit .
b. Alternative 2: The company believes that spending an additional $5,000 on ad- vertising would increase sales volume by 10% .
c. Alternative 3: The company is considering raising the selling price to $120, but believes volume would drop by 25% as a result .
d. Alternative 4: The company would like to source the product from domestic sup- pliers who charge $12 more for each unit . Management believes that the "Made in the USA" label would increase sales volume by 15% and would allow the com- pany to increase the sales price by $5 per unit . In addition, the company would have to spend an additional $3,000 in marketing costs to get the word out to potential customers of this change.
P7-72B CVP analysis at a multiproduct firm (Learning Objectives 4 & 5) The contribution margin income statement of Liberty Coffee for July follows:
_j A B I C 1 Liberty Coffee 2 Contribution Mare;in Income Statement 3 Month Ended July 31 4 5 Sales revenue $ 144 000 6 Less variable expenses: 7 Cost of goods sold $ 57 000 8 Marketing expense 12 000 9 General and administrative exoense 3,000 72 000 10 Contribution mare:in $ 72 000 11 Less fixed exoenses: 12 Marketine: exoense $ 35 700 13 General and administrative exoense 6,300 42,000 14 Ooeratine: income $ 30000 15
Liberty Coffee sells three small coffees for every large coffee . A small coffee sells for $3 .00, with a variable expense of $1 .50 . A large coffee sells for $5 .00, with a variable ex- pense of $2.50.
Requirements
1. Determine the coffee shop's monthly breakeven point in the numbers of small coffees and large coffees . Prove your answer by preparing a summary contribution margin income statement at the breakeven level of sales . Show only two categories of ex- penses: variable and fixed .
2. Compute the coffee shop's margin of safety in dollars .
3. Use the coffee shop's operating leverage factor (using the July contribution margin in- come statement) to determine its new operating income if sales volume increases 12% . Prove your results using the contribution margin income statement format . Assume that sales mix remains unchanged .
Serial Case C7-73 Calculate breakeven and margin of safety after hotel renovation
(Learning Objective 2)
Cost-Volume-Profit Analysis 437
This case is a continuation of the Caesars Entertainment Corporation serial case that began in Chapter 1. Refer to the introductory story in chapter 1 (see page 43) for ad- ditional background. (The components of the Caesars serial case can be completed in any order.)
Caesars Palace® Las Vegas made headlines when it undertook a $75 million renova- tion . In mid-September 2015, the hotel closed its then-named Roman Tower, which was last updated in 2001, and started a major renovation of the 567 rooms housed in that tower . On January 1, 2016, the newly renamed Julius Tower reopened, replacing the Ro- man Tower. In addition to renovating the existing rooms and suites in the former Roman Tower, 20 guest rooms were added to the Roman Tower. With the renovation completed, Caesars expects the Julius Tower room rate to average around $149 per night . This in- crease, a $25 or 20 .2% increase, reflects, in part, the room improvements .
Assume that the annual fixed operating costs for the Julius Tower in Caesars Palace® Las Vegas will be $5,000,000 . This amount represents an increase of $200,000 per year compared to pre-renovation . Also assume that the variable cost per hotel room night after the renovation is $27; before the renovation, the variable cost per room night was $20 .
The average hotel occupancy rate, in 2014, for Caesars Entertainment Corporation was 91 .2%, according to its 2014 Form 10-K. By comparison, the average hotel occu- pancy rate in Las Vegas overall, for that same time period, was 86 .8%, according to Stastia .com .
Requirements
1. What cost types, associated with a hotel room in the Julius Tower, are variable with re- spect to hotel room occupancy? What cost types are fixed with respect to hotel room occupancy?
2. Before the renovation, how many hotel room nights were needed to break even in the original Roman Tower (now Julius Tower)? Using Caesars' occupancy rate, what was the margin of safety in units before the renovation? What is the margin of safety in units if the Las Vegas hotel occupancy rate is used instead of Caesars' occupancy rate?
3. After the renovation, how many hotel room nights are needed to break even in the Julius Tower? Using Caesars' occupancy rate, what is the margin of safety in units after the renovation? What is the margin of safety in units if the Las Vegas hotel oc- cupancy rate is used instead of Caesars' occupancy rate? Which hotel occupancy rate estimate is more appropriate in this case? Why?
438 CHAPTER 7
CRITICAL THINKING Discussion & Analysis
A7-74 Discussion Questions
1. Define breakeven point . Why is the breakeven point important to managers?
2. Describe four different ways cost-volume-profit analysis could be useful to management .
3. The purchasing manager for Rockwell Hall Bags has been able to purchase the material for its signature handbags for $9 less per bag than in the prior year . Keeping everything else the same, what effect would this reduction in material cost have on the breakeven point for Rockwell Hall Bags? Now assume that the sales manager decides to reduce the selling price of each handbag by $9 . What would the net effect of both of these changes be on the breakeven point in units for Rockwell Hall Bags?
4. Describe three ways that cost-volume-profit concepts could be used by a service organization .
5. "Breakeven analysis isn't very useful to a company because companies need to do more than break even to survive in the long run." Explain why you agree or disagree with this statement .
6. What conditions must be met for cost-volume-profit analysis to be accurate?
7. Why is it necessary to calculate a weighted-average contribution margin ratio for a multi- product company when calculating the breakeven point for that company? Why can't all of the products' contribution margin ratios just be added together and averaged?
8. Is the contribution margin ratio of a grocery store likely to be higher or lower than that of a plastics manufacturer? Explain the difference in cost structure between a grocery store and a plastics manufacturer . How does the cost structure difference impact operating risk?
9. Alston Jewelry had sales revenues last year of $2.4 million, while its breakeven point (in dollars) was $2 .2 million. What was Alston Jewelry's margin of safety in dollars? What does the term margin of safety mean? What can you discern about Alston Jewelry from its margin of safety?
10. Rondell Pharmacy is considering switching to the use of robots to fill prescriptions that consist of oral solids or medications in pill form . The robots will assist the human pharma- cists and will reduce the number of human pharmacy workers needed . This change is ex- pected to reduce the number of prescription filling errors, to reduce the customer's wait time, and to reduce the total overall costs . How does the use of the robots affect Rondell Pharmacy's cost structure? Explain the impact of this switch to robotics on Rondell Phar- macy's operating risk.
11. Suppose a company can replace the packing material it currently uses with a biodegrad- able packing material. The company believes this move to biodegradable packing ma- terials will be well received by the general public . However, the biodegradable packing materials are more expensive than the current packing materials, and the contribution margin ratios of the related products will drop . What are the arguments for the company to use the biodegradable packing materials? What are the arguments for the company to not use the biodegradable materials? What do you think the company should do?
12. How can CVP techniques be used in supporting a company's sustainability efforts? Conversely, how might CVP be a barrier to sustainability efforts?
Application & Analysis Mini Cases
A7-75 CVP for a Product Select one product that you could make yourself . Examples of possible products could be cookies, birdhouses, jewelry, or custom T-shirts . Assume that you have decided to start a small business producing and selling this product . You will be applying the concepts of cost-volume- profit analysis to this potential venture .
Cost-Volume-Profit Analysis 439
Basic Discussion Questions
1. Describe your product . What market are you targeting this product for? What price will you sell your product for? Make projections of your sales in units over each of the upcom- ing five years .
2. Make a detailed list of all the materials needed to make your product . Include quantities needed of each material. Also include the cost of the material on a per-unit basis .
3. Make a list of all of the equipment you will need to make your product . Estimate the cost of each piece of equipment that you will need .
4. Make a list of all other expenses that would be needed to create your product . Examples of other expenses would be rent, utilities, and insurance . Estimate the cost of each of these expenses per year.
5. Now classify all of the expenses you have listed as being either fixed or variable . For mixed expenses, separate the expense into the fixed component and the variable component .
6. Calculate how many units of your product you will need to sell to break even in each of the five years you have projected .
7. Calculate the margin of safety in units for each ofthe five years in your projection .
8. Now decide how much you would like to make in before-tax operating income (target profit) in each of the upcoming five years . Calculate how many units you would need to sell in each of the upcoming years to meet these target profit levels .
9. How realistic is your potential venture? Do you think you would be able to break even in each of the projected five years? How risky is your venture (use the margin of safety to help answer this question). Do you think your target profits are achievable?
Decision Cases A7-76 CVP analysis by an intern with an ethical dilemma (Learning Objective 2)
Horner Work Wear, Inc., supplies uniforms for a variety of businesses. Collin Hoffman is a new intern in the Accounting Department at Horner . To expand sales, the company is considering paying commissions to its sales force . The controller, John Wallace, asks Col- lin to complete an analysis assuming sales would increase 25% under the proposed sales commission plan . This analysis should include 1) the new breakeven sales figure and 2) the operating profit under the new sales commission plan .
Collin does his best to perform the analysis . He is not exactly sure what he is doing but he does not want to appear like he does not understand accounting. After he gets his preliminary analysis finished, he calls his friend, Meghan Peyton, who is an account- ing analyst at Scrubs and More, a competing uniform supplier . He knows Meghan from a church group and figures he can trust her . He tells her he is working on a new project and asks her if they can meet for dinner later, where he can ask her advice .
At dinner, Collin confesses to Meghan that he really does not know if he did his anal- ysis correctly . Meghan assures him that she has worked on similar things at her company . She asks him if they can go over the analysis together. He readily agrees because this is just the type of help he had hoped to get . He shows her the spreadsheet he has been working on; the two of them discuss each item on the analysis . Collin explains his reason- ing behind each calculation and his data assumptions . Meghan tells him that his analysis is thorough and agrees that he has done it all correctly as far as she can tell.
Now confident in his work, Collin turns in the proposed sales commission plan analy- sis the following day . His report ends with a recommendation that the new sales commis- sion plan be undertaken, since it will lead to a significant increase in operating income with only a small increase in breakeven sales . John Wallace glances through the report and is impressed with the appearance of the report; it looks professional and complete . Since John has a lot of other work tasks, he approves the new sales commission plan without any further analysis or investigation .
When he is booking some payroll entries the following week, Collin realizes that he made an error in the CVP analysis he did for the sales commission project. He failed to include the monthly salaries of the sales staff in his computations. Collin is in a panic. If he tells John Wallace of his mistake, Collin is afraid he will not be offered a full-time position
440 CHAPTER 7
REAL LIFE
upon completion of his internship . Collin decides to keep quiet and not let the control- ler know of his error. He reasons that it is unlikely that the difference between what he projected versus the actual expenses will be discovered since Horner does not create de- tailed monthly operating statements .
Requirements
1. Using the IMA Statement of Ethical Professional Practice as an ethical framework, an- swer the following questions:
a. What is (are) the ethical issue(s) in this situation?
b. What are Collin Hoffman's responsibilities as a management accountant?
c. What are John Wallace's responsibilities as a management accountant?
d. What are Meghan Peyton's responsibilities as a management accountant?
2. What would be the impact on breakeven sales from failing to include the fixed monthly salaries? Would the breakeven using the erroneous data be lower or higher than the correct breakeven (the breakeven calculation including the monthly salaries)? Do you think this error would be likely to influence the decision of whether to pro- ceed with the new sales commission proposal?
3. Discuss the specific steps Collin should take to resolve the situation. Refer to the IMA Statement of Ethical Professional Practice in your response.
A7-77 Impact of increases in direct materials on product breakeven (Learning Objectives 1, 2 & 3)
Goose down is used in a wide variety of products, including jackets, bedding, and pillows. In recent years, the cost of down has been increasing. For example, in 2009, a pound of goose down sold for $10; in 2014 it sold for $50 .5 Lands' End, a retailer of clothing and bedding items, uses goose down in many of its products .
The cost of down has increased because of a few reasons. First of all, China is one of the major producers of down in the world . China's wealth has been increasing . As a result, more families are moving from farms to urban areas thereby reducing the number of families who are farming . In addition, dietary preferences around the world are changing to more meat and fish over geese and ducks, decreasing the potential revenue from raising geese.
On the demand side, the demand for down is increasing. The increasing popularity of down jackets from a fashion standpoint is driving most of the increase in demand for down. In prior decades, down was just used for specialized winter sports apparel for skiing and climbing . Now down is used in popular, general fashions .
Some companies are developing synthetic substitutes for down as they try to coun- teract the increasing costs of the down. In the meantime, companies such as Lands' End, North Face, and other garment manufacturers are raising the prices of their products to counteract the increasing cost of down.
Requirements
1. Is the cost of down a fixed cost or a variable cost for a jacket manufacturer such as Lands' End?
2. If the cost of down increases, what happens to the breakeven point for a down-filled jacket product line at Lands' End?
3. If down increases by a certain percentage, will the selling price of a down-filled jacket need to change by that same percentage to maintain the same profit margin? Explain .
4. Let's look at a hypothetical example now . Assume that a Lands' End down jacket sell- ing for $150 contains one pound of goose down. The cost per pound of down was $10 in 2009 and $50 in 2014, respectively. Lands' End has $250,000 offixed costs related to the down jacket line and its other variable manufacturing costs (other direct materials, direct labor, and manufacturing overhead) total $60 per jacket . Assume that Lands' End does not increase the selling price of the down jacket over the five-year period . Calculate the breakeven number of jackets both in (a) 2009; and (b) 2014 .
5. Assume now the same set of facts as in Question 4 but that Lands' End raises the selling price of each jacket by $25 in 2017 . How does the breakeven volume of jackets change in 2017? (Assume that the cost of goose down in 2017 is the same as in 2014.)
5 Source: "Down is Becoming Too Expensive," Outside, March 8, 2014, retrieved from http://www.outsideonline.com/1921851/down-becoming-too-expensive on January 3, 2016.
Try It Solutions page 386:
1. Sales price per unit .......................... ......... .
Less: Variable cost per unit ........................ .
Contribution margin per unit ......... ..... ..... .. .
$2.00
0.50
$1.50
2'. Contribution margin per unit $1.50
Contribution margin ratio= ------------ = --- = 75% Sales price per unit $2.00
3. Contribution margin (1,000 hot dogs X $1.50 per hot dog) ....... .... .
Less: Fixed expenses ....................................................................... .
Operating income ............ .......... .......... ............. ....... .......... .......... ... .
page 389:
1.
2.
Fixed expenses + Operating income Sales in units to breakeven =
Contribution margin per unit
$300 + 0 $
1 . 50
= 200 hot dogs
Sales in dollars to breakeven = Fixed expenses+ Operating income
Contribution margin ratio
$300 + 0 ---- = $400 of sales revenue
75%
page 391:
1.
2 .
Fixed expenses+ Operating income Sales in units =
Contribution margin per unit
$300 + $900 --$-
1 .- 5 - 0
-- = 800 hot dogs per month
Sales in dollars = Fixed expenses + Operating income
Contribution margin ratio
$300 + $900 ------ = $1 ,600 of sales revenue
75%
$1,500
____3QQ
$1 200
Cost-Volume-Profit Analysis 441
442 CHAPTER 7
~
1 2 3 4 5 6 7
page 404:
1.
-- A--
Calculating Weighted-Average Contribution
B C D
Total in Margin per Unit Hotdogs Potato Chips "basket"
Contribution margin per unit $ 1.50 $ 0.75 Multiply by: Sales mix (number of units in "basket") 10 5 15 Contribution margin s 15.00 s 3.75 5 18.75 Weighted-average contibution margin per unit ($18.75/15 units) $ 1.25
2. Sales in units = Fixed expenses+ Operating income $300 + $900
------ = 960total units Contribution margin per unit $1.25
3 . Hot dogs (960 X 10/15 sales mix) ..... .......... .......... .......... . 640
Potato chips (960 X 5/15 sales mix)....... ..... ..... ..... ........... 320
Total units................................................... ...................... 960
page 411:
1. Costs under current option Costs under new option
Variable Costs Variable Cost + Fixed Costs
0 + $300
$200
# Units
($0.25 X # Units)
($0.25 X # Units)
800
+
+
Fixed Costs
$100
Rachel will be indifferent between the two options if she sells exactly 800 units from her stand each month.
2. Since Rachel's typical sales volume (700 units) is less than the indifference point (800 units), she will prefer the option with the lower operating leverage (more variable costs and fewer fixed costs). In this case, that means her costs will be lower if she takes advan- tage of the new arrangement ($100 per month plus $0.25 for every unit sold) rather than continuing to operate under the current arrangement ($300 per month). As a result of lower costs, her operating income will be higher.
PA lma ge s/Alamy
So urce s: Nike, Inc. 20 15 10-K; www.Forbe s. co m/ powerfu l-bran ds/ #/ t a b:rank_page:2
Relevant Costs for Short-Term Decisions
Learning Objectives
• 1 Describe and identify information relevant to short-term business decisions
• 2 Describe and apply different approaches to pricing
• 3 Decide whether to accept a special order
• 4 Decide whether to discontinue a product , department, or store
• 5 Factor resource constraints into product mix decisions
• 6 Analyze outsourcing (make-or-buy) decisions
• 7 Decide whether to sell a product "as is" or process it further
NIKE, Inc., is the largest se11erofath1eticfootwearandappare1inthewor1d . Nike is also synonymous with outsourcing : it doesn 't manufacture any of its own products .
Rather, Nike leaves the actual production of its branded products to independent contractors
who operate over 600 factories, most of which are overseas . By outsourcing production to oth-
ers, Nike can concentrate on its core competencies-the things it is really good at-including
designing, developing, marketing, and selling athletic footwear, apparel, and equipment . But
outsourcing is not without risks: Nike must rely on others to follow its standards for quality and
fulfill production orders on a timely basis . In addition, sourcing the product overseas opens the
company to exchange rate fluctuations, trade tariffs, port strikes, and other global risks. The
upside? Nike's business model has allowed the company to develop one of the most iconic and
valuable brands in the world .
444 CHAPTER 8
In Chapter 7, we saw how managers use cost behavior to determine the company's break-even point and to estimate the sales volume needed to achieve target profits. In this chapter, we'll see how managers use their knowledge of cost behavior to make six different business decisions, such as whether to outsource production to other companies. The deci- sions we'll discuss in this chapter usually pertain to shorter periods of time, so managers do not need to worry about the time value of money. In other words, they do not need to compute the present value of the revenues and expenses relating to the decision. In Chap- ter 12, we will discuss longer-term decisions (such as buying equipment and undertaking plant expansions) in which the time value of money becomes important. Before we look at the six business decisions in detail, let's consider managers' decision-making process and the information managers need to evaluate their options.
How Do Managers Make Decisions? Exhibit 8-1 illustrates how managers decide among alternative courses of action. Manage- ment accountants participate in most aspects of the decision cycle, ranging from identify- ing possible courses of action to collecting and analyzing relevant information that helps guide managers' ultimate decision. Once the decision has been implemented, managerial accountants follow up on the decision, comparing actual results to expectations. If the company's goals are not being achieved as well as anticipated, the cycle will begin again with new, corrective action
EXHIBIT 8-1 How Managers Make Decisions
Define Business Goals
' I
I
Identify Alternative Courses of Action
- Follow-Up: Compare Actual Results
with the Results Anticipated
Choose the Best Alternative
Implement Decision
----------------------
1 _Describe and ident ify --:---information relevant
to short-term business decisions
Relevant Information When managers make decisions, they focus only on information that is relevant to the decisions. Exhibit 8-2 shows that relevant information has two characteristics:
1. It pertains to the future.
2. It differs among alternatives.
Relevant Costs for Short-Term Decisions 445
EXHIBIT 8-2 Relevant Information
Relevant information
Differs among alternatives
Sales Forecast
Accept special order
Sales revenue $100 M
Reject special order
Sales revenue $75 M
Think of a recent decision you have made, such as your decision as to which college or university to attend. What influenced your decision? Some of the relevant financial information may have included the cost of tuition, the cost of room and board, and the financial aid package you were offered, including scholarships, work study, and loans. Some of the relevant nonfinancial information may have included the size of the school, the geographic location of the school, specific extracurricular activities of interest to you, or just the feeling you got from meeting people on campus.
Think about these factors for a moment and how they influ- enced your decision. When you compared colleges, you probably made a mental or written list about the things you liked better about one institution over another. In other words, you concen- trated on those aspects that differed between institutions. For ex- ample, you may have thrown out some schools because the net cost was too high and you or your parents didn't want to pay that much for tuition in the future. Some schools may have been more prestigious than others, causing you to believe you would get bet- ter or higher-paying job offers in the future. And as for the nonfi- nancial factors, you probably envisioned what it would be like to attend the college in the future. In other words, you concentrated on information that differed between alternatives and that would affect your future. The same holds true for business decisions: managers focus on financial and nonfinancial information that differs among alternatives and that pertains to the future.
With the existence of big data and ERP systems, managers can easily become overwhelmed by the sheer magnitude of data that is available. Managers must use critical thinking skills (as
II Why is this important? "The accounting information used
to make business decisions in this chapter focuses on one
factor: profitability . However, in real life, managers should take
a triple-bottom-line approach to
decision making by considering the
decision's impact on people and the
environment."
outlined on page 18 in Chapter 1) to zero in on the larger business issue, the specific ques- tion that needs to be addressed, and the data that are relevant to answering the question. Managers need to clearly identify the assumptions being made, the "gray areas" that involve judgment, and the possible implications of the decision. Throughout this chapter, you'll see that we begin each decision with a set of assumptions, but then change one or more of the assumptions to see what impact it has on the resulting decision. Since no one has a crystal ball with which to see the future, the more assumptions that have been ques- tioned and considered, the better prepared managers will be.
Keys to Making Short-Term Special Decisions Our approach to making short-term special decisions is called the incremental analysis approach. Instead of looking at the company's entire income statement under each deci- sion alternative, we'll just look at how operating income would change or differ under
446 CHAPTER 8
each alternative. Using this approach, we'll leave out irrelevant information-the costs and revenues that won't differ between alternatives.
We'll consider six kinds of decisions in this chapter:
1. Pricing
2. Special orders
3. Discontinuing products, departments, or stores
4. Product mix when resources are constrained
5. Outsourcing (make or buy)
6. Selling as is or processing further
As you study these decisions, keep in mind the two keys to analyzing business decisions shown in Exhibit 8-3:
1. Focus on relevant revenues, costs, and profits. Most decisions boil down to a cost- benefit analysis. The important point is to identify and focus on only the relevant costs and benefits: those that will differ between alternatives and affect the future. Irrelevant information only clouds the picture and creates information overload.
2. Use a contribution margin approach that separates variable costs from fixed costs. Because fixed costs and variable costs behave differently, they must be analyzed separately. Traditional income statements based on absorption costing can mislead managers because they blend fixed and variable costs together. Contribution margin income statements, which isolate costs by behavior (variable or fixed), are much bet- ter suited for decision making.
Keep in mind that every business decision is unique. Just because a piece of informa- tion is relevant in one decision doesn't mean it will be relevant in the next. Each decision will need to be assessed individually to determine the relevant pieces of information. Also keep in mind that different costs are used for different purposes. For example, absorption- based costing is required by GAAP for external financial reporting purposes, yet variable costing is usually much better for decision-making purposes.
EXHIBIT 8-3 Two Keys to Making Short-Term Special Decisions
Focus on relevant revenues, costs, and profits
Decision Pitfalls to Avoid
Use a contribution margin approach that separates variable
costs from fixed costs
Variable costs Fixed costs
Finally, there are a few common mistakes that managers sometimes make. We point out the pitfalls here so that you can train yourself to avoid them.
1. Avoid including sunk costs in your analysis. Sunk costs are costs that have been in- curred in the past and cannot be changed regardless of which future action is taken. For example, a manager may have invested thousands of dollars in a computer
Relevant Costs for Short-Term Decisions 447
system that appeared to be a good investment at the time. However, with the pas- sage of time and the speed of technological advances, using the old system may no longer be in the best interest of the organization, even if it is only one to two years old. Hindsight may even make the past decision appear foolish. When deciding whether or not to replace the system, the amount originally paid for the system is a sunk cost that should not be considered. Rather, only the future costs and benefits associated with continuing to use the old system versus investing in a new system should be considered.
2. Avoid using unit costs unless they are purely variable in nature. Recall from Chapter 6 that absorption costing includes both variable and fixed manufacturing costs. Vari- able production costs include direct material, direct labor, and variable overhead costs that will be incurred on every unit produced. On the other hand, fixed overhead cost will not be incurred on every unit produced but rather, will stay constant in total. Variable costing is usually better for decision-making purposes because it does not blend together the variable and fixed production costs. If you use unit costs in your analysis, make sure you first separate the fixed and variable components of the costs and then analyze the fixed cost in total, not on a per-unit basis.
SustainabilitY,
For companies that embrace sustainability and the triple bottom line, almost every decision will be viewed through the lens of its impact on people and the planet, as well as profitability. For companies such as Nike that outsource key business functions, creating and maintaining sustainable practices throughout the company's supply chain can be challenging. While Nike's suppliers are con- tractually obligated to adhere to Nike's "Code of Conduct," which sets forth standards for equitable labor practices and environmentally sound manufactur- ing practices, the company's reputation could be harmed if the suppliers fail to comply. Here are just a few of the strides Nike has been making toward becom- ing more environmentally and socially sustainable:
• Nike is working with its contractors to create more environmentally sustain- able production practices. The company's goal is to double its business, yet half its environmental impact. Since 2008, contract manufacturers have cut energy used per unit by 50%. The company aims to use 100% renewable en- ergy by 2025. It is focused on using innovative materials and manufacturing techniques to decrease the amount of water used and carbon emitted from the manufacture of its products.
• Nike's goal by 2020 is to have zero waste from contractor factories sent to landfills. Product designers are working hard to create a cradle-to-cradle, closed-loop system where old shoes and manufacturing scraps are ground and reused in the production of new products, as well as courts, tracks, and other play surfaces. The ground recycled materials, aptly named "Nike Grind," are already incorporated into 71 % of Nike's products.
• Since 2010, over 3 billion plastic bottles have been converted into recycled fibers for use in Nike's products, and approximately 30 million pairs of shoes have been recycled through the company's "reuse-a-shoe" program.
• Nike's contractors employ over one million factory workers. To make sure health, safety, and labor practices are carried out in accordance with Nike's Code of Conduct, the company employs over 150 people whose sole job is to monitor factories. Nike also works with third parties, such as the Fair Labor Association, to conduct independent monitoring. Each factory is scored on labor practices, in addition to traditional metrics such as cost, quality, and on-time delivery. Reports of noncompliance are investigated immediately, so that corrective action can be taken.
448 CHAPTER 8
See Exercises ES-17 A and ES-33B
ii 2 .Describe and apply
_: different approaches to pric ing
• The company is working toward forming a more diverse and inclusive workforce. Over 50% of company employees (noncontracted) are nonwhite and 41 % of managers are women.
• Nike's goal is to invest at least 1.5% of annual pretax income in community im- pact initiatives. In 2015, Nike invested 1.9% of pretax income (approximately$80 million) in these initiatives. The company also promotes employee volunteerism and matches employee donations to nonprofits up to $10,000 per employee per year.
These are just a few of the ways Nike is embedding sustainability within the organization. You can find more information in Nike's FY14/15 Sustainable Business Report.
Sources: Nike, Inc . 2015 10-K; Nike, Inc, FY14/15 Sustainable Business Report.
How Do Managers Make Pricing and Special Order Decisions? We'll start our discussion by looking at pricing decisions, which can be one of the most challenging decisions managers need to make. After that, we'll move on to special order decisions.
Regular Pricing Decisions There is no way around it: pricing is a messy business. In your economics course, you learned that the price of a product is the point at which the supply curve and the demand curve intersect. But, in practice, what does this mean? Generally speaking, the higher the price, the lower the demand, while the lower the price, the higher the demand. To maxi- mize its profits, a company needs to consider the profit that will be made at the various price points, not just the sales price alone. And as you know from earlier chapters, the profit made on a product is determined not only by its sales price, but also by its cost. In other words, cost is an important factor in determining profitability and pricing.
Exhibit 8-4 shows that managers start with three basic questions when setting regular prices for their products or services.
EXHIBIT 8-4 Regular Pricing Considerations
• What is our target profit?
• How much are customers willing to pay?
• Are we a price-taker or a price-setter for this product? J
The answers to these questions are often complex and ever-changing. Let's consider each in turn.
First, managers must consider their target profit. Stockholders expect the company to achieve certain profits. Economic conditions, historical company earnings, industry risk, competition, and new business developments all affect the level of profit that stockholders expect. Stockholders usually tie their profit expectations to the amount of assets invested in the company. For example, stockholders may expect a 10% annual return on their investment. A company's stock price tends to decline if the company does not meet target profits, so managers must keep costs low while generating enough revenue to meet those targets.
Relevant Costs for Short-Term Decisions 449
Second, managers need to consider the price customers are willing to pay. The amount customers will pay depends on the competition, the product's uniqueness, whether the product is branded, the effectiveness of marketing campaigns, general economic condi- tions, and so forth. Focus groups and test markets are often used to help determine the price customers are willing to pay.
Third, managers must consider whether they are price-takers or price-setters. To address the third pricing question, imagine a continuum with price-takers at one end and price-setters at the other end. A company's products and services fall somewhere along this continuum, shown in Exhibit 8-5. Companies are price-takers when they have little or no control over the prices of their products or services. This occurs when their products and services are not unique, not branded, or when competition is heavy. Examples include food commodities (milk and corn), natural resources (oil and lumber), and generic consumer products and services (paper towels, dry cleaning, and banking).
EXHIBIT 8-5 Price-Takers Versus Price-Setters
Price-takers Price-setters
Characteristics of price-takers Characteristics of price-setters
• Product lacks uniqueness • Product is more unique
• Not a brand name • Product is branded
• Heavy competition • Less competition
• Pricing approach emphasizes target costing
• Pricing approach emphasizes cost-plus pricing
Companies are price-setters when they have more control over pncmg-in other words, they can "set" prices to some extent. Companies are price-setters when their prod- ucts are unique, such as original art and jewelry, specially manufactured machinery, and custom-made furniture. Companies are also price-setters when there is little competition. For example, a gas station out in the middle of nowhere can charge any price it wants because there are no other gas stations around. Finally, companies also are price-setters if they have successfully branded their products, as Nike has.
Obviously, managers would rather be price-setters than price-takers. To gain more control over pricing, companies try to differentiate their products. They want to make their products unique in terms of features, service, or quality-or at least make you think their product is unique or somehow better even if it isn't. How do they do this? Primarily through advertising and branding. Consider Nike's tennis shoes, Starbucks's coffee, Ap- ple's tablets, Kleenex's tissues, Tylenol's acetaminophen, Capital One's credit cards, Shell's gas-the list goes on and on. Are these products really better than or significantly different from their lower-priced competitors? If these companies can make you think so, they've gained more control over their pricing because you are willing to pay more for their products or services. The downside? These companies must charge higher prices or sell more units just to cover their marketing costs.
A company's approach to pricing depends on whether its product or service is on the price-taking or price-setting side of the spectrum. Price-setters emphasize a cost-plus pricing ap- proach; price-takers emphasize a target costing approach. Keep in mind that many products fall somewhere along the continuum. Therefore, managers tend to use both approaches to some extent.
II Why is this important? "Both branding and product differentiation give managers more control over pricing. Without
such features, a company must often settle for selling its product at the same price as its competitors."
450 CHAPTER 8
Our pricing decision rule is as follows:
DECISION RULE: How to approach pricing?
If company is a price-taker for the product
Emphasize a target costing approach
Cost-Plus Pricing
If company is a price-setter for the product
t Emphasize a cost-plus
pricing approach
When a company is more of a price setter, such as Nike or Apple, it emphasizes a cost- plus approach to pricing. Cost-plus pricing starts with the product's total costs and adds a desired profit to determine a cost-plus price.
Total cost
Plus: Desired profit
Cost-plus price
This information may seem familiar to you, and indeed it should. We talked about cost-p lus pricing in Chapter 3 when we discussed how managers use job costing informa- tion to bid for custom jobs: They start with an estimate of the job's cost and then add a markup to arrive at the bid price. What we will do in this chapter is very similar, though we are going to consider an entire company rather than just one particular custom job.
For our example, let's consider Garnier Fructis, maker of branded shampoo. 1 Exhibit 8-6 contains information about the company:
EXHIBIT 8-6 Garnier's Data for the Year
Variable costs:
Variable manufacturing costs (DM, DL, Variable MOH) per unit .............................. $1.20 per unit} Variable operating expenses (sales commission and freight out) per unit ..................... $0.30 per unit
$ 1.50 per unit
Fixed costs:
::::: :;e:::~:;u:~:!:s::r~~~~.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.·.!~:~~~:~~~ } $ 3,250,000
Other information·
Units needed ........................................................................................................................... . 2,500,000
Plant capacity (units that could be produced with the existing capacity) ........................................... . 2,600,000
Total assets ....................................................................................................................................... . $ 10,000,000
Desired return on assets ............................................................................................................ . 10%
Absorption cost per unit [ = $1.20 variable mfg + ($2,000,000 fixed MOH 7 2,500,000)] ................ . $ 2.00
Since Garnier is a branded product, the company will emphasize a cost-plus ap- proach to pricing. In pricing decisions, all costs are relevant because the company must
1 All references to Garnier Fructis in this hypothetical example were created by the author solely for academic purposes and are not intended, in any way, to represent the actual business practices of, or costs incurred by, Garnier.
Relevant Costs for Short-Term Decisions 451
cover all costs along the value chain before it can generate a profit. In other words, the price needs to be high enough to cover operating expenses (R&D, design, marketing, dis- tribution, and customer service) as well as manufacturing costs. As stated in our keys to decision making, we'll separate the variable costs and fixed costs in our analysis. Exhibit 8-7 shows how Garnier would calculate its cost-plus price:
EXHIBIT 8-7 Cost-Plus Pricing Analysis
_J A B
1 Cost -Plus Pricing Analysis Total 2 Variable manufacturing costs ($1.20 X 2 500 000 units) $ 3 000000 3 Variable ooerating exoenses ($ 0.30 x 2,500,000 units) 750,000 4 Fixed manufacturing costs 2,000,000 5 Fixed ooerating exoenses 1250 000 6 Total costs across the value chain $ 7 000000 7 Plus: Desired orofit (10% X $10 million of assets) 1000 000 8 Sales revenue desired for 2,500,000 units $ 8,000,000 9 Divided by: Number of units 2,500,000 10 Cost-plus price per unit $ 3.20 11
Notice how we first found the total costs for the needed volume and then added the desired profit, just as the "cost-plus" name implies. By doing so, we arrived at the total desired amount of sales revenue. Finally, we divided by the number of units needed to ar- rive at the cost-plus price per unit ($3.20).
Will the company stop there? No. The next thing it will do is figure out if customers are willing to pay that much for the product. The company will use focus groups and test marketing to find out whether the cost-plus price is too high, or even possibly too low, and then it will adjust accordingly. Notice also how volume played a big role in this deci- sion. If Garnier can produce and sell a higher volume of product, the cost-plus price will be lower. Why? Because the fixed costs will be spread over more units. Thus, management may want to test out a range of volume assumptions in its analyses.
Based on the information in Exhibit 8-7, the product cost used for inventory valuation and Cost of Goods Sold is $2.00 per unit. Why can't management simply add the 10% desired re- turn on assets to this figure to arrive at the cost-plus price?
Answer: The absorption cost per unit only includes production costs, not operating expenses . In pricing decisions, companies must consider all of their costs . In addition, the absorption cost per unit includes fixed manufacturing overhead . If volume were projected to be different than 2 .5 million units, the absorption cost per unit would be different than $2 .00 .
Target Costing
When a company is a price-taker, it has no control over the price. It must simply use the same price as its competitors or people won't buy the product. In other words, price is a "given." The only thing the company can do to ensure an adequate amount of profit is control its own costs. Companies that have little control over pricing emphasize a target costing approach. As shown below, target costing starts with the market price of the prod- uct (the price customers are willing to pay) and subtracts the company's desired profit to determine the product 's target total cost-the total cost to develop, design, produce, market, deliver, and service the product:
Revenue at market price
Less: Desired profit
Target total cost
452 CHAPTER 8
As you can see, target costing is the opposite of cost-plus pricing. If the company's actual total costs are higher than the target total cost, managers must find ways to reduce costs so that they can meet profit goals. Managers often use activity-based costing (ABC) and lean thinking (as discussed in Chapter 4) to find ways to eliminate waste and reduce costs.
Let's look at an example of target costing. Assume that Garnier's shampoo is a non- branded commodity and that the current market price for similar shampoo is $3.00 per unit. Exhibit 8-8 calculates the target total cost and then compares it to the current total costs for the 2,500,000 units the company needs each year:
EXHIBIT 8-8 Target Cost ing Analysis
_J A B
1 Target Costing Analysis Total 2 Revenue at market price (2 500 000 units x $3.00 sales price) $ 7,500 000 3 Less: Desired profit (10% x $10 million of assets) 1000 000 4 Target total cost $ 6,500 000 5 6 Versus: Current total costs (from Exhibit 8-7) $ 7,000,000 7 Total cost reduction needed to achieve target profit s (500,000) 8
As shown in Exhibit 8-8, Garnier's total costs are $500,000 higher than the target total cost. Therefore, the company needs to find ways to reduce total costs by $500,000 if it is to meet its profit goal. So, what are Garnier's options?
• Reduce fixed costs.
• Reduce the variable costs per unit.
• Try other strategies, such as branding, product differentiation, or adding more prod- ucts to the company's product mix.
• Accept a lower profit.
Let's look at some of these options. Gamier may first try to reduce fixed manufacturing costs and fixed operating expenses. As we discussed in Chapter 6, committed fixed costs are virtu- ally impossible to change in the short run. Therefore, the company would start by considering whether any discretionary fixed costs could be reduced or eliminated. While R&D and mar- keting are discretionary, cutting them may be detrimental to the company in the long run, so the managers need to carefully consider the long-term impact of cutting fixed costs.
Let's assume that Gamier has identified $100,000 of fixed cost savings. Since the company needs to reduce costs by a total of $500,000 in order to reach its profit goal, managers must now consider how to reduce the variable costs associated with each unit made and sold. Exhibit 8-9 shows that with the $100,000 reduction in fixed costs, the most Gamier can spend on each unit is $1.34 in order to meet its profit goal. The com- pany will need to shave $0.16 off of the cost of every unit produced and sold.
EXHIBIT 8-9 Calculating Target Unit Variable Cost
_J A B
1 Tari1:et Variable Cost per Unit Total 2 Tare:et total cost from Exhibit 8-8 $ 6 500 000 3 Less: Fixed costs ($3,250,000- $100,000 savings) 3,150,000 4 Target total variable cost $ 3,350,000 5 Divided bv: Number of units 2 500 000 6 Target variable cost per unit 5 1.34 7 8 Versus: Current variable cost per unit trom Exhibit 8-6 $ 1.50 9 Cost reduction needed per unit to achieve desired protit 5 <0.16' 10
Relevant Costs for Short-Term Decisions 453
How can managers achieve variable cost saving? Perhaps the company could rene- gotiate raw materials costs with its suppliers, change the packaging materials used, or re- structure the way it awards sales commissions. Notice how managers need to think about variable operating expenses, as well as variable manufacturing costs. Many companies are reducing the actual size of their products to save money on direct materials. In other words, Garnier could sell slightly smaller bottles of shampoo. Smaller products also mean that more units can be shipped in the same cargo space, thereby saving on the variable cost of distributing each unit. Companies have found that consumers are less sensitive to reductions in the size of products than they are to increases in prices. Thus, trimming the contents of a product is often one strategy used to meet target variable costs.
Finally, the company can attempt different strategies that may actually include in- creasing, rather than decreasing, costs. For example, the company may need to increase marketing costs to boost volume or brand its product. It may need to spend more on research and development (R&D) to differentiate its product through innovation. Cost- volume-profit (CVP) analysis, as you learned in Chapter 7, can help companies determine whether these actions will be profitable. As you can see, managers don't have an easy task when the current total cost exceeds the target total cost. Sometimes, companies just can't compete given the current market price. If that's the case, they may have no other choice than to exit the market.
Special Order Decisions A special order occurs when a customer requests a one-time order at a reduced sales price. Often, these special orders are for large quantities. Before agreeing to the special order, management must consider the questions shown in Exhibit 8-10.
EXHIBIT 8-10 Special Order Considerations
• Do we have excess capacity available to fill this order?
• Will the reduced sales price be high enough to cover the incremental costs of filling the
order (the variable costs of filling the order and any additional fixed costs)?
• Will the special order affect regular sales in the long run?
First, managers must consider available capacity. If the company is already making as many units as possible and selling them all at its regular sales price, it wouldn't make sense to fill a special order at a reduced sales price. Therefore, excess capacity is almost a necessity for accepting a special order. This is true for companies that provide services as well as for manufacturers and merchandisers.
Second, managers need to consider whether the special reduced sales price is high enough to cover the incremental costs of filling the order. The special price must exceed the variable costs of filling the order. In other words, the special order must provide a positive contribution margin. In addition, the company must consider fixed costs. If the company has excess capacity, the existing fixed costs probably won't be affected by producing more units or delivering more service. However, in some cases, management may need to hire a consultant, pay an attorney for drawing up a contract, or incur some other fixed cost to fill the special order. If so, management will need to consider whether the special sales price is high enough to generate a positive contribution margin and cover the additional fixed costs.
Finally, managers need to consider whether the special order will affect regular sales in the long run. Will regular customers find out about the special order and demand a lower price? Will the special order customer come back again and again, asking for the same reduced price? Will the special order price start a price war with competitors? Man- agers must consider these questions before making their final decision. Managers may decide that any profit from the special sales order is not worth these risks.
3 Decide whether to accept a special orde ·r.
454 CHAPTER 8
Special Order Example Let's assume that Garnier has successfully branded its product and is able to sell its name brand shampoo at the cost-plus price of $3.20 per bottle, as shown in Exhibit 8-7. As- sume Aldi, a merchandiser that sells only generic products, has approached Garnier with an offer to buy 20,000 bottles of shampoo for $1.60 per bottle, which is half of Garnier's normal sales price. Also assume the following facts about the special order:
• Aldi wants the shampoo packaged under its own private label. The bottles used for the private-label shampoo will be slightly smaller, allowing Garnier to save $0.15 per unit on the direct material cost.
• Aldi will pay the shipping costs.
• No sales commission will be paid on this order since Aldi approached Garnier with- out sales people involved.
• Garnier will have to pay $2,000 in legal fees to draw up the contract.
Let's consider the issues raised in Exhibit 8-10. First, let's find out if Garnier has excess capacity with which to produce this special
order. According to Exhibit 8-6, Garnier has capacity to produce 2,600,000 units per period, but its current production and sales are only 2,500,000 per period. Thus, the com- pany could make 100,000 more units per period with its current production capacity that would otherwise be left unused.
Second, let's consider the incremental costs of filling the order. Let's look at vari- able costs first. From Exhibit 8-6 we see that the variable cost to manufacture each unit is $1.20. However, Garnier will save $0.15 per bottle on direct materials. So the variable manufacturing cost associated with the order will be $1.05 per unit ($1.20 - $0.15). The variable operating expenses of $0.30 per unit (sales commission and freight out) won't be incurred on this order, so they aren't relevant to the decision.
Now let's look at fixed costs. Since Garnier has excess capacity, its existing fixed costs won't be affected by producing 20,000 more units. However, the company will incur an extra $2,000 of fixed costs to have an attorney draw up the sales contract.
Exhibit 8-11 completes the analysis by comparing the sales revenue that would be generated by the order with the incremental costs of filling the order.
EXHIBIT 8-11 Incrementa l Analysis of Special Sales Order
..'..J A B C Total Order
1 Incremental Analysis for Special Order Decision Per Unit 1(20,000 units) 2 Revenue from special order $ 1.60 $ 32,000 3 Less Variable exoenses associated with the order: 4 Variable manufacturing costs (DM, DL, Variable MOH)* 1.05 21000 5 Contribution margin $ 0.55 s 11000 6 Less additional fixed exoenses associated with the order 2 000 7 Increase in operating income from the special order ~ annn 8
*Normal variable cost of $1.20 per bottle less $0.15 savings per bottle on direct materials.
This analysis shows that Garnier could earn an extra $9,000 of operating income by accepting this special order.
Now let's consider the final issue raised in Exhibit 8-10: Will the special order affect regular sales in the long run? Since the product will be packaged under Aldi's private label, consumers won't know it is the same as Garnier's shampoo, but they may decide they like it just as much. As a result, Garnier may cannibalize sales of its own brand -name product. However, the fact that Garnier is only selling 20,000 units under the private label versus the 2.5 million units of its own label makes this risk fairly small. Plus, loyal brand-users probably won't try shampoo sold under other labels. Thus, Garnier will most likely decide to accept this order.
Relevant Costs for Short-Term Decisions 455
Notice that our analysis follows the two keys to making short-term special business decisions discussed earlier: (1) focus on relevant data (revenues and costs that will differ if Garnier accepts the special order) and (2) use a contribution margin approach that sepa- rates variable costs from fixed costs.
To summarize, for special sales orders, the decision rule is as follows:
DECISION RULE: Accept special order?
If the revenue from the special order exceeds the incremental costs of filling the order
t Acceptt he special order
Pitfall to Avoid on Special Order Decisions
If the revenue from the special order is less than the incremental
costs of filling the order
t Rejectt he special order
One of the most common mistakes managers make when analyzing special orders is to base their decision on the unit product cost that uses absorption costing. Recall from Chapter 6 that under absorption costing, all manufacturing costs, including fixed MOH, are "absorbed" into the unit cost of the product . Absorption costing was used as the prod- uct cost when we studied job costing and process costing in Chapters 3, 4, and 5 because it is required by Generally Accepted Accounting Principles (GAAP) for external financial reporting purposes. Using the figures found in Exhibit 8-6, we see that the product cost of each bottle of shampoo, using absorption costing, is $2.00:
Product Cost at Current Production Level
Variable manufacturing costs (DM, DL, Variable MOH) per unit ................ .
Fixed manufacturing costs (Fixed MOH of $2,000,000 + 2,500,000 units) ... .
Cost per unit using absorption costing ..................................................... .
Absorption Unit Cost
$1.20
0.80
$2.00
The $2.00 unit cost, which GAAP mandates for inventory and cost of goods sold valuation, is not a good basis for making a special order decision. Why? Because it is a mixed cost, which includes both fixed and variable components. If a manager simply compared the special order sales price of $1.60 per unit to the absorption cost of $2.00 per unit, the manager would incorrectly assume that the special order would result in a loss of $0.40 per unit, or $8,000 in total (20,000 units X $0.40) before even factoring in the extra $2,000 of attorney's fees. Even considering the $0 .15 per unit direct materials cost savings, absorption costing is the wrong place to start. Since there is excess capacity in the plant, the reality of the situation is that fixed MOH will remain $2,000,000 in total, regardless of whether Garnier accepts the special order. Producing 20,000 more units will not increase total fixed costs by $0.80 per unit. The incremental cost incurred to make each additional bottle of shampoo is the variable cost per unit, not the absorption cost per unit. Keep the following important rule of thumb in mind:
Never compare the special order sales price with the absorption cost per unit or your analysis will be flawed. Rather, use the contribution margin approach.
456 CHAPTER 8
Assume that a Campbell's soup plant is running at 90% of its monthly capacity . Campbell's has just received a special order to produce 40,000 cases of chicken noodle soup for a national supermarket. The supermarket will sell the soup under its own private brand label. The soup will be the same in all respects, except for the label, which will cost Campbell's an extra $5,000 in total to design . The supermarket has offered to pay only $19 .00 per case, which is well under Campbell's normal sales price.
Costs at the current production level (450,000 cases) are as follows:
Total Cost Cost per Case (450,000 cases)
Direct Materials $4,500,000 $10 .00
Direct Labor 1,350,000 3 .00
Variable MOH 900,000 2 .00
Fixed MOH 2 700 000 6 .00
Total $9 450 000 $21 .00
1. Is there enough excess capacity to fill this order?
2. Will Campbell's operating income increase or decrease if it accepts this special order? By how much?
Please see page 506 for solutions .
Relevant Costs for Short-Term Decisions 457
Relevant Information for Business Decisions ·-..... .. . Nike makes pricing and special order decisions . Even though it sells mass-produced tennis shoes and sports clothing, Nike has successfully branded its products with advertising . Nike's managers consider both quantitative and qualitative factors as they make pricing decisions . Here are key guidelines that Nike's managers follow in making their decisions .
Decision
What information is relevant to a short-term special business decision?
What are two key guidelines in making short- term special business decisions?
What are two pitfalls to avoid in making business decisions?
How does a company's commitment to sustainability affect decision making?
What should Nike consider in setting its regular product prices?
Which approach should Nike take to pricing?
Which approach should discount shoe stores such as Payless ShoeSource take to pricing?
Should Nike accept a large special order from a customer at a price that is lower than the normal sales price?
Guidelines
Relevant information has two characteristics: 1. It pertains to the future.
2. It differs between alternatives .
1. Focus on relevant data .
2. Use a contribution margin approach that sepa- rates variable costs from fixed costs .
1. Avoid including sunk costs.
2. Avoid using the absorption cost per unit since it includes both fixed and variable components.
Companies that are committed to sustainability will judge every decision through the lens of the triple bottom line, assessing the impact of the decision not only on company profit, but also on its consequences for people and the planet .
Nike considers the following : 1. The profit stockholders expect
2. The price customers are willing to pay
3. Whether it is a price-setter or a price-taker
Nike has differentiated its products through advertis- ing and branding . Thus, Nike tends to be a price- setter. Nike's managers can emphasize a cost-plus approach to pricing .
Payless ShoeSource sells generic shoes (no-name brands) at low prices . Payless is a price-taker, so managers use a target-costing approach to pricing .
If the revenue from the order exceeds the incremen- tal variable and fixed costs of filling the order, then accepting the order will increase operating income .
458 CHAPTER 8 - •. _ . . SUMMARY PROBLEM 1
Linger Industries makes tennis balls. Linger's only plant can produce up to 2 .5 million cans of balls per year . Current production is two million cans . Annual manufacturing, selling, and administrative fixed costs total $700,000. The variable cost of making and selling each can of balls is $1 . Stockholders expect a 12% annual return on the company's $3 million of assets .
Requirements
1. What is Linger Industries' current total cost of making and selling two million cans of tennis balls? What is the total cost per unit of making and selling each can of balls?
2. Assume that Linger Industries is a price-taker and the current market price is $1 .45 per can of balls (this is the price at which manufacturers sell to retailers) . What is the target total cost of producing and selling two million cans of balls? Given Linger In- dustries' current total costs, will the company reach stockholders' profit goals?
3. Continuing with Requirement 2, if Linger Industries cannot reduce its fixed costs, what is the target variable cost per can of balls?
4. Suppose Linger Industries could spend an extra $100,000 on advertising to differ- entiate its product so that it could be more of a price-setter . Assuming the original volume and costs plus the $100,000 of new advertising costs, what cost-plus price will Linger Industries want to charge for a can of balls?
5. Nike has just asked Linger Industries to supply 400,000 cans of balls at a special order price of $1.20 per can. Nike wants Linger Industries to package the balls under the Nike label (Linger will imprint the Nike logo on each ball and can) . As a result, Linger Industries will have to spend $10,000 to change the packaging machinery. Assum- ing the original volume and costs, should Linger Industries accept this special order? Assume that Linger will incur variable selling costs as well as variable manufacturing costs related to this order .
• SOLUTIONS Requirement 1 The current total cost and cost per unit are calculated as follows :
Fixed costs............................................................................... $ 700,000
Plus: Total variable costs (2 million cans X $1 per unit)........... 2,000,000
Current total costs.................................................................... $2,700,000
Divided by number of units...................................................... --;-2,000,000
Total cost per can..................................................................... $ 1.35
Requirement 2 The target total cost is as follows:
Revenue at market price (2,000,000 cans X $1.45 price) .......... .
Less: Desired profit (12 % X $3,000,000 of assets) .................... .
Target total cost ........................................................................ .
$2,900,000
(360,000)
$2,540,000
Linger Industries' current total costs ($2,700,000 from Requirement 1) are $160,000 higher than the target total costs ($2,540,000). If Linger Industries can't cut costs, it won't be able to meet stockholders' profit expectations .
Relevant Costs for Short-Term Decisions 459
Requirement 3 Assuming that Linger Industries cannot reduce its fixed costs, the target variable cost per can is as follows :
Target total cost (from Requirement 2) ............ $ 2,540,000
Less: Fixed costs............................................... (700,000)
Target total variable costs................................ $ 1,840,000
Divided by number of units.............................. --;-2,000,000
Target variable cost per unit............................. $ 0.92
Since Linger Industries cannot reduce its fixed costs, it needs to reduce variable costs by $0 .08 per can ($1.00 - $0 .92) to meet its profit goals. This would require an 8% cost reduction in variable costs, which may not be possible .
Requirement 4 If Linger Industries can differentiate its tennis balls, it will gain more control over pricing . The company's new cost-plus price would be as follows :
Current total costs (from Requirement 1) ............ .
Plus: Additional cost of advertising ............. ........ .
Plus: Desired profit (from Requirement 2) ........... .
$2,700,000
100,000
360,000
Target revenue...................................................... $ 3,160,000
Divided by number of units.................................. --;-2,000,000
Cost-plus price per unit........................................ $ 1.58
Linger Industries must study the market to determine whether retailers would pay $1 .58 per can of balls .
Requirement 5 First, Linger determines that it has enough extra capacity (500,000 cans) to fill this special order (400,000) . Next, Linger compares the revenue from the special order with the extra costs that will be incurred to fill the order . Linger will incur $1 .00 of variable costs on each can of balls, plus the additional fixed cost of $10,000 for changing the labeling machine . Notice that Linger shouldn't compare the special o rder price ($1.20) with the total cost of making and selling each can ($1.35) because the unit cost contains both a fixed and vari- able component . The correct analysis is as follows :
Revenue from special order (400,000 X $1.20 per unit) .......... .
Less: Variable cost of special order (400,000 X $1.00) ............ .
Contribution margin from special order. .................................. .
Less: Additional fixed costs of special order ............................. .
Operating income provided by special order ............................ .
$ 480,000
(400,000)
$ 80,000
(10,000)
$ 70,000
The decision to accept the special order would increase operating income by $70,000 . However, Linger Industries also needs to consider whether its regular customers will find out about the special price and demand lower prices , too . If Linger had simply compared the special order price of $1 .20 to the total unit cost of making and selling each can ($1.35), it would have rejected the special order and missed out on the opportunity to make an additional $70,000 of profit .
460 CHAPTER 8
4 .Decide whether to : discontinue a product,
department, or store
How Do Managers Make Other Special Business Decisions? In this part of the chapter, we'll consider four more business decisions:
• Whether to discontinue a product, department, or store
• How to factor constrained resources into product mix decisions
• Whether to make a product or outsource it (buy it)
• Whether to sell a product as is or process it further
Decisions to Discontinue Products, Departments, or Stores Managers often must decide whether to discontinue products, departments, stores, or territories that are not as profitable as desired. For example, American Eagle and Sports Authority closed hundreds of retail locations in 2016. Kroger grocery stores eliminated obsolete movie rental departments and have replaced them with prepared meals, bulk foods, and larger produce departments. And every day, companies are deciding whether to eliminate older product lines and replace them with new product lines. How do managers make these decisions? Exhibit 8-12 shows some questions managers must consider when deciding whether to discontinue a product line, department, or retail store location.
EXHIBIT 8-12 Considerations for Discontinuing Products, Departments, or Stores
• Does the product provide a positive contribution margin?
• Are there any fixed costs that can be avoided if we discontinue the product?
• Will discontinuing the product affect sales of the company's other products?
• What could we do with the freed capacity?
In the first half of the chapter, we assumed that Garnier Fructis only made shampoo. Now, let's assume the company has other product lines, including hair styling products and skin moisturizers. Exhibit 8-13 illustrates Garnier's product line income statement in the contribution margin format. As you can see, a product line income statement shows the operating income of each product line, as well as the operating income for the com- pany as a whole.
EXHIBIT 8-13 Product Line Income Statement
_j A B I C D I E 1 Garnier Fructis 2 Product Line Contribution Margin Income Statement 3 For the Year Ended December 31 4 5 Product lines 6 Styling Skin
Shampoo Products Moisturizers Company Total 7 Sales revenue s 8,000,000 s 1,500,000 s 500,000 s 10,000,000 8 Less variable expenses: 9 Variable manufacturing costs 3,000,000 450,000 s 250,000 s 3,700,000 10 Variable operating expenses 750,000 150,000 125,500 1,025,500 11 Contribution margin s 4,250,000 s 900,000 s 124,500 s 5,274,500 12 Less fixed expenses: 13 Fixed manufacturing costs 1,600,000 300,000 100,000 2,000,000 14 Fixed operating expenses 1,000,000 187,500 62,500 1,250,000 15 Operating income s 1,650,000 $ 412,500 $ (38,000) $ 2,024,500 16
Relevant Costs for Short-Term Decisions 461
In this exhibit, notice that the fixed costs, in total, are the same as what was shown in Exhibit 8-6. What differs is that the fixed costs have now been allocated among the vari- ous product lines. In our example, management has allocated fixed costs to each product line based on the percentage of revenue generated by the line. This is a common allocation system. It is also much like a tax: The higher the revenue, the higher the fixed cost alloca- tion. For example, since 80% of the sales revenue is generated from shampoo sales, 80% of the fixed costs are allocated to the shampoo product line. Similarly, 15% of the fixed costs are allocated to styling products, and 5 % are allocated to skin moisturizers. Keep in mind that management could have chosen another allocation system, which would have resulted in a different allocation of fixed costs.
Further, notice that the moisturizer product line appears to be unprofitable. Currently, the moisturizers have an operating loss of $38,000 per period. Without this loss, management erroneously believes the company's operating income could be $38,000 higher each period. Therefore, management is considering whether to discontinue the product line. Let's now consider how management should approach this decision.
Consider the Product's Contribution Margin and Avoidable Fixed Costs In making this decision, management should consider the questions raised in Exhibit 8-12. The first question addresses the product line's contribution margin: is it positive or nega- tive? Exhibit 8-13 shows that the moisturizers provide $124,500 of contribution margin. This positive contribution margin means the product line is generating enough revenue to cover its own variable costs, as well as provide another $124,500 that can be used to cover some of the company's fixed costs. Had the contribution margin been negative, management would either need to raise the price of the product or reduce variable costs. Management would rarely keep a product line with a negative contribution margin unless the product had a companion product whose sales would decline as a result. We'll discuss this possibility later.
The second question addresses fixed costs. The important question is this: can any fixed costs be eliminated if the product line is discontinued? Any fixed costs that can be eliminated as a result of discontinuing the product are known as avoidable fixed costs. These costs are relevant to the decision because they will be incurred only if the product line is retained. If the product line is discontinued, these costs will go away. In other words, avoidable fixed costs differ between alternatives.
On the other hand, unavoidable fixed costs are those fixed costs that will continue to be incurred even if the product line is discontinued. Unavoidable fixed costs are irrelevant to the decision because they will be incurred regardless of whether the product line is kept or discontinued. Exhibit 8-14 shows the company's fixed costs in more detail. Notice that total fixed costs ($2,000,000 of manufacturing costs and $1,250,000 of fixed operating expenses) are the same as shown in Exhibit 8-13. Managers will assess each fixed cost to determine how much, if any, is avoidable.
Exhibit 8-14 shows that management has identified $32,000 of fixed manufacturing costs and $45,000 of fixed operating expenses that can be eliminated if the moisturizers are discontinued. The avoidable fixed costs consist of a cancelable lease on equipment used to manufacture the moisturizers, advertisements for the moisturizers, and salaried employees who work solely on the moisturizer product line. Most of the fixed costs, such as property taxes, insurance, and depreciation, are unavoidable: they will continue even if the moisturizers are discontinued.
462 CHAPTER 8
EXHIBIT 8-14 Analysis of the Company's Fixed Costs ----,
_J A B C 1 Analysis of Fixed Expenses Total Cost Avoidable 2 Fixed manufacturine: (Fixed MOH): 3 Property taxes $ 180,000 $ 4 Insurance 50,000 5 Depreciation on plant and production eauipment 1,300,000 6 Fixed portion of utilities 70000 7 Salaries of indirect labor (supervisors, janitors, etc.) 350000 20000 8 Equipment lease 50000 12 000 9 Total tixed manutacturing costs $ 2,000,000 $ 32,000 10 11 F1xee1 ooerat,nl' exoenses lset//ni' ana ae1m1nistrat1ve1: 12 Building lease $ 170 000 $ 13 Telephone, internet, utilities 80,000 14 Depreciation on sales vehicles and office eauipment 200,000 15 Advertisements 250,000 15,000 16 Sales and administrative salaries 550,000 30,000 17 Total fixed operating expenses $ 1,250,000 $ 45,000 --18
With this information in hand, management can now determine whether or not to discontinue the moisturizers. Exhibit 8-15 presents management's analysis of the decision. In this analysis, managers compare the contribution margin provided by the moisturizers with the fixed costs that could be avoided if the moisturizers were discontinued.
EXHIBIT 8-15 Incremental Analysis for Discontinuing a Product Line
-_J A B 1 Incremental Analysis for Discontinuation Decision Total 2 Contribution mare:in lost if moisturizers are discontinued (Exhibit 8-13) 5 124 500 3 Less fixed cost savings if moisturizers are discontinued (Exhibit 8-14): 4 Avoidable fixed manufacturine: costs 32 000 5 Avoidable fixed operating expenses 45,000 ~- 6 Operating income lost if moisturizers are discontinued $ 47,500 7
This analysis shows that the company's operating income would actually decrease by $47,500 if the moisturizers were discontinued. Therefore, the moisturizers should not be discontinued unless the company can use the capacity for some other product that would provide a higher profit.
Other Considerations As noted in Exhibit 8-12, management must consider at least two other issues when mak- ing the decision to discontinue a product line, department, or store. First, will discontinu- ing the product line affect sales of the company's other products? As mentioned previously, some products have companion products whose sales would be hurt through discontinu- ing a particular product. For example, if customers always buy one bottle of shampoo every time they buy a bottle of skin moisturizer, then sales of shampoo might decline as a result of discontinuing the moisturizers. The potential loss in contribution margin on the shampoo would need to be factored into the decision. Since shampoo and styling products are not really companion products of skin moisturizers, we probably don't need to worry about the effect of discontinuing moisturizers on the sales of Garnier's other products. However, you can imagine that if the company sold shampoo and conditioner with the same fragrance, discontinuing one would affect sales of the other.
This is also true of store departments. Can you imagine a grocery store discontinuing its produce department? Sales of every other department in the store would decline as a result of shoppers' inability to purchase fruits and vegetables at the store. On the other
Relevant Costs for Short-Term Decisions 463
hand, sometimes discontinuing a product, such as one particular laptop model, can in- crease the sales of the other company products (other laptop models). The same holds true for retail stores. For example, assume two Starbucks stores are located close to each other. If one store is closed, then sales at the other location might increase as a result.
The second question concerns freed capacity. If a product line, department, or store is discontinued, management needs to consider what it would do with the newly freed capacity. Could managers make a more profitable product or lease out the capacity to another company? For example, Kroger and other food stores used to have movie rental departments. With the advent of streaming services, such as Netflix, these departments no longer were as profitable as they were in the past. Therefore, Kroger discontinued them and replaced the retail space with larger produce departments, prepared foods, and other more profitable products. Management must consider which alternative use of the freed capacity will be most profitable. Finally, management should consider what to do with any newly freed labor capacity. To exercise corporate responsibility, management should do all it can to retrain employees for other areas of its operations rather than laying off employees.
The key to deciding whether to discontinue products, departments, or stores is to compare the lost contribution margin against the fixed costs that can be saved and to con- sider what could be done with the freed capacity. The decision rule is as follows:
DECISION RULE: Should we discontinue a product, department, or store?
If the contribution margin lost from discontinuing a product, department, or store exceeds the fixed cost
savings from discontinuing
t Do not discontinue
If the fixed cost savings exceed the contribution margin lost from discontinuing a product,
department, or store
t Discontinue
Assume Kroger's grocery store is deciding whether to eliminate the salad bar section of its stores . The product line income statement shows the following quarterly data for the salad bar operations:
Sales revenue = $750,000
Fixed costs= $100,000
Variable costs = $600,000
1. Only $20,000 of fixed costs can be eliminated if the salad bar is eliminated. The remain- ing $80,000 of fixed costs are unavoidable. What will happen to Kroger's operating in- come if it discontinues the salad bars and does nothing with the freed capacity?
2. Management is thinking about replacing the salad bar section of the stores with a specialty olive bar, which is projected to bring in $200,000 of contribution margin each quarter while incurring no additional fixed costs. What will happen to Kroger's operating income if it replaces the salad bars with olive bars?
Please see page 506 for solutions.
Pitfall to Avoid on Discontinuation Decisions
One of the most common mistakes managers make when analyzing whether or not to discontinue a product is to base the decision on a product line income statement that contains an allocation of common fixed expenses. Common fixed expenses are those ex- penses that cannot be traced directly to a product line. For example, in Exhibits 8-13 and 8-14, we see that fixed MOH costs such as property taxes, insurance, and depreciation are
464 CHAPTER 8
5 .Factor resource -: ,.-constraints into
product mix decisions
all common production costs that have been allocated between the product lines. While appropriate for product costing purposes, the allocation of common fixed costs is not ap- propriate for making product discontinuation decisions. Nor is the allocation of common fixed operating expenses, such as the building lease, utilities, Internet, or depreciation of office equipment.
As shown in Exhibit 8-13, the allocation of common fixed costs suggests that the company's overall operating income would increase by $38,000 if the company stopped making the moisturizers. However, based on the correct analysis in Exhibit 8-15, we know the company's operating income would actually decline by $47,500 if the moisturizers were discontinued. Using the product line income statement with allocated common costs would have led managers to the wrong conclusion.
Since income statements with allocated common costs can potentially mislead man- agers, some companies prepare segment margin income statements, which contain no al- location of common fixed costs. Segment margin income statements look very similar to Exhibit 8-13, except for two differences:
1. Only direct fixed costs that can be traced to specific product lines are deducted from the product line's contribution margin. The resulting operating income or loss for each individual product line is known as a segment margin.
2. All common fixed costs are shown under the company "total" column but are not allocated among product lines.
We discuss and illustrate segment margin income statement in more detail in Chap- ter 10. Although segment margin income statements eliminate the issue surrounding the allocation of common fixed costs, they still do not completely address the question of how much operating income would be gained or lost if a product line was discontinued. Why? Because, not all direct fixed costs are avoidable. For example, Garnier may have a long-term lease on a piece of production equipment used only to make moisturizers. As a result, the lease cost is a direct cost of the moisturizer line and would be factored into the moisturizers' segment margin. However, if the lease is noncancellable, its cost cannot be avoided by discontinuing the product line. Thus, the company still needs to perform the analysis shown in Exhibit 8-15 to correctly determine the effect of discontinuing a seg- ment on the company's operating income.
Product Mix Decisions When Resources Are Constrained In Chapter 7, we learned that a product's contribution margin per unit shows the profit made on each unit before considering fixed costs. The higher the contribution margin per unit, the more profit is added to the company's bottom line with each sale. As a result, you might think that companies should always emphasize the products that have the highest contribution margin per unit. Sometimes this strategy is correct, but as you'll see in this section, when companies face a constraint, that strategy can actually lead to lower profit. Let's see why this is the case.
Often companies have constraints that restrict the amount of product they can manufacture or the amount of product they can sell. For a manufacturer, the production constraint is often the number of available machine hours. For a merchandiser, such as Walmart, the primary constraint is cubic feet of display space. To determine which prod- ucts to emphasize producing or displaying, managers facing constraints should consider the questions shown in Exhibit 8-16.
EXHIBIT 8-16 Product Mix Considerations
• What constraint(s) stops us from making (or displaying) all of the units we can sell?
• Which products offer the highest contribution margin per unit of the constraint?
• Would emphasizing one product over another affect fixed costs or sales of other product ~
Relevant Costs for Short-Term Decisions 465
For our example, we'll consider Union Bay, a manufacturer of shirts and jeans. As shown in Exhibit 8-17, Union Bay's shirts have a higher contribution margin per unit than the company's jeans:
EXHIBIT 8-17 Contribution Margin Data
Shirts Sale price................................................................................. $ 30
Less: Variable expenses........................................................... ___J_g)
Contribution margin............................................................... $ 18
Contribution margin ratio:
Shirts: $18 -;-$30.................................................................... 60%
Per Unit
Jeans
$ 60
~)
$ 12
Jeans: $12 -;-$60 .................................................................... 20%
Each time a shirt is sold, the company's operating income increases by $18, whereas every time a pair of jeans is sold, the company's operating income increases by $12. There- fore, managers might assume they should emphasize selling shirts rather than jeans. How- ever, an important piece of information is missing-the time it takes to make each product.
Let's say the company uses the same machines to produce both jeans and shirts. Fur- thermore, the machines have only 2,000 hours of capacity per period. In this case, machine hours is a production constraint. Note that this is a short-term decision because in the long run, Union Bay could expand its production facilities. Let's also assume that Union Bay can produce either 20 pairs of jeans or 10 shirts per machine hour. The company will incur the same fixed costs either way, so fixed costs are irrelevant. Assuming Union Bay can sell all of the product it produces, which product should Union Bay emphasize?
To maximize profits when fixed costs are irrelevant, follow this decision rule:
DECISION RULE: Which products should we emphasize?
If there is NO constraint
t Emphasize the product with the highest
contribution margin per unit.
If there IS a constraint
t Emphasize the product with the highest
contribution margin per unit of the constraint.
Because machine hours is the constraint, Union Bay needs to figure out which prod- uct has the highest contribution margin per machine hour. As shown in Exhibit 8-18, the company will multiply the contribution margin per unit by the number of units made per machine hour, to find the contribution margin per machine hour.
EXHIBIT 8-18 Calculating the Contribution Margin per Unit of Constraint
_j A B C
1 Product Mix Analysis When Demand Is Unlimited Shirts Jeans 2 Contribution ma rein oer unit $ 18 $ 12 3 Multiply by: Number of units produced per machine hour 10 20 4 Contribution margin per machine hour $ 180 $ 240 5 Multiply by: Available capacity (number of machine hours) 2,000 2,000 6 Total contribution margin at full capacity $ 360 000 $ 480,000 7
466 CHAPTER 8
This analysis shows that jeans have a higher contribution margin per machine hour ($240 ) than shirts ($180). Therefore, Union Bay will earn more profit by producing jeans. Why? Because even though jeans have a lower contribution margin per unit, Union Bay can make twice as many jeans as shirts with the available machine hours. Exhibit 8-18 also proves that Union Bay would have a higher total profit by making and selling only jeans. Multiplying the contribution margin per machine hour by the available number of machine hours (2,000), we see that Union Bay can earn $480,000 of contribution margin by producing jeans but only $360,000 by producing shirts.
To maximize profit, Union Bay should make 40,000 jeans (2,000 machine hours X 20 jeans per hour) and zero shirts. Why zero shirts? Because for every machine hour spent making shirts, Union Bay would give up $60 of contribution margin ($240 per hour for jeans versus $180 per hour for shirts).
Other Considerations
We've looked at the first two questions in Exhibit 8-16, so now let's tackle the final ques- tion: Would emphasizing one product over another affect fixed costs or sales of other products?
We made a couple of assumptions about Union Bay: (1) Fixed costs wouldn't be af- fected by whether jeans or shirts were produced, and (2) Union Bay's sales of other prod- ucts, if any, wouldn't be hurt by this decision. Let's challenge each of these assumptions.
First, let's consider fixed costs. Fixed costs become relevant if they differ between product mix alternatives. For example, what if Union Bay had a month-to-month lease on a zipper machine used only for making jeans? If Union Bay made only shirts, and no jeans, it could avoid the lease cost, thereby decreasing fixed costs. However, if Union Bay makes even one pair of jeans, the company will need to lease the machine. In this case, the fixed cost associated with the zipper machine becomes relevant because it differs between alternative product mixes (shirts only versus jeans and shirts).
lii•U»~£ If Union Bay only makes shirts and no jeans, it can cancel its monthly zipper machine lease. As a result, the company would save $20,000 of fixed costs each month. Assuming unlimited de- mand for its products, should Union Bay only make shirts?
Answer: Compare the profitability of the products as follows:
_J A B C 1 Product Mix Analysis When Fixed Costs Are Relevant Shirts Jeans 2 Total contribution margin at full caoacitv (Exhibit 8-18) $ 360 000 $ 480 000 3 Less: Avoidable fixed costs 0 20000 4 Net benefit from the product at full capacity $ 360,000 $ 460 000 5
Even taking into consideration the cancellable zipper machine lease, we find that producing jeans is still more profitable than producing shirts.
Second, let's consider product mix on sales of other products. Could making only jeans (and not shirts) hurt sales of the company's other products? As discussed earlier in the chapter, companies must always consider companion products, that is, products that customers typically purchase together. For example, consumers who purchase spa- ghetti sauce will probably also purchase spaghetti noodles. In the case of Union Bay, if ties and jackets are specifically designed and produced to coordinate with Union Bay shirts, the sales of these companion products will decline as a result of no longer producing shirts.
Relevant Costs for Short-Term Decisions 467
Changing Assumptions: Product Mix When Demand Is Limited In our Union Bay example, we assumed that the company could sell as many jeans and shirts as it could produce with the available machine capacity. Let's change that assump- tion. Assume that as a result of competition, demand for Union Bay's jeans is limited to 30,000 pairs per period. Because demand is no longer unlimited, Union Bay should make only as many jeans as it can sell and use the remaining machine hours to produce shirts. Let's see how this change in sales demand affects optimal production levels and profitability.
If Union Bay makes only 30,000 jeans, it will use only 1,500 machine hours (30,000 jeans --;-20 jeans per machine hour). That leaves 500 machine hours available for making shirts. Exhibit 8-19 shows Union Bay's contribution margin under the revised product mix:
EXHIBIT 8-19 Product Mix Under Limited Demand
~- A B C D 1 Product Mix Analysis When Demand Is Limited Shirts Jeans Total 2 Contribution marein oer machine hour (from Exhibit 8-18) $ 180 $ 240 3 Multioly by: Number of machine hours devoted to oroduct 500 1,500 2,000 4 Total contribution margin at full capacity $ 90,000 $ 360,000 $ 450,000 5
NOTE : 30,000 jeans divided by 20 jeans per hour= 1,500 machine hours devoted to jeans . This leaves 500 available machine hours for making shirts .
Because of the change in product mix, Union Bay's total contribution margin will fall from $480,000 (as shown in Exhibit 8-18) to $450,000, a $30,000 decline. Union Bay had to give up $60 of contribution margin per machine hour ($240 - $180) on the 500 hours it spent producing shirts rather than jeans. However, Union Bay had no choice-the company would have incurred an actual loss from producing jeans that it could not sell.
Pitfalls to Avoid in Constraint Decisions When finding the contribution margin per unit of constraint, managers must carefully con- sider the mathematical operation they use. Managers always start with the contribution margin per unit, and then either multiply or divide, to arrive at the contribution margin per unit of constraint. In our example, an hour is the unit of constraint. The correct mathemati- cal operation depends on whether (1) a number of units are produced per hour (such as 20 units per hour) or (2) a number of hours is needed per unit (such as 5 hours per unit). Using the correct operational sign will result in finding the contribution margin per hour:
• CM/Unit X Units/Hour = CM/Hour • CM/Unit --;-Hours/Unit = CM/Hour
The same logic holds true for any constraint. Always check your math to make sure you used the correct operational sign.
Outsourcing Decisions (Make or Buy) Outsourcing decisions are sometimes called "make-or-buy" decisions because managers must decide whether to make a product or service in-house or buy it from another com- pany. Sometimes people confuse the term outsourcing with the term offshoring.
• Outsourcing refers to contracting an outside company to produce a product or per- form a service. Outsourced work could be done domestically or overseas.
• Offshoring refers to having work performed overseas. Companies offshore work by either (1) operating their own manufacturing plants and call centers overseas or (2) outsourcing the overseas work to another company. Thus, offshored work is not necessarily outsourced work.
6 Ana lyze outsourcing ·· .. (make-or-buy) decisidr:,_s
468 CHAPTER 8
Outsourcing is not new. For years, companies have outsourced specialized services such as marketing, payroll processing, and legal work to firms that have expertise in those areas. More and more, brand-name companies are outsourcing the production of their products so that they can concentrate on their core competencies of marketing and prod- uct development. In fact, so much production is outsourced that contract manufacturing has become an entire industry. Contract manufacturers, such as those that Nike uses, are manufacturers that only make products for other companies, not for themselves. By using contract manufacturers, companies can avoid the risks associated with building manufac- turing infrastructure. As we discussed in Chapter 7, companies with relatively more fixed costs have a riskier cost structure.
In deciding what to do, managers should consider the questions outlined in Exhibit 8-20.
EXHIBIT 8-20 Outsourcing Considerations
• How do our variable costs per unit compare to the outsourcing cost per unit?
• Are any fixed costs avoidable if we outsource?
• What could we do with the freed capacity? j • What volume do we need? ---------------~
First, managers need to consider the variable cost of producing their own products (or services) with the variable costs charged by the outside company. The next two ques- tions are similar to the questions managers consider when deciding to discontinue a prod- uct: Can any fixed costs be avoided, and what could we do with the freed capacity? Why are these questions so similar to what we considered with the discontinuation decision? Because in essence, outsourcing involves discontinuing an activity (such as production, marketing, payroll processing, and so forth) but paying another company to perform it.
Outsourcing Example Assume that Sony is deciding whether to continue making its own ear buds or to outsource production to Shenzhen Electronics, a contract manufacturer specializing in consumer electronics. Let's assume Sony's cost to produce 2 million ear buds each period is as shown in Exhibit 8-21: 2
EXHIBIT 8-21 Production Costs and Vo lume
.:J A B C D Variable Cost Total Cost
1 Comparison of Variable and Absorption Costs per Unit (Z million units) 2 Direct materials $ 4.00 $ 8,000,000 3 Direct labor 0.50 1,000,000 4 Variable MOH 1.50 3,000,000 5 Total variable manufacturing cost $ 6.00 $ 12,000,000 6 Plus: Fixed MOH 4,000,000 7 Total manufacturing cost $ 16,000,000 8 Divide bv: Number of units 2,000,000 9 Total cost per unit (absorption costing) $ 8.00 10
Let's further assume that Shenzhen Electronics is willing to provide earbuds to Sony for $7.00 each. Should Sony make the earbuds or should it buy them from Shenzhen? The $7.00 price is less than the full absorption cost per unit ($8.00) but greater than Sony's variable cost per unit ($6.00).
2 The hypothetical cost information was created solely for academic purposes and is not intended, in any way, to represent the actual costs incurred by Sony or the price that would be charged by Shenzhen Electronics .
Relevant Costs for Short-Term Decisions 469
Let's see how the questions addressed in Exhibit 8-20 apply to our example:
• Variable costs: The variable cost of producing each ear- bud ($6.00) is less than the outsourcing cost ($7.00). Based on variable costs alone, Sony should manufacture the ear- buds in-house. However, managers must still consider fixed costs.
• Fixed costs: Let's assume that Sony could save $500,000 of fixed costs each period by outsourcing. Most of the savings would be the result of cancellable leases on specialized ma- chinery used for making the earbuds. However, most of the fixed manufacturing costs, such as property taxes, relate to plant capacity and will continue to exist even if the company stops making earbuds.
• Use of freed capacity: We'll start by assuming that Sony has no other use for the production capacity, so it will remain idle. We will change this assumption later.
Given this information, what should Sony do? Exhibit 8-22 compares the two alternatives.
EXHIBIT 8-22 Incrementa l Ana lysis for Outsourcing Dec isions
..:'..I A B C
II Why is this important? "Almost any business activity
can be outsourced (for example,
manufacturing, marketing, and
payroll). Companies often
choose to retain only their core
competencie s- things they
are really good at doing-and
outsource just about everything
else to companies that can do it
better or more cost-effectively for
them."
D Incremental Analysis Outsource
1 Outsourcine: Decision Make Earbuds Earbuds Difference 2 Variable Costs:
If make: $6.00 x 2 million units 3 If outsource: $7.00 x 2 million units $ 12,000,000 $ 14,000,000 $ 2,000,000 4 Plus: Fixed costs 4,000,000 3,500,000 (500,000) 5 Total cost of oroducing 2,000,000 units $ 16 000 000 $ 17 500 000 $ 1500000 6
This analysis shows that Sony should continue to make the earbuds. Why is this the case? As shown in the last column of Exhibit 8-22, the company would spend $2,000,000 more in variable costs to outsource the earbuds but would only save $500,000 in fixed costs. The net result is a $1,500,000 increase in total costs if the company outsources production.
Rather than looking at the total costs under both scenarios, another way to look at this decision is to simply focus on the "Difference" column shown in Exhibit 8-22. The cost-benefit analysis in Exhibit 8-23 shows this alternative approach:
EXHIBIT 8-23 Alternative Incrementa l Ana lysis
_J A B
1 Alternative Cost-Benefit Analysis - 2- Outsourcing Decision
3 Variable cost per unit to outsource $ 7.00 4 Less: Variable cost oer unit to manufacture 6.00 5 Incremental variable cost per unit to outsource $ 1.00 6 Multiply by: Number of units needed 2 000 000 7 Incremental variable cost to outsource $ 2,000,000 8 Less: Fixed costs savings from outsourcing 500,000 9 Net extra cost to outsource $ 1,500,000 10
4 7 0 CHAPTER 8
Notice how the analysis in both Exhibit 8-22 and Exhibit 8-23 is affected by volume, which we've currently assumed to be 2 million earbuds per period. If Sony needs fewer than 500,000 earbuds each period, then the decision to continue making the earbuds would be reversed and Sony would outsource the production. Why is this the case? Sony will pay $1 more in variable costs per unit to outsource production but can only save $500,000 in fixed costs by outsourcing. At higher volumes, the extra variable costs out- weigh the cost savings; but at lower volumes (less than 500,000 units), the fixed cost sav- ings are greater than the extra variable costs to outsource. As this example shows, volume is a key driver in the decision of whether or not to outsource
Notice how Exhibits 8-22 and 8-23 use our two keys for decision making: (1) focus on rel- evant data (costs that differ between alternatives), and (2) use a contribution margin approach that separates variable costs from fixed costs. Our decision rule for outsourcing is as follows:
DECISION RULE: Should we outsource?
If the incremental costs of making exceed the incremental
costs of outsourcing
t Outsource
If the incremental costs of making are less than the incremental
costs of outsourcing
t Do not outsource
Determining an Acceptable Outsourcing Price In Chapter 7, we used the concept of an indifference point to help managers decide how to structure costs. We can use the same concept here to determine the maximum price Sony would be willing to pay to have another manufacturer make the earbuds. By knowing up front how much it would be willing to pay, the company can proactively seek bids from multiple contract manufacturers.
Exhibit 8-24 shows how to calculate the indifference point. The exhibit begins by equating the costs of making the ear buds with the costs of outsourcing the earbuds. Next, all of the information from Exhibit 8-22 is inserted into the equations, with the exception of the variable cost per unit under the outsourcing alternative. The variable cost of out- sourcing each unit is the cost we wish to solve for.
EXHIBIT 8-24 Using an Indifference Point to Find an Acceptab le Outsourcing Price
Costs of making earbuds
Variable Costs + Fixed Costs
(2,000,000 units X $6) + $4,000,000 $16,000,000
$12,500,000
Costs of outsourcing earbuds
Variable Costs + Fixed Costs (2,000,000 units X Variable cost per unit) + $3,500,000 (2,000,000 X Variable cost per unit) + $3,500,000 (2,000,000 X Variable cost per unit)
Variable cost per unit $6.25
This analysis shows that, all else being equal, Sony would be indifferent between making and outsourcing 2 million earbuds if the outsourcing price was exactly $6.25 a unit. Therefore, the most Sony would be willing to pay for this volume of earbuds would be $6.25 a unit.
Notice, again, that this analysis is dependent on production volume. For example, if Sony needs 3 million units, the most it would be willing to pay would be $6.17 per unit. Why the difference? By producing more units, Sony's fixed costs are being utilized more efficiently, driving down the average cost of making each unit. As Sony's own unit cost falls, so will the price it is willing to pay some other company to make the earbuds. The opposite is also true: the fewer units Sony needs, the more it will be willing to pay another company to make the earbuds.
Relevant Costs for Short-Term Decisions 471
Alternative Use of Freed Capacity
Now let's change one of our original assumptions. Instead of assuming that the production capacity will remain idle, let's assume that Sony could lease it out to another company for $2.5 million per period. In this case, Sony must consider its opportunity cost, which is the benefit foregone by choosing a particular course of action. If Sony continues to make its own earbuds, it will be losing out on the opportunity to earn lease income of $2.5 million per period.
Exhibit 8-25 incorporates this information into our analysis by showing lease income as additional income that could be made if the company outsources production. Thus, we show the lease income in the "Outsource Earbuds" column. This income offsets some of the cost associated with outsourcing. Alternatively, we could show the $2.5 million as an additional cost (an opportunity cost) in the "Make Earbuds" column.
EXHIBIT 8-25 Incremental Analysis Incorporating Next Best Use of Freed Capacity
.:J A B C D Incremental Analysis Outsource
1 Outsourcing Decision Make Earbuds Earbuds Difference 2 Variable Costs:
If make: $6.00 x 2 million units 3 If outsource: $7.00 x 2 million units $ 12,000,000 $ 14,000,000 $ 2,000,000 4 Plus: Fixed costs 4,000,000 3,500,000 (500,000) 5 Total cost of oroducing 2,000,000 units $ 16 000 000 $ 17 500 000 $ 1500 000 6 Less: Lease income if outsource 0 2,500,000 2,500,000 7 Net cost $ 16,000,000 $ 15,000,000 $ (1,000,000) 8
This analysis shows that Sony will benefit by $1,000,000 each period by outsourcing production of the earbuds. This result holds regardless of whether we treat the $2.5 mil- lion lease as income in the "Outsource Earbuds" column or as an opportunity cost in the "Make Earbuds" column. Again, notice that a different production volume could poten- tially result in a different outcome.
Pitfall to Avoid on Outsourcing Decisions One of the most common mistakes managers make when analyzing whether or not to outsource is to compare the absorption cost per unit ($8 in our example in Exhibit 8-21) with the outsourcing cost per unit ($7.00 in our example). Always remember that absorp- tion costing includes fixed manufacturing costs. These costs are not incurred on a per-unit basis, but rather are incurred as a total, fixed amount. As we just saw in our example, some, but not all, of the fixed costs may also be avoided by outsourcing. Thus, to avoid this decision pitfall, don't ever use the absorption cost per unit; rather, compare the vari- able cost of producing in-house with the variable cost of outsourcing, and then factor in the relevant fixed costs.
Potential Benefits and Drawbacks of Outsourcing Outsourcing has many benefits; otherwise so many companies wouldn't do it. As men- tioned earlier, outsourcing allows companies to concentrate on their core competencies as well as take advantage of other companies' expertise and best practices. When volume is low or fluctuates greatly, outsourcing can reduce the risks associated with investing in capacity infrastructure (plant, equipment, and personnel). And, as highlighted in our analyses, outsourcing can be a lower cost alternative.
However, outsourcing is not without drawbacks. When a company outsources, it gives up control, including control over quality and production scheduling. It must rely on the supplier to provide the product or service at an agreed-upon level of quality, at agreed- upon delivery dates. Often, one or more employees are needed just to manage and oversee the relationship with the supplier. As we saw in the sustainability feature, Nike has over 150 people in house who monitor its contract manufacturers. The cost of employing any such additional personnel should also be considered when comparing the cost of outsourc- ing with the cost of producing in-house.
..... ··
4 7 2 CHAPTER 8
7 .Decide whether to sell -: -:a product "as is" or
· process it further
In addition, for those companies embracing the triple bottom line, outsourcing and offshoring have additional drawbacks. Why? Because, unfortunately, outsourcing often results in laying off employees. Moreover, offshored contract work is not subject to the same regulated labor practices and working conditions found in the United States. When companies offshore work, they need to make sure laborers are treated fairly and work in a safe environment. That's why Nike has a Code of Conduct for all of its contract manufac- turers. While overseas labor is often cheap and readily available, the exploitation of any people, in any country, is not an acceptable business practice.
Rossignol makes downhill ski equipment . Assume that Atomic has offered to produce ski poles for Rossignol for $18 per pair. Rossignol needs 100,000 pairs of poles per period . Rossignol can only avoid $125,000 of fixed costs if it outsources; the remaining fixed costs are unavoidable . Rossignol currently has the following costs at a production level of 100,000 pairs of poles:
Cost per pair Manufacturing Costs Total Cost (100,000 pairs)
Direct Materials $750,000 $ 7.50
Direct Labor 80,000 0 .80
Variable MOH 520,000 5.20
Fixed MOH 650 000 6 .50
Total $2 000 000 $20 .00
1. Should Rossignol outsource ski pole production if the next best use of the freed capac- ity is to leave it idle? What effect will outsourcing have on Rossignol operating income?
2. If the freed capacity could be used to produce ski boots that would provide $500,000 of operating income, should Rossignol outsource ski pole production?
Please see page 506 for solutions .
Decisions to Sell As Is or Process Further At what point in processing should a company sell its product? Many companies, es- pecially those in the food processing and natural resource industries, face this business decision. Companies in these industries process a raw material (milk, corn, crude oil, lumber, and so forth) to a point before it is saleable. For example, Kraft pasteurizes raw milk before it is saleable. Kraft must then decide whether it should sell the pasteurized milk "as is" or process it further into other dairy products (reduced-fat milk, butter, sour cream, cottage cheese, yogurt, blocks of cheese, shredded cheese, and so forth). Manag- ers consider the questions shown in Exhibit 8-26 when deciding whether to sell as is or process further.
EXHIBIT 8-26 Sell As Is or Process Further Considerations
• How much revenue will we receive if we sell the product as is?
• How much revenue will we receive if we sell the product after processing it further?
• How much extra will it cost to process the product further?
Let's consider Bertolli, the manufacturer of Italian food products. Suppose Bertolli spends $100,000 to process raw olives into 50,000 quarts of plain virgin olive oil. Should
Relevant Costs for Short-Term Decisions 473
Bertolli sell the olive oil as is, or should it spend more to process the olive oil into gourmet dipping oils, such as a Basil and Garlic Infused Dipping Oil? In making the decision, Bertolli's managers consider the following relevant information: 3
• Bertolli could sell the plain olive oil for $5 per quart, for a total of $250,000 (50,000 X $5).
• Bertolli could sell the gourmet dipping oil for $7 per quart, for a total of $350,000 (50,000 X $7).
• Bertolli would have to spend $0.75 per quart, or $37,500 (50,000 X $0.75), to further process the plain olive oil into the gourmet dipping oil. This cost would include the extra direct materials required (such as basil, garlic, and the incre- mental cost of premium glass containers) as well as the extra conversion costs incurred (the cost of any additional ma- chinery and labor that the company would need to purchase in order to complete the extra processing).
By examining the incremental analysis shown in Exhibit 8-27, Bertolli's managers can see that they can increase operating in- come by $62,500 by further processing the plain olive oil into the gourmet dipping oil. The extra $100,000 of revenue greatly exceeds the incremental $37,500 of cost incurred to further pro- cess the olive oil.
Notice that Bertolli's managers do not consider the $100,000 originally spent on processing the olives into olive oil. Why? It is a sunk cost. Recall from our previous discussion that a sunk cost is a past cost that cannot be changed regardless of which future action the company takes. Bertolli has incurred $100,000 regard- less of whether it sells the olive oil as is or processes it further into gourmet dipping oils. Therefore, the cost is not relevant to the decision.
II Why is this important? "Some companies are able to
sell their products at different points of completion. For example, some furniture manufacturers sell flat-packed bookshelves, TV
stands, and home office furniture
that the consumer must finish assembling . A cost-benefit analysis helps managers choose the most profitable point at which to sell the company's
products."
EXHIBIT 8-27 Incremental Analysis for Sell As Is or Process Further Decision
..'.J A B C D Incremental Analysis
1 Sell or Process Further Decision Sell As Is Process Further Difference 2 Revenues:
If sell as is: $5.00 x 50,000 quarts 3 If process further: $7.00 x 50,000 quarts $ 250,000 $ 350,000 $ 100,000 4 Less: Extra cost of processing further 0 37,500 37,500 5 Net benefit to operating income $ 250 000 $ 312 500 $ 62500 6
Thus, the decision rule is as follows:
DECISION RULE: Sell as is or process further?
If incremental revenue from processing further exceeds extra cost
of processing further
t Process further
If incremental revenue from processing further is less than extra cost
of processing further
t Do not process further
3 All references to Bertolli in this hypothetical example were created by the author solely for academic purposes and are not intended, in any way, to represent the actual business practices of, or costs incurred by, Bertolli.
474 CHAPTER 8
Short-Term Special Business Decisions Nike's managers have faced many business decisions in building one of the most recogniz- able brands in the world . Here are some of the guidelines they have used to make profitable decisions .
Decision
Should we discontinue any segment of our operations (for example, a particular prod- uct line or retail store location)?
What decision pitfalls should be avoided when we decide whether or not to discon- tinue a segment?
Which products should we emphasize if we have a short-term production constraint, such as limited machine hours used to pro- duce various products?
What are some of the benefits and draw- backs of outsourcing?
What financial considerations should we make when deciding whether to outsource any aspect of our operations?
How should we determine the maximum price we are willing to pay for outsourcing?
How should we decide whether to sell our product "as is" or process it further?
Guidelines
If the segment is generating a positive contribution margin it is help- ing to cover the company's fixed costs . However, some costs might be avoided by discontinuing the segment . Compare the contribution margin from the segment to the fixed cost savings to determine which course of action is most profitable .
In addition, consider what would be done with the freed capacity and whether the discontinuation of the segment would have any effect (positive or negative) on sales in the company's remaining segments .
Avoid including any allocation of common fixed costs in the analysis . These costs will not be avoided if the segment is discontinued; there- fore, they are irrelevant to the decision .
When there is a production constraint, managers should emphasize the products that have the highest contribution margin per the con- straint, rather than the products that have the highest contribution margin per unit .
In addition, managers need to consider the possible effect of em- phasizing one product over another on the sale of companion prod- ucts (such as coordinating sportswear) .
Potential benefits : allows companies to focus on core competencies and purchase the expertise and best practices of other companies; lower costs; decreased risk of investing in too much plant capacity; flexibility .
Potential drawbacks : less control over quality, delivery timing, labor practices, and working conditions which could impact a company's reputation . In addition, offshored work may be subject to import tar- iffs, shipping disruptions, and exchange rate fluctuations .
Managers should compare the in-house variable cost per unit to the outsourcing cost per unit . In addition, they should consider whether any fixed costs could be avoided by outsourcing . Finally, they should consider what they would do with the freed capacity .
Solve for the indifference point by setting the cost to make equal to the cost to outsource . The indifference point will be the maximum price you would pay .
Compare the incremental revenue gained from processing further to the extra cost to process further . If the incremental revenue exceeds the incremental cost, then process further .
Relevant Costs for Short-Term Decisions 475 - SUMMARY PROBLEM 2 . • . •
Requirements
1. Aziz produces Standard and Deluxe sunglasses :
Per Pair
Standard
Sale price........................................................................ $20
Variable expenses ................ .......... .......... ....................... 16
Delux e
$30
21
The company has 15,000 machine hours available. In one machine hour, Aziz can produce 70 pairs of the Standard model or 30 pairs of the Deluxe model. Assuming machine hours is a constraint, which model should Aziz emphasize?
2. SmartSocks incurs the following costs for 20,000 pairs of its high-tech hiking socks :
Direct materi als ................................................................................................ .
Direct labor .............. ................. ............. .......... .......... ................. ............. ........ .
Variable manuf acturing overhead .................................................................... .
Fixed manufactur ing overhead .................... .......... .......... .................... .......... ... .
Total manufacturing cost ......... ....................... ................. ....................... ......... .
Cost per pair ($220,000 -;-20,000) ................................................................. .
$ 20,000
80,000
40,000
80,000
$220,000
$ 11
Another manufacturer has offered to sell SmartSocks similar socks for $10 a pair, a to- tal purchase cost of $200,000 . If SmartSocks outsources and leaves its plant idle, it can save $50,000 of fixed overhead cost . Or the company can use the released facilities to make other products that will contribute $70,000 to profits . In this case, the company will not be able to avoid any fixed costs . Identify and analyze the alternatives . What is the best course of action?
3. A local home improvement warehouse store shows the following product line income statement for the month . All common fixed costs are allocated to departments based on per- centage of sales revenue generated by the department .
_J A B C D E
1 Paint Lumber Lighting Store Total 2 Sales $ 500 000 $ 400000 $ 100 000 $ 1000 000 3 Less: Variable Costs 300,000 160,000 50,000 510,000 4 Contribution marein 200 000 240000 50 000 490 000 5 Less: Direct Fixed Costs 50,000 40,000 35,000 125,000 6 Less: Common Fixed Costs 100,000 80,000 20,000 200,000 7 0oeratine Income (Loss) $ 50,000 $ 120,000 ($5,000) $ 165,000 8
Assuming $30,000 of the Lighting Department's direct fixed costs are avoidable, should the store managers discontinue the Lighting Department? The space currently occupied by the Lighting Department would be replaced with a Hardware Department that is expected to have sales of $200,000, variable costs of $80,000 and new direct fixed costs of $30,000 .
476 CHAPTER 8
.J 1 2 3 4 5 6 7 8 9 10
• SOLUTIONS Requirement 1
.J A B C
1 Product Mix Decision Standard Deluxe 2 Sales price per unit $ 20 s 30 3 Less: Variable cost per unit 16 21 4 Contribution margin per unit $ 4 $ 9 5 Multiply by: Number of units produced per machine hour 70 30 6 Contribution margin per machine hour $ 280 $ 270 7 Multiply by: Available capacity (number of machine hours) 15 000 15 000 8 Total contribution margin at full capacity $ 4,200,000 $ 4,050 000 9
Decision: Emphasize the Standard model because it has the higher contribution margin per unit of the constraint-machine hours-resulting in a higher contribution margin for the company.
Requirement 2
..'.J A B C D Outsource and
Incremental Analysis Outsource Make Other 1 Outsourcine Decision Make Socks and Leave Idle Products 2 Variable Costs:
If make: DM, DL, Variable MOH 3 If outsource: $10 x 20,000 units $ 140,000 $ 200,000 $ 200,000 4 Plus: Fixed costs 80,000 30,000 80,000 5 Total cost of producing 2,000,000 units $ 220 000 $ 230 000 $ 280 000 6 Less: Profit from other products 0 0 70000 7 Net cost $ 220 000 $ 230 000 $ 210 000 8
Decision: SmartSocks should outsource the socks from the outside supplier and use the re- leased facilities to make other products.
Requirement 3
A B C
Incremental Analvsis of Discontinuation Decision Total Contribution margin lost if Lighting is discontinued $ 50000 Less: Fixed costs savings if Lighting is discontinued 30,000 Income lost if Lighting is discontinued $ 20,000
Contribution margin from Hardware Department ($200 000-$80 000) $ 120,000 Less: Direct fixed costs 30,000 Segment margin provided by the Hardware Department $ 90,000 Net benefit of discontinuing the Lighting Department and replacing with a Hardware Department $ 70,000
Decision: Managers should discontinue the Lighting Department and replace it with a Hard- ware Department .
·· ········ ······
Learning Objectives • 1 Describe and identify information relevant to short-term business decisions
• 2 Describe and apply different approaches to pricing
• 3 Decide whether to accept a special order
• 4 Decide whether to discontinue a product , department , or store
• 5 Factor resource constraints into product mix decisions
• 6 Analyze outsourcing (make-or-buy) decisions
• 7 Decide whether to sell a product "as is" or process it further
Accounting Vocabulary Avoidable Fixed Costs. (461) Fixed costs that can be e limi- nated as a resu lt of taking a particu lar course of action.
Common Fixed Expenses. (463) Expenses that cannot be traced to a particular product line.
Constraint. (464) A factor that restricts the production or sa le of a product.
Contract Manufacturers. (468) Manufacturers that make products for other compan ies, not for themse lves.
Cost-Plus Pricing. (450) An approach to pricing used by price-setters; cost-plus pricing begins with the product 's total costs and adds the company's desired profit to determine a cost-plus price.
Offshoring . (467) Having work performed overseas. Off- shored work can be performed e ither by the company itse lf or by outsourcing the work to another company.
Opportunity Cost. (471) The benefit forgone by choosing a particu lar a lternative course of action.
Outsourcing. (467) Contracting an outside company to pro- duce a product or perform a service. Outsourced work can be done domestica lly or overseas.
Product Line Income Statement. (460) An income state- ment that shows the operating income of each product line, as we ll as the company as a who le.
Relevant Information . (444) Expected future data that differ among alternatives.
Segment Margin. (464) The income resu lting from subtract- ing on ly the direct fixed costs of a product line from its contri - bution margin. The segment margin contains no a llocation of common fixed costs.
Segment Margin Income Statement. (464) A product line income statement that contains no allocation of common fixed costs. On ly direct fixed costs that can be traced to specific product lines are subtracted from the product line 's contribu- tion margin. All common fixed costs rema in una llocated and are shown on ly under the company total.
Sunk Cost. (446) A past cost that cannot be changed regard- less of which future action is taken.
Target Costing. (451) An approach to pricing used by price - takers; target costing begins with the revenue at market price and subtracts the company 's desired profit to arrive at the target total cost.
Unavoidable Fixed Costs. (461) Fixed costs that will continue to be incurred even if a particu lar course of action is taken.
MyAccounting lab Go to http://myaccountinglab.com/ for the following Quick Check, Short Exercises, Exercises, and Problems. They are available with immediate grading, explanations of correct and incorrect answers, and interactive media that acts as your own online tutor.
Quick Check 1 . (Learning Objective 1) Which of the following is false?
a. Relevant information is always financial in nature .
b. Relevant information always regards the future .
c. Sunk costs are never relevant to a decision .
d. Relevant information always differs among alternatives .
2. (Learning Objective 1) Keys to making short-term deci- sions include which of the following?
a. Using a contribution margin approach that separates variable costs from fixed costs
b. Focusing on relevant revenues, costs, and profits
c. Both of the above
d. None of the above
477
478 CHAPTER 8
3. (Learning Objective 2) Which is true of price-setters?
a. Their pricing approach emphasizes cost-plus pricing.
b. Their pricing approach emphasizes target costing.
c. Their products lack uniqueness.
d. They are in highly competitive markets .
4. (Learning Objective 3) Which of the following should be considered for special order decisions?
a. Whether the special order will affect regular sales in the long run
b. Whether the special price will be high enough to cover incremental costs of filling the order
c. Whether excess capacity exists
d. All of the listed choices should be considered in special order decisions.
5. (Learning Objective 2) The formula for arriving at target cost is which of the following?
a. Cost minus actual profit
b. Revenue minus variable cost
c. Revenue minus desired profit
d. Revenue minus actual profit
6. (Learning Objective 4) Which of the following is not relevant when deciding whether or not to discontinue a product?
a. Unavoidable fixed costs related to the product
b. Avoidable fixed costs related to the product
c. The product's contribution margin
d. The effect of discontinuation on the sales of the company's other products .
7. (Learning Objective 4) A segment margin is the
a. segment's contribution margin minus all fixed costs .
b. segment's contribution margin minus allocated fixed costs .
c. same as the segment's contribution margin .
d. segment's contribution margin minus direct fixed costs .
8. (Learning Objective 5) When resources are constrained, which of the following should be used to guide product mix decisions?
a. The products' gross margin per unit of constraint
b. The products' contribution margin per unit of constraint
c. The products' contribution margin
d. The products' gross margin
9. (Learning Objective 6) Which of the following is false?
a. Outsourcing decisions should take into consider- ation the intended use of freed capacity .
b. Outsourcing refers to having work performed overseas.
c. Outsourcing decisions are often referred to as "make-or-buy" decisions .
d. Contract manufacturers are manufacturers that make products for other companies .
10. (Learning Objective 7) In making "sell as is" decisions, com- panies should consider all of the following EXCEPT for:
a. Incremental costs that would be incurred by pro- cessing further.
b. Costs incurred up to the "sell as is" decision point .
c. Incremental revenues that would be earned by processing further .
d. All of the above should be considered .
Quick Check Answers
q ·o L q . 6 q ·g P . L e ·9 :, ·s P ·i, e "£ :, ·z e . L
Short Exercises
58-1 Determine relevance of information (Learning Objective 1) You are trying to decide whether to trade in your laser printer for a more recent model. Your usage pattern will remain unchanged, but the old and new printers use different toner cartridges. Are the following items relevant or irrelevant to your decision?
a. The trade-in value of the old printer
b. Paper costs
c. The difference between the cost of toner cartridges
d. The price of the new printer
e. The price you paid for the old printer
Relevant Costs for Short-Term Decisions 479
58-2 Determine pricing approach and target price (Learning Objective 2) Winter Sports Inc. operates a Rocky Mountain ski resort . The company is planning its lift ticket pricing for the coming ski season . Investors would like to earn a 15% return on the company's $100 million of assets . The company incurs primarily fixed costs to groom the runs and operate the lifts. Winter Sports projects fixed costs to be $33,750,000 for the ski season. The resort serves 750,000 skiers and snowboarders each season. Variable costs are $10 per guest . Currently, the resort has such a favorable reputation among skiers and snowboarders that it has some control over the lift ticket prices .
1. Would Winter Sports emphasize target costing or cost-plus pricing . Why?
2. If other resorts in the area charge $65 per day, what price should Winter Sports charge?
58-3 Use target costing to analyze data (Learning Objective 2) See the Winter Sports Inc. data from S8-2 . Assume that Winter Sports' reputation has diminished and other resorts in the vicinity are charging only $65 per lift ticket . Winter Sports has become a price-taker and won't be able to charge more than its competitors . At the market price, Winter Sports' managers believe they will still serve 750,000 skiers and snowboarders each season .
1. If Winter Sports can't reduce its costs, what profit will it earn? State your answer in dollars and as a percent of assets . Will investors be happy with the profit level? Show your analysis .
2. Assume that Winter Sports has found ways to cut its fixed costs to $30 million. What is its new target variable cost per skier/snowboarder? Assume investors want to earn a 15% return on assets . Compare this to the current variable cost per skier/ snowboarder . Comment on your results .
58-4 Analyze special order decision (Learning Objective 3) Orr Products manufactures t-shirts . It has the following costs when its production level is 100,000 units (t-shirts) :
Direct materials ....................................................... .
Direct labor .............................................................. .
Variable manufacturing overhead ............................ .
Fixed manufacturing overhead ............................... .
Total manufacturing costs ....................................... .
Total costs for 100,000 units
$320,000
40,000
85,000
120 000
$ 565 000
The company's relevant range extends to 115,000 units . Orr has received a special order for 10,000 t-shirts at a special price of $50,000 for the entire order . The special order t-shirt would use a fabric that is less expensive than the standard fabric used by Orr, which would allow Orr to save $0 .50 pert-shirt in direct materials when manufacturing this special order . Orr has the excess capacity to manufacture this special order . Its total fixed costs will not be impacted by the special order . What will happen to Orr's operating income if it accepts this special order?
58-5 Special order decision (Learning Objective 3) Shilling Manufacturing produces and sells oil filters for $3 .25 each . A retailer has offered to purchase 20,000 oil filters for $1 .55 per filter . Of the total manufacturing cost per filter of $2 .10, $1.30 is the variable manufacturing cost per filter . For this special order, Shilling would have to buy a special stamping machine that costs $8,000 to mark the customer's logo on the special order oil filters . The machine would be scrapped when the special order is complete . This special order would use manufacturing capacity that would other- wise be idle . No variable nonmanufacturing costs would be incurred by the special order . Regular sales would not be affected by the special order .
Would you recommend that Shilling accept the special order under these conditions?
480 CHAPTER 8
58-6 Decide whether to discontinue a department (Learning Objective 4) Devine Fashion in Chicago operates three departments : Men's, Women's, and Accesso- ries . Devine Fashion allocates all fixed expenses (unavoidable building depreciation and utilities) based on each department's square footage . Departmental operating income data for the third quarter of the current year are as follows :
_J A I B I C I D I E 1 Devine Fashions 2 Product Line Contribution Margin Income Statement 3 For the Year 4 5 Product Imes 6 Men's Women's Accessories Company Total 7 Sales revenue $ 105 000 $ 52 000 $ 101 000 $ 258 000 8 Less: Variable exoensec 58 000 28 000 90000 $ 176 000 9 Contribution margin $ 47,000 $ 24,000 $ 11,000 $ 82,000 10 Less: Fixed exoenses 25,000 22,000 26,000 $ 73,000 11 Operating income $ 22,000 $ 2,000 $ (15,000) $ 9,000 12
The store will remain in the same building regardless of whether any of the depart- ments are discontinued . Should Devine Fashion discontinue any of the departments? Give your reason .
58-7 Discontinue a department: Revised information (Learning Objective 4) Consider Devine Fashion from 58-6 . Assume that the fixed expenses assigned to each de- partment include only direct fixed costs of the department (rather than unavoidable fixed costs as given in 58-6) :
• Salary of the department's manager
• Cost of advertising directly related to that department
If Devine Fashion discontinues a department, it will not incur these fixed expenses . Under these circumstances, should Devine Fashion discontinue any of the departments? Give your reason .
58-8 Replace a department (Learning Objective 4) Consider Devine Fashion from 58-6 . Assume once again that all fixed costs are unavoid- able . If the company discontinues one of the current departments, it plans to replace the discontinued department with a Shoe Department . The company expects the Shoe Department to produce $84,000 in sales and have $47,000 of variable costs . Because the shoe business would be new to Devine Fashion, the company would have to incur an ad- ditional $7,100 offixed costs (advertising, new shoe display racks, and other fixed costs) per quarter related to the department . What should the company do now?
58-9 Product mix decision: Unlimited demand (Learning Objective 5) Storage Solutions produces plastic storage bins for household storage needs . The com- pany makes two sizes of bins : Large (50 gallon) and Regular (35 gallon) . Demand for the product is so high that the company can sell as many of each size as it can produce . The same machinery is used to produce both sizes . The machinery is available for only 3,000 hours per period . The company can produce 10 Large bins every hour compared to 15 Regular bins in the same amount of time . Fixed expenses amount to $110,000 per period . Sales prices and variable costs are as follows :
Sales price per unit ............................................................... .
Variable cost per unit ........................................................... .
1. Which product should Storage Solutions emphasize? Why?
Regular
$8 .10
$3 .50
Large
$10 .50
$4 .20
2. To maximize profits, how many of each size bin should the company produce?
3. Given this product mix, what will the company's operating income be?
Relevant Costs for Short-Term Decisions 481
58-10 Product mix decision: Limited demand (learning Objective 5) Consider Storage Solutions from S8-9 . Assume that demand for Regular bins is limited to 36,000 units and demand for Large bins is limited to 25,000 units .
1. How many of each size bin should the company make now?
2. Given this product mix, what will be the company's operating income?
3. Explain why the operating income is less than it was when the company was produc- ing its optimal product mix.
58-11 Outsourcing production decision (learning Objectives 1 & 6) Suppose a Luca's Garden restaurant is considering whether to (1) bake bread for its res- taurant in-house or (2) buy the bread from a local bakery . The chef estimates that variable costs of making each loaf include $0 .54 of ingredients, $0 .20 of variable overhead (elec- tricity to run the oven}, and $0 .71 of direct labor for kneading and forming the loaves . Allocating fixed overhead (depreciation on the kitchen equipment and building) based on direct labor assigns $1 .04 of fixed overhead per loaf . None of the fixed costs are avoid- able . The local bakery would charge Luca's Garden $1 .72 per loaf .
1. What is the absorption cost of making a loaf of b read in-house? What is the variable cost per loaf?
2. Should Luca's Garden bake the bread in-house or buy from the local bakery? Why?
3. In addition to the financial analysis, what else should Luca's Garden consider when making this decision?
58 -12 Relevant information for outsourcing delivery function (Learning Objectives 1 & 6)
Myer Food in Bowling Green, Kentucky, manufactures and markets snack foods . Mila Giles manages the company's fleet of 220 delivery trucks . Giles has been charged with "reengineering" the fleet-management function . She has an important decision to make .
• Should she continue to manage the fleet in-house with the five employees reporting to her? To do so, she will have to acquire new fleet-management software to stream- line Myer Food's fleet-management process .
• Should she outsource the fleet-management function to Fleet Management Services, a company that specializes in managing fleets of trucks for other companies? Fleet Management Services would take over the maintenance, repair, and scheduling of Myer Food's fleet (but Myer Food would retain ownership) . This alternative would require Giles to lay off her five employees . However, her own job would be secure, as she would be Myer Food 's liaison with Fleet Management Services .
Assume that Giles' records show the following data concerning Myer Food's fleet :
Book value of Myer Food's trucks, with an estimated five-year life ..................... .
Annual leasing fee for new fleet-management software ...................................... .
Annual maintenance of trucks ............. ............. ................. .......... .......... ............. ... .
Fleet Supervisor Giles' annual salary ..................................................................... .
Total annual salaries of Myer Food's five other fleet-management employees ... .
$3,800,000
$ 9,000
$ 166,000
$ 65,000
$ 160,000
Suppose that Fleet Management Services offers to manage Myer Food's fleet for an annual fee of $280,000 .
Which alternative will maximize Myer Food's short-term operating income?
58-13 Scrap or process further decision (Learning Objective 7) Mast Truck Accessories has an inventory of 485 obsolete remote entry keys that are car- ried in inventory at a manufacturing cost of $75,175 . Production Supervisor Carla Lewis must decide to do one of the following :
• Process the inventory further at a cost of $30,000, with the expectation of selling it for $31,000 .
• Scrap the inventory for a sales price of $4,000,
What should Lewis do? Present figures to support your decision .
482 CHAPTER 8
58-14 Determine most profitable final product (Learning Objective 7) CocoaJoy processes cocoa beans into cocoa powder at a processing cost of $10,100 per batch . CocoaJoy can sell the cocoa powder as is, or it can process the cocoa powder fur- ther into chocolate syrup or boxed assorted chocolates . Once processed, each batch of cocoa beans would result in the following sales revenue :
Cocoa powder ........................................................................................ .
Chocolate syrup ..................................................................................... .
Boxed assorted chocolates .................................................................... .
$15,000
$101,000
$196,000
The cost of transforming the cocoa powder into chocolate syrup would be $67,000 . Likewise, the company would incur $175,000 to transform the cocoa powder into boxed assorted chocolates . The company president has decided to make boxed assorted chocolates owing to its high sales value and to the fact that the $10,100 cost of process- ing cocoa beans "eats up" most of the cocoa powder profits . Has the president made the right or wrong decision? Explain your answer .
58-15 Identify ethical standards violated (Learning Objectives 1, 2, 3, 4, 5, 6, & 7) For each of the situations listed, identify the primary standard from the IMA Statement of Ethical Professional Practice that is violated (competence, confidentiality, integrity, or credibility) . Refer to Exhibit 1-7 for the complete standard .
1. Seth is the controller for a small manufacturer . He mentions to a close friend that his company is going to start offshoring production to decrease labor costs .
2. Tiffany is a management accountant at a large electronics firm. She is instructed to prepare an analysis of the performance of an underperforming company division . Since Tiffany is afraid that many employees could lose their jobs if that division ap- pears to be underperforming, Tiffany underestimates the amount of expenses gener- ated by that division . Tiffany hopes that the division is not discontinued .
3. Adam Advertising Agency is looking at whether to continue to do its own payroll in- house or to outsource it to a payroll firm (a classic "make-or-buy" decision) . Rosa, an accountant at Adam, does not tell management that the payroll firm bidding on the work is owned and managed by her mother .
4. Danthea, a CPA and a CMA, makes a You Tube video bragging about loopholes she has found to avoid taxes . These loopholes are questionable at best .
5. Brendan does not know how to categorize fixed costs as unavoidable or avoidable, so he guesses on the categorization of each fixed cost .
EXERCISES Group A E8-16A Determine relevant and irrelevant information (Learning Objective 1)
O'Connor Frozen Foods purchased new computer-controlled production machinery last year from Advanced Enterprise. The equipment was purchased for $4 .1 million and was paid for with cash . A representative from Advanced Enterprise recently contacted O'Connor management because Advanced Enterprise has an even more efficient piece of machinery available . The new design would double the production output of the equip- ment purchased last year but would cost O'Connor another $5 .0 million. The old machin- ery was installed by an engineering firm; the same firm would be required to install the new machinery . Fixed selling costs would not change if the new machinery were to be purchased, but the variable selling cost per unit would decrease . Raw material costs (i.e ., food ingredients) would remain the same with either machine . The new machinery would be purchased by signing a note payable at the bank, and interest would be paid monthly on the note payable . Maintenance costs on the new machine would be the same as the maintenance costs on the machinery purchased last year . Advanced Enterprise is offering a trade-in on the machinery purchased last year against the purchase price of the new machinery .
For each of the following costs, indicate whether or not each of the costs described would be relevant to O'Connor Frozen Foods' decision about whether to purchase the new machinery or not .
Relevant Costs for Short-Term Decisions 483
Item Relevant Not Relevant
a . Book value of old machine ... ...... .......... ............. ....... .... ...... .......... ............. .... ...... ... .
b . Added profits from the increase in production resulting from the new machine ..
c. Inte rest expense on new machine ..................... ....... .......... ..... .................. ..... ..... ... .
d . Trade-in value of old machine ................................................................................ .
e . Maintenance cost of new machine ......................................................................... .
f. Variable selling costs .... ..... .......... ........ ............... ....... .......... .......... ............. .......... ... .
g . Installation cost of old machine ........... ............. ....... .......... .......... ............. .... ...... ... .
h. Fixed selling costs ............. ....................... ................. ........................................... .. .
i. Sales tax paid on old machine .... ....................... ....... .......... ....................... .......... ... .
j. Cost of the new machine ........................................................................................ .
k. Installation cost of new machine ............................................................................ .
I. Cost of the old machine ......................................................................................... . .
m. Accumulated depreciation on old machine ..... ....... .......... .......... ............. .... ...... ... .
n. Maintenance costs of old machine .......... .......... ....... ....................... .......... .......... .. .
o. Cost per pound of food to be processed by the machinery ....... ........ ..... .... ...... ... .
E8-17A Sustainability and short-term decision making (Learning Objective 1) Over the past several years, decommissioned U.S. warships have been turned into artifi- cial reefs in the ocean by towing them out to sea and sinking them . The thinking was that sinking the ship would conveniently dispose of it while providing an artificial reef environ- ment for aquatic life. In reality, some of the sunken ships have released toxins into the ocean and have been costly to decontaminate . Now the U.S. government is taking bids to instead dismantle and recycle ships that have recently been decommissioned (but have not been sunk yet .)
Assume that a recently decommissioned aircraft carrier, the USS Stingray, is esti- mated to contain approximately 40 tons of recyclable materials able to be sold for ap- proximately $41.5 million. The low bid for dismantling and transporting the ship materials to appropriate facilities is $43 .1 million. Recycling and dismantling the ship would create about 500 jobs for about a year in the Rust Belt . This geographic area has been experi- encing record-high unemployment rates in recent years .
1. Is it more financially advantageous to sink the ship (assume that it costs approximately $0 .7 million to tow a ship out to sea and sink it) or to dismantle and recycle it? Show your calculations .
2. From a sustainability standpoint, what should be done with the decommissioned air- craft carrier? List some of the qualitative factors that should enter into this analysis .
3. As a taxpayer, which action would you prefer (sink or recycle)? Defend your answer .
E8-18A Analyze special order decision (Learning Objective 3) Jamison Paints makes and sells paint to home improvement stores . Jamison's only plant can produce up to 12 million cans of paint per year . Current annual production is 10 mil- lion cans . Fixed manufacturing, selling, and administrative costs total $15 million per year . The variable cost of making and selling each can of paint is $6 .00 . Stockholders expect a 15% annual return on the company's $40 million of assets .
Requirements
1. What is Jamison's current total cost of making and selling 10 million cans of paint? What is the current cost per can of paint?
2. Assume that Jamison is a price-taker and that the current wholesale market price is $8 .00 per can of paint . What is the target total of cost in producing and selling 10 mil- lion cans of paint? Given Jamison's current total costs, will the company reach stock- holders' profit goals?
SUSTAINABILITY
484 CHAPTER 8
3. Continuing with Requirement 2, let's say that Jamison has found ways to reduce its total fixed costs by $300,000 . What is the target variable cost per can of paint?
4. Suppose Jamison plans to spend an additional $2 million on advertising to differentiate its product in order to increase sales volume to 10 .5 million cans and become more of a price-setter . Assume that Jamison did reduce its total fixed costs by $300,000 as stated in Requirement 3 but could not find ways to save on its variable costs . What is the cost-plus price for a can of paint under these conditions?
E8-19A Pricing decisions given two scenarios (Learning Objective 2) Dominic Builders builds 1,500-square-foot starter tract homes in the fast-growing suburbs of Atlanta . Land and labor are cheap, and competition among developers is fierce . The homes are "cookie-cutter," with any upgrades added by the buyer after the sale . Dominic Builders' costs per developed sublot are as follows :
Land ........................................................................................................ .
Construction ...... .......... .......... ....... .......... ............. .... ...... .......... ....... ........ .
Landscaping ........................................................................................... .
Variable marketing costs ........................................................................ .
$ 52,000
$122,000
$ 6,000
$ 3,000
Dominic Builders would like to earn a profit of 14% of the variable cost of each home sale . Similar homes offered by competing builders sell for $202,000 each .
Requirements
1. Which approach to p ricing should Dominic Builders emphasize? Why?
2. Will Dominic Builders be able to achieve its target profit levels? Show your computations .
3. Bathrooms and kitchens are typically the most important selling features of a home . Dominic Builders could differentiate the homes by upgrading bathrooms and kitchens . The upgrades would cost $20,000 per home but would enable the company to increase the selling prices by $35,000 per home (in general, kitchen and bathroom upgrades typically add at least 150% of their cost to the value of any home) . If Dominic Builders upgrades, what will the new cost-plus price per home be? Should the company differentiate its product in this manner? Show your analysis .
E8-20A Analyze special order decision (Learning Objective 3) Perreth Industries has an annual plant capacity of 70,000 units; current production is 55,000 units per year . At the current production volume, the variable cost per unit is $30.00 and the fixed cost per unit is $4 .10 . The normal selling price of Perreth's product is $45 .00 per unit . Perreth has been asked by Rummell Company to fill a special order for 10,000 units of the product at a special sales price of $25 .00 per unit . Rummell is located in a foreign country where Perreth does not currently operate . Rummell will market the units in its country under its own brand name, so the special order is not expected to have any effect on Perreth's regular sales .
Requirements
1. How would accepting the special order impact Perreth's operating income? Should Perreth accept the special order?
2. How would your analysis change if the special order sales price were to be $40 .00 per unit and Perreth would have to pay an attorney a fee of $15,000 to make sure it is complying with export laws and regulations relating to the special order?
E8-21A Special order decisions given two scenarios (Learning Objective 3)
Relevant Costs for Short-Term Decisions 485
Suppose the Baseball Hall of Fame in Coopers t own, New York, has approa ched Collectibles & More with a special order . The Hall of Fame wants to purchase 53,000 baseball card packs for a special promotional campaign and offers $0 .32 per pack, a total of $16,960 . Collect ibles & More's total production cost is $0 .52 per pack, as follows :
Variable costs:
Direct materials. ...... .......... .......... .......... ............. ....... .......... ................... $0 .11
Direct labor ......... ....... .......... .......... ............. .......... ....... .......... ............. ... 0 .06
Variable overhead .................................................................................. 0 .10
Fixed overhead ..................... ....................... ................. ............................ 0 .25
Total cost ...... .......... ....... .......... .......... ............. .......... ....... .......... ............. ... $0 .52
Collectibles & More has enough excess capacity to handle the special order .
Requirements
1. Prepare an incremental analysis to determine whether Collectibles & More should ac- cept the special sales order assuming fixed costs would not be affected by the special order .
2. Now assume that the Hall of Fame wants special hologram baseball cards . Collect- ibles & More must spend $5,100 to develop this hologram, which will be useless after the special order is completed . Should Collectibles & More accept the special order under these circumstances? Show your analysis .
E8-22A Special order decision and considerations (Learning Objective 3) Jasper McKnight Sunglasses sell for about $150 per pair. Suppose the company incurs the following average costs per pair :
Direct materials .......................................................................................... $40
Direct labor ......... ....... .......... .......... .......... ............. ....... .......... .......... .......... 12
Variable manufacturing overhead ....... ............. ................. .......... .......... ..... 8
Variable marketing expenses ..................................................................... 3
Fixed manufacturing overhead ...... .......... ............. ....... .......... .......... .......... 25*
Total costs ................................................................................................... _$.!lil.
*$2, 100,000 tota l fixed manufacturing overhead / 84,000 pairs of sunglasses
Jasper McKnight has enough idle capacity to accept a one-time-only special order from Arizona Glasses for 17,000 pairs of sunglasses at $63 per pair. Jasper McKnight will not incur any variable marketing expenses for the order .
Requirements
1. How would accepting the order affect Jasper McKnight's operating income? In addition to the special order's effect on profits, what other (longer-term qualitative) factors should Jasper McKnight's managers consider in deciding whether to accept the order?
2. Jasper McKnight's marketing manager, Nick Ferritto, argues against accepting the special order because the offer price of $63 is less than Jasper McKnight's $88 cost to make the sunglasses . Ferritto asks you, as one of Jasper McKnight's staff accountants, to explain whether his analysis is correct .
486 CHAPTER 8
E8-23A Decide whether to discontinue a product line (Learning Objective 4)
Top managers of Vermont Flooring are alarmed by their operating losses . They are con- sidering dropping the laminate flooring product line. Company accountants have pre- pared the following analysis to help make this decision :
_J A B C D 1 Vermont FloorinE! 2 Product Line Contribution Margin Income Statement 3 For the Year 4 5 Product Imes
Laminate 6 Wood flooring flooring Company Total 7 Sales revenue $ 306 000 $ 128 000 $ 434 000 8 Less: Variable exoenses 156 000 82,000 238,000 9 Contribution margin $ 150,000 $ 46,000 $ 196,000 10 Less fixed exoenses: 11 Manufacturing 75,000 55,000 130,000 12 Marketing and administrative 51,000 19,000 70,000 13 Operating income (loss) $ 24,000 $ (28,000) $ (4,000) 14
Total fixed costs will not change if the company stops selling laminate flooring.
Requirements
1. Prepare an incremental analysis to show whether Vermont Flooring should discontinue the laminate flooring product line . Will discontinuing laminate flooring add $28,000 to operating income? Explain.
2. Assume that the company can avoid $32,000 of fixed expenses by discontinuing the laminate flooring product line (these costs are direct fixed costs of the laminate flooring product line). Prepare an incremental analysis to show whether the company should stop selling laminate flooring .
3. Now, assume that all of the fixed costs assigned to laminate flooring are direct fixed costs and can be avoided if the company stops selling laminate flooring. However, marketing has concluded that wood flooring sales would be adversely affected by discontinuing the laminate flooring line (retailers want to buy both from the same sup- plier) . Wood flooring production and sales would decline 10%. What should the com- pany do?
E8-24A Discontinuing a product line (Learning Objective 4)
Suppose Smithers Company is considering discontinuing its organic dried fruit product line. Assume that during the past year, the organic dried fruit's product line income state- ment showed the following:
_J A B C D
1 2 3 4 5 6
Sales revenue $ 5 200 000 Less: Cost ot goods sold 6 500 000 Gross profit $ (1,300,000) Less: Operating expenses 1500 000 Operating income (loss) $ (2 800 000)
Fixed manufacturing overhead costs account for 40% of the cost of goods, while only 30% of the operating expenses are fixed. Since the organic dried fruit line is just one of the company's fruit operations, only $750,000 of direct fixed costs (the majority of which is advertising) will be eliminated if the product line is discontinued . The remainder of the fixed costs will still be incurred by the company . If the company decides to discontinue the product line, what will happen to the company's operating income? Should Smithers Company discontinue the organic dried fruit product line?
Relevant Costs for Short-Term Decisions 487
E8-25A Identify constraint, then determine product mix (Learning Objective 5) TreadFast produces two types of exercise treadmills : Regular and Deluxe . The exercise craze and related demand is such that TreadFast could use all of its available machine hours produc- ing either model. The two models are processed through the same production department .
_] A B C D
1 Per Unit 2 Deluxe Reeular 3 Sales price $ 1,000 $ 540 4 Less expenses: 5 Direct materials 340 80 6 Direct labor 82 194 7 Variable manufacturing overhead 152 76 8 Fixed manufact uring overhead* 80 40 9 Variable operating expenses 125 59 10 Tota I expenses $ 779 $ 449 11 Operating income $ 221 $ 91 12
*Allocated on the basis of mach ine hours.
What product mix will maximize operating income? (Hint : Use the allocation of fixed manufacturing overhead to determine the proportion of machine hours used by each product .)
E8-26A Determine product mix for retailer-two stocking scenarios (Learning Objective 5)
Each morning, Larry lmery stocks the drink case at Larry's Beach Hut in Charlotte, North Carolina . Larry's Beach Hut has 110 linear feet of refr igerated display space for cold drinks . Each linear foot can hold either five 12-ounce cans or three 20-ounce plastic or glass bottles . The beverage stands sells three types of cold drinks :
1. Cola in 12-oz . cans for $1 .40 per can
2. Bottled water in 20-oz . plastic bottles for $1.75 per bottle
3. Orange juice in 20-oz . glass bottles for $2 .10 per bottle
Larry's Beach Hut pays its suppliers the following :
1. $0 .20 per 12-oz . can of cola
2. $0.45 per 20-oz . bottle of water
3. $0.75 per 20-oz . bottle of orange juice
Larry's Beach Hut's monthly fixed expenses include the following:
Hut rental .... .................... .......... .......... ............. ................. .......... .......... ..... .
Refrigerator rental ...................................................................................... .
Larry's salary ............................................................................................... .
Total fixed expenses ........ .......... .......... ............. ................. .......... .......... ..... .
$ 345
65
1 750
$2 160
The beverage stand can sell all drinks stoc ked in the display case eac h morning .
Requirements
1. What is the constraining factor at Larry's Beach Hut? What should Larry stock to maximize profits? What is the maximum contribution margin he could generate from refrigerated drinks eac h day?
2. To provide variety to customers, suppose Larry refuses to devote more than 60 linear feet and no less than 20 linear feet to any individual product . Under this condition, how many linear feet of each drink should be stocked? How many units of each prod- uct will be available for sale each day?
3. Assuming the product mix calculated in Requirement 2, what contribution margin will be generated from refrigerated drinks each day?
488 CHAPTER 8
ES-27 A Analyze outsourcing decision (Learning Objective 6) Shaw Enterprises manufactures one of the components used to assemble its main com- pany product . Specialty Products, Inc., has offered to make the component at a cost of $12 .80 per unit . Shaw Enterprises' current cost is $14.75 per unit ofthe component, based on the 100,000 components that Shaw Enterprises currently produces . This current cost per unit is based on the following calculations :
Direct material per unit ...................... .......... .......... .................. ............ .......... . .
Direct labor per unit ........................................................................................ .
Variable manufacturing overhead per unit .......... .... ...... .......... ....... ............. .... .
Fixed manufacturing overhead per unit ......... ..... .......... .............................. .... .
Total manufacturing costs per unit ..... .......... .......... .......... .................... .......... . .
$ 5.00
6.00
1.75
_____2,_QQ
$ 14.75
None of Shaw Enterprises' fixed costs will be eliminated if the component is outsourced . However, the freed capacity could be used to build a new product. This new product would be expected to generate $30,000 of contribution margin per year .
Requirements
1. If Shaw Enterprises outsources the manufacturing of the component, will operating income increase or decrease? By how much?
2. What is the maximum price per unit Shaw Enterprises would be willing to pay if it out- sources the component?
E8-28A Make-or-buy product component (Learning Objective 6) lnteliSystems manufactures an optical switch that it uses in its final product . lnteliSystems incurred the following manufacturing costs when it produced 70,000 units last year :
_J A B C D
1 2 3 4 5 6
Direct materials $ 560 000 !J1rect labor 105 000 Variable MOH 70000 Fixed MOH 455 000 Total manufacturing cost for 70,000 units $ 1190 000
lnteliSystems does not yet know how many switches it will need this year; how- ever, another company has offered to sell lnteliSystems the switch for $8 .50 per unit . If lnteliSystems buys the switch from the outside supplier, the manufacturing facilities that will be idle cannot be used for any other purpose; yet none of the fixed costs are avoidable .
Requirements
1. Given the same cost structure, should lnteliSystems make or buy the switch? Show your analysis .
2. Now, assume that lnteliSystems can avoid $105,000 of fixed costs a year by outsourc- ing production . In addition, because sales are increasing, lnteliSystems needs 75,000 switches a year rather than 70,000 switches . What should the company do now?
3. Given the last scenario, what is the most lnteliSystems would be willing to pay to out- source the switches?
Relevant Costs for Short-Term Decisions 489
E8-29A Make-or-buy decision with alternative use of facilities (Learning Objective 6)
Refer to E8-28A. lnteliSystems needs 79,000 optical switches next year (assume same relevant range) . By outsourcing them, lnteliSystems can use its idle facilities to manufac- ture another product that will contribute $140,000 to operating income, but none of the fixed costs will be avoidable . Should lnteliSystems make or buy the switches? Show your analysis .
E8-30A Determine maximum outsourcing price (Learning Objective 6) Hamilton Containers manufactures a variety of boxes used for packaging . Sales of its Model A20 box have increased significantly to a total of 430,000 A20 boxes . Hamilton has enough existing production capacity to make all of the boxes it needs . The variable cost of making each A20 box is $0 .80 . By outsourcing the manufacture of these A20 boxes, Hamilton can reduce its current fixed costs by $103,200 . There is no alternative use for the factory space freed up through outsourcing, so it will just remain idle .
What is the maximum Hamilton will pay per Model A20 box to outsource production of this box?
E8-31A Sell as is or process further (Learning Objective 7) Werner Natural Dairy processes organic milk into plain yogurt . Werner sells plain yo- gurt to hospitals, nursing homes, and restaurants in bulk, one-gallon containers . Each batch, processed at a cost of $850, yields 540 gallons of plain yogurt . The company sells the one-gallon tubs for $8 .00 each and spends $0 .16 for each plastic tub . Werner has recently begun to reconsider its strategy. Management wonders if it would be more profitable to sell individual-sized portions of fruited organic yogurt at local food stores . Werner could further process each batch of plain yogurt into 11,520 individual portions (3/4 cup each) of fruited yogurt . A recent market analysis indicates that demand for the product exists . Werner would sell each individual portion for $0 .56. Packaging would cost $0 .07 per portion, and fruit would cost $0 .10 per portion. Fixed costs would not change . Should Werner continue to sell only the gallon-sized plain yogurt (sell as is) or convert the plain yogurt into individual-sized portions of fruited yogurt (process fur- ther)? Why?
EXERCISES Group B ES-32B Determine relevant and irrelevant information (Learning
Objective 1)
Nicholson Produce is considering whether it should replace a veggie burger patty shaper machine . The new machine will produce 25% more veggie burger patties than the old machine in the same amount of time . (This machine is the bottleneck of the veggie burger patty process for Nicholson's.) The purchase of the new machine will cause fixed selling costs to increase, but per-unit variable selling costs will not be affected . The new machine will require installation by a specialty engineering firm. If the new machine is purchased, the old machine can be sold to an overseas food processing company . The old machine requires frequent (quarterly) repairs and maintenance to keep it running . The new machine will require maintenance only once per year . The new machine will be paid for by signing a note payable with the bank that will cover the cost of the machine and its installation . Nicholson will have to pay interest monthly on the note payable for the new machine . The note payable that was used to purchase the old machine was fully paid off two years ago .
For each of the following costs, indicate whether or not each of the costs described would be relevant to Nicholson Produce's decision about whether to purchase the new machine or to keep the old machine .
490 CHAPTER 8
Item Relevant Not Relevant
a . Cost per pound of vege t ables .... .......... .......... ............. ....... .......... .......... ......... .
b . Maintenance cost of new machine .................................................................. .
c. Variable selling costs ........................................................................................ .
d . Book value of old machine .... ............. .... ...... .......... .......... .......... .... ...... .... ...... .. .
e . Interest expense on new machine ..... .......... .................... .......... .......... .......... .. .
f. Installation cost of old machine ......... .......... ................. ....... .......... ...... ............. .
g . Interest expense on old machine ............ .......... .............................. .......... ....... .
h . Cost of new machine ........................................................................................ .
i. Sales value of old machine ................... ....................... ................. ..................... .
j. Repairs and maintenance costs of old machine ................ .......... .......... .......... .. .
k. Fixed selling costs ...... ....... .......... ...... .......... ................. ....... .......... ...... ............. .
I. Cost of old machine ............... ....................... ..... ................................ ........ ....... .
m. Accumulated depreciation on old machine ........ ............ ..... ..... .... ...... .... ...... .. .
n. Added profits from increase in production resulting from new machine ........ .
o . Installation costs of new machine .................................................................... .
ES-33B Sustainability and short-term decision making (Learning Objective 1)
SUSTAINABILITY Over the past several years, decommissioned U.S. warships have been turned into artificial reefs in the ocean by towing them out to sea and sinking them . The thinking was that sinking the ship would conveniently dispose of it while providing an artificial reef environment for aquatic life. In reality, some of the sunken ships have released toxins into the ocean and have been costly to decontaminate . Now the U.S. government is taking bids to instead dismantle and recycle ships that have recently been decommissioned (but have not been sunk yet).
Assume that a recently decommissioned aircraft carrier, the USS Searay, is estimated to contain approximately 40 tons of recyclable materials able to be sold for approximately $42 .5 million. The low bid for dismantling and transporting the ship materials to appropri- ate facilities is $43 .6 million. Recycling and dismantling the ship would create about 500 jobs for about a year in the Rust Belt. This geographic area has been experiencing record- high unemployment rates in recent years .
Requirements
1. Is it more financially advantageous to sink the ship (assume that it costs approximately $0 .2 million to tow a ship out to sea and sink it) or to dismantle and recycle it? Show your calculations.
2. From a sustainability standpoint, what should be done with the decommissioned air- craft carrier? List some of the qualitative factors that should enter into this analysis .
3. As a taxpayer, which action would you prefer (sink or recycle)? Defend your answer .
ES-34B Analyze special order decision (Learning Objective 3) Patterson Paints makes and sells paint to home improvement stores . Patterson's only plant can produce up to 13 million cans of paint per year . Current annual production is 10 million cans. Fixed manufacturing, selling, and administrative costs total $20 million per year. The variable cost of making and selling each can of paint is $5 .50. Stockholders expect a 20% annual return on the company's $42 million of assets .
Requirements
1. What is Patterson's current total cost of making and selling 10 million cans of paint? What is the current cost per can of paint?
2. Assume that Patterson is a price-taker and that the current wholesale market price is $8 .00 per can of paint . What is the target total of cost in producing and selling 10 mil- lion cans of paint? Given Patterson's current total costs, will the company reach stock- holders' profit goals?
3. Continuing with Requirement 2, let's say that Patterson has found ways to reduce its total fixed costs by $500,000 . What is the target variable cost per can of paint?
Relevant Costs for Short-Term Decisions 491
4. Suppose Patterson plans to spend an additional $4 .5 million on advertising to differ- entiate its product in order to increase sales volume to 12 million cans and become more of a price-setter . Assume that Patterson did reduce its total fixed costs by $500,000 as stated in Requirement 3 but could not find ways to save on its variable costs . What is the cost-plus price for a can of paint under these conditions?
ES-35B Pricing decisions given two scenarios (Learning Objective 2) Gunter Builders builds 1,500-square-foot starter tract homes in the fast -growing suburbs of Denver . Land and labor are cheap, and competition among developers is fierce . The homes are "cookie-cutter," with any upgrades added by the buyer after the sale . Gunter Builders' costs per developed sublot are as follows :
Land .......................................................................................................... .
Construction ........... ....... .......... .......... ............. .......... ....... .......... ............. .. .
Landscaping ........ ....... ..... ..... .......... ....................... ....... .......... .......... ........ .
Variable marketing costs ....... ....................... .......... ....... ....................... .... .
$ 50,000
$120,000
$ 9,000
$ 3,000
Gunter Builders would like to earn a profit of 14% ofthe variable cost of each home sale . Similar homes offered by competing builders sell for $203,000 each .
Requirements
1. Which approach to pricing should Gunter Builders emphasize? Why?
2. Will Gunter Builders be able to achieve its target profit levels? Show your computations .
3. Bathrooms and kitchens are typically the most important selling features of a home . Gunter Builders could differentiate the homes by upgrading bathrooms and kitchens . The upgrades would cost $14,000 per home but would enable Gunter Builders to increase the selling prices by $24,500 per home (in general, kitchen and bathroom upgrades typically add at least 150% of their cost to the value of any home) . If Gunter Builders upgrades, what will the new cost-plus price per home be? Should the com- pany differentiate its product in this manner? Show your analysis .
ES-36B Analyze special order decision (Learning Objective 3) Windham Industries has an annual plant capacity of 80,000 units; current production is 65,000 units per year . At the current production volume, the variable cost per unit is $40 .00, and the fixed cost per unit is $4 .50 . The normal selling price of Windham's prod- uct is $60 .00 per unit . Windham has been asked by Ramone Company to fill a special order for 8,000 units of the product at a special sales price of $38 .00 per unit. Ramone is located in a foreign country where Windham does not currently operate . Ramone will market the units in its country under its own brand name, so the special order is not ex- pected to have any effect on Windham's regular sales .
Requirements
1. How would accepting the special order impact Windham's operating income? Should Windham accept the special order?
2. How would your analysis change if the special order sales price were to be $50 .00 per unit and Windham would have to pay an attorney a fee of $35,000 to make sure it is complying with export laws and regulations relating to the special order?
ES-37B Special order decisions given two scenarios (Learning Objective 3) Suppose the Baseball Hall of Fame in Cooperstown, New York, has approached Interna- tional Cards with a special order . The Hall of Fame wishes to purchase 56,000 baseball card packs for a special promotional campaign and offers $0.43 per pack, a total of $24,080 . International Cards' total production cost is $0 .63 per pack, as follows :
Variable costs: .......................................................................................... .
Direct materials ....... .................... ....................... ................. .................. .
Direct labor ...... ....... .......... .......... .......... ............. ....... .......... .......... ........ .
Variable overhead ................................................................................. .
Fixed overhead ........................................................................................ .
Total cost ..... ............... ............... ...................... .................. .......... .......... ... .
International Cards has enough excess capacity to handle the special order .
$0 .13
0 .08
0 .12
0 .30
$0 .63
492 CHAPTER 8
Requirements
1. Prepare an incremental analysis to determine whether International Cards should accept the special sales order assuming fixed costs would not be affected by the special order .
2. Now assume that the Hall of Fame wants special hologram baseball cards . Interna- tional Cards will spend $5,000 to develop this hologram, which will be useless after the special order is completed . Should International Cards accept the special order under these circumstances? Show your analysis .
ES-38B Special order decision and considerations (Learning Objective 3) Gentry Miller Sunglasses sell for $150 per pair . Suppose the company incurs the following average costs per pair :
Direct materials ............................................................................................ $43
Direct labor .................................................................................................. 13
Variable manufacturing overhead. .... ............. .......... .......... ................. ......... 9
Variable marketing expenses ....................................................................... 3
Fixed manufacturing overhead .................................................................... 16*
Total costs... ....... .................... ....... .......... ....................... ..... ............ .............. ™ *$2, 100,000 total fixed manufacturing overhead/ 131,250 pairs of sunglasses
Gentry Miller has enough idle capacity to accept a one-time-only special order from Oregon Opticians for 21,000 pairs of sunglasses at $74 per pair. Gentry Miller will not incur any variable marketing expenses for the order.
Requirements
1. How would accepting the order affect Gentry Miller's operating income? In addition to the special order's effect on profits, what other (longer-term, qualitative) factors should the company's managers consider in deciding whether to accept the order?
2. Gentry Miller's marketing manager argues against accepting the special order be- cause the offer price of $74 is less than the $84 cost to make the sunglasses. The marketing manager asks you, as one of Gentry Miller's staff accountants, to explain whether this analysis is correct .
ES-39B Decide whether to discontinue a product line (Learning Objective 4) Top managers of Maine Flooring are alarmed by their operating losses . They are consid- ering discontinuing the laminate flooring product line . Company accountants have pre- pared the following analysis to help make this decision:
_J A B C I D
1 Maine Floorine: 2 Product Line Contribution Maridn Income Statement 3 For the Year Ended December 31 4 5 Product lines 6 Wood floorine; Laminate floorine; Company Total 7 Sales revenue 5 303,000 5 120,000 5 423,000 8 Less: Variable expenses 154,000 80,000 234,000 9 Contribution margin $ 149,000 $ 40,000 $ 189,000 10 Less fixed expenses: 11 Manufacturing 78,000 49,000 127,000 12 Marketing and administrative 52 000 15 000 67 000 13 Operating income (loss) $ 19 000 $ (24,000} $ (5,000} 14
Total fixed costs will not change ifthe company stops selling laminate flooring.
Requirements
1. Prepare an incremental analysis to show whether Maine Flooring should discon- tinue the laminate flooring product line. Will discontinuing the laminate flooring add $24,000 to operating income? Explain .
Relevant Costs for Short-Term Decisions 493
2. Assume that the company can avoid $27,000 of fixed expenses by discontinuing the laminate flooring product line (these costs are direct fixed costs of the laminate flooring product line). Prepare an incremental analysis to show whether the company should stop selling laminate flooring .
3. Now, assume that all of the fixed costs assigned to laminate flooring are direct fixed costs and can be avoided if the company stops selling laminate flooring . However, marketing has concluded that wood flooring sales would be adversely affected by dis- continuing the laminate flooring line (retailers want to buy both from the same supplier) . Wood flooring production and sales would decline 10%. What should the company do?
ES-40B Discontinuing a product line (Learning Objective 4) Suppose Eagle Products is considering discontinuing its soy cereal product line . Assume that during the past year, the soy cereal product line income statement showed the following:
_J A B C D
1 2 3 4 5 6
Sales revenue $ 5 250 000 Less: Cost ot goods sold 6 250 000 Gross profit $ (1000,000) Less: Operating expenses 1,550,000 Operating income (loss) $ (2 550 000)
Fixed manufacturing overhead costs account for 40% of the cost of goods, while only 30% of the operating expenses are fixed . Since the soy cereal line is just one of the company's breakfast cereals, only $725,000 of direct fixed costs (the majority of which is advertising) will be eliminated if the product line is discontinued . The remainder of the fixed costs will still be incurred by the company . If the company decides to discontinue the product line, what will happen to the company's operating income? Should Eagle Products discontinue the soy cereal product line?
ES-41 B Identify constraint, then determine product mix (Learning Objective 5) ExcerTreads produces two types of exercise treadmills : Regular and Deluxe . The exercise craze and related demand is such that ExcerTreads could use all of its available machine hours producing either model. The two models are processed through the same produc- tion department.
_J A B I C D
1 Per Unit 2 Deluxe Reeular 3 Sales price $ 1,020 $ 580 4 Less expenses: 5 Direct materials 320 110 6 Direct labor 88 186 7 Variable manufacturing overhead 168 84 8 Fixed manufacturing overhead* 80 40 9 Variable operating expenses 113 69 10 Total expenses $ 769 $ 489 11 Operating income s 251 s 91 12
* Allocated on the basis of machine hours.
What product mix will maximize operating income? (Hint: Use the allocation of fixed manufacturing overhead to determine the proportion of machine hours used by each product .)
494 CHAPTER 8
ES-42B Determine product mix for retailer-two stocking scenarios (Learning Objective 5)
Each morning, Max Rouse stocks the drink case at Max's Beach Hut in Daytona Beach, Florida . Max's Beach Hut has 120 linear feet of refrigerated display space for cold drinks. Each linear foot can hold either five 12-ounce cans or four 20-ounce plastic or glass bottles .
The beverage stand sells three types of cold drinks :
1. Diet cola in 12-oz . cans for $1 .60 per can
2. Bottled water in 20-oz . plastic bottles for $1 .80 per bottle
3. Grape juice in 20-oz. glass bottles for $2 .25 per bottle
Max's Beach Hut pays its suppliers the following :
1. $0.15 per 12-oz . can of diet cola
2. $0 .30 per 20-oz . bottle of water
3. $0.70 per 20-oz . bottle of grape juice
Max's Beach Hut's monthly fixed expenses include the following :
Hut rental ............. .......... .......... .......... .......... .......... .......... .......... .......... ......... .
Refrigerator rental ....... .......... ....... .......... ............. .......... .......... ....... ............. .. .
Max's salary ....... .... ...... .......... ....... .......... ............. .... ...... .......... ....... ............. .. .
Total fixed expenses ...................................................................................... .
$ 360
75
1 750
$2 185
The beverage stand can sell all the drinks stocked in the display case each morning .
Requirements
1. What is the constraining factor at Max's Beach Hut? What should Max stock to maxi- mize profits? What is the maximum contribution margin he could generate from re- frigerated drinks each day?
2. To provide variety to customers, suppose Max refuses to devote more than 75 linear feet and no less than 15 linear feet to any individual product. Under this condition, how many linear feet of each drink should be stocked? How many units of each prod- uct will be available for sale each day?
3. Assuming the product mix calculated in Requirement 2, what contribution margin will be generated from refrigerated drinks each day?
ES-43B Analyze outsourcing decision (Learning Objective 6) McCall Enterprises manufactures one of the components used to assemble its main com- pany product . Specialty Products, Inc., has offered to make the component at a cost of $14 .10 per unit . McCall Enterprises' current cost is $17 .00 per unit ofthe component, based on the 100,000 components that McCall Enterprises currently produces . This cur- rent cost per unit is based on the following calculations :
Direct material per unit .... ....... .......... ............. .......... .......... ................. ......... .
Direct labor per unit ..................................................................................... .
Variable manufacturing overhead per unit .......... .......... .......... ....... ............. . .
Fixed manufacturing overhead per unit ....................................................... .
Total manufacturing costs per unit ............................................................... .
$ 5 .50
6 .50
2 .00
_l,QQ
$ 17 .00
None of McCall Enterprises' fixed costs will be eliminated if the component is out- sourced . However, the freed capacity could be used to build a new product . This new product would be expected to generate $30,000 of contribution margin per year .
Requirements
1. If McCall Enterprises outsources the manufacturing of the component, will operating income increase or decrease? By how much?
2. What is the maximum price per unit McCall Enterprises would be willing to pay if it outsources the component?
Relevant Costs for Short-Term Decisions 495
ES-44B Make-or-buy product component (Learning Objective 6) TechSystems manufactures an optical switch that it uses in its final product . TechSystems incurred the following manufacturing costs when it produced 71,000 units last year :
_J A B C D
1 2 3 4 5 6
Direct materials $ 781000 Direct labor 142 000 Variable MOH 213,000 Fixed MOH 390,500 Total manufacturing cost for 71,000 units $ 1526 500
TechSystems does not yet know how many switches it will need this year; however, another company has offered to sell TechSystems the switch for $18.50 per unit. If TechSystems buys the switch from the outside supplier, the manufacturing facilities that will be idle cannot be used for any other purpose, yet none of the fixed costs are avoidable .
Requirements
1. Given the same cost structure, should TechSystems make or buy the switch? Show your analysis .
2. Now, assume that TechSystems can avoid $95,000 of fixed costs a year by outsourc- ing production . In addition, because sales are increasing, TechSystems needs 76,000 switches a year rather than 71,000 . What should TechSystems do now?
3. Given the last scenario, what is the most TechSystems would be willing to pay to out- source the switches?
ES-45B Make-or-buy decision with alternative use of facilities (Learning Objective 6)
Refer to E8-44B . TechSystems needs 78,000 optical switches next year (assume same relevant range) . By outsourcing them, TechSystems can use its idle facilities to manufac- ture another product that will contribute $220,000 to operating income, but none of the fixed costs will be avoidable . Should TechSystems make or buy the switches? Show your analysis .
ES-46B Determine maximum outsourcing price (Learning Objective 6) Henderson Containers manufactures a variety of boxes used for packaging . Sales of its Model A20 box have increased significantly to a total of 400,000 A20 boxes . Henderson has enough existing production capacity to make all of the boxes it needs . The variable cost of making each A20 box is $0.74 . By outsourcing the manufacture ofthese A20 boxes, Henderson can reduce its current fixed costs by $72,000. There is no alternative use for the factory space freed up through outsourcing, so it will just remain idle .
What is the maximum Henderson will pay per Model A20 box to outsource produc- tion of this box?
ES-47B Sell as is or process further (Learning Objective 7) OrganicPlus processes organic milk into plain yogurt . OrganicPlus sells plain yogurt to hospitals, nursing homes, and restaurants in bulk, one-gallon containers . Each batch, processed at a cost of $830, yields 750 gallons of plain yogurt . OrganicPlus sells the one-gallon tubs for $6 .00 each and spends $0 .10 for each plastic tub . Management has recently begun to reconsider its strategy . OrganicPlus wonders if it would be more profitable to sell individual-sized portions of fruited organic yogurt at local food stores . OrganicPlus could further process each batch of plain yogurt into 16,000 individual por- tions (3/4 cup each) of fruited yogurt . A recent market analysis indicates that demand for the product exists . OrganicPlus would sell each individual portion for $0.40 . Packaging would cost $0 .07 per portion, and fruit would cost $0 .12 per portion . Fixed costs would not change . Should OrganicPlus continue to sell only the gallon-sized plain yogurt (sell as is) or convert the plain yogurt into individual-sized portions of fruited yogurt (process further)? Why?
496 CHAPTER 8
PROBLEMS Group A P8-48A Pricing of nursery plants (Learning Objective 2)
Flora Gardening operates a commercial plant nursery where it propagates plants for gar- den centers throughout the region . Flora Gardening has $5.25 million in assets . Its yearly fixed costs are $668,500, and the variable costs for the potting soil, container, label, seedling, and labor for each gallon-sized plant total $1.20 . Flora Gardening's volume is currently 490,000 units. Competitors offer the same quality plants to garden centers for $3.70 each . Garden centers then mark them up to sell to the public for $9 to $11, depending on the type of plant .
Requirements
1. Flora Gardening owners want to earn a 12% return on the company's assets. What is Flora Gardening's target full cost?
2. Given Flora Gardening's current costs, will its owners be able to achieve their target profit? Show your analysis .
3. Assume that Flora Gardening has identified ways to cut its variable costs to $1 .05 per unit. What is its new target fixed cost? Will this decrease in variable costs allow the company to achieve its target profit? Show your analysis .
4. Flora Gardening started an aggressive advertising campaign strategy to differentiate its plants from those grown by other nurseries . Flora Gardening doesn't expect volume to be affected, but it hopes to gain more control over pricing. If Flora Gardening has to spend $53,900 this year to advertise and its variable costs continue to be $1.05 per unit, what will its cost-plus price be? Do you think Flora Gardening will be able to sell its plants to garden centers at the cost-plus price? Why or why not?
P8-49A Special order decision and considerations (Learning Objective 3) Coastal Safety manufactures flotation vests in Miami, Florida. Coastal Safety's contribution margin income statement for the most recent month contains the following data :
_J A I B C D 1 Coastal Safetv 2 Contribution Margin Income Statement (Variable Costing) 3 For Sales Volume of 32 000 Units t.
5 Per unit 6 Sales revenue s 480,000 7 Less variable expenses: 8 Variable manufacturing costs (DM, DL, Variable MOH) 160,000 9 Variable operating expenses (selling and administrative) 112,000 10 Contribution margin $ 208,000 11 Less fixed expenses: 12 Fixed manufacturing overhead $ 126,000 13 Fixed operating expenses (selling and administrative) 91,000 14 Operating income (loss) $ (9000 15
Suppose Dazzle Cruiselines wants to buy 4,600 vests from Coastal Safety . Acceptance of the order will not require any variable selling and administrative expenses. The special order will not affect fixed expenses . The Coastal Safety plant has enough unused capacity to manufacture the additional vests . Dazzle Cruiselines has offered $7 per vest, which is below the normal sale price of $15 .
Requirements
1. Prepare an incremental analysis to determine whether Coastal Safety should accept this special sales order .
2. Identify long-term factors that Coastal Safety should consider in deciding whether to accept the special sales order .
Relevant Costs for Short-Term Decisions 497
PS-SOA Prepare and use contribution margin statements for discontinuing a line decision (Learning Objective 4) Members of the board of directors of Security Alliance have received the following oper- ating income data for the year just ended :
~ A B I C I D
Securitv Alliance 1 Product Line Contribution Margin Income Statement 2 For the Year 3 4 Product lines
Industrial Household 5 Systems Systems Company Total 6 Sales revenue $ 310,000 $ 380,000 $ 690,000 7 Less cost of E1:oods sold: 8 Variable 32,000 46,000 78,000 9 Fixed 280 000 66000 346 000 10 Gross orofit $ (2,000) $ 268,000 $ 266,000 11 Less marketing and administrative exoenses: 12 Variable 63,000 69,000 132,000 13 Fixed 37,000 23,000 60,000 14 Operating income (loss) s (102 000) $ 176,000 s 74,000 15
Members of the board are surprised that the industrial systems product line is losing money . They commission a study to determine whether the company should discontinue the line . Company accountants estimate that discontinuing the industrial systems line will decrease fixed cost of goods sold by $80,000 and decrease fixed marketing and adminis- trative expenses by $ 11,000 .
Requirements
1. Prepare an incremental analysis to show whether Security Alliance should discontinue the industrial systems product line .
2. Prepare contribution margin income statements to show Security Alliance's total operating income under t he two alternatives : (a) with the industrial systems line and (b) without the line. Compare the difference between the two alternatives' in- come numbers to your answer to Requirement 1. What have you learned from this comparison?
P8-51A Product mix decision under constraint (Learning Objective 5) Agee Products, located in Peoria, Arizona, produces two lines of electric toothbrushes : Deluxe and Standard . Because Agee can sell all of the toothbrushes it produces, the own- ers are expanding the plant . They are deciding which product line to emphasize .
To make this decision, they assemble the following data :
Per Unit
Deluxe Standard Toothbrush Toothbrush
Sales price ....................................................................... . $90 $46
Variable expenses ............................................................ . 1l 19
Contribution margin ........ .......... .......... ............. ............... . $73 $27
Contribution margin ratio ............................................... . 81.1% 58 .7%
After expansion, the factory will have a production capacity of 4,700 machine hours per month . The plant can manufacture either 56 Standard electric toothbrushes or 28 Deluxe electric toothbrushes per machine hour .
Requirements
1. Identify the constraining factor for Agee Products .
2. Prepare an analysis to show which product line to emphasize.
498 CHAPTER 8
P8-52A Outsourcing decision given alternative use of capacity (Learning Objective 6)
Mountain Sports manufactures snowboards . Its cost of making 1,850 bindings is as follows :
Direct materials ...................................................................................... .
Direct labor ............................................................................................ .
Variable manufacturing overhead ........ .... ...... .......... ............. .... ...... ....... .
Fixed manufacturing overhead .............................................................. .
Total manufacturing costs ...................................................................... .
Cost per pair ($29,785 -c- 1,850) ............................................................ .
$18,500
2,900
1,285
_L1QQ
$ 29 785
$ 16.10
Suppose an outside supplier will sell bindings to Mountain Sports for $14 each . Moun- tain Sports will pay $1 .00 per unit to transport the bindings to its manufacturing plant, where it will add its own logo at a cost of $0 .70 per binding .
Requirements
1. Mountain Sports' accountants predict that purchasing the bindings from the outside supplier will enable the company to avoid $2,000 of fixed overhead . Prepare an analy- sis to show whether the company should make or buy the bindings .
2. The facilities freed by purchasing bindings from the outside supplier can be used to manufacture another product that will contribute $2,800 to profit . Total fixed costs will be the same as if Mountain Sports had produced the bindings . Show which al- ternative makes the best use of Mountain Sports facilities : (a) make bindings, (b) buy bindings and leave facilities idle, or (c) buy bindings and make another product .
P8-53A Sell as is or process further decisions (Learning Objective 7) Noble Chemical has spent $240,000 to refine 71,000 gallons of acetone, which can be sold for $2.30 a gallon . Alternatively, Noble Chemical can process the acetone further . This processing will yield a total of 59,000 gallons of lacquer thinner that can be sold for $3 .20 a gallon . The additional processing will cost $0 .85 per gallon of lacquer thinner . To sell the lacquer thinner, Noble Chemical must pay shipping of $0 .24 a gallon and adminis- trative expenses of $0 .12 a gallon on the thinner .
Requirements
1. Identify the sunk cost . Is the sunk cost relevant to Noble's decision? Why or why not?
2. Should Noble sell the acetone as is or process it into lacquer thinner? Show the ex- pected net revenue difference between the two alternatives .
Relevant Costs for Short-Term Decisions 499
PROBLEMS Group B PS-54B Pricing of nursery plants (Learning Objective 2)
Plants Galore operates a commercial plant nursery where it propagates plants for garden centers throughout the region . Plants Galore has $5 .8 million in assets . Its yearly fixed costs are $742,000, and the variable costs for the potting soil, container, label, seedling, and labor for each gallon-sized plant total $1.55 . Plants Galore's volume is currently 575,000 units . Competitors offer the same quality plants to garden centers for $3 .80 each . Ga rden centers then mark them up to sell to the public for $8 to $10, depending on the type of plant .
Requirements
1. Plants Galore's owners want to earn a 11 % return on the company's assets . What is Plants Galore's target full cost?
2. Given Plants Galore's current costs, will its owners be able to achieve their target profit? Show your analysis .
3. Assume that Plants Galore has identified ways to cut its variable costs to $1 .40 per unit . What is its new target fixed cost? Will this decrease in variable costs allow the company to achieve its target profit? Show your analysis .
4. Plants Galore started an aggressive advertising campaign strategy to differentiate its plants from those grown by other nurseries . Plants Galore doesn't expect volume to be affected, but it hopes to gain more control over pricing . If Plants Galore has to spend $57,500 this year to advertise and its variable costs continue to be $1 .40 per unit, what will its cost-plus price be? Do you think Plants Galore will be able to sell its plants to garden centers at the cost-plus price? Why or why not?
PS-55B Special order decision and considerations (Learning Objective 3) Summer Fun manufactures flotation vests in Philadelphia, Pennsylvania . Summer Fun's con- tribution margin income statement for the most recent month contains the following data :
_J A B C D 1 Summer Fun 2 Contribution Margin Income Statement (Variable Costing) 3 For Sales Volume of 33 000 Units 4 5 Total 6 Sales revenue ~ 462 000 7 Less variable exoenses: 8 Variable manufacturing costs (OM, DL, Variable MOH) 99000 9 Variable operating expenses (selling and administrative) 111000 10 Contribution margin $ 252 000 11 Less fixed exoenses: 12 Fixed manufacturing overhead 122 000 13 Fixed operating exoenses (selling and administrative) 93 000 14 Ooerating income (loss) $ 37 000 15
Suppose Sparkle Cruiselines wishes to buy 4,600 vests from Summer Fun . Acceptance of the order will not require any variable selling and administrative expenses . The special order will not affect fixed expenses . The Summer Fun plant has enough unused capacity to manufacture the additional vests . Sparkle Cruiselines has offered $6 per vest, which is below the normal sale price of $14 .
Requirements
1. Prepare an incremental analysis to determine whether Summer Fun should accept this special sales order .
2. Identify long-term factors that Summer Fun should consider in deciding whether to accept the special sales order.
500 CHAPTER 8
PS-56B Prepare and use contribution margin statements for discontinuing a line decision (Learning Objective 4) Members of the board of directors of Security First have received the following operating income data for the year just ended:
_J -- A--
B C D 1 Product Line Contribution Margin Income Statement 2 For the Year 3 4 Product lines 5 Industrial Household
Systems Systems Company Total 6 Sales revenue $ 350 000 $ 380000 $ 730000 7 Less cost of e:oods sold: 8 Variable 40,000 40000 80,000 9 Fixed 270,000 69,000 339,000 10 Gross profit $ 40,000 $ 271,000 $ 311,000 11 Less marketing and administrative expenses: 12 Variable 64,000 70,000 134,000 13 Fixed 38,000 20,000 58,000 14 Operating income (loss) $ (62,000 $ 181,000 $ 119,000 Hi
Members of the board are surprised that the industrial systems product line is losing money . They commission a study to determine whether the company should discontinue the line . Company accountants estimate that discontinuing the industrial systems line will decrease fixed cost of goods sold by $77,000 and decrease fixed marketing and adminis- trative expenses by $11,000 .
Requirements
1. Prepare an incremental analysis to show whether Security First should discontinue the industrial systems product line.
2. Prepare contribution margin income statements to show Security First's total operat- ing income under the two alternatives : (a) with the industrial systems line and (b) with- out the line . Compare the difference between the two alternatives' income numbers to your answer to Requirement 1. What have you learned from this comparison?
PS-57B Product mix decision under constraint (Learning Objective 5) Brann Products, located in Ann Arbor, Michigan, produces two lines of electric tooth- brushes: Deluxe and Standard . Because Brann can sell all the toothbrushes it can pro- duce, the owners are expanding the plant. They are deciding which product line to emphasize . To make this decision, they assemble the following data:
Per Unit
Deluxe Toothbrush Regular Toothbrush
Sales price ............................................................. .
Variable expenses .................................................. .
Contribution margin .................................. ............ .
Contribution margin ratio ......... .................... ........ .
$90
_.1Z
$73
81.1%
$52
___18_
$34
65.4%
After expansion, the factory will have a production capacity of 4,000 machine hours per month . The plant can manufacture either 65 Standard electric toothbrushes or 25 De- luxe electric toothbrushes per machine hour .
Requirements
1. Identify the constraining factor for Brann Products.
2. Prepare an analysis to show which product line to emphasize.
Relevant Costs for Short-Term Decisions 501
PS-58B Outsourcing decision given alternative use of capacity (Learning Objective 6)
Snowy Mountain manufactures snowboards . Its cost of making 19,000 bindings is as follows:
Direct materials ................................................................................. .
Direct labor ........ ............ ............. ..... ..... ..... ..... ..... ......................... .... .
Variable manufacturing overhead ............ .......... .................... .......... . .
Fixed manufacturing overhead ......................................................... .
Total manufacturing costs ........... .......... .... ...... .............................. .... .
Cost per pair ($228,000 / 19,000) ............ .......... .................... .......... . .
$22,000
81,000
44,000
81 000
$228 000
$ 12 .00
Suppose an outside supplier will sell bindings to Snowy Mountain for $15 each . Snowy Mountain would pay $2.00 per unit to transport the bindings to its manufacturing plant, where it would add its own logo at a cost $0 .50 of per binding.
Requirements
1. Snowy Mountain's accountants predict that purchasing the bindings from an outside supplier will enable the company to avoid $1,900 of fixed overhead. Prepare an analy- sis to show whether the company should make or buy the bindings .
2. The facilities freed by purchasing bindings from the outside supplier can be used to manufacture another product that will contribute $3,100 to profit . Total fixed costs will be the same as if Snowy Mountain had produced the bindings . Show which alter- native makes the best use of Snowy Mountain's facilities : (a) make bindings, (b) buy bindings and leave facilities idle, or (c) buy bindings and make another product .
PS-59B Sell as is or process further decisions (Learning Objective 7) Lacerna Chemical has spent $245,000 to refine 70,000 gallons of acetone, which can be sold for $1 .90 a gallon . Alternatively, Lacerna Chemical can process the acetone further . This processing will yield a total of 65,000 gallons of lacquer thinner that can be sold for $3 .30 a gallon . The additional processing will cost $0 .65 per gallon of lacquer thinner . To sell the lacquer thinner, Lacerna Chemical must pay shipping of $0 .22 a gallon and admin- istrative expenses of $0 .13 a gallon on the thinner .
Requirements
1. Identify the sunk cost . Is the sunk cost relevant to Lacerna's decision? Why or why not?
2. Should Lacerna sell the acetone as is or process it into lacquer thinner? Show the ex- pected net revenue difference between the two alternatives .
502 CHAPTER 8
Serial Case CS-60 Decide whether to discontinue a department (Learning Objective 4)
This case is a continuation of the Caesars Entertainment Corporation serial case that began in Chapter 1. Refer to the introductory story in Chapter 1 (see page 43) for additional background. (The components of the Caesars serial case can be com- pleted in any order.)
What follows are the income statements for Caesars Entertainment Corporation for the three years ending December 31, 2012 through 2014 .
Caesars Entertainment Corporation
Consolidated Statements of Operations (Condensed and adapted)
In millions, except per share date
Years ended December 31,
2014 2013 2012
Revenues
Casino revenue $5,418 $ 5,529 $ 5,916
Food and beverage revenue 1,522 1,451 1,438
Rooms revenue 1,207 1,167 1,147
Other revenues _______J_62 __ 7_3 _____(_3J_fil
Net revenues $ 8,516 $ 8,220 $8,186
Operating Expenses
Direct casino expenses $3,253 $ 3,112 $3,368
Direct food and beverage expenses 694 639 634
Direct rooms expenses 315 296 289
Miscellaneous expenses 4 706 ~ ____3_,_Z.6.1_
Total operating expenses $ 8 968 $ 10 246 $ 8 052
lncome/(loss) from operations $____fil2l _$________2,_Q2 ____$___1M
Requirements: Note: To answer these questions, calculate a segment margin for each of the depart- ments . For the purpose of this case only, calculate segment margin as revenues less di- rect expenses . (We are modifying the concept of segment margin slightly here, given the information that is publicly available . We are essentially assuming that the direct expenses are the variable expenses .)
Using the statements of operations (income statements) given, answer the following questions .
1. Calculate the segment margin for the three departments: Casinos, Food and Bever- age, and Rooms .
2. Given the segment margins that you calculated, should Caesars discontinue any of the three departments? Why or why not?
3. What expenses are likely to be included in "Miscellaneous expenses"? Should these expenses be allocated to the three departments if Caesars is evaluating whether it should discontinue any departments? Why or why not?
Relevant Costs for Short-Term Decisions 503
CRITICAL THINKING Discussion & Analysis AS-61 Discussion Questions
1. A beverage company is considering whether to discontinue its line of grape soda . What factors will affect the company's decision? What is a qualitative factor? Which of the fac- tors you listed are qualitative?
2. What factors would be relevant to a restaurant that is considering whether to make its own dinner rolls or to purchase dinner rolls from a local bakery?
3. How would outsourcing change a company's cost structure? How might this change in cost structure help or harm a company's competitive position?
4. What is an opportunity cost? List possible opportunity costs associated with a make-or-buy decision.
5. What undesirable result can arise from allocating common fixed costs to product lines?
6. Why could a manager be justified in ignoring fixed costs when making a decision about a special order? When would fixed costs be relevant when making a decision about a spe- cial order?
7. What is the difference between segment margin and contribution margin? When would each be used?
8. Do joint costs affect a sell as is or process further decision? Why or why not?
9. How can "make-or-buy" concepts be applied to decisions at a service organization? What types of make-or-buy decisions might a service organization face?
10. Oscar Company builds outdoor furniture using a variety of woods and plastics . What is a constraint? List at least four possible constraints at Oscar Company .
11. Do an Internet search on the terms carbon offset and carbon footprint. What is a carbon footprint? What is a carbon offset? Why would carbon offsets be of interest to a com- pany? What are some companies that offer (sell) carbon offsets?
12. A computer manufacturer is considering outsourcing its technical support call center to India. Its current technical support call center is located in Dellroy, Ohio . The current call center is one ofthe top employers in Dellroy and employs about 10% ofthe townspeople in Dellroy . The town has experienced high unemployment rates in the past two decades, and often the call employees are the sole breadwinners in their households . If the techni- cal support call center were to be moved to India, the company would be able to pay about 50% less per hour than it currently pays in Dellroy, Ohio . From a triple-bottom-line perspective (people, planet, and profit), what factors are relevant to the company's deci- sion to outsource its technical support call center? Be sure to discuss both quantitative and qualitative factors.
Application & Analysis Mini Cases
AS-62 Outsourcing Decision at a Real Company Go to the New York Times website (www.nytimes.com/) or to USA Today (www.usatoday.com/) and search for the term outsource . Find an article about a company making a decision to out- source a part of its business operations.
Basic Discussion Questions
1. Describe the company that is making the decision to outsource. What area of the busi- ness is the company looking to outsource, or did it already outsource?
2. Why did the company decide to outsource (or is considering outsourcing)?
3. List the revenues and costs that might be impacted by this outsourcing decision . The article will not list many, if any, of these revenues and costs; you should make reasonable
REAL LIFE
504 CHAPTER 8
guesses about what revenues and/or costs would be associated with the business opera- tion being outsourced .
4. List the qualitative factors that could influence the company's decision of whether or not to out- source this business operation . Again, you need to make reasonable guesses about the qualita- tive factors that might influence the company's decision to outsource or not to outsource .
AS-63 Ethics and outsourcing (Learning Objectives 1, 2, 3, 4, 5, 6, & 7) Mrs. Yoder is a large family-style restaurant chain located throughout the Midwest in Amish communities . Currently, Mrs. Yoder makes its own biscuits . Customers love these biscuits; they are light, fluffy, and incredibly delicious .
People are not eating out at restaurants as much as they did before the recession hit in 2007 . Like many other restaurants, Mrs. Yoder is under increasing pressure to control its costs to help to counteract the lower number of diners . As part of its efforts to remain cost competitive, Mrs. Yoder is analyzing whether it should continue to make its own biscuits or to outsource part of the biscuit-making process by purchasing ready-made dough from a national supplier .
Sean Murray works as a management accountant at the Mrs. Yoder restaurant group . Sean is asked by the controller to analyze whether the biscuits should continue to be made in-house from scratch or if the company should purchase ready-made dough from a national supplier .
Sean's mother-in-law, Blair Barker, is a salesperson for a national food manufacturer . Sean decides to get a bid from her before contacting any other suppliers . Blair has been struggling financially since the illness and subsequent death of Sean's father-in-law last year and could use the sales commissions generated by this order . Sean emails Blair and asks he r for a bid price for the ready-made dough . Blair sends him a price of $33.20 per case (a case of dough makes 12 dozen biscuits).
Sean analyzes the cost of making the biscuits in-house . He arrives at the following schedule of cost for the dough to make 12 dozen biscuits :
.:'...I A B C D Cost per 12
dozen 1 Cost item biscuits 2 Flour s 9.00 3 Baking soda 0.12 4 BakinE! oowder 0.38 5 Salt 0.24 6 Unsalted butter 13.50 7 Buttermilk 6.00 8 Bakery labor 2.75 9 Fixed manufacturing overhead* 2.24 10 Cost per 12 dozen biscuits in-house $ 34.23 11
* Allocated on basis of bakery labor hours
Sean's analysis shows that the restaurant should purchase the ready-made dough from the national supplier because the ready-made dough is less expensive than making the dough in-house . However, Sean has deliberately included all of the fixed costs in the cost calculation of making the biscuits in-house . Part of those fixed costs is unavoidable, but he does not distinguish between avoidable and unavoidable fixed costs in his analy- sis. The unavoidable portion of the fixed cost allocated to 12 dozen biscuits is $1 .24 .
Sean submits his analysis to the controller. In his report, Sean recommends that Mrs. Yoder choose Blair's firm to supply the dough for its biscuits. Sean chooses to say nothing about his relationship to Blair, figuring no one will know since his mother-in-law has a different last name than he does .
The controller accepts Sean's analysis, and Mrs. Yoder enters into a contract with Blair's firm for the ready-made dough .
Relevant Costs for Short-Term Decisions 505
Requirements
1. Using the IMA Statement of Ethical Professional Practice as an ethical framework (re- fer to Exhibit 1-7), answer the following questions:
a. What is(are) the ethical issue(s) in this situation?
b. What are Sean's responsibilities as a management accountant?
2. When making the decision to outsource the dough, what other factors should be considered?
AS-64 Starbucks food waste: Sell now or process further? (Learning Objectives 1 & 6)
With nearly 18,000 stores in 60 countries, Starbucks serves a lot of coffee and pastries each day, and it also generates a lot of waste, including day-old pastries and coffee grounds . Star- bucks continually wrestles with how to best handle this food waste .
A researcher in Hong Kong is developing a fungus that converts Starbucks food waste into use- ful chemicals through a process called biorefining. Basically, the Starbucks food and coffee waste products are blended with a special type of fungus that breaks the food's complex carbohydrates down into simple sugars . These sugars then go into a fermenter, where they are exposed to bacteria that break the sugar down into succinic acid . Succinic acid is a colorless, odorless substance that is frequently used in the production of medicines, foods, bioplastics, and laundry detergents .
Assuming that the biorefining process turns out to be technologically feasible, Starbucks will have another option for its food waste products . Let's assume that Starbucks has the fol- lowing options for handling its food and coffee waste:
Day-old pastries disposal options
a. Discard in trash.
b. Donate the day-old pastries to local homeless shelters and other charitable organizations.
c. Sell the day-old pastries in its retail stores for 50% off.
d. Process the day-old pastries into succinic acid and sell the succinic acid to manufacturers or labs.
Coffee grounds disposal options
a. Discard in trash.
b. Give coffee grounds to customers through a program called Grounds for Your Garden. Plants such as roses, azaleas, and evergreens can be fertilized with coffee grounds .
c. Sell coffee grounds to commercial com posters.
d. Process the food waste into succinic acid and sell the succinic acid to manufacturers or labs.
Starbucks has a goal of zero waste at its retail stores, so it is continually assessing its waste-disposal options. Coupled with its zero-waste goal, though, is its profit motive. Starbucks is a for-profit corporation and must balance its sustainability initiatives with the right economic choices for its shareholders .
Questions
1. For each of the disposal options for day-old pastries, answer the following questions:
a. What revenue (if any) would be generated by this option?
b. What cost reductions could Starbucks realize from this option?
c. What costs would Starbucks incur for this option?
d. What qualitative factors would Starbucks need to consider before choosing this option?
e. What are the advantages associated with this option? What are the disadvantages associated with this option?
2. For each of the disposal options for coffee grounds, answer the following questions: a. What revenue (if any) would be generated by this option?
b. What cost reductions could Starbucks realize from this option?
c. What costs would Starbucks incur for this option?
d. What qualitative factors would Starbucks need to consider before choosing this option?
e. What are the advantages associated with this option? What are the disadvantages associated with this option?
3. For both day-old pastries and coffee grounds, are there any options that are particu- larly attractive in your viewpoint? Are there any options that would not be acceptable in your viewpoint? Justify your response.
REAL LIFE
506 CHAPTER 8
Try It Solutions page 456:
1. Yes, there is enough capacity to fill this special order. If the plant is producing 450,000 cases a month, yet only operating at 90% of capacity, it must have a capacity level of 500,000 cases per month(= 450,000 ..;-90%). This means the plant has excess capacity of 50,000 cases per month, which is enough to fill the special order of 40,000 cases without increasing the current level of fixed costs ($2,700,000). Thus, the current level of fixed costs is irrelevant to the decision. Campbell's will not incur an additional $6.00 of fixed MOH for every case produced in this order.
2. Take a contribution margin approach to determining whether the special order is profitable:
.:'.l A B C Total Order
1 Incremental Analysis for Special Order Decision Per Unit (40,000 units) 2 Revenue from special order $ 19.00 $ 760 000 3 Less: Variable expenses associated with the order (DM, DL, Variable MOH) 15.00 600000 4 Contribution margin $ 4.00 s 160 000 5 Less: Additional fixed expenses associated with the order 5 000 6 Increase in operating income from the special order $ 155 nnn 7
page 463:
1. Analyze the revenues and costs that would be lost if the salad bar operation is discontinued:
_J A B C
1 Incremental Analysis for Discontinuation Decision Total 2 Sales revenue from salad bars $ 750,000 3 Less: Variable expenses related to salad bars 600,000 4 Contribution margin lost if salad bars are discontinued $ 150,000 5 Less: Fixed cost savings if salad bars are discontinued 20,000 6 Operating income lost if salad bars are discontinued $ 130,000 7 8 9 If Salad Bars Are Replaced with Olive Bars Total 10 Contribution margin provided bv olive bar $ 200,000 11 Less: Operating income lost if salad bars are discontinued 130,000 12 Increase in operating income from replacing salad bars with olive bars $ 70,000 13
page 472:
1. As shown below, the total cost of outsourcing the ski poles and leaving the freed capacity idle is $325,000 greater than the cost to produce the poles in-house. Rossignol should not outsource production because its operating income would decline by $325,000.
2. However, Rossignol's income would increase by $175,000 if it outsourced production and used the freed capacity to make ski boots .
...:J A B C D Incremental Analysis Make Outsource
1 Outsourcine: Decision Ski Poles Ski Poles Difference 2 Variable Costs:
If make: $13.50 x 100,000 units 3 If outsource: $18.00 x 100,000 units $ 1,350,000 $ 1,800,000 $ 450,000 4 Plus: Fixed costs 650,000 525,000 (125,000) 5 Total cost of producing 100,000 units $ 2 000 000 $ 2 325 000 $ 325 000 6 Less: Income from ski boots if outsource 0 500,000 500,000 7 Net cost $ 2,000,000 $ 1,825,000 $ (175,000) 8
The Master Budget
Learning Objectives
• 1 Describe how and why managers use budgets
• 2 Prepare the operating budgets
iuwr ti'Dll.1jlil:1 ll 1.o • 3 Prepare the financial budgets
Keith Homan/A lamy • 4 Prepare budgets for a merchandiser Sources: Campbell Soup Company, 2015 Annua l Report
Campbell Soup Company, which has been in business for over 14s years, has had to remake itself continually as the demographic, economic, and cultural fabric of soci-
ety has changed over time . The present is no different . The food industry is facing enormous
demographic shifts, as consumers opt for fresher, healthier, and more organic foods and the
millennial generation launches into one of the primary food-buying demographic groups . To not
only cope with these changes, but also capitalize on them as business opportunities, Campbell
redefined its purpose statement ("Real Food that Matters for Life Moments") and implemented
new strategies . Some of these initiatives include developing new, healthier, and organic product
lines, focusing more attention on digital marketing to reach the younger generation, making the
company's food supply chain more transparent to consumers, increasing the company's pres-
ence in developing markets, and finally, becoming leaner and more cost-efficient . These strate-
gies require that detailed plans be put in place. The company's managers express these plans,
in financial terms, through budgets .
508 CHAPTER 9
1 .Describe how and why -: -.-managers use budgets
Budgeting is perhaps the most widely used management accounting tool employed by companies, organizations, and governments throughout the world. Even individuals, such as you and me, can benefit from creating a personal budget that shows how we plan to use our resources and to make sure our spending does not get out of control. For exam- ple, if your goal is to buy a car directly after college or a house five years after college, then you need to plan for these expenditures. Your budget should include saving enough money each year to accumulate the down payments you'll need. By carefully planning how you'll spend and save your resources, you'll have a better chance of reaching your goals.
How and Why Do Managers Use Budgets? As you'll see throughout this chapter, management uses budgeting to express its plans and to assess how well it's reaching its goals. In this section, we'll take a closer look at how budgets are used and developed, the benefits of budgeting, and the particular budgets that are prepared as part of the company's master budget.
How Are Budgets Used? All companies and organizations use budgets for the same reasons you would in your personal life-to plan for the future and control the revenues and expenses related to those plans. Exhibit 9-1 shows how managers use budgets in fulfilling their major respon- sibilities of planning, directing, and controlling operations. Budgeting is an ongoing cycle: Company strategies lead to detailed plans, which in turn lead to actions. Results are then compared to the budget to provide managers with feedback. This feedback allows manag- ers to take corrective actions and, if necessary, revise strategies, which starts the cycle over.
EXHIBIT 9-1 Managers Use Budgets to Plan and Control Business Activities
Feedback to identify corrective
action
t
Develop Strategy
How Are Budgets Developed?
Plan
Expenses
:;:: Tota1expensas $1,BOOM
A company's budgeting process begins with its overall mission, or purpose statement, as il- lustrated in the chapter-opening story. Management then devises long-term strategic goals that will help the company fulfill its mission. Strategic planning involves setting long-term goals that may extend 5 to 10 years into the future. Long-term, loosely detailed budgets are often created to reflect expectations for these long-term goals.
Once the goals are set, management designs key strategies for attaining them. These strategies, such as Campbell's decision to launch an organic soup line and put more re- sources into digital marketing, are then put into place through the use of shorter-term
budgets for an entire fiscal year. However, even a yearly budget is not detailed enough to guide many management decisions. For example, Campbell's soup production managers must know what month of the year they expect to receive and start using new production equipment. They must also decide how much of each raw material (organic vegetables, chicken, and so forth) to purchase each month to meet production requirements for both new and existing products. In turn, this will affect monthly cash needs. Therefore, compa- nies usually prepare a budget for every month of the fiscal year.
Many companies set aside time during the last two quarters of the fiscal year to create their budget for the entire upcoming fiscal year. Other companies prepare rolling, or con- tinuous budgets. A rolling budget is a budget that is continuously updated so that the next 12 months of operations are always budgeted. For example, as soon as January is over, the next January is added to the budget. The benefit of a rolling budget is that managers always have a budget for the next 12 months.
Who Is Involved in the Budgeting Process? Rather than using a "top-down" approach in which top management determines the bud- get, most companies use some degree of participative budgeting. As the term implies, participative budgeting involves the participation of many levels of management. Partici- pative budgeting is beneficial for the following reasons:
• Lower-level managers are closer to the action and should have a more detailed knowl- edge for creating realistic budgets.
• Managers are more likely to accept, and be motivated by, budgets they helped to create.
Participative budgeting also has disadvantages:
• The budget process can become much more complex and time consuming as more people participate in the process.
• Managers may intentionally build slack into the budget for their areas of operation by overbudgeting expenses or underbudgeting revenue. Why would they do this? They would do so for three possible reasons: (1) because of uncertainty about the future, (2) to make their performance look better when actual results are compared against budgeted amounts at the end of the period, and (3) to have the resources they need in the event of mandatory budget cuts.
Even with participative budgeting, someone must still have the "final say" on the budget. Often, companies use a budget committee to review the submitted budgets, re- move unwarranted slack, and revise and approve the final budget. The budget committee frequently includes upper management, such as the CEO and CFO, as well as managers from every area of the value chain (such as research and development, marketing, and distribution). By using a cross-functional budget committee, the final budget is more likely to reflect a comprehensive view of the organization and be accepted by managers than if the budget were prepared by one person or department for the entire organization. The budget committee is often supported by full-time staff personnel devoted to updating and analyzing the budgets.
What Is the Starting Point for Developing the Budgets? Many companies use the prior year's budgeted figures, or actual results, as the starting point for creating the budget for the coming year. Of course, those figures will then be modified to reflect
• new products, customers, or geographical areas;
• changes in the marketplace caused by competitors;
• changes in labor contracts, raw materials, and fuel costs;
• general inflation; and
• any new strategies.
This approach to budgeting may cause year-after-year increases that, after time, grow out of control. To prevent perpetual increases in budgeted expenses, many companies
The Master Budget 509
51 0 CHAPTER 9
intermittently use zero-based budgeting. When a company implements zero-based budgeting, all managers begin with a budget of zero and must justify every dollar they put in the budget. This budgeting approach is very time consuming and labor intensive. Therefore, companies only use it from time to time in order to keep their expenses in check. For ex- ample, in 2015, as part of its quest to become leaner and more cost-efficient, Campbell's Soup Company announced plans to use zero-based budgeting to slash $200 million from its annual budget. 1
What Are the Benefits of Budgeting? Exhibit 9-2 summarizes three key benefits of budgeting. Budgeting forces managers to plan, promotes coordination and communication, and provides a benchmark for motivat- ing employees and evaluating actual performance.
EXHIBIT 9-2 Benefits of Budgeting
PLANNING
Budgets force managers to plan.
Planning
COMMUNICATION
Budgets promote coordination and communication.
BENCHMARKING
Time
Budgets provide a benchmark that motivates employees and helps managers evaluate performance.
Business managers are extremely busy directing the day-to-day operations of the com- pany. The budgeting process forces managers to spend time planning for the future, rather than only concerning themselves with daily operations. The sooner companies develop a plan and have time to act on the plan, the more likely they will achieve their goals.
Coordination and Communication The budget coordinates a company's activities. It forces managers to consider relations among operations across the entire value chain. For example, Campbell's decision to de- velop new product lines will first affect the research and development (R&D) function. Once new products are developed, however, the design and production teams will need to focus on how and where the products will be mass-produced. The marketing team will need to develop attractive labeling and create a successful advertising campaign. The dis- tribution team may need to alter its current distribution system to accommodate the new products. And customer service will need to be ready to handle any complaints or war- ranty issues. All areas of the value chain are ultimately affected by management's plans. The budget process helps to communicate and coordinate the effects of the plan.
Benchmarking
Budgets provide a benchmark that motivates employees and helps managers evaluate per- formance. The budget provides a target that most managers will try to achieve, especially if they participated in the budgeting process and the budget has been set at a realistic level. Budgets should be achievable with effort. Budgets that are too "tight" (too hard to achieve) or too "loose" (too easy to achieve) do not provide managers with much motivation.
1 http://www.wsj.com/articles/campbell-soup-to-unveil-cost-cutting-plan-1424268625
Think about exams for a moment. Some professors have a reputation for giving "impossible" exams, while others may be known for giving "easy" exams. In either of these cases, students are rarely motivated to put much effort into learning the material because they feel they won't be rewarded for their additional efforts. However, if students feel that a professor's exam can be achieved with effort, they will be more likely to devote themselves to learning the material. In other words, the perceived "fairness" of the exam affects how well the exam motivates students to study. Likewise, if a budget is perceived to be "fair," employees are likely to be motivated by it.
Budgets also provide a benchmark for evaluating performance. At the end of the period, companies use performance reports, such as the one pictured in Exhibit 9-3, to compare "actual" revenues and expenses against "budgeted" revenues and expenses. The variance, or difference between actual and budgeted figures, is used to evaluate how well the manager controlled operations and to determine whether the plan needs to be revised. The use of budgets for performance evaluation will be discussed in more detail in Chapters 10 and 11. In this chapter, we focus primarily on the use of budgets for planning purposes.
EXHIBIT 9-3 Summary Performance Report
.:'..I A B C D Variance
1 Summary Performance Report Actual Budget I !Actual - Budget! 2 Sales revenue $ 478,000 $ 450,000 $ 28,000 3 Less: Variable expenses 336,000 320,000 16,000 4 Contribution margin $ 142,000 $ 130,000 $ 12,000 5 Less: Fixed exoenses 23,000 25,000 2,000 6 Ooeratine: income $ 119,000 $ 105,000 $ 14,000 7
What Is the Master Budget? The master budget is the comprehensive planning document for the entire organiza- tion. It consists of all the supporting budgets needed to create the company's budgeted financial statements. Exhibit 9-4 shows all the components of the master budget for a manufacturer as well as the order in which they are usually prepared. The master bud- gets of service and merchandising firms are less complex and are discussed in the final section of the chapter.
The operating budgets are the budgets needed to run the daily operations of the com- pany. The operating budgets culminate in a budgeted income statement. As Exhibit 9-4 shows, the starting point of the operating budgets is the sales budget because it af- fects most other components of the master budget. After estimating sales, manufac- turers prepare the production budget, which determines how many units need to be produced. Once production volume is established, managers prepare individual budgets for the direct materials, direct labor, and manufacturing overhead that will be needed to meet production. Next, managers prepare the operating expenses budget. After all of these budgets are prepared, management will be able to prepare the budgeted income statement.
As you'll see throughout the chapter, cost behavior will be an important factor in developing many of the operating budgets. Total fixed costs will not change as volume changes within the relevant range. However, total variable costs will fluctuate as volume fluctuates.
The financial budgets include the capital expenditures budget and the cash budgets. The financial budgets culminate in a budgeted balance sheet. The capital expenditures budget shows the company's plan for purchasing property, plant, and equipment. The cash budget forecasts the cash that will be available to run the company's operations and determines whether the company will have extra funds to invest or whether the company will need to borrow cash. Finally, the budgeted balance sheet forecasts the company's position at the end of the budget period.
The Master Budget 511
51 2 CHAPTER 9
2 .Prepare the operating - -.-budgets
EXHIBIT 9-4 Master Budget for a Manufacturing Company
+ Direct materials
budget
Capital expenditures budget
Sales budget
"'r'* Direct labor
budget
Operating expenses budget
Cash budgets
Financial budgets
+ Manufacturing
overhead budget
Budgeted balance sheet
Operating budgets
How Are the Operating Budgets Prepared? We will be following the budget process for Tucson Tortilla, a fairly small, independently owned manufacturer of tortilla chips. The company sells its product, by the case, to res- taurants, grocery stores, and convenience stores. To keep our example simple, we will just show the budgets for the first three months of the fiscal year, rather than all 12 months. Since many companies prepare quarterly budgets (budgets that cover a three-month pe- riod), we'll also show the quarterly figures on each budget. For every budget, we'll walk through the calculations for the month of January. Then we'll show how the same pattern is used to create budgets for the months of February and March.
Sales Budget The sales budget is the starting place for budgeting. Managers multiply the expected number of unit sales by the expected sales price per unit to arrive at the expected total sales revenue.
-
X ••. · • · = ...__Tot_a_lS_a_le_s___. _ Revenue
For example, Tucson Tortilla expects to sell 30,000 cases of tortilla chips in January, at a sales price of $20 per case, so the estimated sales revenue for January is as follows:
30,000 cases X $20 per case = $600,000
The Master Budget 513
Tucson Tortilla's sales budget for the first three months of the year is shown in Exhibit 9-5. As you can see, the monthly sales volume is expected to fluctuate. January sales are ex- pected to be higher than February sales due to the extraordi- nary number of chips purchased for Super Bowl parties. Also, since more tortillas chips are sold when the weather warms up, the company expects sales to begin their seasonal upward climb beginning in March.
II Why is this important? "The sales budget is the basis
As shown in the lower portion of Exhibit 9-5, managers may also choose to indicate the type of sale that will be made. Tucson Tortilla expects 20% of its sales to be cash (COD) sales. Companies often use COD ("collect on delivery" 2 ) collection
for every other budget. If sales are
not forecasted as accurately as possible, all other budgets will be
off target. "
terms if the customer is new, has a poor credit rating, or has not paid on time in the past. Tucson Tortilla will still sell to these customers but will demand payment immediately when the inventory is delivered.
EXHIBIT 9-5 Sales Budget
_J A B C I D I E 1 Tucson Tortilla 2 Sales Bude;et 3 For the Quarter Ended March 31 4 Month 5 January February March 1st Quarter 6 Unit sales (cases) 30,000 20,000 25,000 75,000 7 Multiolv bv: Sales orice oer case $ 20 $ 20 $ 20 $ 20 8 Total sales revenue $ 600,000 $ 400,000 $ 500,000 $ 1,500,000 9 10 Tvne of sale: 11 Cash sales (20%) $ 120 000 $ 80 000 $ 100 000 $ 300 000 12 Credit sales (80%) 480,000 320,000 400,000 1,200,000 13 Total sales revenue $ 600,000 $ 400,000 $ 500,000 $ 1,500,000 14
The remaining 80% of sales will be made on credit. Tucson Tortilla's credit terms are "net 30," meaning the customer has up to 30 days to pay for its purchases. Having this information available on the sales budget will help managers prepare the cash collections budget later.
Production Budget Once managers have estimated how many units they expect to sell, they can figure out how many units they need to produce. Most manufacturers maintain some ending finished goods inventory, or safety stock, which is inventory kept on hand in case demand is higher than predicted, or the problems in the factory slow production (such as machine breakdown, employees out sick, and so forth). As a result, managers need to factor in the desired level of ending inventory when deciding how much inventory to produce. They do so as follows:
-
+ . Desired Ending
Inventory = --
Let's walk through this calculation step by step:
~- • First, managers figure out how many total units they need. To do this, they add the
number of units they plan to sell to the number of units they want on hand at the end
2 In the past, COD meant "cash on delivery." However, as other forms of payment (such as checks, credit cards, and debit cards) have become more common, the word "cash " has been replaced with the word "col- lect" to incorporate these additional types of payments.
514 CHAPTER 9
of the month. Let's assume Tucson Tortilla wants to maintain an ending inventory equal to 10% of the next month's expected sales (20,000 cases in February). Thus, the total number of cases needed in January is as follows:
30,000 cases for January sales + (10% X 20,000) = 32,000 total cases needed
• Next, managers calculate the amount of inventory they expect to have on hand at the beginning of the month. Since Tucson Tortilla desires ending inventory to be 10% of the next month's sales, managers expect to have 10% of January's sales on hand on December 31, which becomes the beginning balance on January 1:
10% X 30,000 cases = 3,000 cases in beginning inventory on January 1
• Finally, by subtracting what the company already has in stock at the beginning of the month from the total units needed, the company is able to calculate how many units to produce:
32,000 cases needed - 3,000 cases in beginning inventory = 29,000 cases to produce
Exhibit 9-6 shows Tucson Tortilla's production budget for the first three months of the year. As the red arrows show, the ending inventory from one month (January 31) al- ways becomes the beginning inventory for the next month (February 1).
EXHIBIT 9-6 Production Budget
_J A B C D E 1 Tucson Tortilla 2 Production Budget 3 For the Quarter Ended March 31 4 Month 5 January February March 1st Quarter 6 Unit sales (cases) 30,000ol-\Q0 l0__... 20,000 ,, \0°'0 ~ 25,000 75,000 7 Plus: Desired ending inventorv 2000 - 2500 .- 3 200 - 3200 8 Total needed 32 000 "- 22 500 "- 28 200 78 200 9 Less: Beginning inventory - ,--- 3,000 --. 2,000 --. 2,500 3,000 i-- 10 Number of units to produce 29,000 20,500 25,700 75,200
I 11 NOTE: Management wants to mainta in an ending inventory equal to 10% of the next month's projected sales. Projected April sales are 32,000 units . The quarter begins January 1 and ends March 31.
Now that the company knows how many units it plans to produce every month, it can figure out the amount of direct materials, direct labor, and manufacturing overhead that will be needed. As shown in the following sections, the company will create sepa- rate budgets for each of these three manufacturing costs: direct materials, direct labor, and manufacturing overhead. Each budget will be driven by the number of units to be produced each month.
Assume Tucson Tortilla's sales budget shows projected sales of 32,000 cases in April and 40,000 cases in May. The company's manager would like to maintain ending safety stock equal to 10% of the next month's projected sales. How many units should be produced in April?
Please see page 582 for solutions .
Direct Materials Budget The format of the direct materials budget is quite similar to the production budget:
+ Desired
OM Ending Inventory
= -- Let's walk through the process using January as an example:
=•··· t. . . • First, the company figures out the quantity of direct materials (DM) needed for pro-
duction. Let's assume Tucson Tortilla's only direct material is masa harina, the special corn flour used to make tortilla chips. Each case of tortilla chips requires 5 pounds of this corn flour. Therefore, the quantity of direct materials needed for January produc- tion is as follows:
29,000 cases to be produced X 5 pounds per case = 145,000 pounds
• Next, the company adds in the desired ending inventory of direct materials. Some amount of direct materials safety stock is usually needed in case suppliers do not deliver all of the direct materials needed on time. Let's assume that Tucson Tortilla wants to maintain an ending inventory of direct materials equal to 10% of the ma- terials needed for next month's production (102,500 required in February, as shown in Exhibit 9-7):
145,000 pounds+ (10% X 102,500) = 155,250 total pounds needed
• Next, managers determine the direct materials inventory they expect to have on hand at the beginning of the month. Tucson Tortilla expects to have 10% of the materials needed for January's production in stock on December 31, which becomes the open- ing balance on January 1:
10% X 145,000 pounds = 14,500 pounds in beginning inventory
• Next, by subtracting what the company already has in stock at the beginning of the month from the total quantity needed, the company is able to calculate the quantity of direct materials it needs to purchase:
The Master Budget 515
155,250 pounds needed - 14,500 pounds in beginning inventory= 140,750 pounds to purchase
• Finally, the company calculates the expected cost of purchasing those direct materi- als. Let's say Tucson Tortilla can buy the masa harina corn flour in bulk for $1.50 per pound.
140,750 pounds X $1.50 = $211,125
51 6 CHAPTER 9
Exhibit 9-7 shows Tucson Tortilla's direct materials budget for the first three months
of the year.
EXHIBIT 9-7 Direct Materia ls Budget
_J A B C D E 1 Tucson Tortilla 2 Direct Materials Bud2et for Masa Harina Corn Flour 3 For the Quarter Ended March 31 4 Month 5 Januarv Februarv March 1st Quarter
6 Units (cases) to be produced (from oroduction bud2:etl 29000 20 500 25 700 75 200
7 Multiply by: Quantity (pounds) of DM
needed per unit 5 5 5 5 8 QuantitY (pounds) needed for production 145,000 ''\.0°1°102 500 :'\.0°1°128 500 376,000 9 Plus: Desired endin2: inYentorv of DM 10 250 - 12 850 - 16150 ~ 16 150 10 Total auantity (pounds) needed 155,250 l"-...115,350 1,. 144,650 392,150 11 Less: Beginning inYentorv of DM 14 500 ' 10 250 ' 12 850 14 500 l-4 12 Quantity (pounds) to purchase 140,750 105,100 131,800 377 650 13 Multiply by: Cost per pound $ 1.50 $ 1.50 $ 1.50 $ 1.50 14 Total cost of DM purchases $ 211,125 $ 157,650 $ 197,700 $ 566 475 15
NOTE: Management wants to maintain an ending inventory equal to 10% of the next month's production needs. Assume 161,500 pounds are needed for production in April.
Direct Labor Budget The direct labor (DL) budget is determined as follows:
-
x I
DL Hours per Unit =•·• X ' ·-, ., = -
Tucson Tortilla's factory is fairly automated, so very little direct labor is required. Let's assume that each case requires only 0.05 of an hour. Direct laborers are paid $22 per hour. Thus, the direct labor cost for January is projected to be as follows:
29,000 cases X 0.05 hours per case= 1,450 hours required X $22 per hour= $31,900
The direct labor budget for the first three months of the year is shown in Exhibit 9-8.
EXHIBIT 9-8 Direct Labor Budget
_J A B C D E 1 Tucson Tortilla 2 Direct Labor Budget 3 For the Quarter Ended March 31 4 Month 5 January February March 1st Quarter
6 Units (cases) to be produced
(from Production bud2:et) 29000 20 500 25 700 75 200 7 Multiply by: Direct labor hours per unit 0.05 0.05 0.05 0.05 8 Total hours reauired 1450 1025 1285 3760 9 Multiply by: Direct labor cost per hour $ 22 $ 22 $ 22 $ 22 10 Total direct labor cost $ 31,900 $ 22,550 $ 28,270 $ 82,720 11
Manufacturing Overhead Budget The manufacturing overhead budget is highly dependent on cost behavior. Some overhead costs, such as indirect materials, are variable. For example, Tucson Tortilla considers the oil used for frying the tortilla chips to be an indirect material. Since a portion of the oil is absorbed into the chips, the amount of oil required increases as production volume increases. Thus, the cost is variable. The company also considers salt and cellophane pack- aging to be variable indirect materials. Tucson Tortilla expects to spend $1.25 on indirect materials for each case of tortilla chips produced, so January's budget for indirect materi- als is as follows:
29,000 cases X $1.25 = $36,250 of indirect materials
Costs such as utilities and indirect labor are mixed costs. Mixed costs are usually separated into their variable and fixed components using one of the cost behavior esti- mation methods already discussed in Chapter 6. Based on engineering and cost studies, Tucson Tortilla has determined that each case of chips requires $0.75 of variable indirect labor and $0.50 of variable utility costs as a result of running the production machinery. These variable costs are budgeted as follows for January:
29,000 cases X $0.75 = $21,750 of variable indirect labor 29,000 cases X $0.50 = $14,500 of variable factory utilities
Finally, many manufacturing overhead costs are fixed. Tucson Tortilla's fixed costs include depreciation, insurance, and property taxes on the factory. The company also in- curs some fixed indirect labor (salaried production engineers who oversee the daily manu- facturing operation) and a fixed amount of utilities just to keep the lights, heat, or air conditioning on in the plant, regardless of the production volume.
Exhibit 9-9 shows that the manufacturing overhead budget usually has separate sec- tions for variable and fixed overhead costs, so that managers can easily see which costs will change as production volume changes.
EXHIBIT 9-9 Manufacturing Overhead Budget
~- A B I C D E 1 Tucson Tortilla 2 Manufacturine: Overhead Bude:et 3 For the Quarter Ended March 31 4 Month 5 Januarv Februarv March lstOuarter
6 Cases to be produced (from oroduction bude:et) 29000 20 500 25 700 75 200
7 Variable MOH Costs: 8 Indirect materials ($1.25 oer case) $ 36,250 $ 25,625 $ 32,125 $ 94,000 9 Indirect labor-variable oortion ($0.75 oer easel 21 750 15 375 19,275 56,400 10 Utilities-variable oortion ($0.50 oer case) 14500 10 250 12,850 37 600 11 Total variable MOH $ 72,500 $ 51,250 $ 64,250 $ 188,000 12 13 Fixed MOH Costs:
14 Depreciation on factory and production
equipment $ 10 000 $ 10 000 $ 10 000 $ 30000 15 Insurance and property taxes on the factory 3,000 3,000 3,000 9,000 16 Indirect labor-fixed portion 15,000 15,000 15,000 45,000 17 Utilities-fixed portion 2,000 2,000 2,000 6,000 18 Total fixed MOH $ 30,000 $ 30,000 $ 30,000 Is 90,000 19 20 Total manufacturine: overhead $ 102,500 $ 81,250 $ 94,250 $ 278,000 21
The Master Budget 517
51 8 CHAPTER 9
Now that we have completed budgets for each of the three manufacturing costs (direct materials, direct labor, and manufacturing overhead), we turn our attention to operating expenses.
Operating Expenses Budget Recall that all costs incurred in every area of the value chain, except production, must be expensed as operating expenses in the period in which they are incurred. Thus, all re- search and development, design, marketing, distribution, and customer service costs will be shown on the operating expenses budget.
Some operating expenses are variable, based on how many units will be sold (not produced). For example, to motivate its sales force to generate sales, Tucson Tortilla pays its sales representatives a $1.50 sales commission for every case they sell.
30,000 sales units X $1.50 = $45,000 sales commission expense in January
The company also incurs $2.00 of shipping costs on every case sold.
30,000 sales units X $2.00 = $60,000 shipping expense in January
Finally, the company knows that not all of the sales made on credit will eventually be collected. Based on experience, Tucson Tortilla expects monthly bad debt expense to be 1 % of its credit sales. Since January credit sales are expected to be $480,000 (from Sales Budget, Exhibit 9-5), the company's bad debt expense for January is as follows:
$480,000 of credit sales in January X 1 % = $4,800 bad debt expense for January
Other operating expenses are fixed: They will stay the same each month even though sales volume fluctuates. For example, Tucson Tortilla's fixed operating expenses include salaries of office workers, office rent, depreciation on office equipment and sales vehicles, advertising, and telephone and Internet service.
As shown in Exhibit 9-10, operating expenses are usually shown according to their cost behavior.
EXHIBIT 9-10 Operating Expenses Budget
_J A I B C I D E 1 Tucson Tortilla 2 0Deratine: Expenses Bude:et 3 For the Quarter Ended March 31 4 Month 5 January February March 1st Quarter
6 Number of cases to be sold (from sales budget) 30000 20000 25000 75 000
7 Variable Ooeratine: Exoenses: 8 Sales commissions expense ($1.50 per case sold) $ 45,000 $ 30,000 $ 37,500 $ 112,500 9 Shipping expense ($2.00 per case sold) 60,000 40,000 50,000 150,000 10 Bad debt expense (1 % of credit sales) 4,800 3,200 4,000 12,000 11 Total variable operating expenses $ 109 800 $ 73 200 $ 91500 $ 274 500 12 13 Fixed Oneratini:r Exnenses: 14 Salaries $ 20,000 $ 20,000 $ 20,000 $ 60,000 15 Office rent 4,000 4,000 4,000 12,000 16 Depreciation 6000 6000 6000 18000 17 Advertising 2,000 2,000 2,000 6,000 18 Telephone and internet 1,000 1,000 1,000 3,000 19 Total fixed operating expenses $ 33,000 $ 33,000 $ 33,000 $ 99,000 20 21 Total operating expenses $ 142,800 $ 106,200 $ 124,500 $ 373,500 22
Budgeted Income Statement A budgeted income statement looks just like a regular income statement, except for the fact that it uses budgeted data. A company may prepare a budget in contribution margin format for internal use or in traditional format for both internal and external use. For ex- ample, often, a company will need to supply its lending institution with budgeted financial statements. Thus, we present the traditional format here. Recall the traditional format for an income statement:
Sales Revenue Less: Cost of Goods Sold Gross Profit Less: Operating Expenses --+ Operating Income Less: Interest Expense Less: Income Tax Expense Net Income
This text book has focused on a company's operating income rather than net income. However, a complete income statement would include any interest expense (and/or inter- est income) as well as a provision for income taxes. These additional costs are subtracted from operating income to arrive at net income.
We have already computed the budgeted sales revenue and operating expenses on separate budgets. But we still need to calculate the Cost of Goods Sold before we can prepare the income statement.
Tucson Tortilla computes its Cost of Goods Sold as follows:
- x-,,·.'= Cost of
Goods Sold -------
This will be relatively simple for Tucson Tortilla since the company produces only one product.
The cost of manufacturing each case of tortilla chips is shown in Exhibit 9-11. Almost all of the information shown has already been presented and used to prepare the budgets for direct materials, direct labor, and manufacturing overhead. The only new piece of informa- tion is the total production volume for the year, budgeted to be 400,000 cases.
EXHIBIT 9-11 Budgeted Cost of Goods Sold per Unit
_J A B C 1 Bude:eted Manufacturine: Costs Cost per Case 2 I Direct materials (5 oounds oer case X $1.50 oer oound) $ 7.50 3 I Direct labor /0.05 hours oer case X $22 oer hour) 1.10 4 Variable MOH: 5 Indirect materials ($1.25 oer case) $ 1.25 6 J Indirect labor ($0.75 oer case) 0.75 7 I Variable utilities ($.50 oer case) 0.50 8 Total variable MOH oer case 2.50 9 Fixed MOH ($30 000 oer month X 12 months) $ 360 000 10 Divided bv: Bude:eted oroduction volume (cases) 400000 11 Total fixed MOH oer case 0.90 12 Cost oer case (absorotion costine:) $ 12.00 131
NOTE: Information taken from the OM, DL, and MOH budgets in Exhibits 9-7 through 9-9.
The Master Budget 519
520 CHAPTER 9
Exhibit 9-12 shows the company's budgeted income statement for January. Interest expense is budgeted to be zero since the company has no outstanding debt. The income tax expense is budgeted to be 35% of income before taxes. The company will prepare budgeted income statements for each month and quarter, as well as for the entire year.
EXHIBIT 9-12 Budgeted Income Statement
_J A B 1 Tucson Tortilla 2 Budgeted Income Statement 3 For the Month Ended January 31 4 5 Sales revenue (30,000 cases x $20 per case, from Exhibit 9-5) $ 600 000 6 Less: Cost of goods sold (30,000 cases X $12.00 per case, from Exhibit 9-11) 360,000 7 Gross profit 240,000 8 Less: Operating expenses (from Exhibit 9-10) 142,800 9 Ooeratine: income $ 97 200 10 Less: Interest exoense (or add interest income) 0 11 Less: Income tax exoense 34,020 12 Net income $ 63,180 13
NOTE : The corporate income tax rate for most companies is currently 35% of income before tax. Thus, the budgeted in- come tax is $34,020 (= $97,200 X 35%).
II Why is this important? "The budgeted income statement helps managers know in advance whether their plans will
result in an acceptable level of income . If not, management will need to consider how it can
cut expenses or increase sales revenues ."
We have now completed the operating budgets for Tucson Tortilla. In the second half of the chapter, we'll prepare Tucson Tortilla's financial budgets.
The Master Budget 521
The Master Budget . . . . . . . . . . Let's consider some of the decisions Campbell Soup Company made as it set up its budgeting process .
Decision
What should be the driving force be- hind the budgeting process?
What are budgets used for?
Who should be involved in the budgeting process?
What period of time should the budgets cover?
How tough should the budget be to achieve?
What benefits should a company expect to obtain from developing a budget?
What budgets should be included in a manufacturer's master budget?
Guidelines
The company's long-term goals and strategies drive the budgeting of the company's resources .
Managers use budgets to help them fulfill their primary responsibilities : planning, directing, and controlling operations . Managers use feedback from the budgeting process to take corrective actions and, if necessary, revise strategies.
Budgets tend to be more realistic and more motivational if lower-level man- agers, as well as upper-level managers, are allowed to participate in the budgeting process . The budgeting process tends to encompass a more com- prehensive view when managers from all areas of the value chain participate in the process and serve on the budget committee .
Long-term, strategic planning often results in forecasts of revenues and expenses 5 to 10 years into the future . Monthly and yearly budgets pro- vide much more detailed information to aid management's shorter-term decisions .
Budgets are more useful for motivating employees and evaluating perfor- mance if they can be achieved with effort . Budgets that are too tight (too hard to achieve) or too loose (too easy to achieve) are not as beneficial.
Benefits include the following :
• Planning
• Coordination and communication
• Benchmarking (used for both motivation and performance evaluation)
The operating budgets include all budgets necessary to create a budgeted income statement . For a manufacturer, this includes the following :
• Sales budget
• Production budget
• Direct materials budget
• Direct labor budget
• Manufacturing overhead budget
• Operating expenses budget
• Budgeted income statement
The financial budgets include the capital expenditures budget, the cash bud- gets, and the budgeted balance sheet .
5 2 2 CHAPTER 9
• .
1
_ . . SUMMARY PROBLEM 1
Pillows Unlimited makes decorative throw pillows for home use . The company sells the pillows to home decor retailers for $14 per pillow. Each pillow requires 1.25 yards of fabric, which the company obtains at a cost of $6 per yard . The company would like to maintain an ending stock of fabric equal to 10% of the next month's production requirements . The company would also like to maintain an ending stock of finished pillows equal to 20% of the next month's sales . Sales (in units) are projected to be as follows for the first three months of the year :
January... ............................................................................................................... 100,000
February................................................................................................................. 110,000
March .. .. ... .. ... .. .. ... .. .. ... .. ... .. .. ... .. .. ... .. ... .. .. ... .. .. ... .. .. ... .. ... .. .. ... .. .. ... .. ... .. .. ... .. .. ... .. ... .. 115,000
Requirements
Prepare the following budgets for the first three months of the year, as well as a summary budget for the quarter :
1. Prepare the sales budget, including a separate section that details the type of sales made . For this section, assume that 10% of the company's pillows are cash sales, while the remaining 90% are sold on credit terms .
2. Prepare the production budget . Assume that the company anticipates selling 120,000 units in April.
3. Prepare the direct materials budget . Assume the company needs 150,000 yards of fabric for production in April .
• SOLUTIONS Requirement 1
_J A I B I C I D ---r- E - 1 Pillows Unlimited 2 Sales Bude:et 3 For the Quarter Ended March 31 4 Month 5 January February March 1st Quarter 6 Unit sales 100,000 110,000 115,000 325,000 7 Multiolv bv: Unit selling orice $ 14 $ 14 $ 14 $ 14 8 Total sales revenue $ 1,400,000 $ 1,540,000 $ 1,610,000 $ 4,550,000 9 10 Tvne of sale: 11 Cash sales (10%) $ 140,000 $ 154,000 $ 161,000 $ 455,000 12 Credit sales (90%) 1,260,000 1,386,000 1,449,000 4,095,000 13 Total sales revenue $ 1,400,000 $ 1,540,000 $ 1,610,000 $ 4,550,000 14
Requirement 2
_J A I B I C D E 1 Pillows Unlimited 2 Production Budget 3 For the Quarter Ended March 31 4 Month 5 Januarv Februarv March 1st Quarter 6 Unit sales 100 000 _1-ll"~ 110 000 k1-C1"~ 115 000 325 000 7 Plus: Desired ending inventory 22,000 - 23,000 ~ 24,000 i------ 24,000 8 Total needed 122,000 "'- 133,000 "'- 139,000 349,000 9 Less: Beginning inventory 20,000 -... 22,000 ""' 23,000 20,000 10 Number of units to produce 102,000 111,000 116,000 329,000 11
NOTE: January 1 inventory balance (20,000) is the same as the December 31 balance, which is calculated as 20% of the projected units sales in January (100,000). March desired ending inventory (24,000) is 20% of April's projected units sales (120,000) .
Requirement 3
_J A B I C D E 1 Pillows Unlimited 2 Direct Materials Bude:et 3 For the Quarter Ended March 31 4 Month 5 January February March 1st Quarter 6 Units to be produced (from production budget) 102,000 111,000 116,000 329,000
7 Multiply by: Quantity (yards) of DM needed per unit 1.25 1.25 1.25 1.25
8 Quantity (yards) needed for production 127 500 \.Cl'j."138, 75(!-4'\~ 145 000 411,250 9 Plus: Desired ending inventory of DM 13,875 - 14,500 ,_ 15,000 -- 15,ooo 10 Total quantity (yards) needed 141,375 \.. 153,250 \.. 160,000 426,250 11 Less: Beginning inventory of DM - - 12750 ' 13 875 ' 14 500 12 750 -12 Quantity (yards) to purchase 128 ,625 139 375 145 500 413 ,500 13 Multiply by: Cost per yard $ 6.00 $ 6.00 $ 6.00 $ 6.00 14 Total cost of DM purchases $ 771,750 $ 836,250 $ 873,000 $2,481,000 15
The Master Budget 523
~
NOTE : January 1 inventory balance (12,750) is the same as the December 31 balance, which is calculated as 10% of the quantity (yards) needed for production in January (127,500) . March desired ending inventory of DM (15,000) is 10% of April's projected quantity needed for production (150,000) .
524 CHAPTER 9
3 .Prepare the financial -::-.-budgets
How Are the Financial Budgets Prepared? In the first half of the chapter, we prepared Tucson Tortilla's operating budgets, culminat- ing with the company's budgeted income statement. In this part of the chapter, we turn our attention to Tucson Tortilla's financial budgets. Managers typically prepare a capital expenditures budget as well as three separate cash budgets:
1. Cash collections ( or receipts) budget
2. Cash payments (or disbursements) budget
3. Combined cash budget, complete with financing arrangements
Finally, managers prepare the budgeted balance sheet. Each of these budgets is il- lustrated next.
Capital Expenditures Budget The capital expenditures budget shows the company's intentions to invest in new prop- erty, plant, or equipment (capital investments). When planned capital investments are significant, this budget must be developed early in the process because the additional in- vestments may affect depreciation expense, interest expense (if funds are borrowed to pay for the investments), or dividend payments (if stock is issued to pay for the investments). Chapter 12 contains a detailed discussion of the capital budgeting process, including the techniques managers use in deciding whether to make additional capital investments.
Exhibit 9-13 shows Tucson Tortilla's capital expenditures budget for the first three months of the year. Tucson Tortilla expects to invest in new computers, printers, delivery vans, and production equipment in January. The depreciation expense shown in the oper- ating expenses budget and the depreciation shown in the MOH budget reflect these antici- pated investments. No other capital investments are planned in the first quarter of the year.
EXHIBIT 9-13 Capital Expenditures Budget
_J A I B C D E 1 Tucson Tortilla 2 Capital Expenditures Budget 3 For the Quarter Ended March 31 4 Month 5 Januarv Februarv March 1st Quarter 6 Comouters and orinters $ 15,000 0 0 15,000 7 Deliverv vans 35000 0 0 35 000 8 Production eauioment 75,000 0 0 75,000 9 Total new caoital investments $ 125,000 0 0 $ 125,000 10
Cash Collections Budget The cash collections budget is all about timing: When does Tucson Tortilla expect to re- ceive cash from its sales? Of course, Tucson Tortilla will receive cash immediately on its cash (COD) sales. From the Sales Budget (Exhibit 9-5), we see that the company expects the following cash sales in January:
Cash (COD) sales= $120,000
However, most of the company's sales are made on credit. Recall that Tucson Torti- lla's credit terms are "net 30 days," meaning customers have 30 days to pay. Therefore, most customers will wait nearly 30 days (a full month) before paying. However, some companies may be experiencing cash flow difficulties and may not be able to pay Tucson Tortilla on time. As a result, Tucson Tortilla doesn't expect to receive payment on all of its credit sales the month after the sale.
Based on collection history, Tucson Tortilla expects 85% of its credit sales to be col- lected in the month after sale, and 14% to be collected two months after the sale. Tucson Tortilla expects that 1 % of credit sales will never be collected and therefore has recognized
a 1 % bad debt expense in its operating expenses budget. Furthermore, assume that De- cember credit sales were $500,000 and November credit sales were $480,000.
Anticipated January Collections of Credit Sales:
85% X $500,000 (December credit sales) = $425,000 14% X $480,000 (November credit sales) = $ 67,200
Exhibit 9-14 shows Tucson Tortilla's expected cash collections for the first three months of the year.
EXHIBIT 9-14 Cash Collections Budget
_J A B I C 1 Tucson Tortilla 2 Cash Collections Bude:et 3 For the Quarter Ended March 31 4 Month 5 January February 6 Cash sales in current month (from sales budget) $ 120,000 $ 80,000 $ 7 Collection on credit sales: 8 85% of credit sales made one month ago 425,000 408,000 9 14% of credit sales made two months ago 67 200 70000 10 Total cash collections $ 612 200 $ 558 000 $ 11
NOTE : Cash and credit sales are shown in Sales Budget (Exhibit 9-5) January: $425,000 = 85% of December credit sales ($500,000) $67,200 = 14% of November credit sales ($480,000) February : $408,000 = 85% of January credit sales ($480,000) $70,000 = 14% of December credit sales ($500,000) March: $272,000 = 85% of February credit sales ($320,000) $67,200 = 14% of January credit sales ($480,000)
Assume Georgio's has the following budgeted sales for the quarter:
COD sales
Credit sales
Total sales
January
$10,000
100 000
$110 000
February
$20,000
110 000
$130 000
D E
March 1st Quarter 100,000 $ 300,000
272 000 1,105,000 67 200 204,400
439 200 $1609,400
March
$15,000
120 000
$135 000
Determine Georgio's budget for March cash collections assuming credit sales are collected as follows: 90% is collected the month after sale, 8% is collected two months after the month of sale, and 2% is never collected.
Please see page 582 for solutions.
Cash Payments Budget The cash payments budget is also about timing: When will Tucson Tortilla pay for its direct materials purchases, direct labor costs, manufacturing overhead costs, operating expenses, capital expenditures, and income taxes? Let's tackle each cost, one at a time.
DIRECT MATERIALS PURCHASES Tucson Tortilla has been given "net 30 days" payment terms from its suppliers of the corn flour used to make the tortilla chips. Therefore, Tucson
The Master Budget 525
526 CHAPTER 9
Tortilla waits a month before it pays for the direct materials purchases shown in the Direct Materials Budget (Exhibit 9-7). So, the company will pay for its December purchases (projected to be $231,845) in January, its January purchases of $211,125 (Exhibit 9-7) in February, its February purchases of $157,650 (Exhibit 9-7) in March, and so forth:
-_J A B C I D E 1 Calculating Cash Payments for Month
- 2- Direct Materials Purchases January February March 1st Quarter 3 Total cost of DM purchases (from Exhibit 9-7) $ 211,125 $ 157,650 $ 197,700 $ 566,475 4 I\ \
Cash payments for DM purchases \ \ 5 Coaid one month after ourchase) 231,845 $ 211,125 $ 157,650 $ 600,620 6
NOTE : December DM purchases are expected to be $231,845 .
DIRECT LABOR Tucson Tortilla's factory employees are paid twice a month for the work they perform during the month. Therefore, January's direct labor cost of $31,900 (Exhibit 9-8) will be paid in January, and likewise, for each month.
_J A B I C D E 1 Month
- 2- Calculatine Cash Pavments for Direct Labor Januarv Februarv March lstOuarter 3 Total cost of direct labor (from Exhibit 9-8) $ 31,900 $ 22,550 $ 28,270 $ 82,720 4 I I I
Cash payments for direct labor • • • 5 laaid the same monthl $ 31,900 $ 22,550 $ 28,270 $ 82,720 6
MANUFACTURING OVERHEAD Tucson Tortilla must consider when it pays for its manufacturing overhead costs. Let's assume that the company pays for all manufacturing overhead costs except for depreciation, insurance, and property taxes in the month in which they are incurred. Depreciation is a noncash expense, so it never appears on the cash payments budget. Insurance and property taxes are typically paid on a semiannual basis. While Tucson Tortilla budgets a cost of $3,000 per month for factory insurance and property tax, it doesn't actually pay these costs on a monthly basis. Rather, Tucson Tortilla prepays its insurance and property tax twice a year, in January and July. The amount of these semiannual payments is calculated as shown:
$3,000 monthly cost X 12 months = $36,000 -,- 2 = $18,000 payments in January and July
So, the cash payments for manufacturing overhead costs are expected to be as follows:
_J A B C D E 1 Calculating Cash Payments for Month
T Manufacturine Overhead Januarv Februarv March 1st Ouarter 3 Total manufacturing overhead (from Exhibit 9-9) $ 102,500 $ 81,250 $ 94,250 $ 278,000 4 Less: Deoreciation (not a cash exaensel 10,000 10,000 10,000 30,000
Less: Property tax and insurance 5 Coaid twice a vear, not monthlv) 3,000 3 000 3 000 9,000
Plus: Semiannual payments for property 6 taxes and insurance 18,000 0 0 18,000 7 Cash oavments for manufacturing overhead $ 107,500 $ 68,250 $ 81,250 $ 257,000 8
OPERATING EXPENSES Let's assume that the company pays for all operating expenses, except depreciation and bad debt expense, in the month in which they are incurred. Both depreciation and bad debt expense are noncash expenses, so they never appear on the cash payments budget. Bad debt expense simply recognizes the sales revenue that will never be collected. Therefore, these noncash expenses need to be deducted from the total operating expenses to arrive at cash payments for operating expenses:
_J A B C I D E 1 Calculating Cash Payments for Month
- 2- Operatine: Expenses January February March 1st Quarter 3 Total operating expenses (from Exhibit 9-10) $ 142,800 $ 106,200 $ 124,500 $ 373,500 4 Less: Depreciation (not a cash exoense) 6,000 6,000 6,000 18,000 5 Less: Bad debt expense (not a cash exoense) 4,800 3,200 4,000 12,000 6 Cash Payments for operating expenses $ 132,000 $ 97,000 $ 114,500 $ 343,500 7
CAPITAL EXPENDITURES The timing of these cash payments has already been scheduled on the capital expenditures budget in Exhibit 9-13. Furthermore, let's assume the capital expenditures are paid for when they are purchased.
INCOME TAXES Corporations must make quarterly income tax payments for their estimated income tax liability. For corporations like Tucson Tortilla which have a December 31 fiscal year-end, the first income tax payment is not due until April 15. The remaining payments are due June 15, September 15, and December 15. As a result, Tucson Tortilla will not show any income tax payments in the first quarter of the year.
DIVIDENDS Like many corporations, Tucson Tortilla pays dividends to its shareholders on a quarterly basis. Tucson Tortilla plans to pay $25,000 in cash dividends in January for the company's earnings in the fourth quarter of the previous year.
Finally, we pull all of these cash payments together onto a single budget, as shown in Exhibit 9-15.
EXHIBIT 9-15 Cash Payments Budget
_J A B I C I D E 1 Tucson Tortilla 2 Cash Pavments Bude:et 3 For the Quarter Ended March 31 4 Month 5 January February March 1st Quarter 6 Cash oavments for direct materials ourchases $ 231,845$ 211125 $ 157 650 $ 600,620 7 Cash payments for direct labor 31,900 22,550 28,270 82,720 8 Cash payments for manufacturing overhead 107,500 68,250 81,250 257,000 9 Cash payments for operating expenses 132,000 97,000 114,500 343,500 10 Cash payments for capital investments 125 000 0 0 125,000 11 Cash payments for income taxes 0 0 0 0 12 Cash payments for dividends 25,000 0 0 25,000 13 Total cash payments $ 653,245$ 398,925$ 381,670 $ 1,433,840 14
Combined Cash Budget The combined cash budget simply merges the budgeted cash collections and cash pay- ments to forecast the company's ending cash position. Exhibit 9-16 shows the following:
• Budgeted cash collections for the month are added to the beginning cash balance to determine the total cash available.
• Budgeted cash payments are then subtracted to determine the ending cash balance before financing.
• Based on the ending cash balance before financing, the company knows whether it needs to borrow money or whether it has excess funds with which to repay debt or invest.
The Master Budget 527
5 2 8 CHAPTER 9
By looking at Exhibit 9-16, we see that Tucson Tortilla expects to begin the month with $36,100 of cash. However, by the end of the month, it will be short of cash. Therefore, the company's managers must plan for how they will handle this shortage. One strategy would be to delay the purchase of equipment planned for January. Another strategy would be to borrow money. Let's say Tucson Tortilla has prearranged a line of credit that carries an in- terest rate of prime plus 1 %. A line of credit is a lending arrangement from a bank in which a company is allowed to borrow money as needed, up to a specified maximum amount, yet only pay interest on the portion that is actually borrowed until it is repaid.
EXHIBIT 9-16 Combined Cash Budget
_J A I B C D I E 1 Tucson Tortilla 2 Combined Cash Bude:et 3 For the Quarter Ended March 31 4 Month 5 Januarv Februarv March 1st Quarter 6 Beginning cash balance $ 36,100 $ 15,055 $ 153,980 $ 36,100 7 Plus: Cash collections (Exhibit 9-14) 612,200 558,000 439,200 1,609,400 8 Total cash available 648 300 573 055 593 180 1645 500 9 Less: Cash oavments /Exhibit 9-15) 653,245 398 925 381,670 1,433,840 10 Endine: cash balance before financine: $ (4,945) $ 174,130 $ 211,510 $ 211,660 11 Financine:: 12 Plus: New borrowine:s 20,000 0 0 20,000 13 Less: Debt reoavments 0 20000 0 20 000 14 Less: Interest oavments 0 150 0 150 15 Ending cash balance $ 15,055 $ 153,980 $ 211,510 $ 211,510 16
The line of credit will enable Tucson Tortilla to borrow funds to meet its short-term cash deficiencies. Let's say that Tucson Tortilla wants to maintain an ending cash balance of at least $15,000. By borrowing $20,000 on its line of credit at the end of January, the company will have slightly more ($15,055) than its minimum desired balance.
The cash budget also shows that Tucson Tortilla will be able to repay this borrow- ing, along with the accrued interest, in February. Assuming Tucson Tortilla borrows the $20,000 for a full month at an interest rate of 9%, February's interest payment would be calculated as follows:
$20,000 loan X 1/12 of the year X 9% interest rate = $150
II Why is this important? "The combined cash budget lets managers know in advance when they will be short on cash and will
need to borrow money, or when they may have extra funds to invest."
Exhibit 9-16 also shows that Tucson Tortilla expects to have a fairly substantial cash balance at the end of both February and March. The company's managers use the cash budgets to deter- mine when this cash will be needed and to decide how to invest it accordingly. Since the first quarterly income tax payment is due April 15, management will want to invest most of this excess cash in a safe, short-term investment, such as a money market fund or short-term certificate of deposit. The company will also need cash in April to pay shareholders a quarterly dividend. Any cash not needed in the short run can be invested in longer-term invest- ments. Managers exercising good cash management should have a plan in place for both cash deficiencies and cash excesses.
Budgeted Balance Sheet Exhibit 9-17 shows Tucson Tortilla's budgeted balance sheet as of January 31. The com- pany will prepare a budgeted balance sheet for each month of the year.
The Master Budget 529
EXHIBIT 9-17 Budgeted Balance Sheet
_J A I B
1 Tucson Tortilla 2 Budgeted Balance Sheet 3 January 31 4 Assets: 5 Cash, from cash budget s 15,055 6 Accounts receivable, net of allowanceA 549,450 7 Raw materials inventory, from DM budget (10,250 pounds x Sl.50 per pound) 15,375 8 Finished goods inventory, trom production budget (2,000 cases x Sl2.00 per case) 24,000 9 Prepaid property taxes and insurance8 15,000 10 Total current assets 618,880 11 Property, plant, and equipment,c net ot Sl,920,000 ot accumulated depreciationD 4,430,000 12 Total assets $ 5,048,880 13 14 uao111tIes ana :,tocKno1aers t.guit)l: 15 Accounts pay a bleE $ 211,125 16 Income tax liability, from Income Statement Budget 34,020 17 Other current liabilities (line of credit, from combined cash budget) 20000 18 Total current liabilities 265 145 19 Stockholders' equityF 4 783 735 20 Total liabilities and stockholders' equity $ 5 048 880 21
NOTE: Calculations for amounts itemized below .
A Accounts Receivable, Net of Allowance
January credit sales (from sales budget, Exhibit 9-5) .................................................................................. ..
15% of December's credit sales ($500,000) yet to be collected .................................................................. ..
Accounts receivable, January 31 .................................................................................................................. .
Less: Allowance for uncollectible accounts (assume $750 balance prior to additional $4,800
bad debt expense, Exhibit 9-10) ............................................................................................................. .
Accounts receivable, net of allowance for uncollectible accounts ................................................................ .
8 Prepaid Property Tax and Insurance
$480,000
75,000
$555,000
(5,550)
$549,450
Semiannual payment made in January (cash payments for MOH, p. 526)............................................................ $18,000
Less: January cost (MOH budget, Exhibit 9-9)..................................................................................................... 3,000
Prepaid property tax and insurance, January 31.................................................................................................... $15,000
cproperty, Plant, and Equipment
December 31 balance (assumed) .................................................................................................................. .
Plus: January 's investment in new equipment (capital expenditures budget, Exhibit 9-13) .......................... .
Property, plant, and equipment, January 31 ................................................................................................ .
0 Accumulated Depreciation
December 31 balance (assumed) .................................................................................................................. .
Plus: January's depreciation from manufactu ring overhead budget, Exhibit 9-9 .......................................... .
Plus: January 's depreciation from operating expenses budget, Exhibit 9-10 ................................................ .
Accumulated depreciation, January 31 ................................................................................................... .
$6,225,000
125,000
$6,350,000
$1,904,000
10,000
6,000
$1,920,000
530 CHAPTER 9
E Accounts Payable
January's DM purchases to be paid in February (p. 526 and Exhibit 9-15) ................................................ . 211,125
$211,125 Accounts payable, January 31 ............................................................................................................... .
F Stockholders' Equity
December 31 balance of common stock and retained earnings (assumed) .................................................. . $4,720,555
63,180
$4,783,735
Plus: January ' s net income (budgeted income statement, Exhibit 9-12) ...................................................... .
Stockholders' equity, January 31 ........................................................................................................... .
Sensitivity Analysis and Flexible Budgeting The master budget models the company's planned activities. Managers try to use the best estimates possible when creating budgets. However, managers do not have a crystal ball for making predictions. Some of the key assumptions (such as sales volume) used to cre- ate the budgets may turn out to be different than originally predicted. How do managers prepare themselves for potentially different scenarios? They use sensitivity analysis and flexible budgeting.
As shown in Exhibit 9-18, sensitivity analysis is a what-if technique that asks what a result will be if a predicted amount is not achieved or if an underlying assumption changes. For example, what if shipping costs increase due to increases in gasoline prices? What if the cost of the corn flour increases or union workers negotiate a wage increase? What if sales are 15% cash and 85% credit, rather than 20% cash and 80% credit? How will any or all of these changes in key assumptions affect Tucson Tortilla's budgeted in- come and budgeted cash position?
EXHIBIT 9-18 Sensit ivity Ana lys is
What if ... ???
In addition to these "what-if" scenarios, management is particularly concerned with sales projections. Why? Because the sales budget is the driving force behind most of the other budgets. If the budgeted sales figures change, then most other budgets will also change. To address this concern, managers often prepare flexible budgets, which are bud- gets prepared for different volumes of activity. We'll discuss flexible budgets in Chapter 10, where we show how flexible budgets are often used to evaluate performance at the end of the period.
Sensitivity analysis and flexible budgeting are fairly easy to perform using Excel or special budgeting software. Managers simply change one or more of the underlying as- sumptions in the budgets, such as sales volume, and the software automatically computes a complete set of revised budgets based on the changes.
Armed with a better understanding of how changes in key assumptions will affect the company's bottom line and cash position, today's managers can be prepared to lead the company when business conditions change.
Excel2016
Sensitivity analysis is relatively easy to perform using spreadsheet software such as Microsoft Ex- cel. We'll use the Direct Materials Budget pictured in Exhibit 9-7 as an example. Once the work- sheet is set up, it can be used over and over for unlimited changes in assumptions. While we illustrate just one budget here, in real life, companies tie all of the individual budgets together such that if an assumption changes in one budget, the effect automatically ripples through the entire master budget. For example, a change of a key assumption in the sales budget would have an impact on almost every other budget in the master budget.
1. In a new spreadsheet, list the key factors that impact the budget (for example, units pro- duced (Cell A 19), pounds of materials needed per unit (Cell A20), cost per pound (Cell A21), desired level of ending inventory (Cell A22), and so forth).
2. Next, input the key assumptions corresponding to each of these factors (for example 29,000 units (Cell B19), 5 pounds needed per unit (Cell B20), material cost of $1.50 per pound (Cell B21), desired ending inventory equal to 10% of next month's quantity needed (Cell B22), and so forth).
3. Set up the Direct Materials Budget, as pictured in Exhibit 9-7. However, do not input any actual numbers. Rather, input cell references and formulas for each cell. For example:
a. Cell B6 should reference the cell containing the number of units to be produced (=B 19) and Cell B7 should reference the cell containing the assumption for pounds needed per unit(= B20).
b. Cell B8 should have a formula multiplying units produced by pounds per unit(= B6*87).
c. Cell E6 should add cells B6, C6, and D6 (= B6 + C6 + D6). 4. Once you have formulated the entire budget in this manner, change one of the assumptions
and notice how the effect ripples through the budget. The first time you use it, you may want to double check the figures by hand to make sure you correctly formulated the cells. Once you are sure the cell references and formulas are correct, you can use the spreadsheet for an unlimited amount of sensitivity analyses.
How Do the Budgets for Service and Merchandising Companies Differ? Earlier in this chapter, we presented the master budget for a manufacturing company. The components of the master budget for a manufacturing company were summarized in Exhibit 9-4. The master budgets for service companies and merchandising companies are somewhat less complex and will be described next.
Service Companies Recall that service companies have no merchandise inventory. Therefore, their operating budgets only include the sales budget, the operating expenses budget, and the budgeted income statement, as shown in Exhibit 9-19 on the next page. Notice that the financial budgets are the same as those a manufacturer would prepare.
Merchandising Companies Since merchandising companies purchase ready-made products, they do not need to prepare the production, direct materials, direct labor, or manufacturing overhead bud- gets. Replacing these budgets is a combined cost of goods sold, inventory, and purchases budget, as shown in Exhibit 9-20 on the next page.
The Master Budget 531
4 Prepare budgets - for a merchandiser
53 2 CHAPTER 9
EXHIBIT 9-19 Master Budget for a Service Company
t Capital expenditures
budget
Operating expanses budget
HEilllt l't1ilillli1il
Financial budgets
t Budgeted balance
sheet
EXHIBIT 9-20 Master Budget for a Merchandising Company
Operating axpamas budget
-#%ii1 t diHd-
Capital expenditures.----- budget Cash budgets
Financial budgets
Budgeted balance sheet
Operating budgets
Operating budgets
The cost of goods sold, inventory, and purchases budget follows the same general format as the manufacturer's production budget except that it is calculated at cost (in dol- lars) rather than in units: 3
Cost of Goods Sold (the inventory we plan to sell during the month, at cost)
Plus: Desired Ending Inventory (the amount of inventory we want on hand at month's end)
Total Inventory Needed (the total amount of inventory needed)
_Le_s_s_: _B~eg~i_n_n_in~g~I_n_v_en_t_o_ry~_ (the amount of inventory we have on hand)
-In-v-e-n-to-raaay-t-o-P-u-r-ch-a-s-e--_ (the amount of inventory we need to purchase)
3 A merchandiser could first prepare this budget in units and then convert it to dollars. However, merchandisers usually have hundreds or thousands of products for sale, so it is often simpler to state it directly in dollars.
Notice that the format of the budget is easy to remember because it follows the name of the budget: We start with Cost of Goods Sold, then consider inventory levels, and finally arrive at the amount of inventory to purchase. Let's try an example:
Let's say one Circle J convenience store expects sales of $500,000 in January, $520,000 in February, $530,000 in March, and $550,000 in April. Let's also assume that management sets its prices to achieve an overall 40% gross profit. As a result, Cost of Goods Sold is 60% of the sales revenue (100% - 40%). Finally, management wishes to have ending inventory equal to 10% of the next month's Cost of Goods Sold. Exhibit 9-21 shows Circle J's cost of goods sold, inventory, and purchases budget for the first three months of the year. Keep in mind that all figures (other than Sales Revenue) are shown at cost.
EXHIBIT 9-21 Merchandiser's Cost of Goods Sold, Inventory, and Purchases Budget
_J A I B C D E 1 Circ e J Convenience Stores 2 Cost of Goods Sold, Inventory, and Purchases Budeet 3 For tne Quarter Enaea Maren 31 4 Month 5 January February March 1st Quarter 6 Budgeted sales revenue $ 500 000 $ 520 000 $ 530 000 $ 1550 000 7 o ln -o lo 8 Cost of goods sold $ 300 000 $--1-.\':- 312 000 $-f °'~ 318 000 $ 930 000 9 Plus: Desired ending inventory 31200
, __ 31800 ' 33 000 33 000 10 Total inventory required 331200 "- 343 800 "- 351000 963 000
11 Less: Beginning inventory 30000 ' 31 200 ......_ 31800 30000 12 Amount of inventory to purchase $ 301200 $ 312 600 $ 319200 $ 933 000 13
NOTE: Management would like to maintain an ending inventory equal to 10% of the next month's Cost of Goods Sold. The January 1 balance ($30,000) is the same as the December 31 balance, which is 10% of January's Cost of Goods Sold ($300,000). Also, assume April sales are projected to be $550,000, so April's Cost of Goods Sold is $330,000 (= 60% X $550,000) .
Figures from this budget are then used as follows:
• Cost of Goods Sold is used in preparing the budgeted income statement.
• Ending Inventory is used in preparing the budgeted balance sheet.
• Purchases of Inventory is used in preparing the cash payments budget.
Impact of Credit and Debit Card Sales on Budgeting Consumers often use credit and debit cards to pay for online and in-store purchases at retailers, gas stations, and restaurants. In fact, over 26.2 billion transactions totaling roughly $4 trillion were made by credit cards in 2014. 4 What implications do these pay- ment methods have for the merchants who accept "plastic" in place of cash or checks?
• Credit card companies (Visa, MasterCard, American Express, and Discover) and their issuing banks charge the merchant a transaction fee for each purchase made using plas- tic. The fee, officially known in business as "interchange," is usually a fixed amount per transaction plus a percentage of the amount charged. For example, the typical transaction fee for each credit card sale is between $0.05 and $0.20, plus 1-3% of the amount charged. 5 The actual fee will depend on the credit card brand, the merchant's industry, and whether or not the card is present (for example, online sales). Reward cards, such as those tied to frequent flyer miles, typically charge higher fees.
• In exchange for the fee, the credit card company and its issuing bank pays the mer- chant the entire amount of the purchase less the transaction fee. A deposit is made to the merchant's bank account within a few days of the sale.
4 http://www.creditcards.com/credit-card-news/credit-card-market-share-statistics-1264. php 5 https://www.mastercard.us/en-us/about-mastercard/what-we-do/interchange.html and https://usa .visa.com/ damNCOM/download/merchantsNisa-USA-Interchange-Reimbursement-Fees-2015-April-18.pdf
The Master Budget 533
534 CHAPTER 9
Debit card transaction fees are usually lower than credit card transaction fees. Why?
1. Since debit card purchases require an associated personal identification number (PIN), the risk of fraud is lower than it is with a credit card. Thus, the issuing credit card com- pany will have lower costs associated with stolen and fraudulently used cards.
2. Debit card sales are paid to the merchant using money that is in the customer's bank account, rather than money that is in essence loaned to the customer by the credit card company. Since the cash used for the deposit is not subject to credit risk, it is made with "cheaper" funds.
3. Beginning October 1, 2011, the Federal Reserve set a cap on the debit card transac- tion fees that banks can charge merchants. The new limit is as follows:
Limit on debit card fees = $0.22 per transaction+ 0.05% of the amount of the transaction
Notice that the amount charged on the value of the transaction (0.0005) is substan- tially less than it is for a typical credit card transaction. 6
Although credit and debit card transaction fees are costly to merchants, the acceptance of plastic payment methods also has benefits:
• Merchants would lose potential sales if they did not allow customers to pay with credit and debit cards. For example, Aldi, the low-cost grocery store with over 1,500 stores in the United States, only started accepting credit cards in 2016. Previously, the merchant only accepted debit cards because of the lower transaction fees. However, as part of Aldi's aggressive plan for growth in the U.S., management decided that they could attract more shoppers, and shoppers from a different socio-economic class, if they accepted credit cards in addition to debit cards.7
• The acceptance of credit and debit cards decreases the costs associated with bounced checks, misappropriation of cash, and the activities associated with preparing and transporting cash deposits (sometimes via armored vehicle collection services).
• Merchants receive the cash quickly, which may improve their cash flow.
Let's try an example: Say a customer purchases some clothes at Urban Outfitters for $75 and uses a Mas-
terCard to pay for the purchase. Let's also assume that MasterCard charges Urban Outfit- ters a transaction fee equal to $0.15 + 2 % of the amount charged. The transaction fee on this sale would be:
Transaction Fee= $0.15 + (2% X Amount Charged)
$1.65 = $0.15 + (2% X $75)
Within a few days, MasterCard would deposit the following amount in Urban Outfitters' bank account:
Cash Deposited = Amount Charged on Credit Card - Transaction Fee
$73.35 = $75.00 - $1.65
6 www.federalreserve.gov/newsevents/press/bcreg/20110629a .htm . Banks with less than $10 billion in assets are exempt from the new cap. In addition, if a bank does not have fraud prevention policies and procedures in place, the cap is $0.21 per transaction rather than $0.22 per transaction. 7 http://www.cnbc.com/2016/03/02/no-frills-supermarket-aldi-to-accept-credit-cards.ht111l
The anticipation of this credit card sale would be shown in the budgets as follows:
• The $75 sale would be shown in the sales budget, in the month of sale.
• The $1.65 transaction fee would be shown in the operating expenses budget, in the month of sale.
• The $73.35 would be shown as a cash receipt on the cash collections budget, in the month of collection (which is typically within one to seven days of the actual sale).
When preparing the master budget, merchants need to consider:
• The percentage of sales that will be made using debit cards and credit cards,
• The different transaction fees charged for debit and credit card transactions, and
• The length of time between the sale and the deposit.
Retail Credit Cards Many retailers, such as Macy's and Old Navy, issue their own credit cards in addition to accepting credit cards such as Visa and MasterCard. When a customer uses a store-based credit card, no transaction fee is incurred. However, the risk of collection falls back on the merchant, rather than on a third-party credit card company. The merchant must wait for the customer to make payments on the credit card bill. The cash collection may occur over several months, several years, or never. The cash collections budget will take into account the aging of these receivables. Likewise, the operating expenses budget will need to take into consideration possible bad debts. Finally, the company will need to budget for interest income assessed on unpaid balances and any fees charged to the customer for late payments.
Exhibit 9-22 compares third-party credit cards with retail credit cards.
EXHIBIT 9-22 Comparison of Credit Cards
Third-Party Credit Cards (e.g., Visa and MasterCard)* • Merchant accepts "plastic payment" in the form of a third-party credit card (e.g., Visa) . • Credit card issuer (e.g., Visa) pays merchant amount of purchase, less a transaction fee. • Credit card issuer (e.g., Visa) assumes collection risk. • Consumer owes credit card issuer amount of purchase, plus interest on any outstanding unpaid
balance from earlier periods .
---------- Retail Credit Cards (e.g., Macy's): • Merchant accepts "plastic payment" in the form of the merchant's own retail card . • No third-party transaction fee is involved. • Merchant assumes collection risk . • Consumer owes issuing merchant amount of purchase, plus interest on any outstanding unpaid
balance from earlier periods.
Merchant
·The actual issuers of third-party credit cards are member banks of Visa and MasterCard's network, such as
JP Morgan Chase, Capital One, and Citigroup . These member banks process the payments and receive the
transaction fees. They also pay additional fees to Visa and MasterCard. Thus, Exh i bit 9-22 is a simplification
of the actual business relations hi ps surrounding credit cards, but serves as a usefu l illustration for how
"plastic" payments affect merc hant budget i ng.
The Master Budget 535
536 CHAPTER 9
See Exercises E9-17A and E9-37B
Campbell Soup Company is a recognized leader in corporate responsibility. The com- pany has been listed on the Dow Jones Sustainability Index for the last seven con- secutive years and has ranked in the Top 10 Best Corporate Citizens {large company category) by Corporate Responsibility Magazine for the fourth consecutive year.8
How does the company do it? Managers at Campbell set long-term sustainability targets and benchmark actual yearly performance against those targets. Each of these targets requires actions that will impact the company's annual budgets. For example, the company has set long-term environmental goals for 2020 that include: 9
• Cutting water use and greenhouse gases emissions per pound of ingredient by 20% and cutting fertilizer per pound of ingredient by 10%
• Recycling 95% of waste generated
• Reducing packaging material by 100 million pounds and delivering 100% of packaging from sustainable materials
• Reducing energy use by 35% and sourcing 40% of energy used from renewable or alternative energy sources
The adoption of these long-term goals will affect most, if not all, of the company's shorter-term budgets. For example, the reduction of water, energy, and packaging materials at the plants will affect the MOH and direct materials budget, while the recycling of waste will create some additional income. The goal of cutting greenhouse gas emissions will impact the company's capital expenditure budget, as the company invests in new technologies such as the biogas digester being used by one of the com- pany's plants in Ohio. These plans will, in turn, affect the cash budgets.
In addition to environmental goals, the company also has social impact goals, which will be reflected in the company's budgets. These goals include:
• Increasing the nutritional value of its products
• Reducing childhood obesity and hunger
• Promoting volunteerism
These plans also play out in the company's manufacturing budgets {production of healthier products) and operating expense budgets (funding social wellness programs). While this chapter has focused on the use of budgets for planning purposes, recall that budgets also serve as benchmarks for judging performance. Each year, Campbell publishes its Corporate Social Responsibility scorecard to show how well it is achiev- ing its environmental and social impact goals. For example, in 2014, the company had an 86% worldwide recycling rate, decreased packaging by 89 million pounds, reduced water use and greenhouse gas emissions, and gave over $70 million to charitable causes.
By using budgets for both planning and performance evaluation, Camp- bell is making strides in becoming the type of sustainable company envisioned by management.
8 http://www.campbellsoupcompany.com/pressrelease/campbell-named-to-the-dow-jones-sustainability- indices-for-seventh-consecutive-year/
9 2014 Corporate Social Responsibility Report
The Master Budget 537
The Master Budget . . . . . . . . . . Let's consider some decisions managers need to make with respect to budgeting .
Decision
What is the key to preparing the cash collec- tions and cash payments budgets?
What can be done to prepare for pos- sible changes in key, underlying budget assumptions?
How does sustainability impact budgeting?
How does the master budget of a service company differ from that of a manufacturer?
How does the master budget of a mer- chandising company differ from that of a manufacturer?
How does the acceptance of debit and credit card payments affect a merchant's budgets?
How are credit and debit card transaction fees calculated?
How does the acceptance of debit and credit cards affect the cash collection budget?
Guidelines
The key to preparing the cash budgets is timing . When will cash be re- ceived, and when will cash be paid? The timing of cash collections and cash payments often differs from the period in which the related rev- enues and expenses are recognized on the income statement .
Management uses sensitivity analysis to understand how changes in key, underlying assumptions might affect the company's financial results. This awareness helps managers cope with changing business conditions when they occur .
Companies that are planning on adopting any sustainable practice will want to capture those plans in their budgets . Any or all of the budgets could be impacted by plans to adopt sustainable practices .
Service companies have no inventory to make or sell, thus their operating budgets are less complex . The operating budgets include the :
• Sales budget
• Operating expenses budget
• Budgeted income statement
Merchandising companies buy their inventory, rather than make it. In place of the production budget, they use a "cost of goods sold, inven- tory, and purchases" budget . This budget follows the same basic format as the production budget . The amounts on the budget are calculated at cost, rather than in units . The operating budgets include the :
• Sales budget
• Cost of goods sold, inventory, and purchases budget
• Operating expenses budget
• Budgeted income statement
Merchants must budget for the transaction fees charged by the credit card companies and their issuing banks . The transaction fee needs to be shown on the operating expenses budget . The amount of credit and debit card sales, net of the transaction fee, will be shown on the cash collections budget .
The transaction fee is typically a set dollar amount per transaction, plus a percentage of the amount of sale charged on a credit or debit card . For example :
Transaction Fee= $0.25 + (2% X Amount Charged)
The amount of cash shown on the cash collections budget will be the net amount deposited :
Cash Deposited = Amount Charged on Credit Card - Transaction Fee
53 8 CHAPTER 9
• - • SUMMARY PROBLEM 2
The following information was taken from the Pillows Unlimited sales budget, found in Sum- mary Problem 1 on page 523 :
_J A I B I C D E 1 Pillows Unlimited 2 Sales Budget: Type of Sale 3 For the Quarter Ended March 31 l. Month 5 January February March 1st Quarter 6 Tvoe of sale: 7 Cash sales 110%1 ~ 140 000 $ 154 000 ~ 161 000 ~ 455 000 8 Credit sales 190%) 1260 000 1386 000 1449 000 4 095 000 9 Total sales revenue $ 1400 000 $ 1540 000 $ 1610 000 $ 4 550000
10
The company's collection history indicates that 75% of credit sales is collected in the month af- ter the sale, 15% is collected two months after the sale, 8% is collected three months after the sale, and the remaining 2% is never collected .
Assume the following additional information was gathered about the types of sales made in the fourth quarter (October through December) of the previous year :
_J A I B I C D E 1 Pillows Unlimited 2 Sales Budget: Type of Sale 3 For the Quarter Ended December 31 l. Month 5 October November December 4th Quarter 6 Tvoe of sale: 7 Cash sales 110%1 ~ 142 800 S 151200 ~ 137 200 ~ 431200 8 Credit sales 190%1 1285 200 1360 800 1 234 800 3 880 800 9 Total sales revenue $ 1428 000 S 1512 000 S 1372000 S 4 312 000
10
The following information was taken from the Pillows Unlimited direct materials budget, found in Summary Problem 1 on page 523 :
-_J A I B r- C I D E 1 Pillows Unlimited 2 Excerpt from Direct Materials Budget 3 For the Quarter Ended March 31
-1.+. Month 5 January I February I March 1st Quarter 6 Total cost of DM purchases $ 771 7501$ 836250 1$ 873 000 $ 2 481000 7 I I
Assume that the total cost of direct materials purchases in December was $725,000 . The com- pany pays 40% of its direct materials purchases in the month of purchase and pays the remain- ing 60% in the month after purchase .
Requirements
1. Prepare the cash collections budget for January, February, and March, as well as a summary for the first quarter .
2. Prepare the cash payments budget for direct materials purchases for the months of January, February, and March, as well as a summary for the quarter .
• SOLUTIONS Requirement 1
_J A B I C 1 Pillows Unlimited 2 Cash Collections Budget 3 For the Quarter Ended March 31
_!;_
5 January 6 Cash sales in current month $ 140 000 S 7 Collection on credit sales: 8 75% of credit sales made one month ago 926,100 9 15% of credit sales made two months ago 204,120
10 8% of credit sales made three months ago 102,816 11 Total cash collections $ 1,373,036 $ 12
NOTE: Cash and credit sales are shown on the sales budget
January: $926,100 = 75% of December credit sales ($1,234,800) $204, 120 = 15% of November credit sales ($1,360,800) $102,816 = 8% of October credit sales ($1,285,200)
February: $945,000 = 75% of January credit sales ($1,260,000) $185,220 = 15% of December credit sales ($1,234,800) $108,864 = 8% of November credit sales ($1,360,800)
March: $1,039,500 = 75% of February credit sales ($1,386,000) $189,000 = 15% of January credit sales ($1,260,000) $98,784 = 8% of December credit sales ($1,234,800)
Requirement 2
_J A B I 1 Pillows Unlimited
Month February
154 000 S
945 000 185 220 108 864
1393 084 $
C
2 Cash Payments Budget 3 For the Quarter Ended March 31 l.
5 6 40% of current month DM purchases $ 7 60% of last month's DM purchases 8 Total cash payments $ 9
NOTE: Payments calculated as follows:
~ $308,700 = 40% of January OM purchases ($771,750) $435,000 = 60% of December OM purchases ($725,000)
February: $334,500 = 40% of February OM purchases ($836,250) $463,050 = 60% of January OM purchases ($771,750)
March : $349,200 = 40% of March OM purchases ($873,000) $501,750 = 60% of February OM purchases ($836,250)
Month January February
308 700 $ 334 500 $ 435 000 463 050 743700$ 797 550 $
The Master Budget 539
-- D I E
March 1st Quarter 161 000 $ 455 000
1039500 2 910 600 189 000 578 340 98 784 310 464
1488 284 $ 4 254 404
D I E
March 1st Quarter 349 200 $ 992 400 501 750 1399 800 850 950 $ 2 392 200
Learning Objectives • 1 Describe how and why managers use budgets
• 2 Prepare the operating budgets
• 3 Prepare the financial budgets
• 4 Prepare budgets for a merchandiser
Accounting Vocabulary Budget Committee. (p. 509) A committee comprised of upper management as well as cross-functional managers that reviews, revises, and approves the final budget.
COD. (p. 513) Collect on Delivery, or Cash on Delivery. A sales term indicating that the inventory must be paid for at the time of delivery.
Cost of Goods Sold, Inventory, and Purchases Budget. (p. 531) A merchandiser 's budget that computes the cost of goods sold, the amount of desired ending inventory, and amount of merchandise to be purchased.
Financial Budgets. (p. 511) The financial budgets include the capital expenditures budget and the cash budget. It culmi- nates in a budgeted balance sheet.
Flexible Budgets. (p. 530) Budgets prepared for different volumes of activity.
Line of Credit. (p. 528) A lending arrangement from a bank in which a company is allowed to borrow money as needed, up to a specified maximum amount, yet only pay interest on the portion that is actually borrowed until it is repaid.
Master Budget. (p. 511) The comprehensive planning docu- ment for the entire organization. The master budget includes the operating budgets and the financial budgets.
Operating Budgets. (p. 511) The budgets needed to run the da ily operations of the company. The operating budgets culminate in a budgeted income statement.
Participative Budgeting. (p. 509) Budgeting that involves the participation of many levels of management.
Rolling Budget. (p. 509) A budget that is continuously up- dated so that the next 12 months of operations are always budgeted; also known as a continuous budget.
Safety Stock. (p. 513) Extra inventory kept on hand in case demand is higher than expected or problems in the factory slow production.
Sensitivity Analysis. (p. 530) A what-if technique that asks what a result will be if a predicted amount is not achieved or if an underlying assumption changes.
Slack. (p. 509) Intentionally overstating budgeted expenses or understating budgeted revenues in order to cope with un- certainty, make performance appear better, or make room for potential budget cuts .
Strategic Planning. (p. 508) Setting long-term goals that may extend 5 to 10 years into the future.
Variance. (p. 511) The difference between actual and budg - eted figures (revenues and expenses).
Zero-Based Budgeting. (p. 510) A budgeting approach in which managers begin with a budget of zero and must justify every dollar put into the budget.
MyAccounting lab Go to http://myaccountinglab.com/ for the following Quick Check, Short Exercises, Exercises, and Problems. They are available with immediate grading, explanations of correct and incorrect answers, and interactive media that acts as your own online tutor.
Quick Check 1. (Learning Objective 1) Which term describes the situ-
ation in which a manager intentionally overbudgets expenses or underbudgets revenue?
a. Participative budgeting
b. Budgetary slack
c. Strategic planning
d. Benchmarking
540
2. (Learning Objective 1) Benefits of budgeting include
a. benchmarking .
b. planning .
c. coordination and communication .
d. all of the above .
3. (Learning Objective 1) The comprehensive planning document for the entire organization is called the __ budget .
a. financial
b. cash
c. master
d. operating
4. (Learning Objective 2) Which of the following budgets must be prepared first, as it serves as a basis for most other budgets?
a. Production budget
b. Operating expenses budget
c. Cash budget
d. Sales budget
5. (Learning Objective 2) The operating budgets culmi- nate in the budgeted
a. statement of owners' equity .
b. balance sheet .
c. income statement .
d. statement of cash flows .
6. (Learning Objective 3) Which of the following are noncash expenses that will always result in differences between the budgeted operating expenses for a given period and the budgeted cash payments for the same period?
a. Depreciation expense and bad debt expense
b. Advertising expense and bad debt expense
c. Depreciation expense and rent expense
d. Advertising expense and rent expense
7. (Learning Objective 3) Which budget reflects the company's plans to invest in new property, plant, and equipment?
The Master Budget 541
a. Direct materials budget
b. Operating expenses budget
c. Cash collections budget
d. Capital expenditures budget
8. (Learning Objective 4) Which of the following budgets is unique to merchandising companies?
a. Direct materials budget
b. Operating expenses budget
c. Production budget
d. Cost of Goods Sold, Inventory, and Purchases budget
9. (Learning Objective 4) Which of the following is true?
a. Only debit card transaction fees are limited by law.
b. Only credit card transaction fees are limited by law.
c. Both credit card and debit card transaction fees are limited by law.
d. Neither credit card nor debit card transaction fees are limited by law.
10. (Learning Objective 4) Which of the following is true for merchants who accept payments made by Visa, Master- Card, and other forms of "plastic"?
a. Transaction fees are generally a fixed amount per month .
b. Credit card fees are usually lower than debit card fees .
c. Transaction fees should be budgeted for in the op- erating expenses budget .
d. Retail cards (such as Target and Kohl's charge cards) have similar transaction fees to those issued by Visa and MasterCard .
Quick Check Answers
::> "OL e "6 P ·g P "Le ·9 ::> ·s P ·17 ::> "£ P ·c q "L
Short Exercises
59-1 Order of preparation and components of master budget (Learning Objective 1)
Identify the order in which a manufacturer would prepare the following budgets . Also note whether each budget is an operating budget or a financial budget .
a. Budgeted income statement
b. Production budget
c. Combined cash budget
d. Budgeted balance sheet
e. Direct materials budget
f. Cash payments budget
g. Sales budget
542 CHAPTER 9
59-2 Explain why companies use zero-based budgeting (Learning Objective 1) Unilever is a multinational consumer goods company headquartered in Rotterdam, Netherlands, and London, United Kingdom . Some of its major brands in the United States include Dove, Hellman's, Lipton, and Ben & Jerry's . The company is organized into four main divisions: Foods, Refreshment (beverages and ice cream}, Home Care, and Personal Care .
Despite reporting better than expected results for 2015, the Unilever CEO, Paul Pol man, warned that the company expected tougher market conditions in 2016 . Speaking in mid-January 2016, Polman pointed to the volatility in the stock market in January 2016 as evidence of the tougher market conditions .
Polman stated that Unilever would be rolling out a zero-based budgeting initiative across the entire company . This initiative was expected to save approximately €1 billion (about $1 .09 billion in US dollars) per year by 2018. Unilever was seeking steady improve- ment in its gross profit .
Requirements
1. What is zero-based budgeting?
2. What is gross profit?
3. How would zero-based budgeting help Unilever increase its gross profit?
4. How would zero-based budgeting impact Unilever's cash flows?
5. What benefits does zero-based budgeting potentially hold for Unilever? What disadvantages?
6. Put yourself in the position of a brand manager for Unilever. Imagine that your brand has been performing well over the past three years . How would you feel about the zero-based budgeting initiative? How could this impact your work performance?
59-3 Understanding key terms and definitions (Learning Objectives 1 & 2) Listed next are several terms . Complete each of the following statements with one of these terms . You may use a term more than once, and some terms may not be used at all.
Budget committees Financial budgets
Participative budgeting Production budget
Slack Strategic planning
Master budget
Rolling budget
Variance
Operating budgets
Safety stock
Zero-based budgeting
a. ___ is extra inventory of finished goods that is kept on hand in case demand is higher than predicted or problems in the factory slow production .
b. Managers will sometimes build ___ into their budgets to protect themselves against unanticipated expenses or lower revenues .
c. The sales budget and production budget are examples of ___ .
d. The ___ is used to forecast how many units should be made to meet the sales projections .
e. ___ is a budgeting process that begins with departmental managers and flows up through middle management to top management.
f. ___ is a budget that is continuously updated by adding months to the end of the budgeting period .
g. The ___ is the difference between actual and budgeted figures and is used to evaluate how well the manager controlled operations during the period .
h. ___ is the comprehensive planning document for the entire organization .
i. When an organization builds its budgets from the ground up, it is using ___ .
j. These budgets, ___ , project both the collection and payment of cash and forecast the company's budgeted balance sheet .
k. ___ is the process of setting long-term goals that may extend several years into the future .
I. ___ are often used by companies to review submitted budgets, make revisions as needed, and approve the final budgets.
59-4 Sales Budget (Learning Objective 2) Jefferson Sports Medicine, Inc., offers two types of physical exams for students : the basic physical and the extended physical. The charge for the basic physical is $60, while the charge for the extended physical is $135 . Jefferson expects to perform 220 basic physi- cals and 190 extended physicals in July, 235 basic and 200 extended in August, and 105 basic and 110 extended in September . Prepa re the sales budget for the service revenue expected from the physical exams performed for the second quarter (July through Sep- tember}, with a column for each month and for the quarter in total.
59-5 Production budget (Learning Objective 2) Nichols Cycles manufactu res chainless bicycles . On March 31, Nichols Cycles had 100 bikes in inventory . The company has a policy that the ending inventory in any month must be 10% of the following month's expected sales . Nichols Cycles expects to sell the following number of bikes in each of the next four months :
April .......................................................................................................... .
May ............... .......... ....... .......... .......... ............. .......... ....... .......... ............. .. .
June .......................................................................................................... .
July ........................................................................................................... .
1,000 bikes
1,170 bikes
1,360 bikes
1,250 bikes
Prepare a production budget for the second quarter, with a column for each month and for the quarter .
59-6 Direct materials budget (Learning Objective 2) Breadmaster produces organic b read that is sold by the loaf . Each loaf requires 1/2 of a pound of flour . The bakery pays $2 .00 per pound of the organic flour used in its loaves . The bakery expects to produce the following numbe r of loaves in each of the upcoming four months:
July ......... ..... .................... ..... .......... ..... ............. ..... ............ ..... ..... ..... ..... .. .
August ..................................................................................................... .
September ............................................................................................... .
October ................ ................. ....................... ................. .......................... .
1,540 loaves
1,820 loaves
1,660 loaves
1,460 loaves
The bakery has a policy that it will have 20% of the following month's flour needs on hand at the end of each month . At the end of June, there were 154 pounds of flour on hand . Prepare the direct materials budget for the third quarter, with a column for each month and for the quarter .
59-7 Direct labor budget (Learning Objective 2) The Production Department of Whistler Manufacturing has prepared the following sched- ule of units to be produced over the first quarter of the upcoming year :
January February March
Units to be produced ............................................ . 560 630 860
Each unit requires 6 .0 hours of direct labor . Direct labor workers are paid an average of $19 per hour . How much direct labor will be budgeted in January, February, March, and for the quarter in total?
59-8 Manufacturing overhead budget (Learning Objective 2) Monocle Corporation is preparing its manufacturing overhead budget . The direct labor budget for the upcoming quarter is as follows :
April May June
Budgeted direct labor hours ........................ ......... . 490 730 600
The company's variable manufacturing overhead rate is $1.70 per direct labor hour, and the company's fixed manufacturing overhead is $3,800 per month . How much manufac- turing overhead will be budgeted for April? For May? For June? For the quarter in total?
The Master Budget 543
544 CHAPTER 9
59-9 Operating expenses budget (Learning Objective 2) Wellfleet Corporation is preparing its operating expenses budget . The budgeted unit sales for the upcoming quarter are as follows :
July August September
Budgeted unit sales .......... ....... .......... ............. .... . 1,220 1,480 1,740
The company's variable operating expenses are $3 .00 per unit. Fixed monthly operating expenses include $5,700 for salaries, $3,800 for office rent, and $2,900 for depreciation . How much operating expenses will be budgeted for July? For August ? For September? For the quarter in total?
59-10 Budgeted income statement (Learning Objective 2) Oregon Weights Company manufactures a specialty precision scale . For January, the company expects to sell 1,500 scales at an average price of $2,320 per unit . The average manufacturing cost of each unit sold is $1,420. Variable operating expenses for the com- pany will be $1 .40 per unit sold and fixed operating expenses are expected to be $7,600 for the month . Monthly interest expense is $3,300 . The company has a tax rate of 40% of income before taxes . Prepare Oregon Weights Company's budgeted income statement for January .
59-11 Cash collections budget (Learning Objective 3) Kessler Service anticipates the following sales revenue over a five-month period :
November December January February March
Sales revenue .......... ..... . $16,500 $11,200 $15,200 $13,200 $14,400
The company's sales are 30% cash and 70% credit . Its collection history indicates that credit sales are collected as follows :
25% in the month of the sale
50% in the month after the sale
20% two months after the sale
5% are never collected
How much cash will be collected in January? In February? In March? For the quarter in total?
59-12 Cash payments budget (Learning Objective 3) Finley Corporation is preparing its cash payments budget for next month . The following information pertains to the cash payments :
a. Finley Corporation pays for 50% of its direct materials purchases in the month of purchase and the remainder the following month . Last month's direct material purchases were $78,000, while the company anticipates $88,000 of direct material purchases next month .
b. Direct labor for the upcoming month is budgeted to be $35,000 and will be paid at the end of the upcoming month .
c. Manufacturing overhead is estimated to be 150% of direct labor cost each month and is paid in the month in which it is incurred . This monthly estimate includes $10,000 of depreciation on the plant and equipment .
d. Monthly operating expenses for next month are expected to be $49,000, which includes $2,700 of depreciation on office equipment and $1,700 of bad debt expense . These monthly operating expenses are paid during the month in which they are incurred .
e. Finley Corporation will be making an estimated tax payment of $8,600 next month .
How much cash will be paid out next month?
59-13 Cash budget (Learning Objective 3) SaveCo Services, Inc., has $8,600 cash on hand on May 1. The company requires a mini- mum cash balance of $7,500 . May cash collections are $548,480 . Total cash payments for May are $563,420 . Prepare a cash budget for May. How much cash, if any, will SaveCo need to borrow by the end of May?
59-14 Estimate credit card fees (Learning Objective 4) The local grocery store expects that customers will use credit cards to pay for a total of 90,000 sales transactions during the month of April. These transactions are expected to amount to $1,000,000 in total sales revenue . The credit card issuers charge the store a transaction fee equal to $0.45 per transaction plus 1.5% of the amount charged . When budgeting for operating expenses in April, how much should the store expect to incur for credit card transaction fees?
59-15 Cost of goods sold, inventory, and purchases budget (Learning Objective 4)
Quinn Company sells mobile phones worldwide . The company expects to sell 4,600 mobile phones for $160 each in January and 4,000 mobile phones for $190 each in Feb- ruary. All sales are cash only. Quinn expects cost of goods sold to average 50% of sales revenue . The company also expects to sell 4,200 mobile phones in March for $240 each . Quinn's target ending inventory is $15,000 plus 60% of the next month's cost of goods sold .
1. Prepare the sales budget for January and February .
2. Prepare the company's cost of goods sold, inventory, and purchases budget for Janu- ary and February.
59-16 Identify ethical standards violated (Learning Objectives 1, 2, 3, & 4) For each of the situations listed, identify the primary standard from the IMA Statement of Ethical Professional Practice that is violated (competence, confidentiality, objectivity, or credibility) . Refer to Exhibit 1-7 for the complete standard .
1. Ryan, an accountant for Black Hat Company, builds some slack into the budget for the Human Resources (HR) Department so that the targets are easier to achieve . Ryan is dating the manager of the HR Department .
2. Daniel knows that the laws concerning credit and debit card fees have changed in the past year but does not know what the changes are specifically . He does not investi- gate before preparing the cash budget .
3. When out with friends, Maureen complains loudly about the budgeting process at her company . She feels the budgeting process is overly precise . She illustrates her point with specific numbers from the budget .
4. Mackenzie is the controller for Shady Hollow Parks . When she prepares the budgets for the upcoming year for upper management, she realizes that her department has higher costs than any other department . She aggregates the numbers with some other departments so that it is not obvious that her department is overspending .
5. Carly is caught on video as she brags about illegally downloading software that she feels is overpriced . The video is uploaded to You Tube .
EXERCISES Group A E9-17 A Budgeting and sustainability (Learning Objectives 1 & 2)
Riley Beverages manufactures its own soda pop bottles . The bottles are made from poly- ethylene terephthalate (PET}, a lightweight yet strong plastic . Riley uses as much PET recycled resin pellets in its bottles as it can, both because using recycled PET helps Riley to meet its sustainability goals and because recycled PET is less expensive than virgin PET.
Riley is continuing to search for ways to reduce its costs and its impact on the environ- ment . PET plastic is melted and blown over soda bottle molds to produce the bottles . One idea Riley's engineers have suggested is to retrofit the soda bottle molds and change the plastic formulation slightly so that 25% less PET plastic is used for each bottle . The average kilograms of PET per soda bottle before any redesign is 0 .004 kg . The cost of retrofitting the soda bottle molds will result in a one-time charge of $22,112, while the plastic reformulation will cause the average cost per kilogram of PET plastic to change from $3 .00 to $3 .30 .
The Master Budget 545
SUSTAINABILITY
546 CHAPTER 9
Riley's management is analyzing whether the change to the bottle molds to reduce PET plastic usage should be made . Management expects the following number of soda bottles to be used in the upcoming year:
Quarter 1 Quarter 2 Quarter 3 Quarter 4
Number of soda pop bottles to be produced ................................................ 2,000,000 2,600,000 2,300,000 3,100,000
For the upcoming year, management expects the beginning inventory of PET to be 800 kilograms, while ending inventory is expected to be 1,760 kilograms . During the first three quarters of the year, management wants to keep the ending inventory of PET at the end of each quarter equal to 10% ofthe following quarter's PET needs .
Requirements
1. Using the original data (before any redesign of soda bottles), prepare a direct materi- als budget to calculate the cost of PET purchases in each quarter for the upcoming year and for the year in total.
2. Assume that the company retrofits the soda bottle molds and changes the plastic formulation slightly so that less PET plastic is used in each bottle . Now prepare a direct materials budget to calculate the cost of PET purchases in each quarter for the upcoming year and for the year in total for this possible scenario .
3. Compare the cost of PET plastic for Requirement 1 (original data) and for Requirement 2 (making change to using less PET). What is the direct material cost savings from making the change to using less PET? Compare the total of those savings to the cost of retrofitting the soda bottle molds . Should the company make the change? Explain your rationale .
E9-18A Sales budget for a retail organization (Learning Objective 2) Johnston Bookstore is the bookstore on campus for students and faculty . The bookstore shows the following sales projections in units by quarter for the upcoming year:
Quarter Books School Supplies Apparel Miscellaneous
1st ..................................... 1,570 200 580 690
2nd ................................... 800 190 330 540
3rd .................................... 1,790 240 880 890 4th .................................... 670 180 540 440
The average price of an item in each of the departments is as follows :
Average sales price per unit
Books .................................................................................... .
School supplies ...... ............. .......... ....... .......... .......... ............ .
Apparel ................................................................................. . Miscellaneous ....................................................................... .
Requirement
$85
$18
$29 $ 6
Prepare a sales budget for the upcoming year by quarter for the Johnston Bookstore, with sales categorized by the four product groupings (books, school supplies, apparel, and miscellaneous).
E9-19A Service revenue budget for a not-for-profit organization (Learning Objective 2)
Spring Garden Preschool operates a not-for-profit morning preschool. Each family pays a nonrefundable registration fee of $120 per child per school year . Monthly tuition for the eight-month school year varies depending on the number of days per week that the child attends preschool. The monthly tuition is $125 for the two-day program, $150 for the three-day program, $165 for the four-day program, and $180 for the five-day program . The following enrollment has been projected for the coming year :
Two-day program ............................. .................... .................................. .
Three-day program .......... ................. ............. .......... .......... ................. ... .
Four-day program ....... .......... ....... .......... ............. .......... .......... ....... ........ .
Five-day program ................................................................................... .
78 children
44 children 56 children
20 children
In addition to the morning preschool, Spring Garden Preschool offers a Lunch Bunch program where kids have the option of staying an extra hour for lunch and playtime. The preschool charges an additional $2 per child for every Lunch Bunch attended . Historically, half of the children stay for Lunch Bunch an average of 15 times a month .
Requirement Calculate Spring Garden Preschool's budgeted revenue for the school year .
E9-20A Production budget (Learning Objective 2) Hoffman Foods produces specialty soup sold in jars . The projected sales in dollars and jars for each quarter of the upcoming year are as follows:
1st quarter .... ................. ........... .
2nd quarter ......... ....... .......... .... .
3rd quarter ............................... .
4th quarter ............. ....... .......... . .
Total sales revenue
$181,000
$219,000
$255,000
$199,000
Number of jars sold
152,500
181,500
213,000
160,500
Hoffman anticipates selling 223,000 jars with total sales revenue of $260,000 in the first quarter of the year following the year given in the preceding table . Hoffman has a policy that the ending inventory of jars must be 30% of the following quarter's sales . Prepare a production budget for the year that shows the number of jars to be produced each quarter and for the year in total.
E9-21 A Direct materials budget (Learning Objective 2) Sacco Industries manufactures a popular interactive stuffed animal for children that re- quires three computer chips inside each toy . The company pays $2 for each computer chip . To help to guard against stockouts ofthe computer chip, Sacco Industries has a policy stating that the ending inventory of computer chips should be at least 25% of the following month's production needs . The production schedule for the first four months of the year is as follows :
January ................. ................. ....................... .... .
February ...... .................... .......... .......... ............. .
March ............................................................... .
April .................................................................. .
Requirement
Stuffed animals to be produced
5,600
4,800
4,200
4,000
Prepare a direct materials budget for the first quarter that shows both the number of computer chips needed and the dollar amount of the purchases in the budget .
E9-22A Production and direct materials budgets (Learning Objective 2) Osborne Manufacturing produces self-watering planters for use in upscale retail estab- lishments. Sales projections for the first five months of the upcoming year show the esti- mated unit sales of the planters each month to be as follows:
January ............................................................. .
February .............. ....... .......... .......... .......... ........ .
March ............................................................... .
April ............. .................... .......... .......... ............. .
May ................................................................... .
Number of planters to be sold
3,400
3,800
3,300
4,900
4,600
Inventory at the start of the year was 850 planters . The desired inventory of planters at the end of each month in the upcoming year should be equal to 25% of the following month's budgeted sales . Each planter requires three pounds of polypropylene (a type of plastic) . The company wants to have 20% of the polypropylene required for next month's production on hand at the end of each month . The polypropylene costs $0 .20 per pound.
The Master Budget 547
548 CHAPTER 9
Requirements
1. Prepare a production budget for each month in the first quarter of the year, including production in units for each month and for the quarter .
2. Prepare a direct materials budget for the polypropylene for each month in the first quarter of the year, including the pounds of polypropylene required and the total cost of the polypropylene to be purchased .
E9-23A Direct labor budget (Learning Objective 2) Dominion Industries manufactures three models of a product in a single plant with two departments : Cutting and Assembly . The company has estimated costs for each of the three product models : the Economy, the Standard, and the Premium models . The com- pany is currently analyzing direct labor hour requirements for the upcoming year .
Estimated hours per unit :
Economy ....................................................................... .
Standa rd ........ .......... .......... ....... ............. .......... .......... ... .
Premium ............ .......... .......... .......... .......... .......... .......... .
Direct labor hour rate
Budgeted unit production for each of the products is as follows :
Cutting
1.2
1.3
1.4
$10
Assembly
2 .8
2 .2
2 .1
$12
Number of units to be produced
Product model :
Economy ........................................................ .
Standard ........................................................ .
Premium .......... .............................. .......... ....... .
Requirement
510
700
860
Prepare a direct labor budget for the upcoming year that shows the budgeted direct labor costs for each department and for the company as a whole .
E9-24A Manufacturing overhead budget (Learning Objective 2) The Stenback Company is in the process of preparing its manufacturing overhead budget for the upcoming year . Sales are projected to be 48,000 units . Information about the various manufacturing overhead costs follows :
Indirect materials .......................................... .
Supplies ............. .......... ............. ................. ... .
Indirect labor ................................................ .
Plant utilities ........... ............. .......... ....... ........ .
Repairs and maintenance ............... .............. .
Depreciation on plant and equipment ......... .
Insurance on plant and equipment .............. .
Plant supervision .... ............. .......... ....... ........ .
Requirement
Variable rate per unit
$0 .90
$0.70
$0.40
$0 .10
$0 .50
Total fixed costs
$64,000
$34,000
$10,000
$45,000
$20,000
$68,000
Prepare the manufacturing overhead budget for the Stenback Company for the upcom- ing year .
E9-25A Operating expenses budget and an income statement (Learning Objective 2)
Evansville Preschool operates a not-for-profit morning preschool that operates eight months ofthe year . The preschool has 190 kids enrolled in its various programs . The preschool's primary expense is payroll. Teachers are paid a flat salary each of the eight months as follows:
Teachers of two-day program .................................................. .
Teachers of three-day program ................................................ .
Teachers of four-day program .................................................. .
Teachers of five-day program ......... .......... ............. ....... .......... .. .
Preschool director's salary ........................................................ .
$ 428 per month
$ 657 per month
$ 856 per month
$1,075 per month
$1,500 per month
Evansville Preschool has 9 two-day program teachers, 4 three-day program teachers, 5 four-day program teachers, and 4 five-day program teachers . The preschool also has a director .
In addition to the salary expense, the preschool must pay federal payroll taxes (FICA taxes) in the amount of 7 .65% of salary expense. The presc hool leases its facilities from a local church, paying $4,050 every month it operates . Fixed operating expenses (tele- phone, Internet access, bookkeeping services, and so forth) amount to $890 per month over the nine-month school year . Variable monthly expenses (over the eight-month school year) for art supplies and other miscellaneous supplies are $13 per child . Revenue for the entire nine-month school year from tuition, registration fees, and the lunch program is projected to be $241,300 .
Requirements
1. Prepare Evansville Preschool's monthly operating expenses budget . Round all amounts to the nearest dollar .
2. Using your answer from Requirement 1, create Start Evansville Preschool's budgeted income statement for the entire eight-month school year . You may group all operating expenses together .
3. Start Evansville is a not-for-profit preschool. What might the preschool do with its projected income for the year?
E9-26A Budgeted income statement (Learning Objective 2) Delta Labs performs a specialty lab test for local companies for $45 per test . For the upcoming quarter, Delta Labs is projecting the following sales :
January February March
Number of lab tests ................. . 5,600 4,900 5,700
The budgeted cost of performing each test is $21 . Operating expenses are projected to be $59,000 in January, $57,000 in February, and $58,000 in March . Delta Labs is subject to a corporate tax rate of 30% .
Requirement Prepare a budgeted income statement for the first quarter, with a column for each month and for the quarter .
E9-27 A Budgeted income statement (Learning Objective 2) Suffield Motors is a chain of car dealerships. Sales in the fourth quarter of last year were $4,400,000 . Suppose management projects that its current year's quarterly sales will in- crease by 7% in quarter 1, by another 2% in quarter 2, by another 4% in quarter 3, and by another 3% in quarter 4 . Management expects cost of goods sold to be 40% of revenues every quarter, while operating expenses should be 35% of revenues during each of the first two quarters, 25% of revenues during the third quarter, and 20% during the fourth quarter .
Requirement Prepare a budgeted income statement for each of the four quarters and for the entire year .
The Master Budget 549
550 CHAPTER 9
E9-28A Cash collections budget (Learning Objective 3) Holiday Corporation has found that 60% of its sales in any given month are credit sales, while the remainder are cash sales . Of the credit sales, Holiday Corporation has experi- enced the following collection pattern :
25% received in the month of the sale
50% received in the month after the sale
16% received two months after the sale
9% of the credit sales are never received
November sales for last year were $90,000, while December sales were $115,000 . Pro- jected sales for the next three months are as follows :
January sales ........ .......... .......... .......... .......... .......... .......... .......... .......... .. .
February sales ............. .......... ....... .......... ............. .......... .......... ....... ........ .
March sales ............................................................................................. .
Requirement
$145,000
$125,000
$180,000
Prepare a cash collections budget for the first quarter, with a column for each month and for the quarter .
E9-29A Cash payments budget (Learning Objective 3) The Robbins Company is preparing its cash payments budget . The following items relate to cash payments the company anticipates making during the second quarter of the upcoming year .
a. The company pays for 45% of its direct materials purchases in the month of purchase and the remainder the following month . The company's direct material purchases for March through June are anticipated to be as follows :
March April May June
$118,000 $132,000 $122,000 $147,000
b. Direct labor is paid in the month in which it is incurred . Direct labor for each month of the second quarter is budgeted as follows :
April May June
$60,000 $70,000 $85,000
c. Manufacturing overhead is estimated to be 140% of direct labor cost each month . This monthly estimate includes $36,000 of depreciation on the plant and equipment . All manufacturing overhead (excluding depreciation) is paid in the month in which it is incurred .
d. Monthly operating expenses for March through June are projected to be as follows :
March April May June
$74,000 $87,000 $84,000 $92,000
Monthly operating expenses are paid in the month after they are incurred . Monthly op- erating expenses include $8,000 for monthly depreciation on administrative offices and equipment, and $2,800 for bad debt expense .
e. The company plans to pay $7,000 (cash) for a new server in May.
f. The company must make an estimated tax payment of $14,000 on June 15 .
Requirement Prepare a cash payments budget for April, May, and June and for the quarter .
E9-30A Combined cash budget (Learning Objective 3) Bentfield Health Center provides a variety of medical services . The company is preparing its cash budget for the upcoming third quarter . The following transactions are expected to occur :
a. Cash collections from services in July, August, and September are projected to be $91,000, $151,000, and $124,000, respectively .
b. Cash payments for the upcoming third quarter are projected to be $142,000 in July, $103,000 in August, and $133,000 in September .
c. The cash balance as ofthe first day ofthe third quarter is projected to be $31,000 .
d. The health center has a policy that it must maintain a minimum cash balance of $25,000 . The health center has a line of credit with the local bank that allows it to borrow funds in months that it would not otherwise have its minimum balance . If the company has more than its minimum balance at the end of any given month, it uses the excess funds to pay off any outstanding line of credit balance . Each month, Bentfield Health Center pays interest on the prior month's line of credit ending balance . The actual interest rate that the health center will pay floats since it is tied to the prime rate . However, the interest rate paid during the budget period is expected to be 2% of the prior month's line of credit ending balance (if the company did not have an outstanding balance at the end of the prior month, then the health center does not have to pay any interest) . All line of credit borrowings are taken or paid off on the first day of the month . As of the first day of the third quarter, Bentfield Health Center did not have a balance on its line of credit .
Requirement Prepare a combined cash budget for Bentfield Health Center for the third quarter, with a column for each month and for the quarter total.
E9-31A Sales and cash collections budgets (Learning Objectives 2 & 3) Augustine Reeds, a manufacturer of saxophone, oboe, and clarinet reeds, has projected sales to be $904,000 in October, $964,000 in November, $1,045,000 in December, and $936,000 in January . Augustine's sales are 20% cash and 80% credit . The company's col- lection history indicates that credit sales are collected as follows :
Requirements
30% in the month of the sale
60% in the month after the sale
8% two months after the sale
2% are never collected
1. Prepare a sales budget for all four months, showing the breakdown between cash and credit sales .
2. Prepare a cash collections budget for December and January . Round all answers up to the nearest dollar .
E9-32A Budgeted balance sheet (Learning Objective 3) Use the following information to prepare a budgeted balance sheet for Luda Corporation at March 31 . Show computations for the cash and stockholders' equity amounts .
a. March 31 inventory balance, $18,265
b. March payments for inventory, $4,600
c. March payments of accounts payable and accrued liabilities, $8,700
d. March 31 accounts payable balance, $1,700
e. February 28 furniture and fixtures balance, $34,600; accumulated depreciation bal- ance, $29,860
f. February 28 stockholders' equity, $30,000
g. March depreciation expense, $400
h. Cost of goods sold, 40% of sales i. Other March expenses, including income tax, total $9,000; paid in cash
The Master Budget 551
552 CHAPTER 9
j. February 28 cash balance, $11,600
k. March budgeted sales, $12,300
I. March 31 accounts receivable balance, one-fourth of March sales
m. March cash receipts, $14,700
E9-33A Incomplete cash budget (Learning Objective 3) You recently began a job as an accounting intern at Rockwall Adventures . Your first task was to help prepare the cash budget for February and March . Unfortunately, the com- puter with the budget file crashed, and you did not have a backup or even a hard copy . You ran a program to salvage bits of data from the budget file . After entering the follow- ing data in the budget, you may have just enough information to reconstruct the budget .
Rockwall Adventures eliminates any cash deficiency by borrowing the exact amount needed from State Street Bank, where the current interest rate is 6% . Rockwall Adven- tures pays interest on its outstanding debt at the end of each month . The company also repays all borrowed amounts at the end of the month as cash becomes available .
Requirement Complete the following cash budget :
_J A I B C
1 Rockwall Adventures 2 Combined Cash Budget 3 February and March 4 Februarv March 5 Beginning cash balance $ 16,900 $ ? 6 Plus: Cash collections ? 80,000 7 Plus: Cash trom sale ot plant assets 0 2,000 8 Total cash available s 107,300 s ? 9 Less: Cash payments (purchase inventory) $ ? $ 41,400 10 Less: Cash payments (operating expenses) 47,700 ? 11 Total cash payments $ 98,400 $ ? 12 (1) Ending cash balance before financing $ ? $ 25,100 13 Minimum cash balance desired 21,000 21,000 14 Cash excess (deticiencyJ $ ? $ ? 15 Financing: 16 Plus: New borrowings $ ? $ ? 17 Less: Debt repayments ? ? 18 Less: Interest payments ? ? 19 (2) Total ettects ot tinancing $ ? $ ? 20 Ending cash balance ll) + (2) $ ? $ ? 21
E9-34A Credit and debit card fees calculation and analysis (Learning Objective 4) The Red Lantern, a local Thai restaurant, expects sales to be $500,000 in January . Its av- erage customer restaurant bill is $40 . Only 20% of the restaurant bills are paid with cash; 70% are paid with credit cards and 10% with debit cards . The transaction fees charged by the credit and debit card issuers are as follows :
Credit cards : $0 .50 per transaction + 2% of the amount charged Debit cards: $0.22 per transaction + 1 % of the amount charged
Requirements
1. How much of the total sales revenue is expected to be paid in cash?
2. How many customer transactions does the company expect in January?
3. How much of the total sales revenue is expected to be paid with credit cards?
4. How many customer transactions will be paid for by customers using credit cards?
5. When budgeting for January's operating expenses, how much should the restaurant expect to incur in credit card transaction fees?
6. How much of the total sales revenue is expected to be paid with debit cards?
7. How many customer transactions will be paid for by customers using debit cards?
8. When budgeting for January's operating expenses, how much should the restaurant expect to incur in debit card transaction fees?
9. How much money will be deposited in the restaurant's bank account during the month of January related to credit and debit card sales? Assume the credit and debit card issuers deposit the funds on the same day the transactions occur at the restau- rant (there is no processing delay) .
10. What is the total amount of money that the restaurant expects to deposit in its bank account during the month of January from cash, credit card, and debit card sales? Again assume the credit and debit card issuers deposit the funds on the same day that the transaction occurs .
E9-35A Cost of goods sold, inventory, and purchases budget (Learning Objectives 3 & 4)
Kent Corner Shoppe is a local convenience store with the following information :
• October sales were $250,000 .
• Sales are projected to go up by 12% in November and another 30% in December and then return to the October level in January.
• 20% of sales are made in cash, while the remaining 80% are paid by credit or debit cards . The credit card companies and banks (debit card issuers) charge a 2% transac- tion fee and deposit the net amount (sales price less the transaction fee) in the store's bank account daily.
• Kent Corner Shoppe's gross profit is 25% of its sales revenue.
• For the next several months, the store wants to maintain an ending merchandise in- ventory equal to $15,000 + 15% of the next month's cost of goods sold. The Septem- ber 30 inventory was $43,125.
• Expected monthly operating expenses include:
o Wages of store workers are $9,200 per month
o Utilities expense of $1,000 in November and $1,500 in December
o Property tax expense of $2,000 per month
o Property and liability insurance expense of $500 per month
o Depreciation expense of $6,500 per month
o Transactions fees, as stated above, are 2% of credit and debit card sales
Prepare the following budgets for November and December :
1. Sales budget
2. Cost of goods sold, inventory and purchases budget
3. Operating expense budget
4. Budgeted income statement
E9-36A Cost of goods sold, inventory, and purchases budget (Learning Objective 4) Ace Electronics sells tablets . Its sales budget for the nine months ended September 30 follows:
Ace Electronics
Sales Budget
For the Nine Months Ended September 30
Quarter Ended
Mar 31 Jun 30 Sep 30
Cash sales, 40% ................ $50,000 $70,000 $60,000
Credit sales, 60% .............. 75 000 105 000 90000
Total sales, 100% .............. $125 000 $175 000 $150 000
Nine-Month Total
$180,000
270 000
$450 000
In the past, cost of goods sold has been 70% of total sales. The director of marketing and the financial vice president agree that each quarter's ending inventory should not be below $20,000 plus 15% of cost of goods sold for the following quarter . The marketing director expects sales of $225,000 during the fourth quarter . The January 1 inventory was $33,125 .
Requirement Prepare a cost of goods sold, inventory, and purchases budget for each of the first three quarters of the year . Compute cost of goods sold for the entire nine-month period .
The Master Budget 553
554 CHAPTER 9
SUSTAINABILITY
EXERCISES Group B E9-37B Budgeting and sustainability (Learning Objectives 1 and 2)
Jerico Beverages manufactures its own soda pop bottles . The bottles are made from poly- ethylene terephthalate (PEn, a lightweight yet strong plastic . The company uses as much PET recycled resin pellets in its bottles as it can, both because using recycled PET helps Jerico to meet its sustainability goals and because recycled PET is less expensive than virgin PET.
Jerico is continuing to search for ways to reduce its costs and its impact on the environ- ment. PET plastic is melted and blown over soda bottle molds to produce the bottles . One idea Jerico's engineers have suggested is to retrofit the soda bottle molds and change the plastic formulation slightly so that 25% less PET plastic is used for each bottle. The average kilograms of PET per soda bottle before any redesign is 0.008 kg. The cost of retrofitting the soda bottle molds will result in a one-time charge of $21,470, while the plastic reformulation will cause the average cost per kilogram of PET plastic to change from $2 .00 to $2 .30 .
Jerico's management is analyzing whether the change to the bottle molds to reduce PET plastic usage should be made . Management expects the following number of soda bottles to be used in the upcoming year:
Quarter 1 Quarter 2 Quarter 3 Quarter 4
Number of soda pop bottles to be produced ...................... . 2,300,000 2,500,000 2,700,000 2,400,000
For the upcoming year, management expects the beginning inventory of PET to be 3,680 kilograms, while ending inventory is expected to be 4,380 kilograms . During the first three quarters of the year, management wants to keep the ending inventory of PET at the end of each quarter equal to 20% of the following quarter's PET needs.
Requirements
1. Using the original date (before any redesign of soda bottles}, prepare a direct materi- als budget to calculate the cost of PET purchases in each quarter for the upcoming year and for the year in total.
2. Assume that the company retrofits the soda bottle molds and changes the plastic for- mulation slightly so that less PET plastic is used in each bottle . Now prepare a direct materials budget to calculate the cost of PET purchases in each quarter for the up- coming year and for the year in total for this possible scenario .
3. Compare the cost of PET plastic for Requirement 1 (original data) and for Requirement 2 (making the change to using less PEn . What is the direct material cost saving from making the change to using less PET? Compare the total of those savings to the cost of retrofitting the soda bottle molds . Should the company make the change? Explain your rationale .
E9-38B Sales budget for a retail organization (Learning Objective 2) Hartford Bookstore is the bookstore on campus for students and faculty . The bookstore shows the following sales projections in units by quarter for the upcoming year :
Quarter Books School Supplies Apparel Miscellaneous
1st ................................ 1,570 250 560 690
2nd .............................. 860 110 370 590
3rd ............................... 1,750 280 800 870
4th ............................... 660 160 590 410
The average price of an item in each of the departments is as follows :
Books .......................................................................... .
School supplies ..... .......... .......... ....... ............. .......... ... .
Apparel ....................................................................... .
Miscellaneous ............................................................. .
Requirement
Average sales price per unit
$89
$18
$22
$ 3
Prepare a sales budget for the upcoming year by quarter for the Hartford Bookstore, with sales categorized by the four product groupings (books, school supplies, apparel, and miscellaneous).
E9-39B Service revenue budget for a not-for-profit organization (Learning Objective 2)
Danville Preschool operates a not-for-profit morning preschool. Each family pays a non- refundable registration fee of $105 per child per school year . Monthly tuition for the eight-month school year varies depending on the number of days per week that the child attends preschool. The monthly tuition is $140 for the two-day program, $160 for the three-day program, $185 for the four-day program, and $200 for the five-day program . The following enrollment has been projected for the coming year :
Two-day program ............................................................................... .
Three-day program ............................................................................ .
Four-day program .............................................................................. .
Five-day p rogram ....... .......... .......... .......... ............. ....... .......... .......... .. .
82 children
50 children
52 children
18 children
In addition to the morning preschool, Danville Preschool offers a Lunch Bunch program where kids have the option of staying an extra hour for lunch and playtime . The preschool charges an additional $2 per child for every Lunch Bunch attended . Historically, half of the children stay for Lunch Bunch an average of 10 times a month .
Requirement Calculate Danville Preschool's budgeted revenue for the school year .
E9-40B Production budget (Learning Objective 2) Gable Foods produces specialty soup sold in jars . The projected sales in dollars and jars for each quarter of the upcoming year are as follows :
Total sales revenue Number of jars sold
1st quarter .......................................... .
2nd quarter ........................................ .
3rd quarter ......................................... .
4th quarter ......................................... .
$186,000
$216,000
$255,000
$190,000
152,500
182,500
214,000
165,000
Gable anticipates selling 222,000 jars, with total sales revenue of $261,000 in the first quarter of the year following the year given in the preceding table . The company has a policy that the ending inventory of jars must be 25% of the following quarter's sales . Pre- pare a production budget for the year that shows the number of jars to be produced each quarter and for the year in total.
E9-41 B Direct materials budget (Learning Objective 2) Moe Industries manufactures a popular interactive stuffed animal for children that requires four computer chips inside each toy . The company pays $3 for each computer chip . To help to guard against stockouts of the computer chip, Moe Industries has a policy stating that the ending inventory of computer chips should be at least 30% of the following month's production needs . The production schedule for the first four months of the year is as follows :
January ................ ....... .......... .......... .......... ............. .
February ............... ................. ....................... ......... .
March .................................................................... .
April ........ ............. ....... .......... .......... .......... ............. .
Requirement
Stuffed animals to be produced
5,200
4,800
4,100
4,700
Prepare a direct materials budget for the first quarter that shows both the number of computer chips needed and the dollar amount of the purchases in the budget .
The Master Budget 555
556 CHAPTER 9
E9-42B Production and direct materials budgets (Learning Objective 2) Edsel Manufacturing produces self-watering planters for use in upscale retail establish- ments . Sales projections for the first five months of the upcoming year show the esti- mated unit sales of the planters each month to be as follows:
Number of planters to be sold
January .............................................................. .
February ............................................................ .
March ................................................................ .
April ...... ............. .......... .......... ....... .......... ........... .
May .................................................................... .
3,500
3,400
3,600
4,000
4,200
Inventory at the start of the year was 350 planters . The desired inventory of planters at the end of each month in the upcoming year should be equal to 10% of the following month's budgeted sales . Each planter requires two pounds of polypropylene (a type of plastic) . The company wants to have 20% of the polypropylene required for next month's production on hand at the end of each month . The polypropylene costs $0 .25 per pound .
Requirements
1. Prepare a production budget for each month in the first quarter of the year, including production in units for each month and for the quarter .
2. Prepare a direct materials budget for the polypropylene for each month in the first quarter of the year, including the pounds of polypropylene required and the total cost of the polypropylene to be purchased .
E9-43B Direct labor budget (Learning Objective 2) George Industries manufactures three models of a product in a single plant with two de- partments : Cutting and Assembly . The company has estimated costs for each of the three product models: the Standard, the Deluxe, and the Premium models .
The company is currently analyzing direct labor hour requirements for the upcoming year .
Estimated hours per unit:
Standard ......................................................................... .
Deluxe ............................................................................. .
Premium .......................................................................... .
Direct labor hour rate ......................................................... .
Budgeted unit production for each of the products is as follows :
Cutting
1.5
1.8
1.9
$8
Assembly
2.5
2.9
2.0
$10
Number of units to be produced
Product model:
Standard ......................................................... .
Deluxe ............ .......... .......... ....... ............. ......... .
Premium .......................................................... .
Requirement
520
730
890
Prepare a direct labor budget for the upcoming year that shows the budgeted direct la- bor costs for each department and for the company as a whole .
E9-44B Manufacturing overhead budget (Learning Objective 2) The Grant Company is in the process of preparing its manufacturing overhead budget for the upcoming year . Sales are projected to be 49,000 units . Information about the various manufacturing overhead costs follows :
The Master Budget 557
Variable rate per unit Total fixed costs
Indirect materials ........ .......... .......... .......... ........ .
Supplies ............................................................ .
Indirect labor .................................................... .
Plant utilities ..................................................... .
Repairs and ma intenance ..... .......... .......... ........ .
Depreciation on plant and equipment ............. .
Insurance on plant and equipment .................. .
Plant supervision .............................................. .
Requirement
$1.30
$1.00
$0 .80
$0 .30
$0.30
$66,000
$34,000
$ 13,000
$41,000
$29,000
$65,000
Prepare the manufacturing overhead budget for the Grant Company for the upcoming year .
E9-45B Operating expenses budget and an income statement (Learning Objective 2)
Maple Ridge Preschool operates a not-for-profit morning preschool that operates eight months of the year . The preschool has 165 kids enrolled in its various programs . The pre- school's primary expense is payroll. Teachers are paid a flat salary each of the nine months as follows :
Salary data
Teachers of two-day program ....................................................... .
Teachers of three-day program ..................................................... .
Teachers of four-day program ....................................................... .
Teachers of five-day program ........................................................ .
Preschool director's salary ............................................................. .
$ 440 per month
$ 663 per month
$ 860 per month
$1,060 per month
$1,450 per month
Maple Ridge Preschool has 8 two-day program teachers, 4 three-day program teachers, 5 four-day program teachers, and 3 five-day program teachers . The preschool also has a director .
In addition to the salary expense, Maple Ridge Preschool must pay federal payroll taxes (FICA taxes) in the amount of 7 .65% of salary expense . The preschool leases its facilities from a local church, paying $4,060 per month . Fixed operating expenses (tele- phone, Internet access, bookkeeping services, and so forth) amount to $920 per month over the eight-month school year . Variable monthly expenses (over the eight-month school year) for art supplies and other miscellaneous supplies are $10 per child . Revenue for the entire nine-month school year from tuition, registration fees, and the lunch pro- gram is projected to be $230,600 .
Requirements
1. Prepare Maple Ridge Preschool's monthly operating expenses budget . Round all amounts to the nearest dollar .
2. Using your answer from Requirement 1, create Maple Ridge Preschool's budgeted income statement for the entire nine-month school year . You may group all operating expenses together .
3. Maple Ridge Preschool is a not-for-profit preschool. What might the preschool do with its projected income for the year?
558 CHAPTER 9
E9-46B Budgeted income statement (Learning Objective 2) Barrett Labs performs a specialty lab test for local companies for $52 per test . For the up- coming quarter, Barrett Labs is projecting the following sales :
January February March
Number of tests ........................................ . 5,400 4,500 5,500
The budgeted cost of performing each test is $25 . Operating expenses are projected to be $61,000 in January, $54,000 in February, and $64,000 in March . Barrett Labs is sub- ject to a corporate tax rate of 30% .
Requirement Prepare a budgeted income statement for the first quarter, with a column for each month and for the quarter in total.
E9-47B Budgeted income statement (Learning Objective 2) City Motors is a chain of car dealerships . Sales in the fourth quarter of last year were $4,000,000 . Suppose its management projects that its current year's quarterly sales will in- crease by 3% in quarter 1, by another 7% in quarter 2, by another 6% in quarter 3, and by another 5% in quarter 4 . Management expects cost of goods sold to be 55% of revenues every quarter, while operating expenses should be 20% of revenues during each of the first two quarters, 35% of revenues during the third quarter, and 25% during the fourth quarter .
Requirement Prepare a budgeted income statement for each of the four quarters and for the entire year.
E9-48B Cash collections budget (Learning Objective 3) Raber Corporation has found that 60% of its sales in any given month are credit sales, while the remainder are cash sales . Of the credit sales, the company has experienced the following collection pattern :
25% received in the month of the sale
50% received in the month after the sale
18% received two months after the sale
7% of the credit sales are never received
November sales for last year were $85,000, while December sales were $120,000 . Pro- jected sales for the next three months are as follows :
January sales .. ............................................................................................. .
February sales ............................................................................................. .
March sales .................................................................................................. .
Requirement
$170,000
$125,000
$185,000
Prepare a cash collections budget for the first quarter, with a column for each month and for the quarter .
E9-49B Cash payments budget (Learning Objective 3) DeWitt Corporation is preparing its cash payments budget . The following items relate to cash payments the company anticipates making during the second quarter of the upcoming year.
a. DeWitt Corporation pays for 55% of its direct materials pu rchases in the month of purchase and the remainder the following month . The company's direct material purchases for March through June are anticipated to be as follows :
March April May June
$112,000 $137,000 $ 121,000 $146,000
b. Direct labor is paid in the month in which it is incurred . Direct labor for each month of the second quarter is budgeted as follows :
April May June
$58,000 $68,000 $83,000
c. Manufacturing overhead is estimated to be 160% of direct labor cost each month . This monthly estimate includes $34,000 of depreciation on the plant and equipment . All man- ufacturing overhead (excluding depreciation) is paid in the month in which it is incurred .
d. Monthly operating expenses for March through June are projected to be as follows :
March April May June
$75,000 $86,000 $84,000 $97,000
Monthly operating expenses are paid in the month after they are incurred . Monthly op- erating expenses include $12,000 for monthly depreciation on administrative offices and equipment, and $3,400 for bad debt expense .
e. DeWitt Corporation plans to pay $6,000 (cash) for a new server in May. f. DeWitt Corporation must make an estimated tax payment of $14,000 on June 15.
Requirement Prepare a cash payments budget for April, May, and June and for the quarter.
E9-50B Combined cash budget (Learning Objective 3) Corrigan Health Center provides a variety of medical services. The company is preparing its cash budget for the upcoming third quarter . The following transactions are expected to occur :
a. Cash collections from services in July, August, and September are projected to be $99,000, $156,000, and $120,000, respectively .
b. Cash payments for the upcoming third quarter are projected to be $145,000 in July, $101,000 in August, and $137,000 in September .
c. The cash balance as ofthe first day of the third quarter is projected to be $31,000 .
d. Corrigan Health Center has a policy that it must maintain a minimum cash balance of $24,000 . The company has a line of credit with the local bank that allows it to borrow funds in months that it would not otherwise have the minimum balance . If the company has more than the minimum balance at the end of any given month, it uses the excess funds to pay off any outstanding line of credit balance . Each month, Corrigan Health Center pays interest on the prior month's line of credit ending balance . The actual interest rate that the health center will pay floats since it is tied to the prime rate . How- ever, the interest rate paid during the budget period is expected to be 2% of the prior month's line of credit ending balance (if it did not have an outstanding balance at the end of the prior month, then the company does not have to pay any interest). All line of credit borrowings are taken or paid off on the first day of the month . As of the first day of the third quarter, Corrigan Health Center did not have a balance on its line of credit .
Requirement Prepare a combined cash budget for Corrigan Health Center for the third quarter, with a column for each month and for the quarter total.
E9-51 B Sales and cash collections budgets (Learning Objectives 2 & 3) Alexander Reeds, a manufacturer of saxophone, oboe, and clarinet reeds, has projected sales to be $904,000 in October, $960,000 in November, $1,060,000 in December, and $930,000 in January . Alexander's sales are 30% cash and 70% on credit . The company's collection history indicates that credit sales are collected as follows :
Requirements
20% in the month of the sale
65% in the month after the sale
10% two months after the sale
5% are never collected
1. Prepare a sales budget for all four months, showing the breakdown between cash and credit sales .
2. Prepare a cash collection budget for December and January . Round all answers up to the nearest dollar .
The Master Budget 559
560 CHAPTER 9
E9-52B Budgeted balance sheet (Learning Objective 3) Use the following information to prepare a budgeted balance sheet for Boswell Corpora- tion at March 31 . Show computations for the cash and owners' equity amounts .
a. March 31 inventory balance, $16,375
b. March payments for inventory, $4,500
c. March payments of accounts payable and accrued liabilities, $8,200
d. March 31 accounts payable balance, $1,900
e. February 28 furniture and fixtures balance, $34,300; accumulated depreciation balance, $29,850
f. February 28 owners' equity, $31,000
g. March depreciation expense, $800
h. Cost of goods sold, 70% of sales
i. Other March expenses, including income tax, total $9,000; paid in cash
j. February 28 cash balance, $11,200
k. March budgeted sales, $12,500
I. March 31 accounts receivable balance, one-fourth of March sales
m. March cash receipts, $14,200
E9-53B Incomplete cash budget (Learning Objective 3) You recently began a job as an accounting intern at Whitewater Adventures . Your first task was to help prepare the cash budget for February and March . Unfortunately, the computer with the budget file crashed, and you did not have a backup or even a hard copy . You ran a program to salvage bits of data from the budget file. After entering the following data in the budget, you may have just enough information to reconstruct the budget .
Whitewater Adventures eliminates any cash deficiency by borrowing the exact amount needed from State Street Bank, where the current interest rate is 7%. Whitewater Adventures pays interest on its outstanding debt at the end of each month . The company also repays all borrowed amounts at the end of the month, as cash becomes available .
Requirement Complete the following cash budget:
-_J A B C 1 Whitewater Adventures 2 Combined Cash Budget 3 February and March 4 February March 5 Beginning cash balance $ 16,800 $ ? 6 Plus: Cash collections ? 80,200 7 Plus: Cash from sale of plant assets 0 2,400 8 Total cash available s 106,800 s ? 9 Less: Cash payments (purchase inventory) s ? s 41,200 10 Less: Cash payments (operating expenses) 47,600 ? 11 Total cash payments s 98,500 $ ? 12 (1) Ending cash balance before financing $ ? $ 23,300 13 Minimum cash balance desired 20,000 20,000 14 Cash excess (deficiency) $ ? $ ? 15 Financing: 16 Plus: New borrowings $ ? $ ? 17 Less: Debt repayments ? ? 18 Less: Interest payments ? ? 19 (2) Total effects of financing $ ? $ ? 20 Ending cash balance (1) + (2) $ ? $ ? 21
E9-54B Credit and debit card fees calculation and analysis (Learning Objective 4)
The Blue Lamp, a local Italian restaurant, expects sales to be $400,000 in January . Its av- erage customer restaurant bill is $50 . Only 15% of the restaurant bills are paid with cash; 75% are paid with credit cards, and 10% with debit cards . The transaction fees charged by the credit and debit card issuers are as follows :
Credit cards : $0 .50 per transaction + 2% of the amount charged Debit cards : $0 .20 per transaction + 1 % of the amount charged
Requirements
1. How much of the total sales revenue is expected to be paid in cash?
2. How many customer transactions does the company expect in January?
3. How much of the total sales revenue is expected to be paid with credit cards?
4. How many customer transactions will be paid for by customers using credit cards?
5. When budgeting for January's operating expenses, how much should the restaurant expect to incur in credit card transaction fees?
6. How much of the total sales revenue is expected to be paid with debit cards?
7. How many customer transactions will be paid for by customers using debit cards?
8. When budgeting for January's operating expenses, how much should the restaurant expect to incur in debit card transaction fees?
9. How much money will be deposited in the restaurant's bank account during the month of January related to credit and debit card sales? Assume the credit and debit card issuers deposit the funds on the same day the transactions occur at the restau- rant (there is no processing delay) .
10. What is the total amount of money that the restaurant expects to deposit in its bank account during the month of January from cash, credit card, and debit card sales? Again assume the credit and debit card issuers deposit the funds on the same day that the transaction occurs.
E9-55B Cost of goods sold, inventory, and purchases budget (Learning Objectives 3 & 4)
Case Corner Shoppe is a local convenience store with the following information :
• October sales were $200,000 .
• Sales are projected to go up by 20% in November and another 10% in December and then return to the October level in January .
• 25% of sales are made in cash, while the remaining 75% are paid by credit or debit cards . The credit card companies and banks (debit card issuers) charge a 2% transac- tion fee and deposit the net amount (sales price less the transaction fee) in the store's bank account daily.
• Case Corner Shoppe's gross profit is 40% of its sales revenue .
• For the next several months, the store wants to maintain an ending merchandise in- ventory equal to $5,000 + 15% of the next month's cost of goods sold . The Septem- ber 30 inventory was $23,000 .
• Expected monthly operating expenses include :
o Wages of store workers are $8,700 per month
o Utilities expense of $1,600 in November and $2,200 in December
o Property tax expense of $2,000 per month
o Property and liability insurance expense of $1,000 per month
o Depreciation expense of $6,500 per month
o Transaction fees, as stated above, are 2% of credit and debit card sales
Requirements Prepare the following budgets for November and December : 1. Sales budget
2. Cost of goods sold, inventory, and purchases budget
3. Operating expense budget
4. Budgeted income statement
The Master Budget 561
562 CHAPTER 9
E9-56B Cost of goods sold, inventory, and purchases budget (Learning Objective 4)
Scott Electronics sells tablets . Its sales budget for the nine months ended September 30 follows:
Scott Electronics
Sales Budget
For the Nine Months Ended September 30
Quarter
Mar 31 Jun 30 Sep 30
Cash sales, 40% ............................... $ 50,000 $ 70,000 $60,000
Credit sales, 60% ............................ 75 000 105 000 90000
Total sales, revenue ........................ $125 000 $175 000 $150 000
Nine-Month Total
$180,000
270 000
$ 450 000
In the past, cost of goods sold has been 70% of total sales . The director of marketing and the financial vice president agree that each quarter's ending inventory should not be below $10,000 plus 15% of cost of goods sold for the following quarter . The marketing director expects sales of $245,000 during the fourth quarter . The January 1 inventory was $23,125 .
Requirement Prepare a cost of goods sold, inventory, and purchases budget for each of the first three quarters of the year. Compute cost of goods sold for the entire nine-month period.
PROBLEMS Group A P9-57 A Comprehensive budgeting problem (Learning Objectives 2 & 3)
Martin Manufacturing is preparing its master budget for the first quarter of the upcoming year . The following data pertain to Martin Manufacturing's operations :
Current Assets as of December 31 (prior year) :
Cash ........................................................................................................... .
Accounts receivable, net .......................................................................... .
Inventory .................................................................................................... .
Property, plant, and equipment, net .......................................................... .
Accounts payable ......................................................................................... .
Capital stock ................................................................................................. .
Retained earnings ......................................................................................... .
$ 4,500
$ 47,000
$ 15,700
$120,000
$ 42,400
$124,000
$ 23,100
a. Actual sales in December were $70,000 . Selling price per unit is projected to remain stable at $10 per unit throughout the budget period . Sales for the first five months of the upcoming year are budgeted to be as follows :
January .......................................................................................................... .
February ........................................................................................................ .
March ............................................................................................................. .
April ............................................................................................................... .
May ................................................................................................................ .
$80,000
$92,000
$99,000
$97,000
$85,000
b. Sales are 30% cash and 70% credit . All credit sales are collected in the month follow- ing the sale .
c. Martin Manufacturing has a policy stating that each month's ending inventory of fin- ished goods should be 25% of the following month's sales (in units) .
d. Of each month's direct materials purchases, 20% are paid for in the month of pur- chase, while the remainder is paid for in the month following purchase. Two pounds of direct material is needed per unit at $2 per pound. Ending inventory of direct materi- als should be 10% of next month's production needs .
e. Most of the labor at the manufacturing facility is indirect, but there is some direct la- bor incurred . The direct labor hours per unit is 0 .01. The direct labor rate per hour is $12 per hour . All direct labor is paid for in the month in which the work is performed . The direct labor total cost for each of the upcoming three months is as follows:
January .......................................................................................................... .
February ........................................................................................................ .
March ............................................................................................................. .
$ 996
$1,125
$1,182
f. Monthly manufacturing overhead costs are $5,000 for factory rent, $3,000 for other fixed manufacturing expenses, and $1 .20 per unit for variable manufacturing over- head . No depreciation is included in these figures . All expenses are paid in the month in which they are incurred .
g. Computer equipment for the administrative offices will be purchased in the upcoming quarter . In January, Martin Manufacturing will purchase equipment for $5,000 (cash}, while February's cash expenditures will be $12,000 and March's cash expenditures will be $16,000 .
h. Operating expenses are budgeted to be $1.00 per unit sold plus fixed operating ex- penses of $1,000 per month . All operating expenses are paid in the month in which they are incurred . No depreciation is included in these figures .
i. Depreciation on the building and equipment for the general and administrative offices is budgeted to be $4,600 for the entire quarter, which includes depreciation on new acquisitions.
j. Martin Manufacturing has a policy that the ending cash balance in each month must be at least $4,000. It has a line of credit with a local bank . The company can borrow in increments of $1,000 at the beginning of each month, up to a total outstanding loan balance of $150,000. The interest rate on these loans is 1% per month simple inter- est (not compounded) . The company would pay down on the line of credit balance in increments of $1,000 if it has excess funds at the end of the quarter . The company would also pay the accumulated interest at the end of the quarter on the funds bor- rowed during the quarter .
k. The company's income tax rate is projected to be 30% of operating income less inter- est expense . The company pays $10,000 cash at the end of February in estimated taxes .
Requirements
1. Prepare a schedule of cash collections for January, February, and March, and for the quarter in total. Use the following format:
_J A B C D I E 1 Cash Collections Budget 2 For the Quarter Ended March 31 3 Month 4 January February March Quarter 5 Cash sales 6 Credit sales 7 Total cash collections 8
The Master Budget 563
564 CHAPTER 9
2. Prepare a production budget, using the following format :
_J A B C D E 1 Production Bude:et 2 For the Quarter Ended March 31 3 Month 4 January February March Quarter 5 Unit sales* 6 Plus: Desired endine inventorv 7 Total needed 8 Less: Beeinnine inventorv 9 Number of units to produce
10
*Hint: Unit sales = Sa/es in dollars/Selling price per unit
3. Prepare a direct materials budget, using the following format :
_J A I B I C I D I E 1
2
3
4 i:;
6
7 8
9 10
11
12
13
14
Direct Materials Budget For the Quarter Ended March 31
Month January February March Quarter
Units to be produced (from Production Budget) Multiply by: Quantity (pounds) of DM needed per unit Quantity (pounds) needed for production Plus: Desired ending inventory of DM Total quantity (pounds) needed Less: Beginning inventory of DM Quantity (pounds) to purchase Multiply by: Cost per pound Total cost of DM purchases
4. Prepare a cash payments budget for the direct material purchases from Requirement 3, using the following format . (Use the accounts payable balance at December 31 of prior year for the prior month payment in January .)
----=i A ---r- B --,- C r- D ---r- r-- 1 Cash Payments for Direct Materials Budget 2 For the Quarter Ended March 31 3 Month 4 January February March Quarter 5 20% of current month DM purchases 6 80% of prior month DM purchases 7 Total cash payments 8
5. Prepare a cash payments budget for direct labor, using the following format :
----=i-- A B I C I D I E 1 Cash Payments for Direct Labor Budget 2 For the Quarter Ended March 31 1 Month
.....it. January I February I March Quarter 5 Total cost of direct labor I I 6 I I
6. Prepare a cash payments budget for manufacturing overhead costs, using the follow- ing format:
The Master Budget 565
-----,--- --r- -_J A B C D E 1 Cash Payments for Manufacturine: Overhead Bude:et 2 For the Quarter Ended March 31 3 Month
J. January February March Quarter 5 Variable manufacturing overhead costs 6 Rent (fixed) 7 Other fixed MOH 8 Cash payments for manufacturing overhead 9
7. Prepare a cash payments budget for operating expenses, using the following format :
_J A B C D I E 1 Cash Payments for Operatine: Expenses Bude:et 2 For the Quarter Ended March 31 3 Month
J. January February March Quarter 5 Variable operating expenses 6 Fixed ooerating exoenses 7 Cash payments for operating expenses 8
8. Prepare a combined cash budget, using the following format:
_J A B C D I E 1 Combined Cash Budget 2 For the Quarter Ended March 31 3 Month 4 January February March Quarter 5 Beginning cash balance 6 Plus: Cash collections 7 Total cash available 8 Less cash payments: 9 Direct material purchases
10 Direct labor 11 Manufacturing overhead costs 12 Operating expenses 13 Tax payment 14 Equipment purchases 15 Total cash payments 16 Ending cash balance before financing 17 Financing: 18 Plus: New borrowings 19 Less: Debt repayments 20 Less: Interest payments 21 Ending cash balance 22
9. Calculate the budgeted manufacturing cost per unit, using the following format (assume that fixed manufacturing overhead is budgeted to be $0.80 per unit for the year):
_J A B C D 1 Bude:eted Manufacturine: Cost per Unit 2
3 Direct materials cost per unit 4 Direct labor cost per unit 5 Variable manufacturing overhead costs per unit 6 Fixed manufacturing overhead costs per unit 7 Budgeted cost of manufacturing one unit 8
566 CHAPTER 9
10. Prepare a budgeted income statement for the quarter ending March 31, using the fol- lowing format :
~---- A I B -- C -- D - 1 Budeeted Income Statement 2 For the Quarter Ended March 31 3 t. Sales revenue 5 Less: Cost of goods sold* 6 Gross profit 7 Less: Operating expenses 8 Less: Depreciation expense 9 Operating income 10 Less: Interest expense 11 Less: Income tax expense 12 Net income 13
*Hint : Cost of goods sold = Budgeted cost of manufacturing one unit X Number of units sold
P9-58A Cash budgets under two alternatives (Learning Objectives 2 & 3) Each autumn, as a hobby, Hannah Olson weaves cotton placemats to sell at a local craft shop . The mats sell for $30 per set of four mats . The shop charges a 20% commission and remits the net proceeds to Olson at the end of December. Olson has woven and sold 26 sets in each of the last two years . She has enough cotton in inventory to make another 26 sets . She paid $8 per set for the cotton . Olson uses a four-harness loom that she pur- chased for cash exactly two years ago . It is depreciated at the rate of $5 per month . The accounts payable relate to the cotton inventory and are payable by September 30 .
Olson is considering buying an eight-harness loom so that she can weave more intricate pat- terns in linen. The new loom costs $1,000; it would be depreciated at $20 per month . Her bank has agreed to lend her $1,000 at 18% interest, with $200 principal plus accrued interest payable each December 31 . Olson believes she can weave 16 linen placemat sets in time for the Christ- mas rush if she does not weave any cotton mats . She predicts that each linen set will sell for $65. Linen costs $20 per set. Olson's supplier will sell her linen on credit, payable December 31 .
Olson plans to keep her old loom whether or not she buys the new loom . The balance sheet for her weaving business at August 31 is as follows :
~ -
A ~ B - - c - - D -
E
1 Hannah Olson Weaver 2 Balance Sheet 3 Aueust 31 4 Assets: 5 Current assets: 6 Cash $ 65 7 Inventory of cotton 208 8 Total current assets $ 273 9 Property, plant, and equipment:
10 Loom $ 250 11 Accumulated depreciation (120 12 Total property, plant, and equipment $ 130 13 Total assets s 403 14 15 L 1an111t1es and stockholders Egu1!;)': 16 Accounts payable s 88 17 Stockholders' equity 315 18 Total liabilities and stockholders equity s 403 19
Requirements
1. Prepare a combined cash budget for the four months ending December 31, for two alterna- tives: weaving the placemats in cotton using the existing loom and weaving the placemats in linen using the new loom . For each alternative, prepare a budgeted income statement for the four months ending December 31 and a budgeted balance sheet at December 31 .
2. On the basis of financial considerations only, what should Olson do? Give your reason .
3. What nonfinancial factors might Olson consider in her decision?
P9-59A Comprehensive summary problem (Learning Objectives 2 & 3) Birdfeeders Unlimited makes backyard birdfeeders . The company sells the birdfeeders to home improvement stores for $15 per birdfeeder . Each birdfeeder requires 1.5 board feet of wood, which the company obtains at a cost of $4 per board foot . The company would like to maintain an ending stock of wood equal to 10% of the next month's production requirements . The company would also like to maintain an ending stock of finished bird- feeders equal to 20% of the next month's sales .
Sales data for the company is as follows :
October actual sales (prior year) .................. .............................................. .
November actual sales (prior year) ............................................................ .
December actual sales (prior year) ............................................................. .
January projected sales ............................................................................... .
February projected sales ............................................................................. .
March projected sales ................................................................................. .
April projected sales .................................................................................... .
Units
92,000
85,000
78,000
80,000
90,000
95,000
105,000
In any given month, 20% of the total sales are cash sales, while the remainde r are credit sales .
The company 's collection history indicates that 80% of credit sales is collected in the month after the sale, 10% is collected two months after the sale, 6% is collected three months after the sale, and the remaining 4% is never collected .
Assume that the total cost of direct materials purchases in December was $550,000 . The company pays 45% of its direct materials purchases in the month of purchase and pays the remaining 55% in the month after purchase .
Requirements Prepare the following budgets for the first three months of the year, as well as a summary budget for the quarter:
1. Prepare the sales budget, including a separate section that details the type of sales made (cash versus credit) .
2. Prepare the production budget .
3. Prepare the direct materials purchases budget . Assume the company needs 120,000 board feet of wood for production in April.
4. Prepare the cash collections budget for January, February, and March, as well as a summary for the first quarter .
5. Prepare the cash payments budget for direct materials purchases for the months of January, February, and March, as well as a summary for the first quarter .
P9-60A Budgeted income statement (Learning Objective 2) The budget committee of Hilton Fashions, an upscale women's clothing retailer, has as- sembled the following data . As the business manager, you must prepare the budgeted income statements for May and June .
a. Sales in April were $50 ,000 . You forecast that monthly sales will increase 8% in May and an additional 4% in June .
b. Hilton Fashions maintains inventory of $11,000 plus 20% of sales revenues budgeted for the following month . Monthly purchases average 50% of sales revenues in that same month . Actual inventory on April 30 is $21,800 . Sales budgeted for July are $55,000 .
c. Monthly salaries amount to $3,000 . Sales commissions equal 5% of sales for that month . Combine sala ries and commissions into a single figure .
The Master Budget 56 7
568 CHAPTER 9
d. Other monthly expenses are as follows :
Rent expense ...................................................... .
Depreciation expense ........................................ .
Insurance expense .............................................. .
Income tax ........................................................... .
Requirement
$3,200, paid as incurred
$ 500
$ 300, expiration of prepaid amount
20% of operating income
Prepare Hilton Fashions' budgeted income statements for May and June . Show cost of goods sold computations .
P9-61A Cash budgets (Learning Objective 3) Eli's Restaurant Supply is preparing its cash budgets for the first two months of the upcoming year . Here is the information about the company's upcoming cash receipts and cash disbursements:
a. Sales are 65% cash and 35% credit . Credit sales are collected 20% in the month of sale and the remainder in the month after sale . Actual sales in December were $54,000 . Schedules of budgeted sales for the two months of the upcoming year are as follows:
January ............................................................................... .
February ............................................................................. .
Budgeted Sales Revenue
$62,000
$70,000
b. Actual purchases of direct materials in December were $24,500 . The company's purchases of direct materials in January are budgeted to be $24,000 and $26,000 in February . All purchases are paid 40% in the month of purchase and 60% the following month .
c. Salaries and sales commissions are also paid half in the month earned and half the next month. Actual salaries were $8,000 in December . Budgeted salaries in Janu- ary are $9,000 and February budgeted salaries are $10,500 . Sales commissions each month are 8% of that month's sales .
d. Rent expense is $3,500 per month .
e. Depreciation is $2,100 per month .
f. Estimated income tax payments are made at the end of January . The estimated tax payment is projected to be $12,500 .
g. The cash balance at the end of the prior year was $22,000 .
Requirements
1. Prepare schedules of (a) budgeted cash collections, (b) budgeted cash payments for purchases, and (c) budgeted cash payments for operating expenses . Show totals for each month and totals for January and February combined .
2. Prepare a combined cash budget similar to exhibits in the chapter . If no financing ac- tivity takes place, what is the budgeted cash balance on February 28?
P9-62A Combined cash budget and a budgeted balance sheet (Learning Objective 3)
Hugo Medical Supply has applied for a loan . Pacific Commerce Bank has requested a budgeted balance sheet as of April 30 and a combined cash budget for April. As Hugo Medical Supply's controller, you have assembled the following information:
a. March 31 equipment balance, $52,600; accumulated depreciation, $41,300
b. April capital expenditures of $42,400 budgeted for cash purchase of equipment
c. April depreciation expense, $700
d. Cost of goods sold, 60% of sales
e. Other April operating expenses, including income tax, total $14,200, 35% of which will be paid in cash and the remainder accrued at April 30
f. March 31 owners' equity, $92,600
g. March 31 cash balance, $40,300
h. April budgeted sales, $90,000, 70% of which is for cash . Of the remaining 30%, half will be collected in April and half in May.
i. April cash collections on March sales, $29,100
j. April cash payments of March 31 liabilities incurred for March purchases of inventory, $17,300
k. March 31 inventory balance, $29,200
I. April purchases of inventory, $10,700 for cash and $36,300 on credit. Half of the credit purchases will be paid in April and half in May.
Requirements
1. Prepare the budgeted balance sheet for Hugo Medical Supply at April 30 . Show sepa- rate computations for cash, inventory, and owners' equity balances .
2. Prepare the combined cash budget for April.
3. Suppose Hugo Medical Supply has become aware of more efficient (and more ex- pensive) equipment than it budgeted for purchase in April. What is the total amount of cash available for equipment purchases in April, before financing, if the minimum desired ending cash balance is $14,000? (For this requirement, disregard the $42,400 initially budgeted for equipment purchases .)
4. Before granting a loan to Hugo Medical Supply, Pacific Commerce Bank asks for a sensi- tivity analysis assuming that April sales are only $60,000 rather than the $90,000 originally budgeted . (While the cost of goods sold will change, assume that purchases, depreciation, and the other operating expenses will remain the same as in the earlier requirements .)
a. Prepare a revised budgeted balance sheet for Hugo Medical Supply, showing separate computations for cash, inventory, and owners' equity balances .
b. Suppose Hugo Medical Supply has a minimum desired cash balance of $25,000 . Will the company need to borrow cash in April?
P9-63A Cost of goods sold, inventory, and purchases budget (Learning Objective 4)
College Logos buys logo-imprinted merchandise and then sells it to university book- stores . Sales are expected to be $2,003,000 in September, $2,230 ,000 in October, $2,376,000 in November, and $2,520,000 in December . College Logos sets its prices to earn an average 30% gross profit on sales revenue . The company does not want inventory to fall below $435,000 plus 15% of the next month's cost of goods sold .
Requirement Prepare a cost of goods sold, inventory, and purchases budget for the months of October and November .
P9-64A Prepare comprehensive budgets for a retailer (Learning Objectives 2, 3, & 4)
Dollar Dime Store is a local discount store with the following information :
• October sales are projected to be $350,000 .
• Sales are projected to increase by 15% in November and another 20% in December and then return to the October level in January .
• 30% of sales are made in cash while the remaining 70% are paid by credit or debit card . The credit card companies and banks (debit card issuers) charge a 2% transac- tion fee and deposit the net amount (sales price less the transaction fee) in the store's bank account daily. The store does not accept checks . Because of the payment mech- anisms, there is no risk of nonpayment or bad-debts .
o The store's gross profit is 25% of sales revenue .
o For the next several months, the store wants to maintain an ending inventory equal to $10,000 plus 20% ofthe next month's cost of goods sold . All purchases for merchandise are made on account and paid in the month following the pur- chase . The September 30 inventory is expected to be $62,500 .
• Expected monthly operating expenses and details about payments include the following.
o Wages of store workers should be $8,000 per month and are paid on the last day of each month .
The Master Budget 569
570 CHAPTER 9
o Utilities expense is expected to be $1,200 per month in September, October, and November.
o Utilities expense is expected to be $2,000 per month during the colder months of December, January, and February .
o All utility bills are paid the month after incurred .
o Property tax is $24,000 per year and is paid semiannually each December and June .
o Property and liability insurance is $12,000 per year and is paid semiannually each January and July.
o Depreciation expense is $144,000 per year; the straight-line method is used .
o Transa ction fees, as stated earlier, are 2% of credit and debit card sales .
• Cash dividends of $275,000 are to be paid in December .
• Assume the cash balance on October 31 is $20,000 . The company wants to maintain a cash balance of at least $20,000 at the end of every month .
• The company has arranged a line of credit with a local bank at a 5% interest rate . There is no outstanding debt as of October 31 .
Requirements Prepare the following budgets for November and December:
1. Sales budget
2. Cost of goods sold, inventory, and purchases budget
3. Operating expense budget
4. Budgeted income statement
5. Cash collections budget
6. Cash payments budget
7. Combined cash budget
PROBLEMS Group B P9-65B Comprehensive budgeting problem (Learning Objectives 2 & 3)
Conrad Manufacturing is preparing its master budget for the first quarter of the upcom- ing year . The following data pertain to Conrad Manufacturing's operations :
Current assets as of December 31 (prior year):
Cash .......................................................................................................... .
Accounts receivable, net ......................................................................... .
Inventory ................................................................................................... .
Property, plant, and equipment, net ......................................................... .
Accounts payable ........................................................................................ .
Capital stock ................................................................................................ .
Retained earnings ........................................................................................ .
$ 4,460
$ 49,000
$ 15,600
$121,500
$ 43,000
$127,000
$ 22,800
a. Actual sales in December were $76,000 . Selling price per unit is projected to remain stable at $9 per unit throughout the budget period . Sales for the first five months of the upcoming year are budgeted to be as follows :
January .......................................................................................................... .
February ........................................................................................................ .
March ............................................................................................................. .
April ............................................................................................................... .
May ................................................................................................................ .
$80,100
$89,100
$82,800
$85,500
$77,400
b. Sales are 30% cash and 70% credit . All credit sales are collected in the month follow- ing the sale .
c. Conrad Manufacturing has a policy stating that each month's ending inventory of fin- ished goods should be 10% ofthe following month's sales (in units) .
d. Of each month's direct materials purchases, 20% are paid for in the month of pur- chase, while the remainder is paid for in the month following purchase. Two pounds of direct material is needed per unit at $1 .50 per pound. Ending inventory of direct materials should be 20% of next month's production needs .
e. Most of the labor at the manufacturing facility is indirect, but there is some direct la- bor incurred . The direct labor hours per unit is 0 .03 . The direct labor rate per hour is $13 per hour . All direct labor is paid for in the month in which the work is performed . The direct labor total cost for each of the upcoming three months is as follows:
January ......................................................................................................... .
February ....................................................................................................... .
March ............................................................................................................ .
$3,510
$3,834
$3,600
f. Monthly manufacturing overhead costs are $6,500 for factory rent, $2,900 for other fixed manufacturing expenses, and $1 .40 per unit for variable manufacturing over- head . No depreciation is included in these figures . All expenses are paid in the month in which they are incurred .
g. Computer equipment for the administrative offices will be purchased in the upcom- ing quarter . In January, the company will purchase equipment for $5,800 (cash}, while February's cash expenditure will be $11,600 and March's cash expenditure will be $15,800 .
h. Operating expenses are budgeted to be $1.20 per unit sold plus fixed operating ex- penses of $1,400 per month . All operating expenses are paid in the month in which they are incurred . No depreciation is included in these figures .
i. Depreciation on the building and equipment for the general and administrative offices is budgeted to be $4,900 for the entire quarter, which includes depreciation on new acquisitions.
j. Conrad Manufacturing has a policy that the ending cash balance in each month must be at least $4,400. The company has a line of credit with a local bank . It can borrow in increments of $1,000 at the beginning of each month, up to a total outstanding loan balance of $160,000 . The interest rate on these loans is 1% per month simple interest (not compounded) . The company would pay down on the line of credit balance in increments of $1,000 if it has excess funds at the end of the quarter . The company would also pay the accumulated interest at the end of the quarter on the funds bor- rowed during the quarter .
k. The company's income tax rate is projected to be 30% of operating income less interest expense . The company pays $10,800 cash at the end of February in estimated taxes .
Requirements
1. Prepare a schedule of cash collections for January, February, and March, and for the quarter in total.
_J A B C D I E 1 Cash Collections Bude;et 2 For the Quarter Ended March 31 3 Month l,. January February March Quarter 5 Cash sales 6 Credit sales 7 Total cash collections 8
The Master Budget 571
572 CHAPTER 9
2. Prepare a production budget .
-- ..J A I B I C D E
1 Production Bude;et 2 For the Quarter Ended March 31 3 Month 4 January February March Quarter 5 Unit sales* 6 Plus: Desired ending inventorv 7 Total needed 8 Less: Beginning inventorv 9 Number of units to produce
10
*Hint: Unit sales = Sales in dollars/Selling price per unit
3. Prepare a direct materials budget .
..J A I B I C I D I E 1 Direct Materials Budget 2 For the Quarter Ended March 31 3 Month 4 January February March Quarter 5 Units to be produced (from Production Budget) 6 Multiply by: Quantity (pounds) of DM needed per unit 7 Quantity (pounds) needed for production 8 Plus: Desired ending inventory of DM 9 Total quantity (pounds) needed
10 Less: Beginning inventory of DM 11 Quantity (pounds) to purchase 12 Multiply by: Cost per pound 13 Total cost of DM purchases 14
4. Prepare a cash payments budget for the direct material purchases from Requirement 3, using the following format. (Use the accounts payable balance at December 31 of prior year for the prior month payment in January.)
..J~ - A B I C I D I E 1 Cash Payments for Direct Materials Budget 2 For the Quarter Ended March 31 3 Month t.. January February March Quarter 5 20% of current month DM purchases 6 80% of prior month DM purchases 7 Total cash payments 8
5. Prepare a cash payments budget for direct labor, using the following format:
..J A T B ----r-- C ----r-- D ----r-- E - 1 Cash Payments for Direct Labor Budget 2 For the Quarter Ended March 31 3 Month 4 January I February I March Quarter 5 Total cost of direct labor I I 6 I I
The Master Budget 573
6. Prepare a cash payments budget for manufacturing overhead costs .
_J A I B C D I E 1 Cash Payments for Manufacturing Overhead Budget 2 For the Quarter Ended March 31 3 Month 4 January February March Quarter 5 Variable manufacturing overhead costs 6 Rent (fixed) 7 Other fixed MOH 8 Cash payments for manufacturing overheac 9
7. Prepare a cash payments budget for operating expenses .
_J A B C D I E 1 Cash Payments for Operating Expenses Budget 2 For the Quarter Ended March 31 3 Month 4 January February March Quarter 5 Variable operating expenses 6 Fixed operating expenses 7 Cash pavments for operating expenses 8
8. Prepare a combined cash budget .
_J A B C D E 1 Combined Cash Budget 2 For the Quarter Ended March 31 1 Month 4 January February March Quarter 5 Beginning cash balance 6 Plus: Cash collections 7 Total cash available 8 Less cash payments: 9 Direct material purchases
10 Direct labor 11 Manufacturing overhead costs 12 Operating expenses 13 Tax payment 14 Equipment purchases 15 Total cash payments 16 Ending cash balance before financing 17 Financing: 18 Plus: New borrowings 19 Less: Debt repayments 20 Less: Interest payments 21 Ending cash balance 22
574 CHAPTER 9
9. Calculate the budgeted manufacturing cost per unit (assume that fixed manufacturing overhead is budgeted to be $0.70 per unit for the year) .
_J A I B C D 1 Budgeted Manufacturing Cost per Unit 2
3 Direct materials cost oer unit J. Direct labor cost oer unit
5 Variable manufacturing overhead costs per unit 6 Fixed manufacturing overhead costs per unit 7 Budgeted cost of manufacturing one unit 8
10. Prepare a budgeted income statement for the quarter ending March 31 .
_J A B C D 1 Bude:eted Income Statement 2 For the Quarter Ended March 31 3 t.. Sales revenue 5 Less: Cost of goods sold* 6 Gross orofit 7 Less: Operating expenses 8 Less: Depreciation expense 9 Operating income
10 Less: Interest expense 11 Less: Income tax expense 12 Net income 13
*Hint: Cost of goods sold= Budgeted cost of manufacturing one unit x Number of units sold
P9-66B Cash budgets under two alternatives (Learning Objectives 2 & 3) Each autumn, as a hobby, Joann Denton weaves cotton placemats to sell at a local craft shop . The mats sell for $20 per set of four mats . The shop charges a 15% commission and remits the net proceeds to Denton at the end of December . Denton has woven and sold 22 sets in each of the last two years . She has enough cotton in inventory to make another 22 sets . She paid $8 per set for the cotton . Denton uses a four-harness loom that she pur- chased for cash exactly two years ago. It is depreciated at the rate of $12 per month . The accounts payable relate to the cotton inventory and are payable by September 30 .
Denton is considering buying an eight-harness loom so that she can weave more in- tricate patterns in linen . The new loom costs $1,000; it would be depreciated at $20 per month . Her bank has agreed to lend her $1,000 at 9% interest, with $200 principal plus accrued interest payable each December 31 . Denton believes she can weave 10 linen place mat sets in time for the Christmas rush if she does not weave any cotton mats . She predicts that each linen set will sell for $40. Linen costs $5 per set . Denton's supplier will sell her linen on credit, payable December 31 .
Denton plans to keep her old loom whether or not she buys the new loom . The bal- ance sheet for her weaving business at August 31 is as follows:
_J ~ A ~ B - - c - - D 1 Joann Denton Weaver 2 Balance Sheet 3 Aue:ust 31
-1.. Assets: 5 Current assets: 6 Cash $ 70 7 Inventory of cotton 176 8 Total current assets $ 246 9 Property, plant, and equipment:
10 Loom $ 600 11 Accumulated depreciation (288 12 Total property, plant, and equipment $ 312 13 Total assets s 558 14 15 L1ao111t1es ana stockno1aers Egu1!;)': 16 Accounts payable $ 94 17 Stockholders' equity 464 18 Total liabilities and stockholders equity $ 558 19
Requirements
1. Prepare a combined cash budget for the four months ending December 31, for two alternatives: weaving the placemats in cotton using the existing loom and weaving the placemats in linen using the new loom . For each alternative, prepare a budgeted income statement for the four months ending December 31 and a budgeted balance sheet at December 31.
2. On the basis of financial considerations only, what should Denton do? Give your reason .
3. What nonfinancial factors might Denton consider in her decision?
P9-67B Comprehensive summary problem (Learning Objectives 2 & 3) Birdhouses Inc. makes backyard birdhouses . The company sells the birdhouses to home improvement stores for $20 per birdfeeder. Each birdhouse requires 2.0 board feet of wood, which the company obtains at a cost of $5 per board foot . The company would like to maintain an ending stock of wood equal to 15% of the next month's production requirements . The company would also like to maintain an ending stock of finished bird- feeders equal to 10% of the next month's sales.
Sales data for the company is as follows:
October actual sales (prior year) ................................................................. .
November actual sales (prior year) ............................................................. .
December actual sales (prior year) ............................................................ .
January projected sales .............................................................................. .
February projected sales ............................................................................. .
March projected sales .................................................................................. .
April projected sales ................................................................................... .
Units
72,000
84,000
91,000
95,000
105,000
110,000
125,000
In any given month, 25% of the total sales are cash sales, while the remainder are credit sales .
The company's collection history indicates that 75% of credit sales is collected in the month after the sale, 15% is collected two months after the sale, 8% is collected three months after the sale, and the remaining 2% is never collected .
Assume that the total cost of direct materials purchases in December was $1,001,000 . The company pays 60% of its direct materials purchases in the month of purchase and pays the remaining 40% in the month after purchase .
The Master Budget 575
~
5 7 6 CHAPTER 9
Requirements
1. Prepare the following budgets for the first three months of the year, as well as a sum- mary budget for the quarter .
2. Prepare the sales budget, including a separate section that details the type of sales made (cash versus credit) .
3. Prepare the production budget.
4. Prepare the direct materials purchases budget. Assume the company needs 242,000 board feet of wood for production in April.
5. Prepare the cash collections budget for January, February, and March, as well as a summary for the first quarter .
6. Prepare the cash payments budget for direct materials purchases for the months of January, February, and March, as well as a summary for the first quarter .
P9-68B Budgeted income statement (Learning Objective 2) The budget committee of Chelsey Fashions, an upscale women's clothing retailer, has as- sembled the following data . As the business manager, you must prepare the budgeted income statements for May and June .
a. Sales in April were $35,000 . You forecast that monthly sales will increase 10% in May and an additional 2% in June .
b. The company maintains inventory of $9,000 plus 10% of the sales revenue budgeted for the following month . Monthly purchases average 50% of sales revenue in that same month. Actual inventory on April 30 is $12,850. Sales budgeted for July are $45,000.
c. Monthly salaries amount to $3,000 . Sales commissions equal 10% of sales for that month . Combine salaries and commissions into a single figure .
d. Other monthly expenses are as follows :
Rent expense................................................... $2,800, paid as incurred
Depreciation expense..................................... $ 700
Insurance expense........................................... $ 400, expiration of prepaid amount
Income tax........................................................ 20% of operating income
Requirement Prepare Chelsey Fashions' budgeted income statements for May and June . Show cost of goods sold computations .
P9-69B Cash budgets (Learning Objective 3)
Ivan's Restaurant Supply is preparing its cash budgets for the first two months of the upcoming year . Here is the information about the company's upcoming cash receipts and cash disbursements :
a. Sales are 70% cash and 30% credit . Credit sales are collected 10% in the month of sale and the remainder in the month after sale . Actual sales in December were $54,000 . Schedules of budgeted sales for the two months of the upcoming year are as follows :
January ............................................................................... .
February ............................................................................. .
Budgeted sales revenue
$60,000
$68,000
b. Actual purchases of materials in December were $23,000 . The company's purchases of direct materials in January are budgeted to be $20,500 and $26,000 in February . All purchases are paid 40% in the month of purchase and 60% the following month .
c. Salaries and sales commissions are also paid half in the month earned and half the next month . Actual salaries were $7,000 in December . Budgeted salaries in Janu- ary are $8,000, and February budgeted salaries are $9,500 . Sales commissions each month are 15% ofthat month's sales .
d. Rent expense is $2,900 per month .
e. Depreciation is $2,200 per month .
f. Estimated income tax payments are made at the end of January . The estimated tax payment is projected to be $13,000 .
g. The cash balance at the end of the prior year was $24,000.
Requirements
1. Prepare schedules of (a) budgeted cash collections, (b) budgeted cash payments for purchases, and (c) budgeted cash payments for operating expenses . Show totals for each month and totals for January and February combined.
2. Prepare a combined cash budget . If no financing activity takes place, what is the bud- geted cash balance on February 28?
P9-70B Combined cash budget and a budgeted balance sheet (Learning Objective 3)
Fairview Medical Supply has applied for a loan . First American Bank has requested a budgeted balance sheet at April 30 and a combined cash budget for April. As Fairview Medical Supply's controller, you have assembled the following information:
a. March 31 equipment balance, $52,700; accumulated depreciation, $41,100
b. April capital expenditures of $42,700 budgeted for cash purchase of equipment
c. April depreciation expense, $500
d. Cost of goods sold, 60% of sales
e. Other April operating expenses, including income tax, total $13,400, 30% of which will be paid in cash and the remainder accrued at April 30
f. March 31 owners' equity, $93,600
g. March 31 cash balance, $40,100
h. April budgeted sales, $91,000, 70% of which is for cash . Of the remaining 30%, half will be collected in April and half in May.
i. April cash collections on March sales, $29,200
j. April cash payments of March 31 liabilities incurred for March purchases of inventory, $17,100
k. March 31 inventory balance, $29,800
I. April purchases of inventory, $10,100 for cash and $36,800 on credit. Half of the credit purchases will be paid in April and half in May
Requirements
1. Prepare the budgeted balance sheet for Fairview Medical Supply at April 30. Show separate computations for cash, inventory, and stockholders' equity balances .
2. Prepare the combined cash budget for April.
3. Suppose Fairview Medical Supply has become aware of more efficient (and more ex- pensive) equipment than it budgeted for purchase in April. What is the total amount of cash available for equipment purchases in April, before financing, if the minimum desired ending cash balance is $19,000? (For this requirement, disregard the $42,700 initially budgeted for equipment purchases .)
4. Before granting a loan to Fairview Medical Supply, First American Bank asks for a sensitivity analysis assuming that April sales are only $60,667 rather than the $91,000 originally budgeted . (While the cost of goods sold will change, assume that purchases, depreciation, and the other operating expenses will remain the same as in the earlier requirements .)
a. Prepare a revised budgeted balance sheet for the company, showing separate computations for cash, inventory, and stockholders' equity balances .
b. Suppose Fairview Medical Supply has a minimum desired cash balance of $20,000 . Will the company need to borrow cash in April?
The Master Budget 577
5 7 8 CHAPTER 9
P9-71 B Cost of goods sold, inventory, and purchases budget (Learning Objective 4)
Carlton Logos buys logo-imprinted merchandise and then sells it to university bookstores . Sales are expected to be $2,007,000 in September, $2,200,000 in October, $2,377,000 in November, and $2,500,000 in December . Carlton Logos sets its prices to earn an average 40% gross profit on sales revenue . The company does not want inventory to fall below $415,000 plus 20% of the next month's cost of goods sold .
Requirement Prepare a cost of goods sold, inventory, and purchases budget for the months of October and November.
P9-72B Prepare comprehensive budgets for a retailer (Learning Objectives 2, 3, & 4)
Dollar Discount Store is a local discount store with the following information : • October sales are projected to be $300,000 .
• Sales are projected to increase by 10% in November and another 20% in December and then return to the October level in January .
• 25% of sales are made in cash, while the remaining 75% are paid by credit or debit cards . The credit card companies and banks (debit card issuers) charge a 2% transac- tion fee and deposit the net amount (sales price less the transaction fee) in the store's bank account daily . The store does not accept checks . Because of the payment mech- anisms, there is no risk of nonpayment or bad-debts .
• The store's gross profit is 25% of its sales revenue .
• For the next several months, the store wants to maintain an ending merchandise in- ventory equal to $5,000 + 20% of the next month's cost of good sold . All purchases for merchandise are made on account and paid in the month following the purchase. The September 30 inventory is expected to be $50,000 .
• Expected monthly operating expenses and details about payments include the following .
o Wages of store workers should be $9,000 per month and are paid on the last day of each month .
o Utilities expense is expected to be $1,200 per month in September, October, and November .
o Utilities expense is expected to be $2,000 per month during the colder months of December, January, and February .
o All utility bills are paid the month after incurred .
o Property tax is $24,000 per year and is paid semiannually each December and June .
o Property and liability insurance is $12,000 per year and is paid semiannually each January and July .
o Depreciation expense is $144,000 per year; the straight-line method is used .
o Transaction fees, as stated earlier, are 2% of credit and debit card sales .
• Cash dividends of $225,000 are to be paid in December .
• Assume the cash balance on October 31 is $10,000 . The company wants to maintain a cash balance of at least $10,000 at the end of every month .
• The company has arranged a line of credit with a local bank at a 5% inte rest rate. There is no outstanding debt as of October 31 .
Requirements Prepare the following budgets for November and December :
1. Sales budget
2. Cost of goods sold, inventory, and purchases budget
3. Operating expense budget
4. Budgeted income statement
5. Cash collections budget
6. Cash payments budget
7. Combined cash budget
Serial Case C9-73 Calculate breakeven and margin of safety after hotel renovation
(Learning Objective 2)
This case is a continuation of the Caesars Entertainment Corporation serial case that began in Chapter 1. Refer to the introductory story in Chapter 1 (see page 43) for additional back- ground. (The components of the Caesars serial case can be completed in any order .)
Caesars Palace® Las Vegas will use budgets to make its financial plans . Let's assume that Caesars prepares budgets for each of its hotel towers, including the new Julius Tower. Here is a list of budgeting assumptions 10 for the Julius Tower for 2016:
Data table for Julius Tower budget assumptions
Number of hotel rooms in the Julius Tower
Average occupancy rate for Caesars Entertainment Corporation
Average hotel room rate per night
Total budgeted fixed costs for the Julius Tower
Variable cost per Julius Tower room night
Requirements
$
587
91.2%
149
$2,390,000
$ 27
1. How many Julius Tower hotel room nights should be budgeted to be booked in 2016? (Remember that 2016 is a leap year and, therefore, has an extra calendar day or 366 days .)
2. What would be the budgeted net revenue from the Julius Tower hotel rooms in 2016?
3. What would be the budgeted variable costs for the Julius Tower hotel in 2016?
4 . Prepare a budget for 2016 for the Julius Tower using the assumptions provided above and the numbers you have calculated. Does it appear that the Julius Tower will be generating a healthy amount of income for Caesars Palace® Las Vegas? Explain.
10 All Julius Tower assumptions are hypothetical and simply provided for educational use only.
The Master Budget 579
580 CHAPTER 9
CRITICAL THINKING Discussion & Analysis
A9-74 Discussion Questions
1. "The sales budget is the most important budget ." Do you agree or disagree? Explain your answer .
2. List at least four reasons why a company would use budgeting .
3. Describe the difference between an operating budget and a capital expenditures budget .
4. Describe the process for developing a budget .
5. Compare and contrast "participative budgeting" with "top-down" budgeting .
6. What is a budget committee? What is the budget committee's role in the budgeting process?
7. What are operating budgets? List at least four operating budgets .
8. What are financial budgets? List at least three financial budgets .
9. Managers may build slack into their budgets so that their target numbers are easier to attain . What might be some drawbacks to building slack into the budgets?
10. How does the master budget for a service company differ from a master budget for a manufacturing company? Which (if any) operating budgets differ and how, specifically, do they differ? Which (if any) financial budgets differ and how, specifically, do they differ?
11. Give an example of a sustainable practice that would affect a company's budget . How might this sustainable practice, if adopted, impact the company's budget in both the short-term and in the long-term?
12. Why might a company want to state environmental goals for increased sustainability in its budgets? Explain.
Application & Analysis Mini Cases
A9-75 Budgeting for a Single Product In this activity, you will be creating budgets for a single product for each of the months in an upcoming quarter. Select a product that you could purchase in large quantities (at a Sam's Club or other warehouse retail chain) and repackage into smaller quantities to offer for sale at a sidewalk cafe, a sporting event, a flea market, or other similar venue . Investigate the price and quantity at which this product is available at the warehouse. Choose a selling price for the smaller (repackaged) package . Make reasonable assumptions about how many of the smaller units you can sell in each of the next four months (you will need the fourth month's sales in units for the operating budgets) .
Basic Discussion Questions 1. Describe your product . What is your cost of this product? What size (quantity) will you
purchase? At what price will you sell your repackaged product? Make projections of your sales in units in each of the upcoming three months .
2. Estimate how many hours you will spend in each of the upcoming three months doing the purchasing, repackaging, and selling . Select a reasonable wage rate for yourself . What will your total labor costs be in each of the upcoming three months?
3. Prepare a sales budget for each of the upcoming three months .
4. Prepare the direct material budgets for the upcoming three months, assuming that you need to keep 10% of the direct materials needed for next month's sales on hand at the end of each month (this requirement is why you needed to estimate unit sales for four months) .
5. Prepare a direct labor budget (for your labor) for each of the upcoming three months .
6. Think about any other expenses you are likely to have (i.e., booth rental at a flea market or a vendor license) . Prepare the operating expenses budget for each of the upcoming three months.
7. Prepare a budgeted income statement that reflects the budgets you prepared, including the sales budget, direct materials budget, direct labor budget, and the operating expenses budget. This budgeted income statement should include one column for each of the three months in the quarter, and it should also include a total column that represents the totals of the three months . What is your projected profit by month and for the quarter?
A9-76 Ethics and budgetary slack (Learning Objectives 1, 2, 3, & 4) Gutierrez Company, a publicly held corporation, operates a regional chain of large drugstores . Each drugstore is operated by a general manager and a controller . The general manager is re- sponsible for the day-to-day operations of the store, while the controller is responsible for the budget and other financial tasks . The general manager, Tracie Kappan, has been at Gutierrez Company for several years . Employee turnover is high at Gutierrez Company, just as it is in the retail industry in general. Kappan just hired a new controller, Min Yang .
Yang was asked to prepare the master budget . Each retail location prepares its master budget once a year and then submits that budget to company headquarters for approval. Once approved by headquarters, the master budget is used to evaluate the store's perfor- mance . These performance evaluations directly affect the managers' bonuses and whether ad- ditional company funds are invested in that location .
When Yang was almost done preparing the budget, Kappan instructed him to increase the amounts budgeted for labor and supplies by 20% . When asked why, Kappan responded that this budgetary cushion gives store management flexibility in running the store . For example, because company headquarters tightly controls operating funds and capital improvement funds, any extra money budgeted for labor and supplies can be used to replace store furnish- ings or to pay bonuses to help to retain good employees . She explains that the chance of getting extra funds from company headquarters is not good; this "cushion" is usually the only opportunity to replace store decor or to pay bonuses to key employees . Kappan also needs extra funds occasionally to make "under the table" payments to employees as incentives to work extra hours or to keep them from leaving for a higher-paying job .
Yang feels conflicted . He is eager to please Kappan, and he is wondering what he should do in this situation .
Requirements
1. Using the IMA Statement of Ethical Professional Practice as an ethical framework, an- swer the following questions :
a. What are the ethical issue(s) in this situation?
b. What are Yang's responsibilities as a management accountant?
2. Would your answer differ if Gutierrez Company were instead owned by one individual instead of being publicly held? Why or why not?
3. Would anyone be harmed if slack were to be built into the budget? Why or why not?
4. Discuss the specific steps Yang should take in this situation . Refer to the IMA State- ment of Ethical Professional Practice in your response.
A9-77 Budgeting issues at the movies (Learning Objectives 1, 2, 3, & 4) Movies are expensive to produce and market . According to IMDb, the most expensive film on record is Pirates of the Caribbean: On Stranger Tides, with a total budget of $378 .5 million.11
This movie and its budget were widely publicized prior to the premiere of the film, and movie- goers were eager to see the results of this massive movie budget .
Like other large projects, movies have budgets. Potential financiers look at the budget, the script, and other factors to decide whether to invest in the movie . Several categories of costs will be in a movie's budget, including:
• Story rights
• Screenplay
• Producers and directors
• Cast
11 Source : https://en.wikipedia.org/wiki/List_of_most_expensiv e_films, accessed January 7, 2016
The Master Budget 581
( __ )
REAL LIFE
5 8 2 CHAPTER 9
• Production costs
• Special effects
• Music
The typical film budget you read about in the press includes only expenses . The movie bud- gets released to the general public do not include estimated box office receipts or other rev- enue streams . In addition, movie budgets do not usually include marketing costs, which can be another 50% or more of the film's publicized budget .
Producers and directors will frequently release budget figures for upcoming movies, and these budget figures will be reported in several news outlets . However, Los Angeles Times writer Patrick Goldstein states that "everyone" lies about their movie budgets .12 For example, it was reported initially that The Avengers, a Marvel Studios film, had an overall budget of $170 million. Another source indicated that the budget for The Avengers was $260 million. Which one of these figures was the "correct" budget figure? No one outside of the manage- ment of the movie really knows .
Requirements
1. Budgeting for a movie can be challenging . Frequently, budget items change as the movie production progresses . If budgeting for a movie is difficult, why prepare a movie budget?
2. What reasons can a movie director have for misrepresenting the overall budget for a par- ticular movie? Is misrepresenting a movie budget unethical? Do you think misrepresenting a movie's total budgeted expenditures to the public harms anyone? Why or why not?
3. "If a Hollywood movie's box office number exceeds its production budget, then that movie makes a profit." From reading the information given in the case, do you agree with this statement? Why or why not?
4. Sometimes actors, directors, and producers are asked to take a lower salary up front and instead receive a percentage of the film's overall gross profits (from box office re- ceipts, DVD sales, and similar revenue streams) . Why might the film company propose this arrangement? Why might the actors, directors, and producers accept this arrange- ment? Would this type of arrangement (lower salary up front with a percentage of the film's gross profits later) make the budgeting process easier or more challenging? Why?
Try It Solutions
page 514:
The company should produce 32,800 cases, calculated as follows:
Unit sales for April
Plus: Desired ending inventory (10% of May sales of 40,000)
Total units needed
Less: Beginning inventory (March ending inventory = 10% of April sales of 32,000)
Units to produce
page 525:
$122,000, calculated as follows:
32,000
4000
36,000
3 200
32 800
March Budgeted Collections
COD sales in March
Credit sales from February ($110,000 X 90%)
Credit sales from January ($100,000 X 8%)
Total cash collections
$ 15,000
99,000
8 000
$122 000
12 http://c igsandredvines.blogspot.corn/2010/0 3/ everyone-lies-a bout-their-budget-la.html
Rache l Youde lman/Pearson Educat ion, Inc.
Sources: http://www.pepsico.com/Brands/ BrandExp lorer#top-global-brands
Performance Evaluation
Learning Objectives
• 1 Understand decentralization and describe different types of responsibility centers
• 2 Develop performance reports
• 3 Calculate ROI, sales margin, and capital turnover
• 4 Describe strategies and mechanisms for determining a transfer price
• 5 Prepare and evaluate flexible budget performance reports
• 6 Describe the balanced scorecard and identify KPls for each perspective
PepsiCo, which turned 50 years old in 2015, se11s products in over 200 countries around the world . PepsiCo's top 22 brands each generate over $1 billion in
annual sales . In addition to its well-known beverages, including Pepsi, Mountain Dew, Gatorade,
and Tropicana, the company also owns all of the Frito-Lay snack brands, such as Ruffles, Doritos,
and Cheetos. Pepsi also owns all of the Quaker Oat brands, such as Life and Cap'n Crunch
cereals. How does such a large and diverse company coordinate, control, and evaluate such
a vast array of operations? First, the company is segmented into separate operating divisions
based on geographic location (for example, North America, Europe and Sub-Saharan Africa,
and Latin America). In some geographic areas it is further segmented into different product
types (Beverages, Quaker products, and Frito-Lay products) . Second, a manager is assigned
responsibility for each segment and for each operating function (production, sales, etc.) within
each segment. PepsiCo's vision," Performance with a Purpose," integrates sustainability and the
triple bottom line into the company's business strategy . As a result, each segment is evaluated in
terms not only of its financial performance, but also its impact on society and the environment .
584 CHAPTER 10
1 .Understand ~ --decentralization and
describe different types of responsibility centers
In Chapter 9, we saw how businesses such as Campbell Soup Company and Tucson Tor-tilla set strategic goals and then develop planning budgets to help reach those goals. In this chapter, we'll see how companies use budgets and other tools, such as the balanced scorecard, to evaluate performance and control operations.
How Does Decentralization Affect Performance Evaluation? In a small company, such as Tucson Tortilla (discussed in Chapter 9), the owner or top manager often makes all planning and operating decisions. Small companies can use cen- tralized decision making because of the smaller scope of their operations. However, when a company grows, it is impossible for a single person to manage the entire organization's operations. Therefore, most companies, like PepsiCo, decentralize as they grow.
Companies that decentralize split their operations into different operating segments. Top management delegates decision-making responsibility to the segment managers and determines the type of decentralization that best suits the company's strategy. For example, decentralization may be based on
• geographic area
• product line
• distribution channel (such as retail sales versus online sales)
• customer base
• business function
PepsiCo decentralizes its company by brand in North America (Frito-Lay, Quaker Foods, Pepsi Beverages) and by geographic area in other parts of the world (Latin America; Europe and Sub-Saharan Africa; Asia, Middle East, and North Africa).
Advantages and Disadvantages of Decentralization Before we look at specific types of business segments, let's consider some of the advantages and disadvantages of decentralization.
Advantages Most growing companies decentralize out of necessity. However, decentralization pro- vides many potential benefits.
FREES TOP MANAGEMENT'S TIME By delegating responsibility for daily operations to segment managers, top management can concentrate on long-term strategic planning and higher-level decisions that affect the entire company.
ENCOURAGES USE OF EXPERT KNOWLEDGE Decentralization allows top manage- ment to hire the expertise each business segment needs to excel in its specific operations. Specialized knowledge often helps segment managers make better decisions than the top company managers could make.
IMPROVES CUSTOMER AND SUPPLIER RELATIONS Segment managers focus on just one segment of the company, allowing them to maintain close contact with important customers and suppliers. Thus, decentralization often leads to improved customer and supplier relations, which can result in quicker customer response times.
PROVIDES TRAINING Decentralization also provides segment managers with training and experience necessary to become effective top managers. Companies often groom their lower-level managers to move up through the company, taking on additional responsibil- ity and gaining more knowledge of the company with each step.
Performance Evaluation 585
IMPROVES MOTIVATION AND RETENTION Empowering segment managers to make decisions increases managers' motivation and job satisfaction, which often improves job performance and retention.
Disadvantages The many advantages of decentralization usually outweigh the disadvantages. However, decentralization can cause potential problems, including the following.
POTENTIAL DUPLICATION OF COSTS Decentralization may cause a company to dupli- cate certain costs or assets. For example, several business segments could maintain their own payroll and human resource departments. Companies can often avoid such dupli- cations by providing centralized services. For example, Marriott segments its hotels by property type (limited service, full-service, international), yet each hotel property shares one centralized reservations website platform.
POTENTIAL PROBLEMS ACHIEVING GOAL CONGRUENCE Goal congruence occurs when the goals of the segment managers align with the goals of top management. Decen- tralized companies often struggle to achieve goal congruence. Segment managers may not fully understand the big picture, or the ultimate goals that upper management is trying to achieve. They may make decisions that are good for their segment but may be detri- mental to another segment of the company or the company as a whole. For example, to control costs, one division may decide to offshore production to an overseas factory with poor working conditions. However, top management may embrace, promote, and market social responsibility and the use of fair labor practices. If so, the division is not acting in accordance with top management's goals.
Performance Evaluation Systems Once a company decentralizes operations, top management is no longer involved in run- ning the day-to-day operations of the segments. Performance evaluation systems provide upper management with the feedback it needs to maintain control over the entire organi- zation, even though it has delegated responsibility and decision-making authority to seg- ment managers. To be effective, performance evaluation systems should
• clearly communicate expectations,
• provide benchmarks that promote goal congruence and coordination between seg- ments, and
• motivate segment managers (possibly through paying bonus incentives to managers who achieve performance targets).
Responsibility accounting, discussed next, is an integral part of most companies' performance evaluation systems.
What Is Responsibility Accounting? A responsibility center is part of an organization whose manager is accountable for plan- ning and controlling certain activities. Lower-level managers are often responsible for bud- geting and controlling costs of a single value chain function. For example, at PepsiCo, one manager is responsible for planning and controlling the production of Frito-Lay products at a single plant, while another is responsible for planning and controlling the distribution of the product to customers. Lower-level managers report to higher-level managers, who have broader responsibilities. For example, managers in charge of production and distri- bution report to senior managers responsible for profits earned by an entire product line.
Responsibility accounting is a system for evaluating the performance of each respon- sibility center and its manager. Responsibility accounting performance reports compare plans (budgets) with actual results for each center. Superiors then evaluate how well each manager controlled the operations for which he or she was responsible.
586 CHAPTER 10
Types of Responsibility Centers Exhibit 10-1 illustrates four types of responsibility centers, as described briefly in the fol- lowing paragraphs.
EXHIBIT 10-1 Four Types of Responsibility Centers
In a cost center, such as a manufacturing plant, managers are responsible for controlling costs.
Revenue Center
In a revenue center, such as the Midwest sales region, managers are responsible for generating sales revenue.
Cost Center
Profit Center Investment Center
Mountain Dew
In a profit center, such as a line of In an investment center, such products, managers are responsible as the Frito-Lay division, managers both for generating income and are responsible for income and controlling costs. invested capital.
In a cost center, managers are accountable for costs only. Manufacturing operations, such as the Frito-Lay plant in Casa Grande, Arizona, are cost centers. The plant manager con- trols costs by using lean thinking to eliminate waste. The plant is near net-zero waste and uses solar energy for much of its power. The plant manager is not responsible for generat- ing revenues because he or she is not involved in selling the product. The plant manager is evaluated on his or her ability to control costs by comparing actual costs to budgeted costs.
Revenue Center
In a revenue center, managers are accountable primarily for revenues. Many times, rev- enue centers are sales territories, such as geographic areas within the country. Revenue center performance reports compare actual revenues to budgeted revenues.
Profit Center
In a profit center, managers are accountable for both revenues and costs, and therefore profits. For example, at PepsiCo, a manager may be responsible for the entire line of brand products, such as Mountain Dew or Aquafina. This manager is accountable for increasing sales revenue and controlling costs to achieve profit goals for the entire brand or product line. Superiors evaluate the man ager's performance by comparing actual revenues, ex- penses, and profits to the budget.
Investment Center
In an investment center, managers are responsible for (1) generating revenues, (2) control- ling costs, and (3) efficiently managing the division's assets. Investment centers are gener- ally large divisions of a corporation. For example, PepsiCo has six divisions:
• Frito-Lay North America
• Quaker Foods North America
Performance Evaluation 587
• North America Beverages
• Latin America
• Europe Sub-Saharan Africa
• Asia, Middle East, and North Africa
Investment centers are treated almost as if they were standalone companies. Division managers generally have broad responsibility, including deciding how to use assets. As a result, managers are held responsible for generating as much profit as they can with those assets.
Organization Chart Exhibit 10-2 shows a partial organization chart for a company such as PepsiCo.
• At the top level, the CEO oversees each of the divisions (investment centers).
• The manager of each division oversees all of the product lines (profit centers) in that division. For examp le, the VP of North America Beverages is responsible for the profitable operation of Pepsi, Gatorade, Tropicana, Mountain Dew, Aquafina, and the company's other North America beverage brands. 1
• The manager of each product line is responsible for evaluating lower-level manag- ers of cost centers (such as manufacturing plants) and revenue centers (such as sales territories).
EXHIBIT 10-2 Partial Organization Chart
CEO
t I Investment centers I
-..-.: Frito'iCorn
chi{I ~ I ll ~ VP-Frito-Lay North
America VP-North America
B11¥1rages
Profit centers - - -?'~• - - - II ~ VP-Quaker Foods North America
Manager-Pepsi Manager-Gatorade Manager-Tropicana Manager-Mountain Dew
1 For the sake of simplicity, we only illustrate four of the six divisions.
VP-Asia, Middle East. and North Africa
-- 11-11
II
Manager-Aquafina
588 CHAPTER 10
2 .Develop performance _: reports
Responsibility Center Performance Reports As introduced in Chapter 9, a performance report compares actual revenues and actual expenses against budgeted figures. The difference between actual figures and budgeted figures is known as a variance. The specific figures included on each performance report will depend on the type of responsibility center being evaluated. For example,
• the performance reports of cost centers will only include costs incurred within the center
• the performance reports of revenue centers will only include the revenues generated by the center
Exhibit 10-3 illustrates a partial performance report for a hypothetical revenue cen- ter-the hypothetical Midwest Sales Region of Frito-Lay products. Since the manager is only responsible for generating sales revenue, only revenues are included in the report.
EXHIBIT 10-3 Partial Performance Report for a Revenue Center
_j A B C D E F G 1 Midwest Sales Region 2 Monthly Performance Report 3 For the Month Ended March 31
4 Product Actual Sales Budgeted Sales Variance Variance
Percentage 5 Sun Chics $ 2 367 200 $ 2 400 000 $ 32 800 u 1.37% u 6 Doritos 15,896,000 15,000,000 896 000 F 5.97% F 7 Lav's 9 325,500 9,000,000 325,500 F 3.62% F 8 Tostitos 1,374,300 1500 000 125 700 u 8.38% u 9 Cheetos 13,500,000 13,500,000 0 F 0.00% F 10 Fritos 4,683,100 4,500,000 183,100 F 4.07% F 11 Total revenues $ 47,146,100 $ 45,900,000 $ 1,246,100 F 2.71% F 12
NOTE : The variance percentage is calculated as the variance divided by the budgeted amount. All figures in this report are hypothetical and do not re fleet PepsiCo's actual sales or budgets for these products. These hypothetical figures are used strictly for teaching purposes.
As you see in Exhibit 10-3, variances are either favorable (F) or unfavorable (U), depending on the variance's impact on the company's operating income.
• A favorable variance is one that causes operating income to be higher than budgeted. This occurs when actual revenues are higher than budgeted or actual expenses are lower than budgeted. A variance of "zero," such as we see with Cheetos sales revenue in Exhibit 10-3, occurs when actual figures are the same as budgeted figures. A "zero variance" is also interpreted as favorable since it means that management's expectations were met.
• An unfavorable variance is one that causes operating income to be lower than bud- geted. This occurs when actual revenues are lower than budgeted or actual expenses are higher than budgeted.
Although favorable revenue variances are typically good news for the company, the same interpretation can be misleading when it comes to expense variances. Be careful not to inter- pret "favorable" expense variances as "good" and unfavorable expense variances as "bad."
• For example, on one hand, a company could spend more than originally budgeted on research and development (R&D) in order to bring innovative new products to market faster. The resulting unfavorable variance for R&D expenses may actually be good news for the company.
• On the other hand, a manager may purchase lower-quality materials to generate cost savings. The resulting favorable materials cost variance would actually be bad news for the company, since it would most likely result in reducing the quality of the end product.
Most companies' accounting software will use positive and negative numbers to in- dicate whether a variance is favorable or unfavorable. The direction of the sign (positive or negative) will depend on whether the variance is calculated as budget minus actual or
Performance Evaluation 589
II Why is this important? as actual minus budget. Practice varies in this regard, especially when it comes to expense variances. To avoid any confusion over the direction of the sign, we use the U and F notation along with the absolute value of the variance. Just remember that when you are working with real companies, you will rarely see the U or F notation on the performance reports. Rather, you will see positive and negative variances that you will need to interpret using the definitions just presented.
"Variances are always favorable or unfavorable , depending on
Managers use a technique called management by exception when analyzing performance reports. Management by exception means that managers will only investigate budget variances that are relatively large. Let's use a personal example to illustrate this con- cept. Consider your monthly cell phone bill. You probably have an expectation of how large your monthly cell phone bill will be. If the actual bill is close to your expectation, you'll just pay the bill without giving it too much additional thought. However, if the actual bill is much higher or much lower than you expected, you probably will look at the detailed charges for calls, texts, and data usage to deter-
whether they increase or decrease
operating income. Computer software usually indicates the
directional impact of the variance using positive and negative numbers , rather than a U or F notation."
mine why the bill was so much different than what you expected. Managers do the same thing. If the actual costs or revenues are close to budget, they
assume operations are in control. However, if the variance between budget and actual is relatively large, they'll investigate the cause of the variance. Managers often have a deci- sion rule for variance investigation that is expressed as a percentage, dollar amount, or a combination of the two. For example, the manager of the Midwest Sales Region may decide to investigate only those variances that are greater than 5% and $150,000. Exhibit 10-3 shows that the variance for both Doritos and Tostitos exceeds 5%. However, of the two, only the Doritos variance exceeds $150,000. Therefore, the manager would only investigate the Doritos variance.
Segment Margin
The performance reports of profit and investment centers include both revenues and ex- penses. Performance reports are often presented in the contribution margin format rather than the traditional income statement format. These reports often include a line called "segment margin." A segment margin is the operating income generated by a profit or investment center before subtracting common fixed costs that have been allocated to the center. Exhibit 10-4 illustrates a hypothetical performance report for Tropicana products.
EXHIBIT 10-4 Performance Report High lighting the Profit Center's Segment Margin
_J A B C D 1 Trooicana Products
E
2 See;ment Marein Performance Report for the Fiscal Year Ended December 31 3 (all neures in millions o fdollars)
4 Actual Budgeted Variance
5 Sales revenue $ 4 314 $ 4 300 s 14 F 6 Less variable expenses: 7 Variable cost of goods sold 1 728 1 720 8 u 8 Variable operating expenses 508 515 7 F 9 Contribution Margin 2 078 2 065 13 F 10 Less direct fixed expenses : 11 Fixed manufacturing overhead 1 228 1215 13 u 12 Fixed operating expenses 405 415 10 F 13 Segment Margin 445 435 10 F
14 Less: Common fixed expenses allocated to the profit center 36 35 1 u
15 Operating income $ 409 $ 400 $ 9 F 16
F
Variance%
0.3%
0.5% 1.4% 0.6%
1.1% 2.4% 2.3%
2.9% 2.3%
G
F
u F F
u F F
u F
NOTE: All figures in this report are hypothetical and do not reflect the actual or budgeted sales and expense data for Tropicana products. These hypothetical figures are used strictly for teaching purposes.
590 CHAPTER 10
3 .Calculate ROI, sales --:.: margin, and capital
turnover
As you look at Exhibit 10-4, notice that fixed expenses are separated into two categories:
• Direct fixed expenses, which include those fixed expenses that can be traced to the profit center. An example might include advertisements for Tropicana orange juice.
• Common fixed expenses, which include those fixed expenses that cannot be traced to the profit center. Rather, these are fixed expenses incurred by the overarching invest- ment center (North America Beverages) that have been allocated among the different profit centers in the division. For example, these allocated costs may include the divi- sion's cost of providing a common computer information system, human resources department, payroll department, and legal department. By sharing these services, the different product lines avoid duplication of the costs and assets that would otherwise need to be maintained by the individual profit centers.
Since the manager of the profit center has little to no control over the allocation of the common fixed expenses, he or she should not be held responsible for them. 2 Therefore, the manager is typically held responsible for the center's segment margin, not its operating income.
Organization-wide Performance Reports Exhibit 10-5 illustrates how the performance reports for each level of management shown in Exhibit 10-2 flow up to the top of the company. Notice the following in the exhibit:
• The operating income from each profit center, such as Tropicana products (at the bottom of the exhibit), flows into the performance report for an investment center (in the middle of the exhibit).
• Likewise, the operating income from each investment center, such as North America Beverages, flows into the performance report for the entire company (at the top of the exhibit).
• Costs incurred by corporate headquarters (shown in the top of the exhibit) are treated as a cost center and are typically not allocated to any of the divisions.
• In addition to those performance reports pictured, performance reports related to the cost and revenue centers under each profit center would exist and flow up to the profit centers.
Responsibility accounting assigns managers responsibility for their segment's per- formance. But superiors should not misuse the system to erroneously find fault or place blame. Some variances are controllable, while others are not.
For example, managers have no control over the general economic conditions of the country that may reduce sales. Nor do they have control over droughts, floods, and frosts that increase the cost of the agricultural materials in their products. Likewise, they have little or no control over the cost of electricity and gas used to power plants and deliver products. Managers need to carefully consider the causes of large variances so that they can focus on improving those that are controllable, while developing strategies for mini- mizing the risk associated with uncontrollable variances.
Evaluation of Investment Centers As discussed above, investment centers are typically large divisions of a company. The du- ties of an investment center manager are similar to those of a CEO of an entire company. Investment center managers are responsible for both generating profit and making the best use of the investment center's assets. For example, an investment center manager has the authority to decide how much inventory to hold, what types of investments to make, how aggressively to collect accounts receivable and whether to open new stores or close old ones. In this section, we'll look at the two performance measures most commonly used
2 The various methods used to allocate centralized service expenses and other common fixed expenses are covered in more advanced cost accounting textbooks.
Performance Evaluation 591
EXHIBIT 10-5 Organization-wide Performance Reports
_J A B C D E F G H 1 2 PepsiCo 3 Performance Report for the Fiscal Year Ended 2015 4 (all heures in millions of dollars)
5 Division Operating Income Actual Budgeted Variance Variance%
6 Frito-Lay North America $ 4,304 $ 4100 $ 204 F 5.0% F 7 Quaker Foods North America 560 550 10 F 1.8% F 8 Latin Americas Foods (206) 50 256 u 512.0% u 9 r.- North America Beverages 2,785 2,770 15 F 0.5% F 10 Europe Sub-Saharan Africa 1,081 1100 19 u 1.7% u 11 Asia, Middle East and North Africa 941 930 11 F 1.2% F 12 Corporate, unallocated (1,112) (1,300) 188 F 14.5% F 13 Total operating income $ 8,353 $ 8,200 $ 153 F 1.9% F 14 15 16 17 North America Beverages 18 Performance Report for the Fiscal Year Ended 2015 19 ( all figures in millions of dollars)
20 Product Line Operating Income Actual Budgeted Variance Variance%
21 Pepsi $ 804 $ 800 $ 4 F 0.5% F ~22 Mountain Dew 434 440 6 u 1.4% u
23 Gatorade 614 605 9 F 1.5% F 24 Aquafina 331 325 6 F 1.8% F 25 ~ Tropicana 409 400 9 F 2.3% F 26 Sierra Mist 62 75 13 u 17.3% u 27 Other beverages 131 125 6 F 4.8% F 28 ~ Total division operating income $ 2,785 $ 2,770 $ 15 F 0.5% F 29 30 31 32 TroI 1cana 33 Performance Report for the Fiscal Year Ended 2015 34 ( all hgures ,n millions of ClollarsJ
35 Actual Budgeted Variance Variance%
"36 Sales revenue $ 4 314 s 4 300 IS 14 F 0 .3% F 37 Less: Variable expenses 2 236 2 235 1 u 0.0% u 38 Contribution marein 2 078 2 065 13 F 0.6% F 39 Less: Direct fixed expenses 1,633 1,630 3 u 0 .2% u 40 Segment margin 445 435 10 F 2.3% F 41 Less: Allocated common expenses 36 35 1 u 2.9% u
1 42 ~ Ooerating income $ 409 $ 400 $ 9 F 2.3% F 1 43 1 44
NOTE: All figures in this exhibit, except for the actual operating income of each division for 2015 are hypothetica l and used strictly for teaching purposes .
to assess the performance of investment centers: (1) return on investment and (2) residual income. To do this, we'll first need some financial data.
Exhibit 10-6 shows actual 2015 data for two of PepsiCo's divisions.3 Statement of Financial Accounting Standards Number 131 (SFAS 131) requires publicly traded companies to disclose this type of segment information in the footnotes to their financial statements. 4
3 PepsiCo Inc. 2015 10(K). 4 SFAS 131, " Disclosures about Segments of an Enterpr ise and Related Information, " June 1997, Financ ial Accounting Standards Board, Norwalk, CT.
592 CHAPTER 10
EXHIBIT 10-6 Division Information for PepsiCo Inc.
2015 Division Data (All figures are in millions of dollars)
Operating Income
PepsiCo Americas Beverages ("Beverage") ..... $2,785
Frito-Lay North America ("Snack") ............... $4,304
Assets
$28,128
$5,375
Sales Revenue
$20,618
$14,782
Exhibit 10-6 shows that the Frito-Lay North America division (henceforth referred to as the Snack division) is providing more profit to the company than is PepsiCo Americas Beverages division (henceforth referred to as the Beverage division). However, a simple comparison between the operating income of each division is misleading because it does not consider the size of each division. To adequately evaluate an investment center's finan- cial performance, top managers assess each division's operating income in relationship to its assets. This relationship is typically evaluated by calculating the division's return on investment or residual income.
Return on Investment (ROI} Return on investment (ROil measures the amount of income an investment center earns relative to the size of its assets. Companies typically define ROI as follows:
ROI = Operating income Total assets
Let's calculate the ROI for both the Snack division and the Beverage division, using the income and assets of each division found in Exhibit 10-6:
Beverage Division ROI= $$}f 1 8 }
8 = 9.9% (rounded)
Snack Division ROI = $$4 ,304 = 80.1 % (rounded) 5,375
The resulting ROI indicates that the Snack division is generating much more income for every dollar of its assets than is the Beverage division:
• The Beverage division earns nearly $0.10 on every $1.00 of assets.
• The Snack division earns just over $0.80 on every $1.00 of assets.
If you had $1,000 to invest, would you rather invest it in
II Why is this important? the Beverage division or the Snack division? Management would much rather have a 80% return on its investment than a 10% re- turn. When top management decides how to invest excess funds, they often consider each division's ROI. A division with a higher ROI is more likely to receive extra funds because it has a track record of providing a higher return with the investment. However, perhaps management feels that operations could be improved in a weaker division by investing in new technology, plants, and equipment. Thus, the division with a weaker ROI may also re- ceive an infusion of capital.
"ROI is one of the most commonly used performance metrics. It allows management to view
profitability in relation to the size of the investment. Just like with your own personal investments, the
higher the return, the better ."
In addition to comparing ROI across divisions, management also compares a division's ROI across time to determine whether the division is becoming more or less profitable. For example, Exhibit 10-7 shows the actual ROI of the two divisions over the past five years.
Performance Evaluation 593
EXHIBIT 10-7 Actual Division ROI over Time (rounded)
ROI (rounded) 2015 2014 2013 2012 2011
Beverage .... ..... ....... ...... .... .... 10% 8% 9% 10% 11%
Snack .... .... ..... ....... ........... ... 80% 76% 73% 68% 67%
The ROI of the Snack division has been trending upward over the last five years, showing just how profitable this division is to PepsiCo. However, the Beverage division's ROI has been relatively constant over the past five years. As with variances, management will investigate significant changes in ROI.
In addition to benchmarking ROI over time, management often benchmarks divi- sional ROI with other companies in the same industry to determine how each division is performing compared to its competitors. For example, PepsiCo may benchmark its ROI against that of the Coca-Cola Company.
Sales Margin and Capital Turnover To determine what is driving a division's ROI, management often restates the ROI equa- tion in its expanded form:
ROI= Operating income X Sales Sales Total assets
Operating income Total assets
Notice that sales, or sales revenue, is incorporated in the denominator of the first term and in the numerator of the second term. When the two terms are multiplied to- gether, sales revenue cancels out, leaving the original ROI formula.
Why do managers rewrite the ROI formula this way? Because it helps them better understand how they can improve their ROI. The first term in the expanded equation is the sales margin, which focuses on profitability by showing how much operating income the division earns on every $1 of sales revenue. Sales margin is defined as:
S 1
. Operating income a es margm = Sales
Let's calculate each division's sales margin using the information in Exhibit 10-6:
Beverage Division Sales Margin= $$}{ 6 8 /
8 = 13.5% (rounded)
Snack Division Sales Margin= $$4 ,304 = 29 .1 % (rounded) 14,782
The Beverage division is earning nearly $0.14 on every $1.00 of sales revenue, whereas the Snack division is earning about $0 .29 on every $1.00 of sales revenue. Over- all, the products in the Snack division are twice as profitable as the products in the Bever- age division. To improve this statistic, the division manager needs to focus on cutting costs so that more operating income can be earned for every dollar of sales revenue . However, they'll need to be careful in cutting costs, so as not to jeopardize the long-term success of the division.
Next, let's consider each division's capital turnover, which focuses on how efficiently the division uses its assets to generate sales revenue. Capital turnover is defined as:
. Sales Capital turnover =
1 Tota assets
594 CHAPTER 10
Let's calculate each division's capital turnover using the information from Exhibit 10-6:
B D . . . C . 1 T $ 2 0' 618 0 3 ( d d) everage 1v1s10n ap1ta urnover = $ 28
, 128
= .7 roun e
Snack Division Capital Turnover= $$l 4
, 782
= 2.75 (rounded) 5,375
The Beverage division has a capital turnover of 0.73, which means the division gener- ates $0.73 of sales revenue with every $1 of assets. The Snack division generates $2.75 of sales revenue with every $ 1.00 of assets. The Snack division uses its assets more efficiently in generating sales than does the Beverage division. To improve this statistic, the Beverage division manager should try to reduce or eliminate nonproductive assets-for example, by collecting accounts receivables more aggressively or decreasing inventory levels.
As the following table shows, the Snack division's ROI is higher than that of the Bev- erage division because (1) the division is earning more profit on every dollar of sales and (2) the division is generating more sales revenue with every dollar of assets:
Sales Margin X Capital Turnover = ROI
Beverage
Snack
13.5% X 0.73 = 9.9% (rounded)
29.1 % X 2.75 = 80.1 % (rounded)
Residual Income (RI)
Rather than using ROI to evaluate the performance of their investment centers, many companies use the concept of residual income. Similar to ROI, the residual income cal- culation is based on both the division's operating income and its assets, thereby measur- ing the division's profitability with respect to the size of its assets. However, the residual income calculation incorporates one more important piece of information: management's target rate of return. The target rate of return is the minimum acceptable rate of return that top management expects a division to earn with its assets. Management's target rate of return is based on many factors. Some of these factors include:
• the risk level of the division's business
• interest rates
• investors' expectations
• return being earned by other divisions
• general economic conditions
As these factors change over time, management's target rate of return will also change. Residual income /RI) determines whether the division has created any excess (or
residual) income above and beyond management's expectations. Residual income is cal- culated as follows:
RI= Operating income - Minimum acceptable income
The minimum acceptable income is defined as top management's target rate of return multiplied by the division's total assets. Thus,
RI = Operating income - (Target rate of return X Total assets)
Notice in this equation that the RI compares the division's actual operating income with the minimum operating income that top management expects given the size of the division's assets. A positive RI means that the division's operating income exceeds top management's target rate of return. A negative RI means the division is not meeting the target rate of return.
Performance Evaluation 595
Let's calculate the residual income for the Beverage division, assuming a 25% target rate of return. 5 Recall that all PepsiCo data were stated in millions.
Beverage RI= $2,785 - (25% X $28,128) = ($4,247) million
The Beverage division's RI is negative. This means that the division did not use its as- sets as effectively as top management expected, and it was therefore unable to achieve the minimum ROI of 25%. Recall that the Beverage division's ROI was approximately 10%.
Let's also calculate the RI for the Snack division:
Snack division RI = $4,304 - (25% X $5,375) = $2,960 million
The positive RI indicates that the Snack division exceeded top management's 25% target return expectations. The RI calculation also confirms what we learned about the Snack division's ROI. Recall that the Snack division's ROI was about 80%, which is higher than the targeted minimum of 25%.
Exhibit 10-8 summarizes the performance measures we have just discussed.
EXHIBIT 10-8 Summary of Investment Center Performance Measures
Performance Measure
ROI
Sales Margin
Capital Turnover
Residual Income
Formula
ROI = Operating income Total assets
S 1
. Operating income a es margm = Sales
. Sales Capital turnover = T
1 ota assets
RI = Operating income - (Target rate of return X Total assets)
Goal Congruence Since the ROI calculation already shows managers whether or not the division has reached the target rate of return, why do some companies prefer using residual income rather than ROI? The answer is that residual income often leads to better goal congruence. For ex- ample, say a manager is considering investing in a new $100,000 piece of equipment that would provide $30,000 of annual income. Upper management would want the divisions to invest in this equipment because its return (30%) exceeds the target rate (25% ). But what will the division managers do?
• If evaluated based on residual income, division managers will invest in the equipment because it will increase the division's residual income by $5,000 [ = $30,000 - (25% X $100,000)].
• If evaluated based on ROI, the division manager's decision may depend on its current ROI. If the division's current ROI is less than 30%, the manager has an incentive to invest in the equipment in order to increase the division's overall ROI. However,
5 Management's actual target rate of return is unknown; 25% is used simply for illustrative purposes.
596 CHAPTER 10
if the division's current ROI is greater than 30%, investing in the equipment would decrease the division's ROI. In this case, the manager would probably not invest in the equipment.
Thus, residual income enhances goal congruence, whereas ROI may or may not.
Quaker Foods North America is another one of PepsiCo's divisions. The division had assets of $966 million, operating income of $695 million, and sales revenue of $2,636 million.
1. Compute Quaker's ROI, sales margin, and capital turnover.
2. Compute Quaker's residual income, assuming the minimum acceptable rate of return is 25%.
Please see page 652 for solutions.
Measurement Issues
The ROI and RI calculations appear to be very straightforward; however, management must come to some decisions before these calculations can be made. Most of these deci- sions involve how to measure the assets used in the ROI and RI calculations.
• Which balance sheet date should we use? Because total assets will differ between the beginning of the period and the end of the period, companies must choose a particu- lar point in time for measuring assets. In the PepsiCo example, we chose to use total assets at the end of the year. Some companies use the average of the beginning of the year and the end of the year.
• Should we include all assets? Management must also decide if it wants to include all assets in the total asset figure. Many companies with retail locations are continually buying land on which to build future retail outlets. Until those stores are built and opened, the land (including any construction in progress) is a nonproductive asset, which is not generating any operating income. Including nonproductive assets in the total asset figure will drive down ROI and RI. Therefore, some firms do not include nonproductive assets in these calculations.
• Should we use the gross book value or net book value of the assets? The gross book value is the historical cost of the assets. The net book value is the historical cost of the assets less accumulated depreciation. Using the net book value of assets has a definite drawback. Because of depreciation, the net book value of assets continues to decrease over time until the assets are fully depreciated. As a result, ROI and RI get larger over time simply because of depreciation rather than from actual improve- ments in operations.
In general, calculating ROI based on the net book value of assets gives managers an incentive to continue using old, outdated equipment because the net book value of the asset keeps decreasing. However, top management may want the division to invest in new technology to create operational efficiency. The long-term effects of using outdated equipment may be devastating as competitors use new technology to produce cheaper products and sell at lower prices. Thus, to create goal congruence, some companies pre- fer calculating ROI based on the gross book value of assets or even based on the assets' current replacement cost, rather than the assets' net book value.
• Should we make other adjustments to income or assets? Some companies use a modi- fied residual income calculation referred to as economic value added (EVA®). To arrive at EVA, managers make several adjustments to the way income and assets are measured in the residual income formula. For example, research and development expenses are often added back to income (not viewed as expenses), while total assets are usually reduced by the company's current liabilities. EVA calculations are covered in more advanced accounting and finance textbooks.
Performance Evaluation 597
Limitations of Financial Performance Evaluation
One serious drawback of financial performance measures is their short-term focus. Com- panies usually prepare performance reports and calculate ROI and RI using a time frame of one year or less. Given the short time frame, division managers have an incentive to take actions that will lead to an immediate increase in these measures, even if such actions may not be in the company's long-term interest (such as cutting back on R&D or advertising).
Many potentially positive actions, however, may take longer than one year to gener- ate income at the targeted level. Many product life cycles start slow, even incurring losses in the early stages, before generating profit. If managers are evaluated on short-term fi- nancial performance only, they may be hesitant to introduce new products that may take time to generate acceptable profits.
As a potential remedy, management can measure financial performance using a lon- ger time horizon, such as three to five years. Extending the time frame gives segment man- agers the incentive to think long term rather than short term and make decisions that will positively impact the company over the next several years.
As discussed earlier in this book, many companies are incorporating the triple bot- tom line (people, planet, and profit) into their performance evaluation systems. The sec- ond half of this chapter describes how the inclusion of nonfinancial performance metrics, including environmental metrics, can give managers a more balanced view of the com- pany's performance.
What Is Transfer Pricing? In large, diversified companies, one division will often buy products or components from another division rather than from an outside supplier. For example, one division of Gen- eral Electric may purchase some of the parts it needs to produce wind turbines from an- other division that makes those parts. The price charged for the internal sale of product between two different divisions of the same company is known as the transfer price.
The transfer price becomes sales revenue for the selling division and a cost for the buying division. Therefore, the operating income, ROI, sales margin, and residual income of each division will be affected by the transfer price that is used. Setting a fair transfer price is often difficult since each division will want to maximize its own profits. The selling division will want the price to be as high as possible, while the buying division will want the price to be as low as possible.
Selling Division
- Price charged is called "Transfer Price" -
In selecting the transfer price, management's ultimate goal should be to optimize the company's overall profitability by encouraging a transfer to take place only if the com- pany would benefit by the exchange. This benefit is usually a result of cost savings. For ex- ample, if excess capacity exists, the incremental cost of manufacturing additional product for an internal sale is the variable cost of production. Furthermore, the selling division can often avoid certain marketing or distribution costs on internal sales. Vertical integration, the practice of purchasing other companies within one's supply chain, is predicated on the notion that a company's profits can be maximized by owning one's supplier.
4 Describe strategies and mechanisms for determining a transfer price
598 CHAPTER 10
Strategies and Mechanisms for Determining a Transfer Price The following strategies are often used to determine the transfer price.
1. Market price: If an outside market for the product exists, the market price is often viewed as the fairest price to use. The selling division will obtain the sales revenue it would have received on an outside sale, and the buying division will pay what it would have paid for product from an outside supplier. If the selling division can save on marketing or distribution costs, the market price could be reduced by all or a por- tion of the cost savings in arriving at the transfer price.
2. Negotiated price: Division managers negotiate until they reach agreement on a transfer price. The negotiated transfer price will usually be somewhere between the variable cost and the market price. The lowest acceptable price to the selling division will be the variable cost of producing and selling the product. Any lower price would result in a
negative contribution margin to the selling division. The highest ac-
II Why is this important? ceptable price to the buying division will be the market price. Any higher price would result in additional cost to the buying division. The disadvantage of this method is that negotiation takes time and effort, and may cause friction between company managers. "Each division's profits will be
affected by the transfer price that is used. The selling division will want the price to be as high as possible, whereas the buying division will want it to be as low as possible."
3. Cost: If no outside market for the product exists, then some definition of cost is often used to set the transfer price. As noted, variable cost would be the lowest fair price to use if excess capacity exists, whereas full absorption cost (including fixed manufactur- ing overhead) is also often viewed as a reasonable price. Addition- ally, a profit markup can be added to either definition of cost to arrive at a fair transfer price. The disadvantage of this method is that the selling division has no incentive to control costs since it will be reimbursed by the buying division for the costs it incurs.
These strategies are summarized in Exhibit 10-9.
EXHIBIT 10-9 Strategies for Determining Transfer Price
Advantages Disadvantages Considerations
Market Price Usually viewed as Can only be used if The market price could fair by both parties. an outside market be reduced by any cost
exists. savings occurring from the internal sale (e.g., marketing costs).
Negotiated Allows division Takes time and effort. Negotiated transfer Price managers to act May lead to friction price will generally fall
autonomously rather (or better in the range between: than being dictated a understanding) . Variable cost transfer price by top between division (low end) management. managers. . Market price
(high end)
Cost Useful if a market Selling division has no Several definitions of -or- price is not available. incentive to control cost could be used, Cost Plus a costs. A "fair" ranging from variable Markup markup may be cost to full
difficult to determine. absorption cost.
Let's try an example. Assume a division of GE produces a component used in the as- sembly of wind turbines. The division's manufacturing costs and variable selling expenses related to the component are as follows:
Performance Evaluation 599
Cost per Unit
Direct materials........................................................................................................ $500
Direct labor.............................................................................................................. 75
Variable manufacturing overhead............................................................................ 100
Fixed manufacturing overhead (at current production level)..................................... 150
Variable selling expenses (only incurred on sales to outside customers)..................... 80
A different division of GE is just beginning to get into the turbine assembly busi- ness and is interested in purchasing the component in-house rather than buying it from an outside supplier. The production division has sufficient excess capacity with which to make the extra components. Because of competition, the market price for this component is $1,000 regardless of whether the component is produced by GE or another company.
1. What is the highest, and possibly fairest, acceptable transfer price? The highest accept- able transfer price is the market price of $1,000. Many would say that this is also the fairest price because the selling division would receive, and the buying division would pay, what it normally would on the open market for the component.
2. Assuming the transfer price is negotiated between the divisions, what would be the lowest acceptable transfer price? Because there is excess capacity, fixed costs would not increase as a result of the additional production volume; therefore, fixed costs become irrelevant . The lowest acceptable price would be the variable costs incurred by the selling division for making the component and selling it in-house. The vari- able manufacturing costs (direct materials, direct labor, and variable manufacturing overhead) add up to $675. In this particular case, the $80 of variable selling expense would not be considered because it is only incurred on sales to outside customers. Thus, the lowest acceptable transfer price would be $675. A transfer price lower than $675 would result in a negative contribution margin, which would result in a loss to the selling division. If the $80 of variable selling expense would be incurred regard- less of whether the sale was made in-house or to an outside customer, then the lowest acceptable transfer price would be $755 (= $675 + $80).
3. If GE's policy requires all in-house transfers to occur at full absorption cost plus 10%, what transfer price would be used? Assume that the increased production level needed to fill the transfer would result in fixed manufacturing overhead (MOH) decreasing by $25 per unit. The full absorption cost includes all manufacturing costs (direct materi- als, direct labor, variable MOH, and fixed MOH). After ramping up production to fill this in-house order, the fixed MOH per unit would be $125 (= $150 - $25). Thus, the full absorption cost would be $800 (= $500 + $75 + $100 + $125). The transfer price would be $880, which is 10% over the full absorption cost [ = $800 + (10% X $800)].
Global Considerations In addition to these strategies for setting the transfer price, management should consider the following factors if the divisions operate in different areas of the globe:
• Do the divisions operate under different taxing authorities such that income tax rates are higher for one division than the other?
• Would the amount paid for customs and duties be impacted by the transfer price?
If either of these situations exists, then management will want to carefully craft the transfer price to avoid as much income tax, customs, and duties as legally possible.
Keep in mind that internal sales should be encouraged only if the company, overall, would profit by the exchange taking place. This additional profit is usually the result of cost savings that occur from producing the product internally rather than buying it on the open market. Any transfer price selected is simply a mechanism for dividing this ad- ditional profit between the selling and the buying divisions.
600 CHAPTER 10
• Decision Guidelines
Performance Evaluation Let's consider some issues regarding performance evaluation .
Decision
How do companies decentralize?
What should managers be held responsible for?
How should upper management evalu- ate the performance of the responsibility centers and their managers?
How are variances interpreted?
What is a segment margin?
What additional measures are used to evaluate investment centers?
How is ROI calculated?
How is sales margin calculated?
How is capital turnover calculated?
How is residual income calculated?
What is a transfer price, and how is it determined?
Guidelines
Managers determine the type of segmentation that best suits the company's strategy . Companies often decentralize by geographic area, product line, distri- bution channel, customer base, or business function .
Cost center: Manager is responsible for costs . Revenue center: Manager is responsible for revenues . Profit center: Manager is responsible for both revenues and costs and, there- fore, profits . Investment center: Manager is responsible for revenues, costs, and the effi- cient use of the assets invested in the division .
Actual performance should be compared with the budget . Using management by exception, any large variances should be investigated, with an emphasis on uncovering information rather than placing blame .
Favorable (F) variances increase income from what was budgeted, while Unfa- vorable (U) variances decrease income. Favorable cost variances are not neces- sarily "good," and unfavorable cost variances are not necessarily "bad ."
A segment margin is the operating income achieved by the segment before subtracting any common fixed costs that have been allocated to the segment .
ROI and residual income-both performance measures evaluate the division in terms of how profitable the division is relative to the size of its assets .
ROI= Operating income Total assets
ROI can also be calculated as :
Sales margin X Capital turnover
S 1
. Operating income a es margm = Sales
The sales margin tells managers how much operating income is earned on ev- ery $1 of sales revenue.
. Sales Capital turnover =
1 Tota assets
The capital turnover tells managers how much sales revenue is generated for every $1 of assets invested in the division .
RI = Operating income - (Target rate of return X Total assets)
If residual income is positive, it means the division has earned income in excess of upper management's target rate of return . If it is negative, then the division has not met management's expectations .
A transfer price is the price charged between divisions for the internal sale of a product . The transfer price is often based on the following :
• Market price of product
• Negotiated price (usually between variable cost and market price) • Cost (variable or absorption) or cost plus a markup
Performance Evaluation 601 - SUMMARY PROBLEM 1 . • _.
The following table contains actual segment data for two of PepsiCo's geographic divisions : (1) Europe and Sub-Saharan Africa (ESSA) and (2) Asia, Middle East, and North Africa (AMENA).
2015 Data Operating (All figures are in millions of dollars) Income
Europe, Sub-Saharan Africa (ESSA)....................... $1,081
Asia, Middle East, North Africa (AMENA) .......... . $941
Requirements
1. Compute each division's ROI.
2. Compute each division's sales margin .
3. Compute each division's capital turnover .
4. Comment on the results of the preceding calculations .
Assets
$12,225
$5,901
Sales Revenue
$10,510
$6,375
5. Compute each division's residual income, assuming upper management desires a 25% minimum rate of return .
6. How does the ROI of these two divisions compare to that of the two divisions, Beverages and Snacks, discussed in the chapter?
• SOLUTIONS 1. ROI
$1,081 ESSA ROI= $l
2 , 225
= 8.8% (rounded)
$941 AMENA ROI= -$-- = 15.9% (rounded)
5,901
2. Sales Margin
$1,081 ESSA sales margin = $ = 10.3% (rounded)
10,510
. $941 AMENA sales margm = -$-- = 14.8% (rounded)
6,375
3. Capital Turnover
A . 1 $10,510 d d ESS capita turnover = $l 2
, 225
= 0.86 (roun e )
AMENA capital turnover = $$ 6
' 375
= 1.08 (rounded) 5,901
602 CHAPTER 10
4. ESSA has a lower ROI (8.8%) than does AM ENA (15.9%). The reason for AMENA's stronger performance lies both in its ability to generate more operating income on every dollar of sales, as shown by the sales margin (14.8% versus 10.3%), and its abil- ity to generate more sales with its assets, as shown by the capital turnover rate (1.08 versus 0.86) . To increase ROI, ESSA needs to concentrate on becoming more efficient with its assets in order to increase its capital turnover . At the same time, it needs to carefully cut costs, potentially through employing lean thinking, in order to increase its sales margin.
5. Residual Income
ESSA Residual income= $1,081 - (25% X $12,225) = ($1,975) million (rounded)
AMENA Residual income= $941 - (25% X $5,901) = ($534) million (rounded)
Assuming management's minimum acceptable rate of return is 25%, the negative re- sidual income means that neither division is generating income at an acceptable level.
6. The ROI provided by ESSA (8.8%) and the ROI provided by AM ENA (15.9%) are in the same range as the ROI provided by the Beverage division (9.9%) but are significantly lower than the ROI provided by the Snack division (80.1 %).
Performance Evaluation 603
How Do Managers Use Flexible Budgets to Evaluate Performance? In the first part of this chapter, we looked at performance reports that compared actual costs with the original planning budget. There is nothing wrong with comparing actual results against the master planning budget, as we did in Exhibits 10-3, 10-4, and 10-5; many companies do so. However, managers can often gain better insights by comparing actual results against a flexible budget, which is a budget prepared for a different level of volume than the one originally anticipated.
To illustrate this concept, let's return to Tucson Tortilla, the company we used in Chap- ter 9 to illustrate budgeting. Exhibit 10-10 shows a performance report that compares actual results against the master planning budget for the month of January. The master budget figures are drawn from the sales budget (Exhibit 9-5), operating expenses budget (Exhibit 9-10), and the budgeted cost of goods sold (Exhibits 9-11 and 9-12 ), while the actual results were gathered from the company's general ledger. As discussed earlier in the chapter, performance reports are often shown in contribution margin format rather than in the traditional income statement format, although either format is acceptable.
EXHIBIT 10-10 Master Budget Performance Report
_J A B C I D E l 1 Tucson Tortilla 2 Master Budget Performance Report 3 For the Month Ended January 31 4
F
5 Prepare and evaluate flexible budget · performance reports
IG
5 Actual Master Budget Master Budget Master Budget
Variance Variance% 6 Sales volume (number of cases sold) 32,370 30,000 2,370 F 7.9% 7 8 Sales revenue ('.)20 per case) $ 653 874 $ 600 000 $ 53 874 F 9 .0% 9 Less variable expenses: 10 Cost ot goods sold ( 112.00 per case sold) 391,540 360,000 31,540 u 8.8% 11 Sales commission I 11.50 per case sold) 49,860 45,000 4,860 u 10 .8% 12 Shipping expense I 12.00 per case sold) 62,180 60,000 2180 u 3.6% 13 Bad debt expense 1 % ot credit sales) 6,270 4,800 1,470 u 30.6% 14 Contribution margin $ 144,024 $ 130,200 $ 13,824 F 10.6% 15 Less fixed expenses: 16 Salaries 23 000 20000 3 000 u 15.0% 17 Office rent 4000 4000 0 F 0.0% 18 Depreciation 6000 6000 0 F 0 .0% 19 Advertising 3100 2 000 1100 u 55 .0% 20 Telephone and internet 980 1000 20 F 2.0% 21 Operating income $ 106,944 $ 97 200 $ 9 744 F 10.0% 22
NOTE: The company expects 80% of sales will be made on credit terms . Cost of Goods Sold is treated as a variable cost here for the sake of simplicity. All individual manufactur ing cost variances are discussed in Chapter 11.
The difference between the actual revenues and expenses and the master planning bud- get is known as a master budget variance. This variance is really the result of an "apples-to- oranges" comparison. Why is this the case? Notice how the comparison is made between actual results for the actual volume of cases sold (32,370 cases) and the budgeted revenues and costs for the planning volume (30,000). Of course, we would expect the actual revenues and variable expenses to be higher than budgeted simply because sales volume was 7.9% higher than bud- geted. However, we wouldn't expect fixed costs to change as long as the actual volume was still within the company's current relevant range. But notice that actual fixed expenses were 0% to 55% higher than expected. Management will want to understand why these variances occurred.
To provide more of an "apples-to-apples" comparison, many companies compare ac- tual results to a flexible budget prepared for the actual sales volume achieved (32,370 cases).
F
F
u u u u F
u F F u F F
604 CHAPTER 10
This flexible budget will be used strictly for evaluating performance. Notice the distinction between the purposes of the two budgets:
• The original master budget for 30,000 cases was used for planning purposes at the beginning of the period.
• The new flexible budget for 32,370 cases will be used for performance evaluation purposes at the end of the period.
In essence, the flexible budget is the budget managers would have prepared at the begin- ning of the period if they had a crystal ball telling them the correct volume (32,370 cases rather than 30,000 cases). The flexible budget allows managers to compare actual revenues and ex- penses with what they would have expected given the actual sales volume. By creating a flex- ible budget, managers will be able to determine the portion of the master budget variance that is due to unanticipated changes in volume and the portion of the master budget variance that is due to factors other than volume.
II Why is this important? Creating a Flexible Budget Performance Report To create a flexible budget like the one shown in Exhibit 10-11, managers simply use the actual sales volume (32,370 cases) and the original budget assumptions (shown in parentheses on each line). For example, the flexible budget shown in bold font in Exhibit 10-11 includes the following calculations:
"A flexible budget performance report allows management to
make an "apples-to-apples" comparison between what actually happened and what would have been
budgeted if management would have known, in advance, the actual sales volume for the period."
EXHIBIT 10-11 Flexible Budget Performance Report
_J A 1
B
• Sales Revenue: 32,370 cases X $20 per case = $647,400
• Cost of Goods Sold: 32,370 cases X $12 per case= $388,440
• Sales Commission: 32,370 cases X $1.50 per case= $48,555
• Shipping Expense: 32,370 cases X $2.00 per case= $64,740
• Bad Debt Expense: $647,400 of flexible budget sales revenue X 80% credit sales X 1 % = $5,179
• Fixed Operating Expense: the same as originally budgeted, assuming the actual volume falls within the company's cur- rent relevant range for fixed costs.
C I D E F I G H Tucson Tortilla
2 Flexible Bude;et Performance Report 3 For the Month Ended January 31 4
5 Actual Flexible Budget Flexible Volume Master
Variance Budget Variance Budget 6 Sales volume (number of cases sold) 32,370 - 32,370 30,000 7 8 Sales revenue (520 per case) $ 653,874 $ 647,400 $ 600,000 9 Less variable expenses: 10 Cost ot goods sold (512.00 per case sold) 391540 388 440 360000 11 Sales commission (51.50 per case sold) 49 860 48 555 45000 12 Shipping expense (52.00 per case sold) 62180 64 740 60000 13 Bad debt expense (1 % of credit sales) 6 270 5179 4800 14 Contribution margin s 144 024 s 140 486 s 130200 15 Less fixed exoenses: 16 Salaries 23,000 20,000 20,000 17 Office rent 4,000 4,000 4,000 18 Deoreciation 6000 6,000 6000 19 Advertisine 3100 2 000 2000 20 Teleohone and internet 980 1000 1000 21 Ooeratine income $ 106 944 $ 107 486 $ 97 200 22
NOTE: The company expects 80% of sales will be made on credit terms. Cost of Goods Sold is treated as a variable cost here for the sake of simplicity . All individual manufacturing cost variances are discussed in Chapter 11.
Performance Evaluation 605
Notice how this performance report includes the same actual costs (on the left) and master budget figures (on the right) shown in Exhibit 10-10. The flexible budget is placed in the middle column of the performance report. Two columns flank the middle column: Flexible Budget Variance and Volume Variance.
Keep the following important rule of thumb in mind:
The flexible budget shows what revenues and expenses should have been, given the actual sales volume. It is created using the original budget assumptions for variable costs per unit and fixed costs, but calculated using the actual sales volume rather than the planning sales volume.
Sam operates his own summer lawn-mowing business using a truck and equipment used
solely for business purposes . Sam budgets $10 per job for variable expenses (gas for his truck
and equipment) and $500 per month for fixed expenses (insurance and lease payments). Sam
expected to have 100 mowing jobs during the month of June but actually had 125.
How much should be reflected in the flexible budget for (1) variable expenses, (2) fixed expenses, and (3) total operating expenses?
Please see page 652 for solutions.
Volume Variance
The volume variance is the difference between the master budget and the flexible budget. Recall that the only difference between these two budgets is the volume of units on which they are based. They both use the same budget assumptions but a different volume. The master planning budget is based on 30,000 cases. The flexible budget is based on 32,370 cases. The volume variance arises only because the volume of cases actually sold differs from the volume originally anticipated in the master budget, hence the name volume vari- ance. The volume variances are shown in blue ink in Exhibit 10-12.
EXHIBIT 10-12 Volume Variances
_J A B C I D I E 1 Tucson Tortilla 2 Flexible Bude:et Performance Report 3 For the Month Ended January 31 4
Flexible Budget Flexible
F
Volume 5 Actual Variance Bude:et Variance 6 Sales volume (number of cases sold) 32,370 - 32,370 2,370 - 7 8 Sales revenue (S20 per case) $ 653,874 $ 647,400 47 400 9 Less variable expenses: 10 Cost of goods sold ( 12.00 per case sold) 391540 388,440 28440 11 Sales commission ( 1.50 per case sold) 49,860 48,555 3 555 12 Shipping expense ( 2.00 per case sold) 62180 64,740 4 740 13 Bad debt expense 1 % of credit sales) 6 270 5,179 379 14 Contribution margin $ 144 024 $ 140,486 $ 10 286 15 Less fixed expenses: 16 Salaries 23,000 20,000 0 17 Office rent 4,000 4,000 0 18 Deoreciation 6,000 6,000 0 19 Advertisine: 3,100 2,000 0 20 Teleohone and internet 980 1,000 0 21 Ooeratine: income $ 106 944 $ 107,486 $ 10 286 22
I G I H
Master Budget
F 30,000
F $ 600000
u 360000 u 45000 u 60000 u 4800 F $ 130200
F 20000 F 4000 F 6000 F 2000 F 1000 F $ 97 200
NOTE: For determining whether the volume variance is favorable or unfavorable, keep in mind that the master budget was the original goal. Therefore, the flexible budget is evaluated against the master budget goal.
606 CHAPTER 10
The volume variance represents the portion of the master budget variance in Exhibit 10-10 that management would expect considering that 2,370 more cases were sold than originally an- ticipated. For example, because of the increase in sales volume, the volume variance shows that
• sales revenue should have been $47,400 higher than originally budgeted, Cost of Goods Sold should have been $28,440 higher than originally budgeted (and so forth with the other variable expenses),
• Fixed expenses should have had zero variance, and
• operating income should have been $10,286 higher than originally budgeted.
However, the master budget variance in Exhibit 10-10 revealed that
• sales revenue was actually $53,874 higher than budgeted, rather than $47,400 higher,
• Cost of Goods Sold was actually $31,540 higher than budgeted, rather than $28,440 higher (and so forth with the other variable expenses),
• some of the fixed costs were actually higher than budgeted, and
• operating income was actually $9,744 higher than budgeted rather than $10,286 higher.
So, why were actual revenues and expenses still higher than they should have been, even considering the increase in number of cases sold? The answers can be found in the flexible budget variance.
Flexible Budget Variance The flexible budget variance is the difference between the flexible budget and actual re- sults. The flexible budget variances are shown in dark orange ink in Exhibit 10-13.
EXHIBIT 10-13 Flexible Budget Variances and Volume Variances
_J
1 2 3 4
5
6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22
A B C I D E F I G H Tucson Tortilla
Flexible Budget Performance Report For the Month Ended January 31
Actual Flexible Budget Flexible Volume Master
Variance Budget Variance Budget Sales volume (number of cases sold) 32,370 - 32,370 2,370 F 30,000 - Sales revenue (S20 per case) $ 653 874 $ 6474 F $ 647,400 47 400 F $ 600000 Less variable expenses:
Cost of goods sold (512.00 per case sold) 391,540 3100 u 388,440 28440 u 360000 Sales commission (Sl.50 per case sold) 49,860 1305 u 48,555 3 555 u 45000 Shipping expense (S2.00 per case sold) 62180 2 560 F 64,740 4 740 u 60000 Bad debt expense (1 % of credit sales) 6270 1091 u 5,179 379 u 4800
Contribution margin $ 144024 $ 3 538 F $ 140,486 $ 10 286 F $ 130200 Less t1xed exoenses:
Salaries 23,000 3,000 u 20000 0 F 20000 Office rent 4,000 0 F 4000 0 F 4000 Deoreciation 6,000 0 F 6000 0 F 6000 Advertisine: 3100 1100 u 2 000 0 F 2000 Teleohone and internet 980 20 F 1000 0 F 1000
Ooeratine: income $ 106,944 $ 542 u $ 107 486 $ 10 286 F $ 97 200
Because all variances related to volume have already been accounted for through the vol- ume variance, the flexible budget variance highlights causes other than volume. For example:
• The $6,474 F variance for sales revenue means that the cases were sold at an average price higher than $20 per case.
• The $3,100 U variance for Cost of Goods Sold means that the cases cost more to make than $12.00 per case (we'll delve into this deeper in Chapter 11).
Performance Evaluation 607
• The $1,305 U variance for commission expense means that the commissions were paid at a rate higher than $1.50 per case.
• The $2,560 F variance for shipping expense means that the shipping costs were lower than $2.00 per case.
• The $1,091 U variance for bad debt expense means that either more than 80% of sales were made on credit or bad debts were expensed at a rate greater than 1 %.
• The fixed costs variances mean that factors other than volume caused some fixed costs to be different from what was originally planned.
Underlying Causes of the Variances Now that we have prepared a flexible budget performance report, it's easy to see how the master budget variance in Exhibit 10-10 can be viewed as a combination of two separate variances, (1) the volume variance and (2) the flexible budget variance. For example we can see how the $9,744 F master budget variance for operating income shown in Exhibit 10-10 was the result not only of higher volume, but also of other factors. In fact, Exhibit 10-13 shows that the higher volume should have resulted in $10,286 of additional operat- ing income, but other factors increased a number of Tucson Tortilla's costs, preventing the company from realizing the full effect of the increased volume.
Exhibit 10-14 shows that the master budget variance can be a combination of favor- able variances (as in Panel A), a combination of unfavorable variances (as in Panel B), or a combination of one favorable variance and one unfavorable variance (as in Panel C).
EXHIBIT 10-14 Master Budget Variance
Panel A: Sales Revenue Variances (two favorable variances)
Flexible Budget Variance (Exhibit 10-13) $6,474 F
Volume Variance (Exhibit 10-13) $47,400 F
Master Budget Variance (Exhibit 10-10) $53,874 F
Panel B: Sales Commission Variances (two unfavorable variances)
Flexible Budget Variance (Exhibit 10-13) $1,305 U
Volume Variance (Exhibit 10-13) $3,555 U
Master Budget Variance (Exhibit 10-10) $4,860 U
Panel C: Shipping Expense Variances (one favorable and one unfavorable variance)
Flexible Budget Variance (Exhibit 10-13) $2,560 F
Volume Variance (Exhibit 10-13) $4,740 U
Master Budget Variance (Exhibit 10-10) $2,180 U
For example, in Panel C we see that the variances for Shipping Expenses consist of a favorable flexible budget variance ($2,560 F) and an unfavorable volume variance ($4,740 U). Together, these two variances net to an unfavorable master budget variance of $2,180 U. This example illustrates why it's important to separate the overall master bud- get variance into its two components. Only by separating the variances would a manager know that the shipping expenses were actually lower per case than anticipated but higher overall due to the volume of cases shipped.
608 CHAPTER 10
Investigating Causes for the Variances
As discussed in the first half of the chapter, managers will use management by exception to determine which variances to investigate. Upper management will rely on the managers of each responsibility center to provide answers to their inquiries. At other times, upper management knows the reasons for the variances, yet needs the performance report to understand how their operational decisions affected the company's finances.
For example, let's assume that upper management decided to modify its sales strategy from the original plan found in the master budget. In an attempt to increase sales, upper management decided to
• spend more on advertising,
• increase the salaries of the sales staff,
• pay a higher sales commission per case, and
• ease credit terms so that more customers qualified for credit, rather than COD terms.
The unfavorable flexible budget variances for advertising, salaries, commissions, and bad debt expense shown in Exhibit 10-13 reflect these operational changes. However, the variances for sales revenue shown in Exhibit 10-13 also show the positive effect of these changes: the ad- ditional sales revenue was more than enough to offset the increased costs. Not only was extra sales volume generated, but sales were also made at a higher price per case than budgeted (as shown by the favorable flexible budget variance for sales revenue). Finally, as a result of the increased volume, management was able to negotiate a lower shipping cost per case, resulting in a favorable flexible budget variance for shipping. All in all, operating income was higher than originally planned, so management's strategy paid off.
Manufacturing Cost Variances
Manufacturing cost variances receive a great deal of attention from management. The flex- ible budget variance is often separated into more detailed variances to better illuminate why the variance occurred. For example, was the flexible budget variance for Cost of Goods Sold due to the direct materials, direct labor, or manufacturing overhead that went into making these products? Perhaps it was due to a combination of all three. Furthermore, did the variance result from using more of these manufacturing inputs than originally anticipated (for example, more direct labor hours) or because the price of the inputs changed (for example, a higher average wage rate for factory employees)? Chapter 11 is devoted to explaining how managers dig deeply into the manufacturing cost variances to better understand why they occur.
Sam operates his own summer lawn-mowing company using a truck and equipment dedicated solely to business opera- tions . Complete the flexible budget performance report below to answer the following questions :
1. What is the volume variance for total operating expenses? Favorable or unfavorable?
2. What is the flexible budget variance for total operating expenses? Favorable or unfavorable?
3. What is the master budget variance for total operating expenses? Favorable or unfavorable?
-n A B C I D E F G H 1 Sam's Mowing Business
Actual Flexible Budget Flexible Volume Master
Flexible Bude:et Performance Report for June Variance Bude:et Variance Bude:et 2 Sales volume (number of mowine: iobs) 125 125 100 3 4 Operating expenses: 5 Variable operating expenses ($10 per job) $ 1,370 $ 1,250 $ 1,000 6 Fixed operating expenses ($500 per month) 475 500 500 7 Total operating expenses $ 1,845 $ 1,750 $ 1,500 8
Please see page 652 for solutions .
Performance Evaluation 609
How Do Companies Incorporate Nonfinancial Performance Measurement? In the past, performance evaluation systems revolved almost entirely around financial performance. On the one hand, this focus makes sense because one of the primary goals of any company, even those companies that adhere to the notion of a triple bottom line (profit, people, and planet), is to generate profit for its owners.
6 Describe the balanced scorecard and identify KPls for each perspective
On the other hand, current financial performance tends to re- veal the results of past decisions and actions rather than indi- cate future performance of the company. As a result, financial performance measures are known as lag indicators. Management also needs lead indicators, which are performance measures that predict future performance.
II Why is this important?
The Balanced Scorecard In the early 1990s, Robert Kaplan and David Norton introduced the balanced scorecard. 6 The balanced scorecard recognizes that management must consider both financial performance measures and operational performance measures when judging the perfor- mance of a company and its segments. These measures should be linked with the company's goals and its strategy for achieving those goals. The balanced scorecard represents a major shift in corporate performance measurement: Financial indicators are no
"Rather than focusing strictly on financial performance, the
balanced scorecard includes operational performance measures that give managers a
holistic view of the company's performance. "
longer the sole measure of performance; they are now only one measure among a broader set of performance measures. Keeping score of operational performance measures and tra- ditional financial performance measures gives management a "balanced," comprehensive view of the organization.
The Four Perspectives of the Balanced Scorecard
The balanced scorecard views the company from four different perspectives, each of which evaluates a specific aspect of organizational performance:
1. Financial perspective
2. Customer perspective
3. Internal business perspective
4. Learning and growth perspective
Exhibit 10-15 on the next page illustrates how the company's strategy affects, and, in turn, is affected by all four perspectives. In addition, it shows the cause-and-effect relationship linking the four perspectives. Take a moment to look at it now.
Companies that adopt the balanced scorecard develop specific objectives they want to achieve within each of the four perspectives. These objectives are critical to the com- pany's overall success. As shown in Exhibit 10-16, companies use key performance in- dicators (KPis), which are summary performance metrics, to assess how well they are achieving their goals. For example, the company could use "average customer satisfaction rating" as a KPI to measure the company's ability to please customers. "Number of war- ranty claims" could be used to measure the company's ability to produce quality products.
KPis are continually measured and are reported on a performance scorecard or per- formance dashboard, a report that allows managers to visually monitor and focus on managing the company's key activities and strategies as well as business risks. Perfor- mance dashboards are often updated in real time, using data from the company's ERP
6 Robert Kaplan and David Norton, "The Balanced Scorecard-Measures That Drive Performance, " Harvard Business Review on Measuring Corporate Performance, Boston, 1991, pp. 123-145; and Robert Kaplan and David Norton, Translating Strategy into Action: The Balanced Scorecard, Boston, Harvard Business School Press, 1996.
610 CHAPTER 10
EXHIBIT 10-15 The Four Perspectives of the Balanced Scorecard
Financial Perspective
How do we look to shareholders?
Can we continue to improve and create value?
.. At what business processes
must we excel?
EXHIBIT 10-16 Linking Company Goals to Key Performance Indicators
KEY PERFORMANCE INDICATORS (KPls)
customer satisfaction
t market share
Examples of Critical factors and Corresponding KPls
operational employee efficiency excellence
i i yield employee rate training hours
financial profitability
i revenue growth
system.7 Short-term and long-term targets for each KPI should also be displayed on the dashboard or scorecard so that managers can determine whether the company is improv- ing and moving toward each objective, or whether new strategies need to be developed. To focus attention on the most critical elements to success and to prevent information over- load, management should use only a few KPis for each balanced scorecard perspective.
Let's now consider each of the perspectives and how they are linked together. We'll also present some of the more commonly used KPls.
7 http://www.forbes.com/sites/davelavinsky/2013/09/06/executive-dashboards-what-they-are-why-every- business-needs-one/#65 8ffc657 5 6 8
Performance Evaluation 611
Financial Perspective
The financial perspective helps managers answer the question, "How do we look to share- holders?" Shareholders are primarily concerned with the company's profitability. As shown in Exhibit 10-17, managers must continually attempt to increase profits through the following:
1. increasing revenue: introducing new products, gaining new customers, expanding into new markets
2. controlling costs: seeking to minimize costs without jeopardizing quality or long-run success, eliminating costs associated with wasteful activities
3. increasing productivity: using existing assets as efficiently as possible
Common KPis: sales revenue growth, sales margin, gross margin percentage, capital turnover, ROI, residual income, earnings per share
EXHIBIT 10-17 Financial Perspective
How can we increase our
revenue?
Customer Perspective
Financial Perspective
Maybe we can do a better job of controlling costs. Could we use
our assets more efficiently?
The customer perspective helps managers evaluate the question, "How do customers see us?" Customer satisfaction is a top priority for long-term success. If customers aren't happy, they won't come back. Therefore, customer satisfaction is critical for the company to achieve its financial goals.
As shown in Exhibit 10-18, customers are typically concerned with four product or service attributes:
1. price: the lower, the better
2. quality: the higher, the better
3. sales service: the importance of knowledgeable and helpful salespeople
4. delivery time: the shorter, the better
Common KPis: average customer satisfaction rating, percentage of market share, increase in the number of customers, number of repeat customers, rate of on-time deliveries.
612 CHAPTER 10
EXHIBIT 10-18 Customer Perspective
What a great price compared to the
other dealerships.
Internal Business Perspective
I'm impressed. That salesperson really knew what he was
talking about. I'm so glad I can
drive this car home today.
The internal business perspective helps managers address the question, "At what business processes must we excel to satisfy customer and financial objectives?" In other words, a company needs to tend to its internal operations if it is to please customers. And only by pleasing customers will it achieve its financial goals. As shown in Exhibit 10-19, the answer to that question incorporates the following three factors:
1. innovation: developing new products
2. operations: using lean operating techniques, as discussed in Chapter 4, to increase efficiency
3. post-sales support: providing excellent customer service after the sale
Common KPis: number of new products developed, new product development time, defect rate, manufacturing lead time, yield rate, number of warranty claims received, average customer wait time for customer service, average repair time
EXHIBIT 10-19 Interna l Business Perspective
Innovation
Are we designing new products for the future?
Internal Business Perspective
Operations
Is our manufacturing process as efficient
as possible?
Post-Sales Service
cusroMERSE
Are we keeping our customers happy after
the sale is made? J
Performance Evaluation 613
Learning and Growth Perspective
The learning and growth perspective helps managers assess the question, "Can we con- tinue to improve and create value?" Much of a company's success boils down to its people. A company cannot be successful in the other perspectives (financial, customer, internal operations) if it does not have the right people in the right positions, a solid and ethical leadership team, and the information systems that employees need. Therefore, the learning and growth perspective lays the foundation needed for success in the other per- spectives. As shown in Exhibit 10-20, the learning and growth perspective focuses on the following three factors:
1. employee capabilities: critical and creative thinkers, skilled, knowledgeable, and motivated
2. information system capabilities: a system that provides timely and accurate data
3. the company's "climate for action": the corporate culture supports communication, teamwork, change, and employee growth
Common KPis: hours of employee training, employee satisfaction, employee turn- over, percentage of processes with real-time feedback, percentage of employees with access to real-time data, number of employee suggestions implemented, percentage of employees involved in problem solving teams, employee rating of communication and corporate culture
EXHIBIT 10-20 Learning and Growth Perspective
Have we attracted and retained skilled
employees?
l.aarning and Growth Perspective
Information system capabilities
Do we need to update our
information system? Employee morale is good, but we still could improve.
In summary, the balanced scorecard focuses on measuring those aspects of a com- pany's operations that are critical to its success. By focusing on more than just finan- cial metrics, it gives management a broader and more holistic view of the company's performance.
Sustainability: • • Companies that embrace sustainability, like PepsiCo, incorporate sustainability- related KPis in their performance evaluation system. Some companies will integrate sustainability-related KPis into the four traditional balanced score- card perspectives while others will include separate sustainability, commu- nity, or corporate responsibility sections.
614 CHAPTER 10
See Exercises E10-29A and E10-42B
For example, KPis that fit into the four traditional perspectives might include the following:
• Financial perspective: water cost, recycling revenues, waste-disposal costs • Customer perspective: number of green products, percentage of products re-
claimed after use • Internal Business perspective: energy consumption, water consumption,
greenhouse gas emissions • Learning and Growth perspective: number of functions with environmental
responsibilities, management attention to environmental issues
Alternatively, companies may choose to add a "Sustainability" or "Commu- nity" perspective to their balanced scorecards. For example a community perspective might include the following KPls:
• Community perspective: percentage of profit donated to local schools and organizations, percentage of materials sourced locally, product safety rat- ings, number of hours devoted to local volunteering
KPis relating to sustainability and social responsibility should be objective and measurable, with both short-term and long-term targets specified. Baseline measurements should also be taken at the time the targets are adopted, so that managers can determine whether improvements are being made.
For example, PepsiCo's most recent corporate social responsibility report and the PepsiCo corporate website laid out a balanced scorecard approach to perfor- mance evaluation that focuses on all three aspects of the triple bottom line: people, planet, and profit. The performance perspectives used by PepsiCo, as well as some of their goals, include the following:
1. Human Sustainability (people in society): reduce the amount of saturated fat, sugar, and sodium in PepsiCo products; increase the amount of whole grains, nuts, seeds, and fruit in PepsiCo products; limit advertising directed at children to nutritional products; increase R&D of more affordable and nutritional products for lower- income markets
2. Talent Sustainability (people in the company): increase gender and racial diversity in workforce and management; reduce injury rate; increase workplace wellness programs; increase training and leadership development programs; support vol- unteerism and match employee charitable giving
3. Environmental Sustainability: improve water-use efficiency; reduce fuel and elec- tricity use intensity, incorporate recycled PET {plastic) in containers; reduce the amount of material in packaging; reduce waste to landfill; reduce supply-chain greenhouse gas emissions; promote beverage container recycling programs; in- crease use of sustainable agricultural practices
4. Financial Performance: grow international revenues; increase operating profit; im- prove brand equity scores; increase market share; deliver high shareholder returns
5. Responsible and Sustainable Sourcing: increase use of minority- and women- owned vendors; increase use of suppliers that participate in the carbon disclosure project program
6. Community and Philanthropy: increase the gross dollar amount and percentage of operating income contributed through the Pepsi Foundation.
PepsiCo reports the KPis used to evaluate these goals on its corporate website.
Performance Evaluation 615
Performance Evaluation and the Balanced Scorecard . . . . . . . . . .
Decision
How can flexible budgets aid in performance evaluation?
What is the master budget variance?
How is a flexible budget prepared?
What is the volume variance?
What is the flexible budget variance?
Should the performance evalu- ation system include lag or lead measures?
What are the four balanced scorecard perspectives?
How do companies include sustainability-related KPls in their balanced scorecards?
Guidelines
There is nothing wrong with comparing actual results against the master planning budget . However, managers usually gain additional insights by comparing actual results against a flexible budget, which is a budget prepared for the actual volume achieved, rather than the volume originally used for planning purposes .
The master budget variance is the difference between the actual results and the master planning budget . This variance can be decomposed into two separate variances: (1) a volume variance and (2) a flexible budget variance, by first creating a flexible budget .
A flexible budget is prepared by multiplying the budgeted revenue per unit and the budgeted variable cost per unit by the actual volume achieved . Since total fixed costs are not affected by changes in volume, they are the same on the flexible budget as they were on the original master budget . The flexible budget presents the revenues and expenses that management would have expected, given the actual volume achieved .
The volume variance is the difference between the master planning budget and the flexible budget . It represents the portion of the master budget variance that was caused by actual volume being different than originally budgeted .
The flexible budget variance is the difference between actual costs and the flexible budget . It represents the portion of the master budget variance that was caused by factors other than volume differences .
Better performance evaluation systems include both lag and lead measures . Lag measures reveal the results of past actions, while lead measures predict future performance .
1. Financial perspective
2. Customer perspective
3. Internal business perspective
4. Learning and growth perspective
Companies either include sustainability-related KPls within each of the four per- spectives, or they add separate perspectives for sustainability and/or corporate responsibility.
616 CHAPTER 10 - •. _ . . SUMMARY PROBLEM 2
•
Requirements
1. Each of the following describes a key performance indicator . Determine which of the balanced scorecard perspectives is being addressed (financial, customer, internal busi- ness, or learning and growth) .
a. Employee turnover
b. Earnings per share c. Percentage of on-time deliveries
d. Revenue growth rate e. Percentage of defects discovered during manufacturing f. Number of warranties claimed g. New product development time h. Number of repeat customers
i. Number of employee suggestions implemented
2. Read the following company initiatives and determine which of the balanced scorecard perspectives is being addressed (financial, customer, internal business, or learning and growth) .
a. Purchasing efficient production equipment b. Providing employee training c. Updating retail store lighting to improve customer experience
d. Paying quarterly dividends e. Updating the company's information system
SOLUTIONS Requirement 1 a. Learning and growth
b. Financial c. Customer
d. Financial
e. Internal business
f. Internal business g. Internal business
h. Customer i. Learning and growth
Requirement 2 a. Internal business
b. Learning and growth c. Customer d. Financial
e. Learning and growth
Learning Objectives • 1 Understand decentralization and describe different types of responsibility centers
• 2 Develop performance reports
• 3 Calculate ROI, sales margin, and capital turnover
• 4 Describe strategies and mechanisms for determining a transfer price
• 5 Prepare and evaluate flexible budget performance reports
• 6 Describe the balanced scorecard and identify KP ls for each perspective
Accounting Vocabulary Balanced Scorecard. (p. 609) A performance evaluation system that integrates financial and operational performance measures along four perspectives: financial, customer, internal business, and learning and growth.
Capital Turnover. (p. 593) Sales revenue divided by total assets. The capital turnover shows how much sales revenue is generated with every $1.00 of assets.
Common Fixed Expenses. (p. 590) Fixed expenses that can- not be traced to the segment.
Cost Center. (p. 586) A responsibility center in which man- agers are responsible for controlling costs.
Decentralize. (p. 584) A process where companies split their operations into different operating segments.
Direct Fixed Expenses. (p. 590) Fixed expenses that can be traced to the segment.
Favorable Variance. (p. 588) A variance that causes operat- ing income to be higher than budgeted.
Flexible Budget. (p. 603) A summarized budget prepared for different levels of volume.
Flexible Budget Variance. (p. 606) The difference between the flexible budget and actual results. The flexible budget vari- ances are due to something other than volume.
Goal Congruence. (p. 585) When the goals of the segment managers align with the goals of top management.
Gross Book Value. (p. 596) Historical cost of assets.
Investment Center. (p. 586) A responsibility center in which managers are responsible for generating revenues, controlling costs, and efficiently managing the division's assets.
Key Performance Indicators (KPls). (p. 609) Summary performance metrics used to assess how well a company is achieving its goals.
Lag Indicators. (p. 609) Performance indicators that reveal the results of past actions and decisions.
Lead Indicators. (p. 609) Performance measures that predict future performance.
Management by Exception. (p. 589) A management tech- nique in which managers only investigate budget variances that are relatively large.
Master Budget Variance. (p. 603) The difference between actual results and the master budget.
Net Book Value. (p. 596) Historical cost of assets less accu- mulated depreciation.
Performance Reports. (p. 588) Reports that compare actual results against budgeted figures.
Performance Scorecard or Performance Dashboard. (p. 609) A report displaying the measurement of KPls, as well as their short-term and long-term targets.
Profit Center. (p. 586) A responsibility center in which man- agers are responsible for both revenues and costs, and there- fore profits.
Residual Income. (p. 594) Operating income minus the minimum acceptable operating income given the size of the division's assets.
Responsibility Accounting. (p. 585) A system for evaluating the performance of each responsibility center and its manager.
Responsibility Center. (p. 585) A part of an organization whose manager is accountable for planning and controll ing certain activities.
Return on Investment (ROI). (p. 592) Operating income divided by total assets. The ROI measures the profitability of a division relative to the size of its assets.
Revenue Center. (p. 586) A responsibility center in which managers are responsible for generating revenue.
Sales Margin. (p. 593) Operating income divided by sales revenue. The sales margin shows how much income is gener- ated for every $1.00 of sales.
Segment Margin. (p. 589) The operating income generated by a profit or investment center before subtracting the com- mon fixed costs that have been allocated to the center.
Transfer Price. (p. 597) The price charged for the internal sale of product between two different divisions of the same company.
Unfavorable Variance. (p. 588) A variance that causes oper- ating income to be lower than budgeted.
Variance. (p. 588) The difference between actual figures and budgeted figures.
Vertical Integration. (p. 597) The acquisition of companies within one's supply chain.
Volume Variance. (p. 605) The difference between the mas- ter budget and the flexible budget. The volume variance arises only because the actual sales volume differs from the volume originally anticipated in the master budget.
617
618 CHAPTER 10
My Accou nti nglab Go to http://myaccountinglab.com/ for the following Quick Check, Short Exercises, Exer- cises, and Problems. They are available with immediate grading, explanations of correct and incorrect answers, and interactive media that acts as your own online tutor.
Quick Check
1. (Learning Objective 1) Companies often decentralize their operations by
a. product line .
b. customer base .
c. geographic area .
d. all of the above .
2 . (Learning Objective 1) Which of the following is not an advantage of decentralization?
a. Improved customer relations
b. Use of expert knowledge
c. Frees top management's time
d. Achieving goal congruence
3. (Learning Objective 1) In terms of responsibility cen- ters, a large corporate division would be considered a(n)
a. cost center.
b. revenue center .
c. profit center .
d. investment center .
4. (Learning Objective 2) Which of the following is true?
a. Favorable variances should always be interpreted as "good news" for the company .
b. Management by exception means that managers investigate all unfavorable variances but not all favorable variances .
c. Favorable variances are variances that cause operat- ing income to be higher than budgeted .
d. Unfavorable variances should always be interpreted as "bad news" for the company .
5 . (Learning Objective 2) A segment margin is the operat- ing income generated by subtracting
a. only direct fixed expenses from a segment's contri- bution margin .
b. only common fixed expenses from a segment's con- tribution margin .
c. all expenses from a segment's sales revenue .
d. all fixed expenses from a segment's contribution margin .
6 . (Learning Objective 3) Return on investment (ROI) can be restated as which of the following?
a. Sales margin -;- capital turnover
b. Sales margin X capital turnover
c. Residual income -;- sales margin
d. Residual income X sales margin
7 . (Learning Objective 4) Which of the following is not a valid strategy for determining a transfer price?
a. Using a negotiated price
b. Using some definition of cost
c. Using the price set by GAAP d. Using the market price
8 . (Learning Objective 5) Which of the following is false?
a. The volume variance is due to causes other than volume .
b. The difference between actual results and the mas- ter budget is called the master budget variance .
c. The master budget variance can be split into two components : a volume variance and a flexible bud- get variance.
d. The flexible budget is prepared using the actual vol- ume achieved during the period .
9 . (Learning Objective 6) "Number of new products de- veloped" would be a key performance indicator (KPI) for which of the four balanced scorecard perspectives?
a. Customer
b. Internal business
c. Financial
d. Learning and growth
10. (Learning Objective 6) "Hours of employee training" would be a key performance indicator (KPI) for which of the four balanced scorecard perspectives?
a. Customer
b. Internal business
c. Financial
d. Learning and growth
Quick Check Answers
P "OL q "6 e ·g J "L q ·9 e ·s J ·v p ·£ p ·i P "L
Short Exercises
510-1 Identify and understand responsibility centers (Learning Objective 1) Fill in the blanks with the word or phrase that best completes each sentence . Not all words and phrases are used, and some may be used more than once .
cost center
revenue center
profit center
investment center
responsibility center
the same
lower
higher
a. The Foodservice Sales Territory Manager in charge of General Mills' Greater Balti- more/Washington, D.C., sales territory oversees a(n) __ .
Performance Evaluation 619
b. The payroll department of Target Corporation, a retailer, is a(n) __ . __ is any segment of the business whose manager is accountable for specific activities.
c. The Bakery Department of Whole Foods Market, Inc., would be considered to be a(n) __ .
d. The Procter & Gamble Company headquarters, located in Cincinnati, Ohio, would be a(n) __ .
e. The Floral Department at the Middletown, Maryland, Safeway grocery store would be considered to be a(n) __ .
f. Toyota Motor North America, a division of Toyota Motor Corporation, is a(n} __ .
g. The production line at the Honda plant in Lincoln, Alabama, where Honda Pilot sport utility vehicles are manufactured, is considered to be a(n) __ .
h. The Boise, Idaho, location of the Olive Garden chain restaurant would be a(n) __ .
i. Managers of cost and revenue centers are at __ levels of the organization than are managers of investment centers .
510-2 Identify types of responsibility centers (Learning Objective 1) Identify each responsibility center as a cost center, a revenue center, a profit center, or an investment center .
a. Baskin-Robbins is a subsidiary of Dunkin' Brands; Dunkin' Brands owns and operates nearly 2,500 ice cream specialty stores in the United States .
b. The Legal Department of the Progressive Group of Insurance Companies prepares its budget and subsequent performance report on the basis of its expected expenses for the year .
c. The on line division of David's Bridal, Inc., reports both revenues and expenses.
d. Time Warner lnc.'s investor relations website provides operating and financial informa- tion to investors and other interested parties .
e. The manager of the Speedway convenience store located on Verona Road in Madi- son, Wisconsin, is evaluated based on the store's revenues and expenses .
f. A charter airline records revenues and expenses for each airplane each month . Each airplane's performance report shows its income, including its revenues and expenses .
g. The manager of the southeastern sales territory is evaluated based on a comparison of current period sales against budgeted sales .
h. The Bakery Department of a Kroger grocery store reports income for the current year .
620 CHAPTER 10
510-3 Identify centralized and decentralized organizations (Learning Objective 1)
The following table lists a series of descriptions of decentralized organizations or central- ized organizations. For each description, indicate whether that scenario is more typical of a decentralized organization or a centralized organization .
Characteristic Decentralized (D) or Centralized (C)
a. Summit Corporation now has a single payroll department, a single human resource department, and a single administrative headquarters since the corporation "flattened" its organization structure .
b. Crafty Times is a small, independent craft shop and is managed by its owner .
c. The Terracotta Company, Inc., is managed by its owner, who oversees production, sales, engineering, and the other administrative functions .
d. Cheshire Furniture, Inc., is divided into several operating units.
e. Duffy Holdings wants its managers to be able to respond quickly to changes in local market demand so that the managers have the authority to make decisions about product offerings and pricing.
f. Palm Springs Resorts and Hotels, Inc., wants to empower its managers to make decisions so that the managers' motivation is increased and retention of managers increases.
g. Tanner Corporation has formal training programs for lower-level managers and has a policy that it promotes from within the company whenever possible .
510-4 Classify types of subunits (Learning Objective 1) Each of the following managers has been given certain decision-making authority . Classify each manager according to the type of responsibility center he or she manages .
a. Managers of various corporate-owned Grand Hyatt locations
b. Manager of the complimentary breakfast buffet at the Hyatt Place in Richmond, Virginia
c. Manager (CEO) of the Hyatt Hotels Corporation
d. Manager of the Housekeeping Department for the Columbus Hyatt Regency Hotel
e. Manager of the Hyatt Place corporate division
f. Manager of Hyatt Hotel's central reservation office
510-5 Calculate performance report variances (Learning Objective 2) The following is a partial performance report for a revenue center for the Southwest Division of Hosta Restaurants .
Product
Food
Dessert
Bar
Catering
Hosta Restaurants
Sales Revenue-Southwest Division
For the Month Ended June 30
Actual Sales Budgeted Sales Variance
$144,300
16,100
52,250
39,480
$148,000
17,500
55,000
42,000
?
?
?
?
Variance Percentage
?
?
?
?
Fill in the missing amounts. Indicate whether each variance is favorable (F) or unfavorable (U).
Performance Evaluation 621
510-6 Calculate ROI, capital turnover, and sales margin (Learning Objectives 3) Irvin Chemical Corporation has three divisions . Following is division information from the most recent year .
Division Information for Irvin Chemical For the Year Ending December 31
( All information is in Operating Assets millions of dollars) Income
Functional Ingredients $6,188 $13,000
Consumer Markets $1,290 $10,750
Performance Materials $4,375 $14,000
Sales Revenue
$22,100
$21,500
$17,500
For each of the three divisions, calculate sales margin, capital turnover, and return on investment (ROI).
Epic Sports Data Set used for 510-7 through 510-9: Epic Sports Company makes snowboards, downhill skis, cross-country skis, skateboards, surfboards, and in-line skates . The company has found it beneficial to split operations into two divisions based on the climate required for the sport: Snow Sports and Non-Snow Sports . The following divisional information is available for the past year :
Snow Sports
Non-Snow Sports
Sales
$5,800,000
$8,800,000
Operating Income
$1,044,000
$1,584,000
Total Assets
$4,500,000
$6,400,000
Epic's management has specified a target 16% rate of return .
510-7 Calculate ROI (Learning Objective 3) Refer to Epic Sports Data Set .
1. Calculate each division's ROI.
Current Liabilities
$450,000
$700,000
2. Top management has extra funds to invest . Which division will most likely receive those funds? Why?
3. Can you explain why one division's ROI is higher? How could management gain more insight?
510-8 Compute sales margin and capital margin turnover (Learning Objective 3)
Refer to the Epic Sports Data Set.
1. Compute each division's sales margin . Interpret your results .
2. Compute each division's capital turnover (round to two decimal places). Interpret your results.
3. Use your answers to Question 2 along with your answers to Question 1 to recalculate ROI using the expanded formula . Do your answers agree with your ROI calculations in 510-7?
510-9 Compute residual income (Learning Objective 3) Refer to the Epic Sports Data Set. Compute each division's residual income. Interpret your results . Are your results consistent with each division's ROI?
622 CHAPTER 10
_J
1 2 3 4
5
6 7 8 9 10 11 12 13
A
510-10 Analyze transfer price scenario (Learning Objective 4) Dyson, the vacuum cleaner manufacturer, made a large investment in a battery technol- ogy firm, Sakti3. Sakti3 is a Michigan-based start-up that is working on a solid-state battery . These solid-state batteries would last approximately twice as long as current lithium-ion batteries. Solid-state batteries also do not use liquid electrolyte, the lithium- ion substance that can cause fires. The solid-state battery technology has not yet been perfected, but Dyson has made the gamble that it will be able to use these batteries in its products (including hand-held vacuums) within the next few years . Dyson plans to build a large battery factory for Sakti3 to produce these solid-state batteries. In addition to bat- teries for its hand-held vacuums, the factory will manufacture batteries for a wide variety of household products and for electric vehicles. When it moves into producing batteries for electric cars, Sakti3 will be competing with companies such as Tesla Motors, Pana- sonic, and LG Chem.
Requirements
1. Between Dyson and Sakti3, which is the selling division and which is the buying divi- sion with respect to solid-state batteries and transfer pricing?
2. Assume that the battery factory has been built in Michigan and is producing a variety of batteries that can be used both in Dyson's hand-held vacuums and in other com- panies' vacuums. List as many costs as you can imagine that might be incurred by the factory in the production of the batteries .
3. If Dyson uses "cost" as the basis for the internal transfer price for the Sakti3 batteries to be used in its hand-held vacuums, what costs (from the list in the preceding ques- tion) do you think should be included in the transfer price? Explain.
510-11 Determine transfer price range (Learning Objective 4) Dexter Manufacturing makes a variety of products, including lawn mowers. Dexter's Lawn Mower Division can use a component, K32, manufactured by Dexter's Electrical Division. The market price for K32 is $17 per unit. The variable cost per unit for K32 in the Electri- cal Division is $8, while the absorption cost per unit is $13 . The divisions at Dexter use a negotiated price strategy to set transfer prices between divisions. The Electrical Division has excess capacity .
What is the lowest acceptable transfer price to the Electrical Division? What is the high- est acceptable transfer price that the Lawn Mower Division would pay? Explain your answer.
510-12 Interpret a performance report (Learning Objective 5) The following is a partially completed performance report for Sunshine Pools .
I B C D I E F G I H Sunshine Pools
Flexible Bude:et Performance Report: Sales and Qperatine: Expenses For the Vear Ended April 30
Actual Flexible Budget Flexible
Volume Variance Master Budget Variance Budget
Sales volume (number of pools installed) s ? ? ? 4
Sales revenue $ 102,000 ? $ 108,000 ? $ 86,400 Operating expenses:
Variable expenses $ 50,000 ? $ 52,000 ? $ 41,600 Fixed expenses 24,000 ? $ 28,100 ? 28,100
Total operating expenses $ ? ? ? ? $ ?
1. How many pools did Sunshine Pools originally think it would install in April?
2. How many pools did Sunshine Pools actually install in April?
3. How many pools is the flexible budget based on? Why?
4. What was the budgeted sales price per pool?
5. What was the budgeted variable cost per pool?
6. Define the flexible budget variance . What causes it?
7. Define the volume variance . What causes it?
8. Fill in the missing numbers in the performance report.
Performance Evaluation 623
510-13 Complete a master budget performance report (Learning Objective 5) The following table contains a hypothetical partial master budget performance report for New England Fudge Company. Fill in the missing amounts. Be sure to indicate whether variances are favorable (F) or unfavorable (U).
_J A B C I D E
1 New Ene:land Fude:e Comoanv F
2 Flexible Bude:et Performance Reoort: Sales and Ooeratine: Exoenses 3 For the Vear Ended December 31 4
5 Actual Flexible Budget Flexible
Variance Bude:et 6 Sales volume (number of cases sold) 13,200 13,Z0O 7 8 Sates revenue \~26 per case) $ 338,200 $ 343,Z00 9 Less variable expenses: 10 Sales expense ($2 per case sold) $ 24,500 $ 26,400 11 Shipping expense ($5 per case sold) 65,500 66 000 12 Contribution margin 248,200 ZS0,800 13 Less fixed expenses: 14 Salaries 12,200 10,800 15 Office rent 3 500 3 500 16 Operating income $ 232,500 $ 236,500 17
510-14 Classify KPls by balanced scorecard perspective (Learning Objective 6) Classify each of the following key performance indicators according to the balanced scorecard perspective it addresses. Choose from financial perspective, customer perspec- tive, internal business perspective, or learning and growth perspective.
a. Employee satisfaction ratings
b. Return on Investment (ROI)
c. Gross margin growth
d. Number of information system upgrades completed
e. New product development time
f. Number of customer complaints
g. Number of new patents
h. Percentage of products with online help manuals
i. Customer satisfaction survey ratings
j. Downtime (the amount of time service is not available)
k. Percentage of orders filled each week
I. Employee turnover rate
510-15 Use vocabulary terms (Learning Objectives 1, 2, 3, 4, 5, & 6) Complete the following statements with one of the terms listed here. You may use a term more than once . Some terms may not be used at all.
Volume Variance
Capital turnover Direct fixed expenses Flexible budget variance
Key performance indicators (KPls)
Common fixed expenses
Management by exception
Cost center
Master budget variance
Profit center Sales margin
Favorable variance Goal congruence
Return on investment (ROI) Unfavorable variance
Flexible budget Investment center
Revenue center Volume variance
a. Fixed expenses that can be traced to the segment are called __ .
b. __ shows how much income is generated for every $1.00 of sales. c. __ are included on balanced scorecards and help managers assess how well the
company's objectives are being met.
I G I H
Master Bude:et
12,000
$ 312,000
$ 24,000 60,000
228,000
10,800 3 500
$ 213,700
624 CHAPTER 10
d. The difference between actual results and the master budget is called the __ .
e. When the goals of the segment managers in a company are the same, then __ is achieved .
f. The local branch office of a national bank is considered to be a(n) __ .
g. Fixed expenses that cannot be traced to the segment are called __ .
h. A(n) __ is a budget prepared for a different volume level than that which was originally anticipated .
i. The difference between the flexible budget and actual results is called the __ .
j. __ measures the profitability of a division relative to the size of its assets .
k. If budgeted salary expense is higher than the actual salary expense, then a(n) __ will result .
I. A(n) __ manager is responsible for generating revenue .
m. The __ arises only because the actual volume sold differs from the volume origi- nally anticipated in the master budget .
n. __ shows how much sales revenue is generated with every $1 .00 of assets .
o. If budgeted sales revenue is greater than the actual sales revenue, then a(n) __ will result .
p. __ is a management technique in which managers only investigate budget variances that are relatively large .
q. The legal department of a manufacturer is considered to be a(n) __ .
r. The headquarters for an international consulting firm is considered to be a(n) __ .
510-16 Identify ethical standards violated (Learning Objectives 1, 2, 3, 4, 5, & 6) For each of the situations listed, identify the primary standard from the IMA Statement of Ethical Professional Practice that is violated (competence, confidentiality, integrity, or credibility) . Refer to Exhibit 1-7 for the complete standard .
1. In casual conversation with friends on a Friday night, Peter talks about how transfer prices are set at the company where he is an accountant . As part of that conversation, he shares the variable costs of the company's main product.
2. Jake, the controller who oversees transfer policies at Nealy Industries, does not in- form management that his sister is the principal partner in a consulting firm that is bidding on work at Nealy Industries .
3. In the year-end report to the board of directors, Connor, the controller, prepares the performance report . The board will base the annual bonuses on this report . Connor designs the report so that the favorable Key Performance Indicators (KPls) are dis- played prominently, while the KPls that are unfavorable are either not included, or are buried deep in the later pages of the report so that they are unlikely to be seen .
4. Each month, Kate, a corporate controller, prepares segment reports for all of the divi- sions of her company . In these reports, she includes every general ledger account . As a result, the report for each division is several pages long and no one except Kate and her staff can interpret the reports .
5. In the past six years since he graduated with an accounting degree, Phil has not at- tended any continuing education seminars . A major part of Phil's job involves prepar- ing performance reports . He has figured that he knows enough to do his job since he has not forgotten any relevant information from his college degree program .
Performance Evaluation 625
EXERCISES Group A E10-17 A Identify type of responsibility center (Learning Objective 1)
Each of the following situations describes an organizational unit . Identify which type of responsibility center each underlined item is (cost, revenue, profit, or investment center) .
Organization
a. Sherwin-Williams Store #1933 is located in Copley, Ohio . The store sells paints, wallpape rs, and supplies to do-it- yourself customers and to professional wall covering installers .
b. The Accounting Research and Compliance Department at FirstEnergy is responsible for researching how new accounting pronouncements and rules will impact FirstEnergy's financial statements .
c. The Southwestern Sales Region of McDermott Foods is responsible for selling the various product lines of McDermott .
d. The Taxation Department at Verizon Communications, Inc., is responsible for preparing the federal, state, and local income and franchise tax returns for the corporation .
e. The Roseville Chipotle restau rant in Minnesota, is owned by its parent Chipotle Mexican Grill, Inc. The Roseville Chipotle, like other Chipotle restaurants, serves burritos, fajitas, and tacos and competes in the "fast-casual" dining category .
f. Trek Bicycle Corporation manufactures and distributes bicycles and cycling products under the Trek, Gary Fisher, Bontrager, and Klein brand names .
g. The Hershey Company is one of the oldest chocolate companies in the United States . Its product lines include the Mauna Loa Macadamia Nuts, Dagoba Organic Chocolates, and Joseph Schmidt Confections .
h. The Hum an Resources Departme nt is responsible for rec ruiting and trai ning for the Koh l's Corporation .
i. The reservation office for BlueSky Airlines, Inc., is responsible for both on line sales and counter sales .
j. The Disney Store at Spring Hill Mall in West Dundee, Illinois, is owned by The Walt Disney Company .
k. H & R Block Tax Services, H & R Block Bank, and McGladrey are all divisions of their parent corporation, H & R Block.
E10-1 SA Complete and analyze a performance report (Learning Objective 2) One subunit of Bacall Sports Manufacturing Company had the following financial results last month :
_J A B C I D
1 Bacall Sports Manufacturing Company-Water Sports Subunit 2 Monthly Performance Report 3 For the Month 4
5 Actual Budgeted Variance*
6 Direct materials $ 16,095 $ 15,000 7 Direct labor 15,240 16,000 8 Indirect labor 29,200 25,000 9 Utilit ies 16,395 15,000 10 Depreciation 24,000 24,000 11 Repairs and maintenance 6,285 7,500 12 Total 107,215 102,500 13
*Be sure to indicate whether each variance is favorable (F) or unfavorable (U).
Requirements
1. Complete the performance evaluation report for this subunit (round to four decimals) .
2. Based on the data presented, what type of responsibility center is the subunit?
3. Which items should be investigated if part of the management's decision criteria is to investigate all variances exceeding $2,500 or 12.5%?
4. Should only unfavorable variances be investigated? Explain .
I E F I G
Variance Percentage*
626 CHAPTER 10
E10-19A Prepare a segment margin performance report (Learning Objective 2) Drizzdale Industries has gathered the following information about the actual sales rev- enues and expenses for its pharmaceuticals segment for the most recent year .
Sales ................................................................... .
Variable Cost of Goods Sold .............................. .
Variable Operating Expenses ..... .......... .............. .
Direct Fixed Manufacturing Overhead .............. .
Direct Fixed Operating Expenses ...................... .
Common Fixed Expenses ................................... .
$866,320
$ 143,325
$ 162,162
$ 96,300
$ 17,280
$ 14,140
Budgeted data for the same time period for the pharmaceutical segment are as follows (all data are in millions):
Budgeted sales in units ....................................... .
Budgeted average selling price per unit ............. .
Variable Cost of Goods Sold per unit ................. .
Variable Operating Expenses per unit ........... ..... .
Direct Fixed Manufacturing Overhead (in total) ..
Direct Fixed Operating Expenses (in total) ......... .
Common Fixed Expenses Allocated to the Pharmaceutical Segment ..... .......... ............. ........ .
$
$
9,100
85
15
$ 18
$90,000
$16,000
$14,000
Prepare a segment margin performance report for the pharmaceutical segment . In this report, be sure to include lines for the contribution margin, the segment margin, and operating income . Calculate a variance and a variance percentage for each line in the report . Round to the nearest hundredth for the variance percentages (for example, if your answer is 16.2384%, round it to 16 .24%).
E10-20A Compute and interpret the expanded ROI equation (Learning Objective 3)
Rogers, a national manufacturer of lawn-mowing and snow-blowing equipment, segments its business according to customer type : Professional and Residential. Assume the follow- ing divisional info rmation was available for the past year (in thousands of dollars) :
Residential
Professional
Sales
$ 850,000
$1,095,000
Operating Income
$ 68,000
$153,300
Total Assets
$200,000
$365,000
Assume that management has a 25% target rate of return for each division .
Requirements Round all of your answers to four decimal places .
1. Calculate each division's ROI.
2. Calculate each division's sales margin . Interpret your results .
3. Calculate each division's capital turnover . Interpret your results .
4. Use the expanded ROI formula to confirm your results from Requirement 1. What can you conclude?
5. Calculate each division's residual income (RI). Interpret your results .
E10-21 A Relationship between ROI and residual income (Learning Objective 3) Data on three unrelated companies are given in the following table .
Performance Evaluation 627
Georgeville, Inc. Bayside Company Blue Hat Industries
Sales ..... .......... .......... .......... . . $117,000 ? $520,000
Operating income .... .......... . . $35,100 $164,000 ?
Total assets .......................... . $90,000 ? ?
Sales margin ............. .......... . . ? 20% 8%
Capital turnover ....... .......... . . ? 4 .10 ?
Return on investment (ROI) .. ? ? 20%
Target rate of return ............ . 9% 21% ?
Residual income (RI) ............ . ? ? $ 4,160
Requirement Fill in the missing information in the preceding table.
E10-22A Compute ROI and residual income (Learning Objective 3) Results from Elite Corporation's most recent year of operations are presented in the following table .
Operating income .................................. .
Total assets ..... .......... .......... ............. ....... .
Current liabilities ............. .......... ............. .
Sales ...... ................. ....................... ......... .
Target rate of return ............. .......... ........ .
Requirements
$ 9,000
$15,000
$ 3,600
$36,000
14%
1 . Calculate the sales margin, capital turnover, and return on investment (ROI).
2. Calculate the residual income (RI).
E10-23A Comparison of ROI and residual income (Learning Objective 3) Montgomery Ceramics, a division of Watson Corporation, has an operating income of $77,000 and total assets of $440,000 . The required rate of return for the company is 14%. The company is evaluating whether it should use return on investment (ROI) or residual income (RI) as a measurement of performance for its division managers .
The manager of Montgomery Ceramics has the opportunity to undertake a new proj- ect that will require an investment of $110,000 . This investment would earn $13,200 for the company .
Requirements
1. What is the original return on investment (ROI) for Montgomery Ceramics (before making any additional investment)?
2. What would the ROI be for Montgomery Ceramics if this investment opportunity were undertaken? Would the manager of the Montgomery Ceramics division want to make this investment if she were evaluated based on ROI? Why or why not?
3. What is the ROI of the investment opportunity? Would the investment be desirable from the standpoint of Watson Corporation? Why or why not?
4. What would the residual income (RI) be for Montgomery Ceramics if this investment opportunity were to be undertaken? Would the manager of the Montgomery Ceram- ics division want to make this investment if she were evaluated based on RI? Why or why not?
5. What is the RI of the investment opportunity? Would the investment be desirable from the standpoint of Watson Corporation? Why or why not?
6. Which performance measurement method, ROI or RI, promotes goal congruence? Why?
628 CHAPTER 10
E10-24A Determine transfer price range (Learning Objective 4) Graham Motors manufactures specialty tractors . It has two divisions: a Tractor Division and a Tire Division. The Tractor Division can use the tires produced by the Tire Division. The market price per tire is $45 .
The Tire Division has the following costs per tire:
Direct material cost per tire $22 Conversion costs per tire $5
Fixed manufacturing overhead cost for the year is expected to total $120,000 . The Tire Division expects to manufacture 40,000 tires this year. The fixed manufacturing overhead per tire is $3 ($120,000 divided by 40,000 tires).
Requirements
1. Assume that the Tire Division has excess capacity, meaning that it can produce tires for the Tractor Division without giving up any of its current tire sales to outsiders . If Graham Motors has a negotiated transfer price policy, what is the lowest acceptable transfer price? What is the highest acceptable transfer price?
2. If Graham Motors has a cost-plus transfer price policy of full absorption cost plus 30%, what would the transfer price be?
3. If the Tire Division is currently producing at capacity (meaning that it is selling every single tire it has the capacity to produce}, what would likely be the fairest transfer price strategy to use? What would be the transfer price in this case?
E10-25A Comprehensive flexible budget problem (Learning Objectives 2 & 5) The Happy Balloon Company produces party balloons that are sold in multi-pack cases . To follow is the company's performance report in contribution margin format for August :
_J A B C D I E
1 The Haoov Balloon Comoanv 2 Actual vs. Budget Performance Report 3 For the Month Ended August 31
_!!_ Master Budget
5 Actual Master Bude;et Variance
6 7 Sales volume (number of cases sold) 60,000 55,000 8 Sales revenue $ 185,000 $ 165,000 9 Less: Variable expenses 99,500 88,000 10 Contribution margin $ 85,500 $ 77,000 11 Less: Fixed expenses 69,000 68,000 12 Operating income $ 16 500 $ 9 000 13
Requirements
1. What is the budgeted sales price per unit? 2. What is the budgeted variable expense per unit? 3. What is the budgeted fixed cost for the period? 4. Compute the master budget variances. Be sure to indicate each variance as favorable (F)
or unfavorable (U).
5. Management would like to determine the portion of the master budget variance that is (a) due to volume being different than originally anticipated and (b) due to some other unexpected cause . Prepare a flexible budget performance report to address these ques- tions, using the actual sales volume of 60,000 units and the budgeted sales volume of 55,000 units. Use the original budget assumptions for sales price, variable cost per unit, and fixed costs, assuming the relevant range stretches from 50,000 to 75,000 units .
6. Using the flexible budget performance report you prepared for Requirement 5, answer the following questions: a. How much of the master budget variance (calculated in Requirement 4) for oper-
ating income is due to volume being higher than expected? b. How much of the master budget variance for variable expenses is due to some
cause other than volume? c. What could account for the flexible budget variance for sales revenue? d. What is the volume variance for fixed expenses? Why is it this amount?
Performance Evaluation 629
E10-26A Prepare a flexible budget performance report (Learning Objective 5) Main Street Muffins sells its muffins to restaurants and coffee houses for an average sell- ing price of $26 per case . The following information relates to the budget for Main Street Muffins for this year (all figures are annual totals unless otherwise noted) :
Budgeted sales in cases ......... .......... ............. ....... .
Packaging cost per case ....................................... .
Shipping expense per case ........ .......... ................ .
Sales commission expense ..... .......... ............. ....... .
Salaries expense ................................................... .
Office rent ............................................................ .
Depreciation ....... ...... ............. .... ...... .... ...... ........... .
Insurance expense ................. .......... .......... ........... .
Office supplies expense ....................................... .
9,100 cases
$
$ 2
5% of sales price
$6,500
$3,900
$2,500
$1,800
$ 900
During the year, Main Street Muffins actually sold 9,500 cases, resulting in total sales rev- enue of $255,200 . Actual expenses (in total) from this year are as follows :
Packaging cost ..... ....................... ..... ....... ........ ..... . $10,600
Shipping expense .......... .......... .......... .............. ..... . $19,500
Sales commission expense .............................. ..... . $12,760
Salaries expense .................................... .......... ..... . $ 7,300
Office rent ........ ............. .......... .......... .............. ..... . $ 3,900
Depreciation .................................................... ..... . $ 2,500
Insurance expense ................................................ . $ 1,600
Office supplies expense .................................. ..... . $ 1,600
Requirement
Construct a flexible budget performance report for Main Street Muffins for the year. Be sure to indicate whether each variance is favorable (F) or unfavorable (U).
E10-27 A Work backward to find missing values (Learning Objective 5) Newton Industries has a relevant range extending to 31,800 units each month . The following performance report provides information about Newton's budget and actual performance for April :
_J A B C I D E
1 Newton Industries F
2 Flexible Bude:et Performance Report: Sales and Qperatine: Expenses 3 For the Month Ended April 30 4
I G I
5 Actual Flexible Budget Flexible
Volume Variance Variance Bude:et
6 Output units 28,000 ? 7 8 Sales revenue $ 251 ,000 $ 6,000 F ? 9 Less: Variable expenses 201 ,500 ? ? 10 Contribution margin ? ? ? 11 Less: Fixed expenses 15,000 ? ? 12 Operating income ? ? ? 13
Requirement
Fill in all missing numbers in the table . Be sure to label any variances as favorable or unfavorable .
? ? ? ? ?
H
Master Budget
31,800
? $ 198,750
? 24,000
?
630 CHAPTER 10
E10-28A Construct a balanced scorecard (Learning Objective 6)
Perspective
Financial .................................. .
Customer ................................. .
Internal Business Process ........ .
Learning and Growth .............. .
Dakota Corporation is preparing its balanced scoreca rd for the past quarter . The bal- anced scorecard contains four perspectives : financial, customer, internal business process, and learning and growth . Through its strategic management planning process, Dakota Corporation has selected two specific objectives for each of the four perspectives; these specific objectives are listed in the following table .
Specific Objective
1. Increase sales of core product line.
2. Improve production efficiency .
3. Increase number of employees with access to customer relationship database .
4. Increase number of customers .
5. Improve post-sales service .
6. Increase customer retention .
7 . Increase Return on Investment (ROI).
8. Improve employee morale .
Dakota Corporation has collected key performance indicators (KPls) to measure progress toward achieving its specific objectives . The following table contains the KPls and corre- sponding data that Dakota Corporation has collected for the past quarter .
_J A B C
1 KPI Goal Actual
2 Percentage of employees with access to customer relationship databas e 78% 80%
3 Average repair time (number of days) 1.3 1 4 Sales revenue growth-core product line $ 2,150,000 $ 2,050,000 5 Employee satisfaction survey (1-5, with 1 as most satisfied) 1.5 1.1 6 ROI 20% 24% 7 Number ot repeat customers 100,000 104,000 8 Number ot units produced per hour 7.2 7.3 9 Number ot customers 135,000 120,000 10
Requirement Prepare a balanced scorecard report for Dakota Corporation, using the following format .
Dakota Corporation
Balanced Scorecard Report
For Quarter Ended December 31
Objective KPI Goal Actual Goal Achieved?
(,/ if met)
For each of the specific objectives listed, place that objective under the appropriate perspec- tive heading in the report . Select a KPI from the list of KPls that would be appropriate to mea- sure progress toward each objective . (There are two specific objectives for each perspective and one KPI for each of the specific objectives .) In the last column in the balanced scorecard report, place a check mark if the associated KPI goal has been achieved .
Performance Evaluation 631
E10-29A Sustainability and the balanced scorecard (Learning Objective 6) Classify each of the following sustainability key performance indicators (KPls) according to the balanced scorecard perspective it addresses . Choose from the following five perspectives:
• Financial perspective • Customer perspective • Internal business perspective • Learning and growth perspective
Community perspective
KPI
a. Number of employees on sustainability teams
b. Number of green products
c. Cubic meters of natural gas used for heating facilities
d. Revenue from recycling packaging materials
e. Customer survey rating company's green reputation
f. Percentage of products reclaimed after customer use
g. Number of employee hours devoted to local volunteering
h. Number of functions with environmental responsibilities
i. Total liters of water used
j. Volume of Global Greenhouse Gas (GHG) emissions
k. Number of sustainability training hours
I. Total megawatt hours of electricity purchased
m. Percent of bottles and cans sold recovered through company-supported recovery programs
n. Indirect greenhouse gas emissions from electricity purchased and consumed
o. Percentage of profit donated to local schools
p. Waste-disposal costs
q. Charitable contributions as a percent of income
r. Cost of water used
EXERCISES Group B
E10-30B Identify type of responsibility center (Learning Objective 1) Each of the following situations describes an organizational unit . Identify which type of responsibility center each underlined item is (cost, revenue, profit, or investment center) .
Organization
SUSTAINABILITY
a. The 3M Company manufactures and distributes products under the Post-it, Scotch, Nexcare, and Thinsulate brand names .
b. The J.M. Smucker Company Store and Cafe is located in Orrville, Ohio. The store sells a variety of company products, while the cafe offers items made with ingredients from the Smucker's brands .
c. The Fairmont Chicago, The Fairmont Royal York in Toronto, and The Fairmont Orchid in Hawaii are all hotels owned by their parent corporation, Fairmont Hotels & Resorts.
d. The Dairy Group Account team of the Dean Foods Company is responsible for sales and servicing for the SUPERVALU, Target, and Costco accounts .
e. The Goodyear Tire & Rubber Company is one of the oldest tire companies in the world . Its geographic regions include North America, Europe, Africa, South America, Asia, and Australia.
f. In addition to other accounting duties, the Financial Reporting and Control & Analysis Department at Progressive Insurance is responsible for performing a monthly analysis of general ledger accounts and fluctuations as a control mechanism .
g. The reservation office for CharterNow Airlines, Inc., is responsible for both website sales and counter sales .
h. The Information System Department is responsible for designing, installing, and servicing the information systems throughout Kohl's Corporation .
i. The JCPenney store in the Oakpark Shopping Center in Kansas City is owned by the JCPenney Company, Inc.
j. The Human Resources Department at American Greetings is responsible for hiring and training new associates .
k. The Barnes & Noble bookstore in Asheville, North Carolina, is owned by its parent, Barnes & Noble, Inc.
63 2 CHAPTER 10
_j A
1 2 3 4
5
6 Direct materials 7 Direct labor 8 Indirect labor 9 Utilities 10 Depreciation
E10-31 B Complete and analyze a performance report (Learning Objective 2) One subunit of Contest Sports Manufacturing Company had the following financial results last month:
B C I D E F G Contest Sports Manufacturing Company-Water Sports Subunit
Monthly Performance Report For the Month
Actual Budgeted Variance* Variance Percentage*
$ 12,930 $ 12,000 13,265 14,000 23,380 20,000 16,455 15,000 30,250 30,250
11 Repairs and maintenance 4,205 5,000 12 Total $ 100,485 $ 96,250 13
*Be sure to indicate whether each variance is favorable (F) or unfavorable (U).
Requirements
1. Complete the performance evaluation report for this subunit (round to four decimals) .
2. Based on the data presented, what type of responsibility center is this subunit? 3. Which items should be investigated if part of management's decision criteria is to in-
vestigate all variances exceeding $2,900 or 13%?
4. Should only unfavorable variances be investigated? Explain .
E10-32B Prepare a segment margin performance report (Learning Objective 2)
Campbell Industries has gathered the following information about the actual sales rev- enues and expenses for its pharmaceuticals segment for the most recent year (all data is in millions).
Sales .................................................................................... .
Variable Cost of Goods Sold ............................................... .
Variable Operating Expenses .............................................. .
Direct Fixed Manufacturing Overhead ............. ............. ..... .
Direct Fixed Operating Expenses .................................. ..... .
Common Fixed Expenses .................................................... .
$824,320
$185,840
$229,632
$102,600
$ 16,960
$ 17,340
Budgeted data for the same time period for the pharmaceutical segment are as follows (all data are in millions):
Budgeted sales in units ................................................................................. .
Budgeted average selling price per unit ....................................................... .
Variable Cost of Goods Sold per unit ............ .......... ............. ................. ....... .
Variable Operating Expenses per unit .......................................................... .
Direct Fixed Manufacturing Overhead (in total) ........................................... .
Direct Fixed Operating Expenses (in total) .... .......... ............. ................. ....... .
Common Fixed Expenses Allocated to the Pharmaceutical Segment ......... .
$
$
9,200
80
20
$ 26
$95,000
$16,000
$17,000
Performance Evaluation 633
Prepare a segment margin performance report for the pharmaceutical segment. In this report, be sure to include lines for the contribution margin, the segment margin, and operating income. Calculate a variance and a variance percentage for each line in the report . Round to the nearest hundredth for the variance percentages (for example, if your answer is 16.2384%, round it to 16.24%).
E10-33B Compute and interpret the expanded ROI equation (Learning Objective 3)
Zeldas, a national manufacturer of lawn-mowing and snow-blowing equipment, segments its business according to customer type : Professional and Residential. Assume that the following divisional information was available for the past year (in thousands of dollars) :
Residential
Professional
Sales
$ 635,500
$1,031,250
Operating Income
$ 63,550
$165,000
Management has a 25% target rate of return for each division .
Requirements
Total Assets
$205,000
$375,000
1. Calculate each division's ROI. Round all of your answers to four decimal places.
2. Calculate each division's sales margin. Interpret your results .
3. Calculate each division's capital turnover. Interpret your results .
4. Use the expanded ROI formula to confirm your results from Requirement 1. What can you conclude?
5. Calculate each division's residual income (RI). Interpret your results .
E10-34B Relationship between ROI and residual income (Learning Objective 3) Data on three unrelated companies are given in the following table .
Columbus, Inc. Kemp Company Sargent Industries
Sales ............................................. . $105,000 ? $525,000
Operating income ........................ . $ 37,800 $110,600 ?
Total assets ................................... . $ 84,000 ? ?
Sales margin ................................. . ? 14% 15%
Capital turnover ........................... . ? 4 .00 ?
Return on investment (ROI) .......... . ? ? 42%
Target rate of return ..................... . 12% 21% ?
Residual income ............ ............... . ? ? $ 41,250
Requirement Fill in the missing information .
634 CHAPTER 10
E10-35B Compute ROI and residual income (Learning Objective 3) Results from Supreme Corporation's most recent year of operations are presented in the following table:
Operating income ........ ............. .......... .... ...... ....... $ 8,060
Tota I assets ....... ............ .............. ......... .... ...... ..... .. $15,500
Current liabilities ................ .......... .......... .......... .... $ 4,300
Sales ...... ...... ........... ...... ............. .......... .... ...... ....... $31,000
Target rate of return. .... ............. .......... .......... ....... 16%
Requirements
1. Calculate the sales margin, capital turnover, and return on investment (ROI).
2. Calculate the residual income (RI).
E10-36B Comparison of ROI and residual income (Learning Objective 3) Jackson Ceramics, a division of Dunlap Corporation, has an operating income of $82,000 and total assets of $410,000 . The required rate of return for the company is 10%. The company is evaluating whether it should use return on investment (ROI) or residual in- come (RI) as a measurement of performance for its division managers .
The manager of Jackson Ceramics has the opportunity to undertake a new project that will require an investment of $164,000 . This investment would earn $21,320 for the company.
Requirements
1. What is the original return on investment (ROI) for Jackson Ceramics (before making any additional investment)?
2. What would the ROI be for Jackson Ceramics if this investment opportunity were undertaken? Would the manager of the Jackson Ceramics division want to make this investment if she were evaluated based on ROI? Why or why not?
3. What is the ROI of the investment opportunity? Would the investment be desirable from the standpoint of Dunlap Corporation? Why or why not?
4. What would the residual income (RI) be for Jackson Ceramics if this investment oppor- tunity were to be undertaken? Would the manager of the Jackson Ceramics division want to make this investment if she were evaluated based on RI? Why or why not?
5. What is the RI of the investment opportunity? Would the investment be desirable from the standpoint of Dunlap Corporation? Why or why not?
6. Which performance measurement method, ROI or RI, promotes goal congruence? Why?
E10-37B Determine transfer price range (Learning Objective 4) Howard Motors manufactures specialty tractors . It has two divisions : a Tractor Division and a Tire Division. The Tractor Division can use the tires produced by the Tire Division. The market price per tire is $70 .
The Tire Division has the following costs per tire :
Direct material cost per tire $29 Conversion costs per tire $4
Fixed manufacturing overhead cost for the year is expected to total $120,000 . The Tire Division expects to manufacture 60,000 tires this year . The fixed manufacturing overhead per tire is $2 ($120,000 divided by 60,000 tires).
Requirements
1. Assume that the Tire Division has excess capacity, meaning that it can produce tires for the Tractor Division without giving up any of its current tire sales to outsiders . If Howard Motors has a negotiated transfer price policy, what is the lowest acceptable transfer price? What is the highest acceptable transfer price?
2. If Howard Motors has a cost-plus transfer price policy of full absorption cost plus 20%, what would the transfer price be?
3. If the Tire Division is currently producing at capacity (meaning that it is selling every single tire it has the capacity to produce), what would likely be the fairest transfer price strategy to use? What would be the transfer price in this case?
Performance Evaluation 635
E10-38B Comprehensive flexible budget problem (Learning Objectives 2 & 5) The Celebration Balloon Company produces party balloons that are sold in multi-pack cases . To follow is the company's performance report in contribution margin format for August :
_J A B C I D E 1 The Celebration Balloon Company 2 Actual vs. Budget Performance Report 3 For the Month Ended August 31
__£ Master
5 Actual Master Budget Budget Variance
6 Sales volume (number of cases sold) 70,000 62,000 7 Sales revenue $ 295 ,000 $ 248 ,000 8 Less: Variable expenses 175,000 148 ,800 9 Contribution margin $ 120,000 $ 99,200 10 Less: Fixed expenses 72,000 70,000 11 Operating income $ 48,000 $ 29,200 12
Requirements
1. What is the budgeted sales price per unit?
2. What is the budgeted variable expense per unit?
3. What is the budgeted fixed cost for the period?
4. Compute the master budget variances . Be sure to indicate each variance as favorable (F) or unfavorable (U).
5. Management would like to determine the portion of the master budget variance that is (a) due to volume being different than originally anticipated, and (b) due to some other unexpected cause . Prepare a flexible budget performance report to address these questions, using the actual sales volume of 70,000 units and the budgeted sales volume of 62,000 units . Use the original budget assumptions for sales price, variable cost per unit, and fixed costs, assuming the relevant range stretches from 50,000 to 75,000 units .
6. Using the flexible budget performance report you prepared for Requirement 5, an- swer the following questions :
a. How much of the master budget variance (calculated in Requirement 4) for oper- ating income is due to volume being higher than expected?
b. How much of the master budget variance for variable expenses is due to some cause other than volume?
c. What could account for the flexible budget variance for sales revenue?
d. What is the volume variance for fixed expenses? Why is it this amount?
E10-39B Prepare a flexible budget performance report (Learning Objective 5) Stone Canyon Muffins sells its muffins to restaurants and coffee houses for an average selling price of $27 per case . The following information relates to the budget for Stone Canyon Muffins for this year (all figures are annual totals unless otherwise noted) :
Budgeted sales in cases ................................................... 9,300 cases
Packaging cost per case ......... ........................................ .. $ 4 .00
Shipping expense per case ........ .......... .......... ................. . $ 2 .00
Sales commission expense ............................................... 1% of sales price
Salaries expense ........... .......... .......... .................... .......... .. $7,000
Office rent .... ....... .......... ............. .......... .......... ................. . $3,800
Depreciation ..................................................................... $2,600
Insurance expense ............................................................ $2,500
Office supplies expense ................................................... $ 600
636 CHAPTER 10
_J A
1 2 3 4
5
6 Output units 7 8 Sales revenue 9 Less: Variable expenses 10 Contribution margin 11 Less: Fixed expenses 12 Operating income 13
During the year, Stone Canyon Muffins actually sold 9,500 cases, resulting in total sales revenue of $264,100 . Actual expenses (in total) from this year are as follows :
Packaging cost ..... ................. .......... ............. .......... ........ . $39,300
Shipping expense ........... ...... ................. .......... ...... ......... . $21,800
Sales commission expense .... ........................................ . . $ 2,641
Salaries expense .... .............................. .......... .......... ....... . $ 8,500
Office rent ..... ...... ........... ...... ................. .......... ...... ......... . $ 3,800
Depreciation ......... ................. ......................................... . $ 2,600
Insurance expense ............................... .......... .......... ....... . $ 2,300
Office supplies expense ................................................. . $ 1,300
Requirement Construct a flexible budget performance report for Stone Canyon Muffins for the year . Be sure to indicate whether each variance is favorable (F) or unfavorable (U).
E10-40B Work backward to find missing values (Learning Objective 5) Randall Corporation has a relevant range extending to 31,500 units each month . The fol- lowing performance report provides information about Randall's budget and actual per- formance for November.
I B I C D E I F G H Randall Industries
Flexible Budget Performance Report: Sales and Operating Expenses For the Month Ended November 30
Actual Flexible Budget Flexible
Volume Variance Master Budget Variance Budget
29,000 ? 31,500
$ 246 ,500 $ 5,800 F ? ? ? 202,000 ? ? ? $ 195,300
? ? ? ? ? 19,500 ? ? ? 25,000
? ? ? ? ?
Requirement Fill in all missing numbers in the table . Be sure to label any variances as favorable or unfavorable .
E10-41 B Construct a balanced scorecard (Learning Objective 6) Royal Corporation is preparing its balanced scorecard for the past quarter . The balanced scorecard contains four perspectives : financial, customer, internal business process, and learning and growth . Through its strategic management planning process, Royal Corpora- tion has selected two specific objectives for each of the four perspectives; these specific objectives are listed in the following table .
Specific Objective
1. Increase Return on Investment (ROI).
2. Develop new core products .
3. Improve employee product knowledge .
4. Increase customer retention .
5. Improve production efficiency .
6. Increase market share .
7. Increase sales of core product line .
8. Improve employee job satisfaction .
Performance Evaluation 637
Royal Corporation has collected key performance indicators (KPls) to measure progress toward achieving its specific objectives . The following table contains the KPls and corre- sponding data that Royal Corporation has collected for the past quarter.
_J A B C
1 KPI Goal Actual 2 Hours of employee training provided 2,375 2,425 3 Number of units produced per hour 6.9 7.2 4 ROI 19% 26%
Employee turnover rate (number of employees leaving 5 company / total number of employees) 6% 9% 6 Sales revenue growth-core product line $ 2,100,000 $ 2,150,000 7 Market share percentage 17% 20% 8 Number ot new core products 14 21 9 Number ot repeat customers 101,000 100,000 10
Requirement Prepare a balanced scorecard report for Royal Corporation, using the following format .
Perspective Objective
Financial ... ................ .......... ...... .
Customer ........ .......... ............... . .
Internal Business Process ......... .
Learning and Growth ............... .
Royal Corporation
Balanced Scorecard Report
For Quarter Ended December 31
KPI Goal Actual
For each of the specific objectives listed, place that objective under the appropriate perspective heading in the report. Select a KPI from the list of KPls that would be ap- propriate to measure progress toward each objective . (There are two specific objectives for each perspective and one KPI for each of the specific objectives .) In the last column in the balanced scorecard report, place a check mark if the associated KPI goal has been achieved .
E10-42B Sustainability and the balanced scorecard (Learning Objective 6) Classify each of the following sustainability key performance indicators (KPls) accord- ing to the balanced scorecard perspective it addresses. Choose from the following five perspectives : • Financial perspective
• Customer perspective
• Internal business perspective
• Learning and growth perspective
• Community perspective
KPI
a. Number of employee hours devoted to volunteering at Habitat for Humanity
b. Packaging use ratio, defined as grams of materials used per liter of product produced
c. Percent of bottles and cans sold recovered through company-supported recovery programs
d. Revenue from recycling packaging materials
e. Percentage of products sourced locally
f. Percent of plants in compliance with internal waste-water treatment standards
g. Number of sustainability training hours
Goal Achieved? (,/ if met)
SUSTAINABILITY
638 CHAPTER 10
h. Waste-disposal costs
i. Number of employees on sustainability teams
j. Percentage of recycled content in products
k. Cost of water used
I. Percentage of products reclaimed after customer use
m. Total megajoules of energy used
n. Number of green products
o. Customer survey rating company's green reputation
p. Product safety ratings
q. Number of functions with environmental responsibilities
r. Direct greenhouse gas emissions
PROBLEMS Group A P10-43A Prepare a budget with different volumes for planning (Learning
Objective 5)
Outrageous Bubbles, Inc., produces multicolored bubble solution used for weddings and other events. The company's master budget income statement for March follows. It is based on expected sales volume of 55,000 bubble kits .
OUTRAGEOUS BUBBLES, INC. Master Budget Income Statement
Month Ended March 31
Sales revenue................................................................ $170,500
Variable expenses:
Cost of goods sold............................................... $ 68,750
Sales commissions................................................ 13,750
Utility expense ..................................................... 5,500
Fixed expenses:
Salary expense ..................................................... .
Depreciation expense .......................................... .
Rent expense ....................................................... .
Utility expense .................................................... .
Total expenses ............................................................. .
Operating income ........................................................ .
30,000
20,000
15,000
7,000
$160,000
$ 10,500
Outrageous Bubbles' plant capacity is 62,500 kits . If actual volume exceeds 62,500 kits, the company must expand the plant. In that case, salaries will increase by 10%, deprecia- tion by 15%, and rent by $4,000 . Fixed utilities will be unchanged by any volume increase .
Requirements
1. Prepare flexible budget income statements for the company, showing output levels of 55,000, 60,000, and 65,000 kits.
2. Graph the behavior of the company's total costs. Use total costs on the y-axis and vol- ume (in thousands of bubble kits) on the x-axis .
3. Why might Outrageous Bubbles' managers want to see the graph you prepared in Requirement 2 as well as the columnar format analysis in Requirement 1? What is the disadvantage of the graphic approach?
Performance Evaluation 639
P10-44A Prepare and interpret a performance report (Learning Objective 2) Refer to the Outrageous Bubbles data in P10-43A. The company sold 60,000 bubble kits during March, and its actual operating income was as follows:
OUTRAGEOUS BUBBLES, INC. Income Statement
Month Ended March 31
Sales revenue................................................................ $194,000
Variable expenses:
Cost of goods sold............................................... $ 75,500
Sales commissions................................................ 16,500
Utility expense..................................................... 6,000
Fixed expenses:
Salary expense ...... ...... ............. ...... .................... .. .
Depreciation expense .......................................... .
Rent expense ....................................................... .
Utility expense .................................................... .
Total expenses ........... ................... ................... ....... ..... .
Operating income ........................................................ .
Requirements
32,200
20,000
14,550
7,000
$171,750
$ 22,250
1. Prepare an income statement performance report for March .
2. What accounts for most of the difference between actual operating income and mas- ter budget operating income?
3. What is Outrageous Bubbles' master budget variance for operating income? Explain why the income statement performance report provides Outrageous Bubbles' man- agers with more useful information than the simple master budget variance. What insights can Outrageous Bubbles' managers draw from this performance report?
P10-45A Evaluate divisional performance (Learning Objective 3) NYC Paints is a national paint manufacturer and retailer . The company is segmented into five divisions: Paint Stores (branded retail location}, Consumer (paint sold through stores such as Sears, Home Depot, and Lowe's}, Automotive (sales to auto manufacturers}, Interna- tional, and Administration . The following is selected hypothetical divisional information for the company's two largest divisions: Paint Stores and Consumer (in thousands of dollars) .
Paint Stores .......... ........ .
Consumer ..................... .
Sales
$3,950,000
$1,100,000
Operating Income
$553,000
$176,000
Assume that management has specified a 21 % target rate of return.
Requirements Round all calculations to two decimal places .
1. Calculate each division's ROI.
2. Calculate each division's sales margin. Interpret your results .
3. Calculate each division's capital turnover . Interpret your results .
Total Assets
$1,975,000
$2,000,000
4. Use the expanded ROI formula to confirm your results from Requirement 1. Interpret your results .
5. Calculate each division's RI. Interpret your results and offer recommendations for any divisions with negative RI.
6. Total asset data were provided in this problem . If you were to gather this information from an annual report, how would you measure total assets? Describe your measure- ment choices and some of the pros and cons of those choices .
640 CHAPTER 10
7. Describe some of the factors that management considers when setting its minimum target rate of return.
8. Explain why some firms prefer to use RI rather than ROI for performance measurement.
9. Explain why budget versus actual performance reports are insufficient for evaluating the performance of investment centers .
P10-46A Collect and analyze division data from an annual report (Learning Objective 3)
Jubilee Company segments its company into four distinct divisions . The net revenues, op- erating profit, and total assets for these divisions are disclosed in the footnotes to Jubilee Company's consolidated financial statements and the following presented information:
Notes to Consolidated Financial Statements
Note 1-Basis of Presentation and Our Divisions:
We manufacture, market, and sell a variety of products through our divisions, including furniture and fixtures for the home, office, stores, and health-care facilities. The accounting policies are the same for each division, as indicated in Note 2.
Net Revenue Operating Profit
2017 2016 2015 2017 2016 2015
Home furnishings $10,750 $9,650 $9,250 $2,795 $2,520 $1,970
Office furniture 9,500 8,600 8,300 1,995 1,815 1,755
Store displays 12,100 10,900 10,400 1,210 1,070 1,010
Health-care furnishings 2 000 1 850 1 750 660 635 -9..1.2 Total division $34,350 $31,000 $29,700 $6,660 $6,040 $5,350
Corporate (290) (250) (205)
Total $34,350 $31,000 $29,700 $6,370 $5,790 $5,145
Corporate includes the costs of our corporate headquarters, centrally managed initia- tives, and certain gains and losses that cannot be accurately allocated to specific divi- sions, such as derivative gains and losses .
Amortization of Intangible Assets Depreciation and Other Amortization
2017 2016 2015 2017 2016 2015
Home furnishings $18 $ 13 $ 13 $ 415 $ 405 $ 410
Office furniture 78 73 73 285 265 260
Store displays 76 71 69 475 420 380
Health-care furnishings __ 5 _____3_5_ ___AQ ___]]_
Total division $172 $157 $160 $1,210 $1,130 $1,087
Corporate _____3_5_ ___AQ ____l2
Total $172 $157 $160 $1,245 $1,170 $1,126
Total Assets Capital Spending
2017 2016 2015 2017 2016 2015
Home furnishings $5,000 $3,750 $3,250 $ 505 $ 515 $475
Office furniture 7,600 7,000 6,800 520 350 295
Store displays 11,000 9,800 9,400 865 695 560
Health-care furnishings 1 000 800 750 ~ ~ ______JQ
Total division $24,600 $21,350 $20,200 $1,915 $1,585 $1,360
Corporate ____Ll..1Q 5 270 3 470 _____12Q ------12.5. _____Jill_
Total $26,310 $26,620 $23,670 $2,105 $1,780 $1,440
Performance Evaluation 641
Corporate assets consist of cash, short-term investments, and property, plant, and equip- ment. The corporate property, plant, and equipment include the headquarters building, equipment within, and the surrounding property .
Requirements
1. What are Jubilee Company's four business divisions? Make a table listing each divi- sion, along with its net revenues, operating profit, and total assets in 2017 .
2 . Use the data you collected in Requirement 1 to calculate each division's sales margin in 2017 . Interpret your results .
3. Use the data you collected in Requirement 1 to calculate each division's capital turn- over in 2017. Interpret your results .
4. Use the data you collected in Requirement 1 to calculate each division's ROI in 2017 . Interpret your results.
5. Can you calculate RI using the data presented? Why or why not?
P10-47 A Determine transfer price at a manufacturer under various scenarios (Learning Objective 4)
Assume the Small Components Division of Martin Manufacturing produces a video card used in the assembly of a variety of electronic products . The division's manufacturing costs and variable selling expenses related to the video card are as follows :
Direct materials
Direct labor
Variable manufacturing overhead
Fixed manufacturing overhead (at current production level)
Variable selling expenses
Cost per unit
$12.00
$ 9 .00
$ 7 .00
$ 6.00
$ 7 .00
The Computer Division of Martin Manufacturing can use the video card produced by the Small Components Division and is interested in purchasing the video card in-house rather than buying it from an outside supplier . The Small Components Division has sufficient excess capacity with which to make the extra video cards. Because of competition, the market price for this video card is $30 regardless of whether the video card is produced by Martin Manufacturing or another company .
Requirements
1. What is the highest acceptable transfer price for the divisions?
2. Assuming the transfer price is negotiated between the divisions of the company, what would be the lowest acceptable transfer price? Assume variable selling expenses per- tain to outside sales only .
3. Which transfer price would the manager of the Small Components Division prefer? Which transfer price would the manager of the Computer Division prefer?
4. If the company's policy requires that all in-house transfers must be priced at full ab- sorption cost plus 9%, what transfer price would be used? Assume that the increased production level needed to fill the transfer would result in fixed manufacturing over- head decreasing by $2 .00 per unit . (Round your answer to the nearest cent.)
5. If the company's policy requires that all in-house transfers must be priced at total manufacturing variable cost plus 18%, what transfer price would be used? Assume that the company does not consider fixed manufacturing overhead in setting its inter- nal transfer price in this scenario . (Round your answer to the nearest cent.)
6. Assume now that the company does incur the variable selling expenses on internal transfers. If the company policy is to set transfer prices at 107% of the sum of the full absorption cost and the variable selling expenses, what transfer price would be set? Assume that the fixed manufacturing overhead would drop by $2.00 per unit as a result of the increased production resulting from the internal transfers . (Round your answer to the nearest cent.)
642 CHAPTER 10
P10-48A Evaluate subunit performance (Learning Objectives 2 & 6) One subunit of Carlton Sports Company had the following financial results last month :
_J A B C I D E F G
1 Carlton Sports Manufacturing Company-Team Sports Subunit 2 Monthly Performance Report 3 For the Month 4
5 Actual Budgeted Variance* Variance Percentage*
6 Sales $ 546,000 $ 500,000 7 Less: Va riable expenses 388,500 375,000 8 Contribution margin $ 157,500 $ 125,000 9 Less: Direct fixed expenses 52,050 50,000 10 Segment margin $ 105,450 $ 75,000 11 Less: Common fixed expenses 38,500 25,000 12 Operating income $ 66,950 $ 50,000 13
*Be sure to indicate whether each variance is favorable (F) or unfavorable (U).
Requirements
1. Complete the performance evaluation report for this subunit (round to three decimal places) .
2. Based on the data presented, what type of responsibility center is this subunit?
3. Which items should be investigated if part of the management's decision criteria is to investigate all variances equal to or exceeding $13,500 and exceeding 16% (both cri- teria must be met)?
4. Should only unfavorable variances be investigated? Explain .
5. Is it possible that the variances are due to a higher-than-expected sales volume? Explain .
6. Do you think management will place equal weight on each of the $13,500 variances? Explain .
7. Which balanced scorecard perspective is being addressed through this performance report? In your opinion, is this performance report a lead or lag indicator? Explain .
8. Give one key performance indicator for the other three balanced scorecard perspec- tives . Indicate which perspective is being addressed by the indicator you list. Are they lead or lag indicators? Explain .
PROBLEMS Group B P10-49B Prepare a budget with different volumes for planning (Learning
Objective 5)
Popping Bubbles produces multicolored bubble solution used for weddings and other events .
Popping Bubbles' plant capacity is 72,500 kits . If actual volume exceeds 72,500 kits, the company must expand the plant . In that case, salaries will increase by 10%, deprecia- tion by 15%, and rent by $7,000 . Fixed utilities will be unchanged by any volume increase .
The company's master budget income statement for October follows. It is based on expected sales volume of 65,000 bubble kits .
POPPING BUBBLES, INC. Master Budget Income Statement
Month Ended October 31
Sales revenue ............................................................... .
Variable expenses:
Cost of goods sold .............................................. .
Sales commissions ............................................... .
Utility expense .................................................... .
Fixed expenses:
Salary expense ..................................................... .
Depreciation expense .......................................... .
Rent expense ....................................................... .
Utility expense .................................................... .
Total expenses ............................................................. .
Operating income ........................................................ .
Requirements
78,000
13,000
13,000
33,000
18,000
11,000
----1,QQQ $171,000
$ 17,500
Performance Evaluation 643
1. Prepare flexible budget income statements for the company, showing output levels of 65,000, 70,000, and 75,000 kits.
2. Graph the behavior of the company's total costs . Use total costs on the y-axis and vol- ume (in thousands of bubble kits) on the x-axis.
3. Why might Popping Bubbles' managers want to see the graph you prepared in Re- quirement 2 as well as the columnar format analysis in Requirement 1? What is the disadvantage of the graphic approach?
P10-50B Prepare and interpret a performance report (Learning Objective 2) Refer to the Popping Bubbles' data in P10-49B. The company sold 70,000 bubble kits during March and its actual operating income was as follows:
POPPING BUBBLES, INC. Master Budget Income Statement
Month Ended October 31
Sales revenue ............................................................... .
Variable expenses:
Cost of goods sold .............................................. .
Sales commissions ............................................... .
Utility expense .................................................... .
Fixed expenses:
Salary expense ..................................................... .
Depreciation expense .......................................... .
Rent expense ................... ................... ................. .
Utility expense .................................................... .
Total expenses ............................................................. .
Operating income ........................................................ .
$ 84,500
15,500
14,000
35,100
18,000
10,550
----1,QQQ $182,650
$ 28,350
644 CHAPTER 10
Requirements
1. Prepare an income statement performance report for October .
2. What accounts for most of the difference between actual operating income and mas- ter budget operating income?
3. What is Popping Bubbles' master budget variance for operating income? Explain why the income statement performance report provides Popping Bubbles' managers with more useful information than the simple master budget variance . What insights can Popping Bubbles' managers draw from this performance report?
P10-51 B Evaluate divisional performance (Learning Objective 3) Sacramento Paints is a national paint manufacturer and retailer . The company is segmented into five divisions: Paint Stores (branded retail locations}, Consumer (paint sold through stores like Sears, Home Depot, and Lowe's), Automotive (sales to auto manufacturers), International, and Administration . The following is selected hypothetical divisional informa- tion for its two largest divisions: Paint Stores and Consumer (in thousands of dollars) .
Paint Stores .......... .
Consumer ............. .
Sales
$3,880,000
$1,300,000
Operating Income
$465,600
$221,000
Assume that management has specified a 21% target rate of return .
Requirements
Round all calculations to four decimal places .
1. Calculate each division's ROI.
2. Calculate each division's sales margin . Interpret your results .
3. Calculate each division's capital turnover . Interpret your results.
Total Assets
$1,552,000
$2,600,000
4. Use the expanded ROI formula to confirm your results from Requirement 1. Interpret your results .
5. Calculate each division's RI. Interpret your results and offer recommendations for any division with negative RI.
6. Total asset data were provided in this problem. If you were to gather this information from an annual report, how would you measure total assets? Describe your measure- ment choices and some of the pros and cons of those choices .
7. Describe some of the factors that management considers when setting its minimum target rate of return .
8. Explain why some firms prefer to use RI rather than ROI for performance measurement .
9. Explain why budget versus actual performance reports are insufficient for evaluating the performance of investment centers .
P10-52B Collect and analyze division data from an annual report (Learning Objective 3)
BOGO Company segments its company into four distinctive divisions . The net revenues, operating profit, and total assets for these divisions are disclosed in the footnotes to BOGO Company's consolidated financial statements and presented here .
Net Revenue Operating Profit
2017 2016 2015 2017 2016 2015
Home furnishings ......... ........ $9,500 $8,400 $8,000 $2,565 $2,290 $1,740
Office furniture ..................... 8,500 7,600 7,300 1,615 1,435 1,375
Store displays ....................... 12,500 11,300 10,800 1,500 1,360 1,300
Health-care furnishings ......... 1 500 1 350 1 250 480 455 435
Total division ......................... $32,000 $28,650 $27,350 $6,160 $5,540 $4,850
Corporate ......... ................. ... (340) (300) (255)
Total ...................................... $32,000 $28,650 $27,350 $5,820 $5,240 $4,595
Performance Evaluation 645
Corporate includes the costs of our corporate headquarters, centrally managed initiatives, and certain gains and losses that cannot be accurately allocated to specific divisions, such as derivative gains and losses .
Amortization of Intangible Assets Depreciation and Other Amortization
2017 2016 2015 2017 2016
Home furnishings .............. $ 16 $ 11 $ 11 $ 430 $ 420
Office furniture .................. 76 71 71 290 270
Store displays ........... ......... 78 73 71 495 440
Health-care furnishings ...... __ 6 _______J_5_ ______AQ
Total division ...................... $170 $155 $159 $1,250 $1,170
Corporate .......................... __2Q ___Q
Total ................................... $170 $155 $159 $1,270 $1,195
Total Assets Capital Spending
2017 2016 2015 2017 2016
Home furnishings ........... .... $7,600 $6,350 $5,850 $495 $ 505
Office furniture ......... .......... 5,000 4,400 4,200 475 305
Store displays ..................... 15,625 14,425 14,025 820 650
Health-care furnishings ....... 750 550 500 ______3__5_ ______3__5_
Total division ....................... $28,975 $25,725 $24,575 $1,825 $1,495
Corporate ........................... 1 760 5 320 3 520 205 -21.Q
Total .................................... $30,735 $31,045 $28,095 $2,030 $1,705
Corporate assets consist of cash, short-term investments, and property, plant, and equip- ment . The corporate property, plant, and equipment include the headquarters building, equipment within, and the surrounding property .
Requirements
1. What are BOGO Company's four business divisions? Make a table listing each divi- sion, along with its net revenues, operating profit, and total assets in 2017 .
2. Use the data you collected in Requirement 1 to calculate each division's sales margin in 2017 . Interpret your results .
3. Use the data you collected in Requirement 1 to calculate each division's capital turn- over in 2017 . Interpret your results .
4. Use the data you collected in Requirement 1 to calculate each division's ROI in 2017 . Interpret your results .
5. Can you calculate RI using the data presented? Why or why not?
P10-53B Determine transfer price at a manufacturer under various scenarios (Learning Objective 4)
Assume the Small Components Division of Lang Manufacturing produces a video card used in the assembly of a variety of electronic products . The division's manufacturing costs and variable selling expenses related to the video card are as follows :
Direct materials
Direct labor
Variable manufacturing overhead
Fixed manufacturing overhead (at current production level)
Variable selling expenses
Cost per unit
$ 14 .00
$ 4 .00
$ 8 .00
$ 9 .00
$10.00
2015
$ 425
265
400
_______Al_
$1,127
----24 $1,151
2015
$ 465
250
515
____AQ
$1,270
_25_
$1,365
646
_J
1 2 3 4
5
6 7 8 9 10 11 12 13
CHAPTER 10
The Computer Division of Lang Manufacturing can use the video card produced by the Small Components Division and is interested in purchasing the video card in-house rather than buying it from an outside supplier. The Small Components Division has sufficient excess capacity with which to make the extra video cards. Because of competition, the market price for this video card is $30 regardless of whether the video card is produced by Lang Manufacturing or another company.
Requirements
1. What is the highest acceptable transfer price for the divisions?
2. Assuming the transfer price is negotiated between the divisions of the company, what would be the lowest acceptable transfer price? Assume variable selling expenses per- tain to outside sales only.
3. Which transfer price would the manager of the Small Components Division prefer? Which transfer price would the manager of the Computer Division prefer?
4. If the company's policy requires that all in-house transfers must be priced at full ab- sorption cost plus 14%, what transfer price would be used? Assume that the increased production level needed to fill the transfer would result in fixed manufacturing over- head decreasing by $3.00 per unit. (Round your answer to the nearest cent.)
5. If the company's policy requires that all in-house transfers must be priced at total manufacturing variable cost plus 18%, what transfer price would be used? Assume that the company does not consider fixed manufacturing overhead in setting its inter- nal transfer price in this scenario. (Round your answer to the nearest cent.)
6. Assume now that the company does incur the variable selling expenses on internal transfers. lfthe company policy is to set transfer prices at 102% ofthe sum ofthe full absorption cost and the variable selling expenses, what would the transfer price be set at? Assume that the fixed manufacturing overhead would drop by $3.00 per unit as a result of the increased production resulting from the internal transfers. (Round your answer to the nearest cent.)
P10-54B Evaluate subunit performance (Leaming Objectives 2 & 6) One subunit of Carolina Sports Company had the following financial results last month:
A I B C D E I F G Carolina Sports Manufacturing Company-Water Sports Subunit
Monthly Performance Report For the Month
Actual Budgeted Variance* Variance Percentage*
Sales $ 486,000 $ 450,000 Less: Variable expenses 260,000 250,000 Contribution margin $ 226,000 $ 200,000 Less: Direct fixed expenses 52,000 50,000 Segment margin $ 174,000 $ 150,000 Less: Common fixed expenses 35,000 25,000 Operating income $ 139,000 $ 125,000
*Be sure to indicate whether each variance is favorable (F) or unfavorable (U).
Requirements
1. Complete the performance evaluation report for the subunit (round to three decimal places) .
2. Based on the data presented, what type of responsibility center is this subunit?
3. Which items should be investigated if part of management's decision criteria is to investigate all variances equal to or exceeding $10,000 and exceeding 14% (both cri- teria must be met)?
4. Should only unfavorable variances be investigated? Explain.
5. Is it possible that the variances are due to a higher-than-expected sales volume? Explain.
6. Do you think management will place equal weight on each of the $10,000 variances? Explain.
Performance Evaluation 647
7. Which balanced scorecard perspective is being addressed through this performance report? In your opinion, is this performance report a lead or lag indicator? Explain .
8. List one key performance indicator for the other three balanced scorecard perspec- tives. Indicate which perspective is being addressed by the indicators you list. Are they lead or lag indicators? Explain .
Serial Case C10-55 Analyze segment reporting at a hotel (Learning Objective 1)
This case is a continuation of the Caesars Entertainment Corporation serial case that be- gan in Chapter 1. Refer to the introductory story in Chapter 1 (see page 43) for additional background . (The components of the Caesars serial case can be completed in any order.)
Caesars Entertainment Corporation reports several types of revenues in its Form 10-K, including Casino, Food and Beverage, Rooms, and Other .
Questions
1. Would Caesa rs Palace ® Las Vegas be likely to use these categories (as listed in the Form 10-K for Caesars Entertainment Corporation) as its segments in its internal re- porting? If not, what segments make sense for Caesars Palace ® Las Vegas to use in making decisions and evaluating performance for its performance?
2 . Give an example of each of the following responsibility centers as related to Caesars Palace ® Las Vegas :
a. Cost center
b. Revenue center
c. Profit center
d. Investment center
3 . What performance measure(s) can be used to evaluate each of the responsibility cen- ter examples you just listed for Caesars Palace ® Las Vegas?
648 CHAPTER 10
REAL LIFE
CRITICAL THINKING Discussion & Analysis A 10-56 Discussion Questions
1. Describe at least four advantages of decentralization . Also describe at least two disadvan- tages of decentralization .
2. Compare and contrast a cost center, a revenue center, a profit center, and an investment center . List a specific example of each type of responsibility center . How is the perfor- mance of managers evaluated in each type of responsibility center?
3. Explain the potential problem that could arise from using ROI as the incentive measure for managers . What are some specific actions a company might take to resolve this po- tential problem?
4. Describe at least two specific actions that a company could take to improve its ROI.
5. Define residual income . How is it calculated? Describe the major weakness of residual income .
6. Compare and contrast a master budget and a flexible budget .
7. Describe two ways managers can use flexible budgets .
8. Define key performance indicator (KPI). What is the relationship between KPls and a com- pany's objectives? Select a company of any size with which you are familiar. List at least four examples of specific objectives that a company might have and one potential KPI for each of those specific objectives .
9. List and describe the four perspectives found on a balanced scorecard . For each perspec- tive, list at least two examples of KPls that might be used to measure performance on that perspective .
10. Contrast lag indicators with lead indicators. Provide an example of each type of indicator .
11. Some companies integrate sustainability measures into the traditional four perspectives in their balanced scorecards . Other companies create a new perspective (or two) for sustain- ability . Which method do you think would result in better supporting sustainability efforts throughout the organization? Explain your viewpoint .
12. Find an annual report for a publicly held company (go to the company's website and look for "Investor Relations" or a similar link). How many sustainability initiatives can you find in the annual report? What internal balanced scorecard measures do you think they might use to measure progress on each sustainability initiative? (You will have to use your imagi- nation, since typically most balanced scorecard measures are not publicly disclosed .)
Application & Analysis Mini Cases
A 10-57 Segmented Financial Information Select a company you are interested in and obtain its annual reports by going to the com- pany's website . Download the annual report for the most recent year . (On many companies' websites, you will need to visit the Investor Relations section to obtain the company's financial statements .) You may also collect the information from the company's Form 10-K, which can be found at http ://sec .gov/idea/searchidea/companysearch_idea.html .
Basic Discussion Questions
1. Locate the company's annual report as outlined p reviously . Find the company's segment information; it should be in the "Notes to Consolidated Financial Statements" or another, similarly named section . Look for the word "Segment" in a heading; that is usually the section you need .
2. List the segments as reported in the annual report . Make a table listing each operating segment, its revenues, income, and assets .
Performance Evaluation 649
3. Use the data you collected in Requi rement 2 to calculate each segment's sales margin . Interpret your results .
4. Use the data you collected in Requi rement 2 to calculate each segment's capital turnover . Interpret your results .
5. Use the data you collected in Requirement 2 to calculate each segment's ROI. Interpret your results .
6. Can you calculate RI using the data presented? Why or why not?
7. The rules for how segments should be presented in the annual report are governed by external financial accounting rules . The information you gathered for the previous require- ments would be used by investors and other external stakeholders in their analysis of the company and its stock . Internally, the company most likely has many segments . Based on what you know about the company and its products or services, list at least five potential segments that the company might use for internal reporting . Explain why this way of seg- menting the company for internal reporting could be useful to manage rs .
Decision Cases A 10-58 Collect and analyze divisional data (Learning Objective 3)
The Ford Motor Company operates two segments (Ford refers to its segments as "sec- tors") . Using the company's website, locate sector information for 2015 in the company's 2015 annual report . (Hint: Look under Investor Relations .) Most of the information will be in the Financial Statements and related Notes to the Consolidated Financial Statements (found in the Form 10-K}.
Requirements
1. What are Ford's reported sectors in its Balance Sheet and Income Statement? Gather data about each segment's net sales, operating income, and identifiable assets .
2. Calculate the ROI for each segment .
3. Whic h segment has the highest ROI? Explain why.
4. If you were on the top management team and could allocate extra funds to only one division, which division would you choose? Why?
A 10-59 Ethics and performance evaluation (Learning Objective 2) Costello Company has several divisions . The controller, Sarah James, prepares monthly segment reports for each division . Each division manager is evaluated annually, based largely on the segment margin for the manager's division . The segment margin for the division determines whether the manager receives a bonus, the amount of any bonus, and whether the division will even continue to be operated . Since operating losses reflect common fixed costs being allocated to a division, company management allows a divi- sion to show an operating loss in one or more years . However, the division is likely to be closed if its segment margin is negative for three consecutive years since management feels that the division is then a drain on the overall company's profits .
The past few years have been tough years for the Small Engines division . The economy has caused sales to shrink . In addition, the production manager, Daniel Whalen, has had some personal problems and has not been focused on work . Whalen thinks his personal issues are behind him now, and he is looking forward to better results in future years-as long as his division is not discontinued due to its poor operating results in the past few years . Here is an excerpt from the segment report for the Small Engines division for the past three years :
REAL LIFE
650 CHAPTER 10
Costello Company-Small Engines Division
Segment Margin Performance Report
For the Fiscal Years Ending December 31
(all figures in thousands of dollars)
Product 2016 2015
Sales revenue $6,098 $6,501
Less: Variable expenses
Variable cost of goods sold 4,728 5,319
Variable operating expenses 693 ~
Contribution margin $ 677 $ 665
Less: Direct fixed expenses
Fixed manufacturing overhead 652 621
Fixed operating expenses ______EJ_ _______';il_
Segment margin $ (54) $ (13)
Less: Common fixed expenses ~ -----12_
Operating income (loss) $ (84) $ (85)
2014
$6,652
5,412
564
$ 676
639
______M
$ (17)
__ 4_1
$ (58)
James, the controller, is in a relationship with Whalen, the division manager of Small En- gines . She wants to do whateve r she can to help him with his work situation ; she knows he is a good person and works hard . Once she sees the segment margin report for the Small Engines division, she realizes that there is a strong possibility that the Small Engines division will be closed due to segment margin losses over the past three years . She ana- lyzes the preliminary segment margin performance report and realizes that there is an easy way that she could help . She could move some of the direct fixed expenses listed on the Small Engine segment report into the common fixed expenses allocated to the Small Engine division . She reasons that the overall operating income for the Small Engine division will remain the same and it really isn't hurting anyone to do this . In fact, she actu- ally feels that she is helping the company and its employees . By the simple act of shifting some of the direct fixed costs to the common fixed expenses, she will be saving people's jobs by preventing the division from being closed .
There is very little chance of this shift between fixed expense categories being caught because the segment reports are hard to understand . No one in the company outside of the Accounting Department understands what is included in "Direct fixed ex- penses" versus "Common fixed costs ." James has used a convoluted allocation system for years, and company management has given up on understanding it and just accepts the monthly reports . Company management figures that overall the company does well, so the hard-to-understand accounting reports are just a necessary evil.
Requirements:
1. Using the IMA Statement of Ethical Professional Practice as an ethical framework (see Exhibit 1-7), answer the following questions :
a. What is (are) the ethical issue(s) in this situation?
b. What are James' responsibilities as a management accountant?
2. Do you agree with James ' reasoning that no one would get hurt by her actions ? Why or why not?
3. Do you agree with James ' assessment that she is actually helping the company and that this justifies her actions?
Performance Evaluation 651
A 10-60 Analyzing segment margins reports (Learning Objective 3) The Procter & Gamble Company (P&G}, a global consumer goods company, was one of the top 25 manufacturers in the United States based on 2015 revenues .8 Its products include Bounty paper towels, Head & Shoulders shampoo, Tide laundry detergent, Gillette razors, and Pampers disposable diapers. In its annual report and Form 10-K, P&G lists five segments :
• Beauty, hair, and personal care
• Grooming
• Health care
• Fabric care and home care
• Baby, feminine, and family care
Obtain P&G's Form 10-K for 2015 by entering the phrase "Procter & Gamble investor relations form 10-K" in a search engine such as Google . Once on P&G's investor relations' web page, click on the link for annual reports and click through to find the 2015 Form 1 O- K. Once in the Form 10-K, go to Note 12, Segment Information . It should be found under Item 8, Financial Statements and Supplementary Data .
Questions
1. For each of the five segments, write a brief description of what products and services are included in each segment by using the information in the Segment Information section in the Form 10-K .
2. Within Note 12, locate the table that contains Global Segment Results. You will use this table to find Net earnings (loss) and Net sales for each year (2013-2015) and seg- ment . For each of the five segments of P&G, calculate a profitability ratio for each year by using the following formula :
Net earnings (loss) -;-. Net sales
3. For each of the segments for the years 2013 through 2015, answer the following questions :
a . Did net sales increase, decrease, or remain about the same?
b . Did earnings (loss) increase, decrease, or remain about the same?
c. Did the profitability ratio (as calculated in question 2) increase, decrease, or re- main about the same?
4. Of the five segments, which two segments appear to be the strongest based on the limited information you can find in the Form 10-K, Item 8, Financial Statements, and Supplementary Data? Support your answer .
5. Of the five segments, which segment appears to be the weakest based on the limited information you have located in the Form 10-K, Item 8, Financial Statements, and Supplementary Data? Support your answer .
8 Source: https://en.wikipedia.org/wiki/List_of_largest_manufacturing__companies_by_revenue, retrieved January 14, 2016.
REAL LIFE
652 CHAPTER 10
_J
1
2 3 4 5 6 7 8
A
Try It Solutions page 596:
1. ROI = Operating income/Total assets= $695/$966 = 71.9% Sales margin = Operating income/Sales revenue = $695/$2,636 = 26.4% Capital turnover= Sales revenue/Total assets = $2,636/$966 = 2.73
2. Residual income = Operating income - (Target rate of return X Total assets) = $695 million - (25% X $966 million) = $453.5 mi llion
page 605:
The flexible budget is prepared using the original master budget assumptions for the actual volume achieved (125 jobs) rather than the volume originally anticipated (100 jobs) . Therefore, the flexible budget should reflect the following expenses:
1. $1,250 of variable expenses(= 125 jobs X $10 per job)
2. $500 of fixed expenses
3. $1,750 for total operating expenses(= $1,250 + $500)
page 608:
B C D E F I G H Sam's Lawn Mowing Business
Actual Flexible Budget Flexible
Volume Variance Master
Flexible Bude:et Performance Report for June Variance Bude:et Bude:et Sales volume (number of mowine: iobs) 125 0 F 125 25 F 100
Operating expenses: Variable operating expenses ($10 per job) $ 1,370 $ 120 u $ 1,250 $ 250 u $ 1,000 Fixed operating expenses ($500 per month) 475 25 F 500 0 F 500
Total operating expenses $ 1,845 $ 95 u $ 1,750 $ 250 u $ 1,500
1. The volume variance is the difference between the operating expenses in the flexible bud- get and what was budgeted for operating expenses in the master budget: $250 (= $1,750 - $1,500). Because the expenses in the flexible budget are higher than in the master budget, the variance is unfavorable.
2. The flexible budget variance is the difference between actual operating expenses and what was budgeted for expenses in the flexible budget: $95 (= $1,845 - $1,750). Because actual expenses are higher than budgeted, the variance is unfavorable.
3. The master budget variance is the difference between the actual operating expenses and what was budgeted for operating expenses in the master budget: $345 (= $1,845 - $1,500). Because actual expenses are higher than budgeted, the variance is unfavorable. It is also the total combination of the volume variance ($250 U) and flexible budget variance ($95 U).
PG Pictures/Ala my
Source s: App le 201 5 10-K htt p://ww w.zdne t .co m/ article/ app le-watch-co sts-und e r-85-to-ma ke/
Standard Costs and Variances
Learning Objectives
• 1 Explain how and why standard costs are developed
• 2 Compute and evaluate direct materials variances
• 3 Compute and evaluate direct labor variances
• 4 Explain the advantages and disadvantages of using standard costs and variances
• 5 Compute and evaluate variable overhead variances
• 6 Compute and evaluate fixed overhead variances
• 7 (Appendix) Record standard costing journal entries
Apple Inc. is well known foritsinnovativeproductssuchastheiPhone,iPad,and Apple Watch . But how much does it cost Apple to manufacture these products? Although Apple
never releases its actual unit costs for each product, a market intelligence company by the name of
IHS Technology has performed "tear-down" research to determine the cost of the direct materials in
each product . For example, IHS estimates that the cost of direct materials in a 38 mm Apple Watch
Sport includes $20 .50 for the LG Display, $10 .20 for the processor, $7 .20 for the memory, $0.80 for
the battery, $9 .00 for the charger and spare wristband, and so forth . The total estimated cost of
direct materials for an Apple Watch Sport is $83.70, purportedly giving the Apple Watch the lowest
direct material cost compared to retail price ($300- $350) of any Apple product . What IHS Technol-
ogy did was very similar to what many manufacturers do : They estimate how much it should cost,
in terms of direct materials, direct labor, and manufacturing overhead, to produce their products .
These estimates, known as standa rd costs, are used as performance benchmarks . They are also
used by companies to prepare budgets, such as Apple's direct materials budget for the 169 million
iPhones, 68 million iPads, and undisclosed number of Apple Watches sold during fiscal 2015 .
654 CHAPTER 11
1 _Explain how and why -: ---standard costs are
developed
In Chapter 9 we described how managers of Tucson Tortilla planned for the coming year by preparing a master budget. In Chapter 10, we saw how its managers could evaluate performance by comparing actual to budgeted revenues and costs. To gain a better un- derstanding of the master budget variance, managers created a flexible budget to separate the master budget variance into two components: (1) a volume variance and (2) a flexible budget variance. In this chapter, we'll see how Tucson Tortilla's managers can deepen their analysis by further separating the flexible budget variance into two additional variances. To do this, we'll first need to discuss standard costs.
What Are Standard Costs? Think of a standard cost as the budgeted cost for a single unit of product. For Tucson Tortilla, a single unit of product is one case of tortilla chips. A company that produces many different products will develop a standard cost for each different product. For ex- ample, Colgate-Palmolive will develop a standard cost for each type of toothpaste, soap, and laundry detergent it produces. Even service companies develop standard costs. For example, many hospitals develop standard costs for routine procedures, such as tonsillec- tomies. The standard cost becomes the benchmark for evaluating actual costs.
For example, let's say the standard cost of producing one case of tortilla chips is $12.00, yet the company actually incurred $12.10 to produce each case during July. The company's managers will want to know why the difference, or variance, of $0.10 per case occurred. Although $0.10 per case may not seem like much, it really is a lot when you con- sider that the company produces thousands of cases per month. High-volume companies like Coca-Cola, which sells 1.9 billion servings of product each day,1 are eager to control every penny of cost associated with each unit of product. In highly competitive markets, the company will not be able to pass along cost increases to consumers in the form of price increases. That means that the company's profit margin will shrink with every additional penny of cost incurred. Managers' ability to understand the reasons behind cost variances is a critical factor in controlling future costs.
In our example, why did Tucson Tortilla spend more than anticipated? Perhaps the price of flour increased. Or perhaps more labor was needed than originally expected. Or extraordinarily hot weather could have driven up the cost of air conditioning used in manu- facturing facility. As you can see, the variance in cost could have been due to direct materi- als, direct labor, manufacturing overhead, or any combination of the three. Managers will be able to understand the reasons for this unfavorable variance only by investigating further.
Types of Standards When managers develop standard costs (often simply referred to as standards), they must first determine what type of standard they want to create. Ideal standards are standards based on perfect or ideal conditions. These types of standards, which are also known as
II Why is this important? perfection standards, do not allow for any poor-quality raw ma- terials, waste in the production process, machine breakdown, or other inefficiencies. This type of standard is best suited for com- panies that strive for perfection, such as those that implement lean production systems described in Chapter 4. 2
"Managers use standard costs as a benchmark against which to evaluate actual costs. If actual costs are substantially different than standard costs, managers will want to know why so that they have a basis for
improving operations ."
Rather than using ideal standards, many companies use practical /or attainable) standards that are based on currently at- tainable conditions. Practical standards include allowances for normal amounts of waste and inefficiency. Many managers be- lieve that practical standards make the best cost benchmarks and provide the most employee motivation since they can be attained with a reasonable amount of effort.
1 The Coca-Cola Company 2015 10-K. 2 In fact, many lean producers do not advocate the use of standards at all. Since one of the primary goals of lean production is continuous improvement, advo- cates argue that no standard is ideal enough. Improvements can always be made.
Standard Costs and Variances 655
Information Used to Develop and Update Standards Managers draw on many sources of information when setting standards. They consider the amount of material and labor used on each unit produced in the past. They also con- sider the current cost of inputs, such as negotiated labor rates and raw materials prices. Finally, they estimate how future changes in the economy or in the manufacturing pro- cess might affect the standards being developed. Engineering studies help determine the amount of time and quantity of material that should be needed to produce each unit.
In order to serve as realistic benchmarks, standards, once developed, need to be kept up to date. Standards should be reviewed at least once a year, and they should be adjusted whenever a long-term change in costs or inputs is anticipated. For example, standards should be adjusted when:
• a new labor contract is negotiated with union workers,
• a non-temporary change in raw material costs occurs, or
• a part of the production process is reengineered.
Using outdated standards defeats the entire purpose of using standards in the first place.
Computing Standard Costs Manufacturers typically prepare standard costs for the direct material, direct labor, and manufacturing overhead required for each unit of product. With respect to manufacturing overhead (MOH), some manufacturers only set standards for the variable MOH per unit since the fixed MOH per unit will fluctuate with changes in volume. Many companies also prepare standards for operating expenses. For simplicity, we'll limit our discussion to the three manufacturing costs. We will also assume that Tucson Tortilla has decided to develop practical, rather than ideal, standards.
Standard Cost of Direct Materials
In Chapter 9, we learned that Tucson Tortilla's only direct material (DM) is masa harina corn flour. Engineering studies show that each case of chips requires five pounds of flour, including allowances for normal amounts of spoilage and waste. The company can pur- chase the flour, including freight-in and purchase discounts, for $1.50 per pound. There- fore, the standard DM cost per case of tortilla chips is calculated as follows:
Standard Quantity of DM X Standard Price of DM = Standard Cost of DM per Case 5 lbs X $1.50/pound $7.50
This calculation reveals that Tucson Tortilla expects to spend $7.50 on the direct materials for each case of tortilla chips produced.
Standard Cost of Direct Labor Companies compute the standard cost of direct labor (DL) in a similar fashion. In Chapter 9, we learned that each case of tortilla chips requires only 0.05 hours of direct labor. This time requirement includes allowances for cleanup, breaks, and so forth since employees are paid for that time as well as actual work time. Furthermore, direct laborers are paid $22 per hour, including payroll taxes and employee benefits. Therefore, the standard DL cost per case of tortilla chips is:
Standard Quantity of DL X Standard Price of DL
0.05 DL hours X $22.00/DL hour
Standard Cost of DL per Case
$1.10
Since the production process is fairly automated, the company only anticipates spend- ing $1.10 of direct labor on each case.
656 CHAPTER 11
Standard Cost of Manufacturing Overhead
Since most of Tucson Tortilla's production process is automated, the company allocates its manufacturing overhead (MOH) using machine hours (MH) as its allocation base. Engi- neering studies indicate that each case of chips requires 0.10 machine hours to produce. In Chapter 9, we learned that the company expects to produce 400,000 cases of chips during the year. Therefore, the total allocation base is 40,000 machine hours.
Rather than using one predetermined overhead rate as discussed in Chapter 3, some manufacturers split their manufacturing overhead into two rates: a fixed MOH rate and a variable MOH rate. Let's see how this is done.
At a volume of 400,000 cases, Tucson Tortilla expects total variable overhead to be $1,000,000. Using this information, Tucson Tortilla calculates its predetermined variable MOH rate as follows:
Total estimated variable MOH ..,. Total estimated amount of the allocation base = Variable MOH rate
$1,000,000 40,000 machine hours = $25/machine hour
Using the variable MOH rate, Tucson Tortilla can compute the standard cost of vari- able manufacturing overhead per case as follows:
Standard Quantity of MH X Variable MOH rate = Standard Variable MOH per Case
0.10 machine hours X $25/machine hour $2.50
In Chapter 9, we learned that the company expects to incur $30,000 of fixed over- head each month, resulting in a total of $360,000 for the year. Therefore, the fixed MOH rate can be calculated as follows:
Total estimated fixed MOH..,. Total estimated amount of the allocation base = Fixed MOH rate
$360,000 40,000 machine hours = $9/machine hour
The standard cost of fixed manufacturing overhead per case is calculated as follows:
Standard Quantity of MH X Fixed MOH rate = Standard Fixed MOH per Case
0.10 machine hours X $9/machine hour= $0.90
Standard Cost of One Unit
Exhibit 11-1 shows how Tucson Tortilla adds together the standard cost of direct materi- als, direct labor, and manufacturing overhead to determine the standard cost of producing one case of tortilla chips.
EXHIBIT 11-1 Standard Cost of Producing One Unit of Product
_J A B I C D E F G H
1 Manufacturing Standard Cost
Cost Standard Quantity (SQ) Standard Price (SP) per Case 2 Direct Materials 5.00 oounds X $ 1.50 loer oound = $ 7.50 3 Direct Labor 0.05 DL hours X $ 22.00 loer DL hour = 1.10 4 Variable MOH 0.10 machine hours X $ 25.00 loer machine hour = 2.50 5 Fixed MOH 0.10 machine hours X $ 9.00 loer machine hour = 0.90 6 Total $ 12.00 7
Standard Costs and Variances 657
The $12-per-case figure shown in Exhibit 11-1 may look familiar to you. Indeed, it is the same budgeted unit cost that we used in Chapter 9 when we calculated Cost of Goods Sold for the budgeted Income Statement (Exhibit 9-12) used for planning purposes. We also used the $12-per-case standard cost when we calculated Cost of Goods Sold for the flexible budget used for performance evaluation purposes (Exhibit 10-10). Although we presented the budgeting chapter prior to this chapter, most companies develop standard costs first and then use that information to help develop their budgets. Standard costs ease the budgeting process by providing a basis for calculating many figures in the master budget.
SustainabilitY,
Many companies are reengineering their products, packaging, and production pro- cesses to save environmental resources and money. For example, Apple's packaging on the iPhone 6s is 20% lighter and takes up 34% less volume than its predecessor. It also consists of 60% recycled fiber. The company also found that by focusing on the aluminum used in its iPhone enclosure, it could significantly reduce greenhouse gases. So the iPhone was reengineered to reintegrate more scrap aluminum from the production process. Whereas toxic materials, such as mercury, lead, and arse- nic were once commonplace in consumer electronics and their manufacturing pro- cesses, these substances have been removed from all Apple products over the course of the last 10 years and substituted with other materials. Sustainability initiatives such as these require managers to rethink their direct materials quantity and price standards, as fewer materials and different types of materials are used.
Reengineering the production process may also result in changes to man- ufacturing overhead standards. For example, Apple just conducted 13 energy audits in its supplier plants in China, Taiwan, and Japan that resulted in iden- tifying over $32 million in annual cost savings. The company is in the process of building solar arrays and investing in other clean energy projects in Asia that will reduce carbon emissions at manufacturing plants by the equivalent of tak- ing 6 million cars off the road each year. Initiatives such as these will require management to amend existing manufacturing overhead standards.
Operating cost standards, such as the standard cost of distributing each product, will also change as the lighter products and smaller containers reduce trucking costs. The standard cost of selling each unit may also be affected by sustainability initiatives. For example 97% of all Apple retail stores and 100% of Apple data centers are now powered by 100% renewable energy. Companies may also find themselves creating standards for the amount of waste that leaves the production process in the form of air pollution, waste-to-landfill refuse, and waste water. Apple has the goal of zero-waste-to-landfill at all iPhone and Apple Watch final assembly plants by 2017, as well as all of its retail stores. It also measures corporate water use per employee and has been able to reduce that figure by 25% since 2013.
Finally, companies can create standards for operational measures that fo- cus on the entire life cycle of the product, all the way from cradle to grave. Apple measures the environmental impact of consumer use and disposal of its prod- ucts. As a result, Apple has reduced the amount of energy required to power its products by 64% from what it was less than 10 years ago, and through its "take-back" program, Apple collects and diverts products that consumers no long want. In 2015 alone, Apple recovered over 90 million pounds of e-waste. To recycle e-waste more efficiently, the company has developed a line of robots that can disassemble and sort the parts for an iPhone in only 11 seconds! The parts are sold as valuable commodities that decrease the need for mining and extraction of precious natural resources.
Source: Apple Environmental Responsibility Report, 2016 Progress Report, covering fiscal 2015.
See Exercises E11-25A and E11-41B
658 CHAPTER 11
Hannah owns a fruit smoothie shop at the local mall. Each smoothie requires¼ pound of mixed berries, which are expected to cost $4 per pound during the summer months . Shop employees are paid $10 per hour. Variable overhead consists of utilities and supplies. The variable overhead rate is $0 .05 per minute of DL time. Each smoothie should require 3 minutes of DL time .
1. What is the standard cost of direct materials for each smoothie?
2. What is the standard cost of direct labor for each smoothie?
3. What is the standard cost of variable overhead for each smoothie?
Please see page 709 for solutions .
How Do Managers Use Standard Costs to Compute DM and DL Variances? We just showed how managers develop standard costs. Managers use standards at the beginning of the period to help with the budgeting planning process. Managers also use standards at the end of the period to evaluate performance and help control future costs. Let's see how this is done.
Using Standard Costs to Develop the Flexible Budget As we saw in the last chapter, managers often compare actual costs against a flexible budget, rather than directly against the planning budget. Recall that the flexible budget reflects the total cost that should have been incurred, given the actual volume achieved. In the last chap- ter, we created and evaluated the flexible budget performance report for the actual volume sold during the month of January. In this chapter, we are going to drill down farther into the company's operations, by evaluating the costs incurred to produce Tucson Tortilla's product.
For example, let's assume that Tucson Tortilla actually produced 31,000 cases of chips during the month of January, even though the company originally planned to pro- duce 29,000 cases (Exhibit 9-6). Exhibit 11-2 shows the flexible budget for variable pro- duction costs. To generate the flexible budget, managers multiplied the standard costs per unit by the actual number of units produced. Notice the mixture of favorable and unfavor- able flexible budget variances. We'll refer back to this exhibit quite often as we explore the reasons for these variances in the next sections.
EXHIBIT 11-2 Comparing Variable Production Costs with the Flexible Budget
~- --- -- ---rr-A B C D E 1 Flexible Budget Performance Report Standard Cost Actual Cost for Flexible Budget Flexible Budget
for Variable Production Costs per Case 31,000 cases for 31,000 Cases Variance 2 Direct materials 3 Direct labor 4 Variable MOH 5
2 .Compute and evaluate _: direct materials
variances
$ 7.50 $ 224 000 $ 232 500 $ 8 500 F $ 1.10 IS 34 875 1$ 34100 $ 775 u $ 2.50 $ 85,200 $ 77,500 $ 7,700 u
Direct Materials Variances From Exhibit 11-2 we know that Tucson Tortilla spent $8,500 less on direct materials (DM) than standards indicated would be spent to make 31,000 cases. Was this because the company paid less for the material than expected, used less material than expected, or a combination of the two?
When the amount of materials purchased is the same as the amount used ( our ex- ample here), we can split the flexible budget variance for direct materials into two separate variances: a price variance and a quantity variance, as shown in Exhibit 11-3.
Standard Costs and Variances 659
EXHIBIT 11-3 Splitting the Direct Material Flexible Budget Variance into Two Components
Actual Cost Flexible Budget
DM Price Variance DM Quantity Variance
Total DM Flexible Budget Variance = $8,500 F J
The way we do this is illustrated in Exhibit 11-4. In this model, notice that the com- pany's actual costs are on the top-left side and are stated as Actual Quantity (AQ) X Actual Price (AP). The company's flexible budget is shown on the top-right side and is stated as the standard cost allowed for the actual volume of output. It is computed as the Standard Quantity Allowed (SQA) for the actual output X Standard Price (SP). As shown in the bottom box of the exhibit, the difference between the two outside terms is the total direct materials flexible budget variance, which we have shortened to "Total DM Variance" for the sake of simplicity.
EXHIBIT 11-4 Direct Materials Variances if OM Purchased Equals OM Used
Actual Cost AQxAP
(actual quantity x actual price)
Actual Quantity x Standard Price
AQ x SP (actual quantity x standard price)
Standard Cost Allowed SQA x SP
(standard quantity allowed x standard price)
OM Price Variance (AQ X AP) - (AQ X SP)
or =AQ(AP- SP)
OM Quantity Variance (AQ x SP) - (SQA x SP)
or
Total OM Variance Where AQ = Actual Quantity
AP = Actual Price SQA = Standard Quantity Allowed for actual output
SP = Standard Price
=SP (AQ - SQA)
Next, we insert a middle term in the top row of the exhibit. The middle term is a mixture of the two outside terms and is defined as Actual Quantity (AQ) X Standard Price (SP). This middle term will help us separate the total flexible budget variance into two components: a price variance and a quantity variance.
The direct materials price variance tells managers how much of the total variance is due to paying a higher or lower price than expected for the direct materials it purchased. The direct materials quantity variance tells managers how much of the total variance is due to using a larger or smaller quantity of direct materials than expected. The formulas for these variances are shown in the middle row of Exhibit 11-4.
660 CHAPTER 11
Let's see how this works for Tucson Tortilla. First, we'll need the following information:
Actual data for January:
Number of cases produced.................... 31,000 cases
Direct materials purchased.................... 160,000 pounds at $1.40 per pound
Direct materials used............................. 160,000 pounds
Next, we'll insert our company-specific data into the basic model, as shown in Ex- hibit 11-5. Notice how the "Actual Cost" of $224,000 is the same as what we showed in Exhibit 11-2. Also, the "Standard Cost Allowed" of $232,500 and the total favorable direct materials variance of $8,500 are the same as the figures shown in Exhibit 11-2.
EXHIBIT 11-5 Tucson Torti lla's Direct Materials Variances
Actual Cost AQxAP
160,000 lbs X $1.40 = $224,000
i---
Where AQ = Actual Quantity AP = Actual Price
OM Price Variance $224,000 - $240,000 =
$16,000 F
Actual Quantity x Standard Price
AQx SP 160,000 lbs X $1.50 =
$240,000
Standard Cost Allowed SQA x SP
(31,000 X 5 lbs) X $1.50 = $232,500
l OM Quantity Variance $240,000 - $232,500 = $7,SOOU -
Total OM Variance $224,000 - $232,500 =
$8,500 F
SQA = Standard Quantity Allowed for actual output SP = Standard Price
The calculations in Exhibit 11-5 show us that the total direct materials variance of $8,500 is in fact the result of two causes: (1) a favorable price variance of $16,000 and (2) an unfavorable quantity variance of $7,500. The two variances net together to equal the total favorable direct materials flexible budget variance of $8,500.
In the next sections, we'll explain these variances in more detail and show how for- mulas can be used as an alternative to creating the diagrams illustrated in Exhibits 11-4 and 11-5.
Direct Materials Price Variance Th e direct materials price variance tells managers how much of th e overall variance is due to paying a higher or lower price than expected for the quantity of materials it purchased. As you can see in Exhibit 11-4, the price variance is computed by comparing the com- pany's actual costs on the left side of the model with the middle term in the model. The lavender boxes in the middle row show that we can simplify the calculations by factoring out the actual quantity (AQ) purchased from both terms in the model as follows:
DM price variance = (AQ X AP) - (AQ X SP)
= AQ (AP - SP)
Standard Costs and Variances 661
The simplified equation should make sense: it simply calculates the price differential between what was paid for the direct material input {pounds of corn flour, in our case) and the price anticipated by the standards. The price differential is then multiplied by the quantity of direct materials purchased.
Since the amount of materials purchased may be different from the amount of mate- rials used, we will henceforth use the notation AQP to denote the "Actual Quantity Pur- chased" and AQU to denote the "Actual Quantity Used." In our current example, Tucson Tortilla both purchased and used the same amount of direct materials during January. However, this more specific notation will help us later when we encounter a situation in which the amount of material purchased differs from the amount of material used.
Let's use the simplified equation to calculate Tucson Tortilla's DM price variance:
DM price variance= Actual Quantity Purchased X (Actual Price - Standard Price)
= AQP X (AP - SP)
= 160,000 lbs X ($1.40 - $1.50)
= 160,000 lbs X ($0.10)
= $16,000 F
From this analysis we see that Tucson Tortilla spent $0.10 less than anticipated per pound. Since the company purchased 160,000 pounds of flour, it ended up spending $16,000 less than standards anticipated. This is a favorable variance because the cost per pound is less than expected.
Direct Materials Quantity Variance
Unlike the price variance, which is based on the amount of materials purchased, the direct materials quantity variance is based on the amount of materials used during the period. It tells managers how much of the total direct materials variance is due to using more or less materials than anticipated by the standards. As you can see in Exhibit 11-4, the quantity variance is computed by comparing the company's standard cost allowed for the actual volume of output with the middle term in the model. Again, we can algebraically simplify these calculations into the equation shown next.
DM quantity variance = Standard Price X (Actual Quantity Used - Standard Quantity Allowed)
= SP X (AQU - SQA)
= $1.50 X [160,000 lbs - (31,000 cases X 5 lbs/case)]
= $1.50 X (160,000 lbs - 155,000 lbs)
= $1.50 X 5,000 lbs
= $7,500 U
Note the following:
1. Since this variance addresses the efficiency with which materials were used, the cal- culation involves the quantity of direct materials used during the period (AQU), not the quantity purchased (AQP).
2. To calculate the standard quantity of materials allowed (SQA), we start with the num- ber of units actually produced (31,000 cases) and then multiply it by the standard quantity of material allowed per unit (5 lb per case). The result (155,000 lb) tells us how much direct material the company expected to use given the actual volume of output.
From this analysis, we see that the company used 5,000 more pounds of corn flour during the period than standards indicated should be used. At a standard price of $1.50 per pound, the excess use of flour cost the company an unanticipated $7,500. This vari- ance is unfavorable because the company used more direct materials than it should have.
662 CHAPTER 11
Evaluating Direct Materials Variances
Exhibit 11-6 shows us that the favorable total direct materials flexible budget variance of $8,500 resulted from
1. purchasing the corn flour at a better-than-expected price, resulting in a savings of $16,000, and
2. using more corn flour than expected, resulting in an additional cost of $7,500.
EXHIBIT 11-6 Summary of Direct Materia ls Variances
Actual Cost
DM Price Variance = $16,000 F Inquire with purchasing
supervisor.
Flexible Budget
DM Quantity Variance = $7,500 U Inquire with production
supervisor.
Total DM Flexible Budget Variance = $8,500 F
Management will want to know why both of these variances occurred. The best source of information about the price variance is the purchasing supervisor. The supervisor should know why the company was able to purchase the materials at a better-than-expected price. Perhaps alternative suppliers entered the market. Or a bumper crop of corn pushed down corn flour prices at all suppliers. On the other hand, perhaps the company was able to make use of faster payment terms and as a result was able to obtain the flour at a greater discount. Maybe the purchasing agent bought lower-grade corn flour. Many possibilities exist.
Note that while the variance is referred to as "favorable," the result may not neces- sarily be a "good" thing. For example, if the company bought lower-grade corn flour, did it have a detrimental impact on the taste of the tortilla chips? Or did it cause additional waste or spoilage that might account for the unfavorable quantity variance?
Management will learn more about the quantity variance by talking with the produc- tion supervisor. The production supervisor is in the best position to know why extra corn flour was used. Was something wrong with the corn flour when it arrived (torn bags, in- adequate moisture content, and so forth)? Did an accident occur in transporting the corn flour from the raw material storage area to the production area? Was a batch of chips ruined by adding too much salt? Again, many possibilities exist.
Management will want to uncover the root cause of each variance to determine whether or not the extra cost was controllable. For example, if the corn flour was in poor condition when it arrived, Tucson Tortilla may be able to receive a credit from its supplier or the transportation company that trucked in the flour. Additionally, Tucson Tortilla may want to search for a new supplier. If the cause was a human error in the factory, precau- tionary measures might be developed that would prevent such errors in the future.
Computing OM Variances when the Quantity of OM Purchased Differs from the Quantity of OM Used
In the example just illustrated, we assumed that the quantity of direct materials purchased was the same as the quantity of direct materials used. This is often the case with lean producers since they buy inventory "just in time" to use it in production. However, traditional manu- facturers often buy extra safety stock to ensure they have enough raw materials on hand to meet production if sales demand exceeds the forecast. Recall that we took safety stock into consideration in Chapter 9 when we budgeted the amount of direct materials to purchase (see Exhibit 9-7). As a result, manufacturers often buy slightly more than they immediately need. If raw materials inventory has grown too large, however, companies will intentionally buy less than the amount required for production in order to shrink their inventory. In either case, the quantity of direct materials purchased may differ from the quantity of direct materials used.
Standard Costs and Variances 663
When this occurs, managers still compute the price and quantity variances but keep the following important points in mind:
1. The DM price variance will be based on the quantity of DM purchased (AQP).
2. The DM quantity variance will be based on the quantity of DM used (AQU).
3. The DM price and quantity variances will no longer sum (or net) to the total flexible budget variance.
Let's try an example. Assume that the following activity took place in February:
Actual data for February:
Number of cases produced................................... 20,000 cases
Direct materials purchased................................... 105,000 pounds at $1.45 per pound
Direct materials used............................................ 98,000 pounds
We can compute the DM price and quantity variances using the same formulas devel- oped in the preceding section.
The price variance is based on the actual quantity purchased (AQP}:
DM price variance= AQP X (AP - SP)
= 105,000 lbs X ($1.45 - $1.50)
= 105,000 lbs X ($0.05)
= $5,250 F
By purchasing 105,000 pounds of corn flour at a price that was $0.05 less than stan- dard, the company saved $5,250.
The quantity variance is based on the actual quantity of materials used (AQU):
DM quantity variance = SP X (AQU - SQA)
= $1.50 X [98,000 lbs - (20,000 cases X 5 lbs/case)]
= $1.50 X (98,000 lbs - 100,000 lbs)
= $1.50 X (2,000 lbs)
= $3,000 F
This analysis reveals that the company used 2,000 fewer pounds of corn flour than standards projected, resulting in a cost savings of $3,000.
Hannah owns a fruit smoothie shop at the local mall. Each smoothie requires¼ pound of mixed berries, which are expected to cost $4 per pound during the summer months . During the month of June, Hannah purchased and used 1,300 pounds of mixed berries at a cost of $3.75 per pound. Hannah's shop sold 5,000 smoothies during the month.
1. Calculate the DM price variance. Is the variance favorable or unfavorable?
2. Calculate the DM quantity variance (also known as a DM efficiency variance). Is the vari- ance favorable or unfavorable?
3. Calculate the total DM variance. Is the variance favorable or unfavorable?
Please see page 709 for solutions.
664 CHAPTER 11
Direct Labor Variances
3 .Compute and eva luate -: .:direct labor variances
From Exhibit 11-2 we know that Tucson Tortilla only spent $775 more than anticipated on direct labor. Because this is such a small variance, some managers might not consider investigating it. However, it's possible that the total variance is made up of large but off- setting individual variances, similar to what we saw with the direct materials variances. By splitting the total direct labor variance into two separate variances, a rate variance and an efficiency variance, we can find out whether the company paid a higher wage rate to the factory workers than expected, used more time in making the chips than expected, or some combination of these two factors.
Let's assume the following information about Tucson Tortilla's January operations:
Actual data for January:
Number of cases produced............... 31,000 cases
Direct labor hours............................ 1,500 hours
Direct labor cost ............................... $34,875 (resulting in an average wage rate of $23.25/hr *)
• $34,875 11,500 hours= $23.25/hr
Exhibit 11-7 shows that the general model for direct labor (DL) variances is almost identical to the model used for direct materials variances. The only real difference is in the names of the variances. For example, instead of a DM price variance, we have a DL rate variance. The direct labor rate variance tells managers how much of the total direct labor variance is due to paying a higher or lower hourly wage rate than anticipated.
Likewise, instead of the DM quantity variance, we have a DL efficiency variance. The quantity of time used in production tells management how efficiently employees were working. Therefore, the direct labor efficiency variance tells managers how much of the total labor variance is due to using a greater or lesser amount of time than anticipated.
While the terminology for DL variances is slightly different than it was for DM vari- ances, the calculations are essentially the same.
EXHIBIT 11-7 Calculation of Tucson Torti lla's Direct Labor Variances
Actual Cost AH x AR
1,500 hrs x $23.25 = $34,875
-
Where AH = Actual Hours AR = Actual Rate
DL Rate Variance $34,875 - $33,000 =
$1,875 U
SHA = Standard Hours Allowed for actual output SR = Standard Rate
Actual Hours x Standard Rate
AH x SR 1,500 hrs x $22 =
$33,000
Standard Cost Allowed SHA x SR
(31,000 x 0.05 hrs) x $22 = $34,100
1 DL Efficiency Variance $33,000 - $34,100 = $1,100 F Total DL Variance
$34,875 - 34, 100 = $775 U
Standard Costs and Variances 665
Although the total direct labor variance is small ($775), Exhibit 11-7 shows us the importance of digging down deeper: the total variance is made up of (1) an unfavorable rate variance of $1,875 and (2) an offsetting favorable efficiency variance of $1,100. In the next sections, we'll go over these variances in more detail.
Direct Labor Rate Variance As shown in Exhibit 11-7, the direct labor rate variance is computed on the left side of the model by comparing the company's actual costs with the middle term in the model. Alternatively, we can algebraically simplify the equation, just like we did for the direct materials variances. The resulting simplified equation is as follows:
DL rate variance= Actual Hours X (Actual Rate - Standard Rate)
= AH X (AR - SR)
= 1,500 hrs X ($23.25 - $22.00)
= 1,500 hrs X $1.25
= $1,875 U
This analysis shows management the overall dollar impact of paying an average wage rate that was higher than anticipated. The human resources supervisor and the production supervisor should be able to explain why this happened. Several possibilities exist. For example, perhaps some lower paid employees were sick or on vacation, and higher paid employees filled in during their absence. Perhaps a wage premium was offered to workers during January to keep morale up during this peak production month. Even though the variance was "unfavorable," neither of these possible explanations suggests poor man- agement. Rather, they simply explain why the average wage rate paid was higher than expected, resulting in an unanticipated additional cost of $1,875.
Direct Labor Efficiency Variance As you can see in Exhibit 11-7, the efficiency variance is computed on the right side of the model by comparing the company's standard cost allowed with the middle term in the model. Again, we can algebraically simplify these calculations as follows:
DL efficiency variance = Standard Rate X (Actual Hours - Standard Hours Allowed)
= SR X (AH - SHA)
= $22.00 X [1,500 hrs - (31,000 cases X 0.05 hrs/case)]
= $22.00 X (1,500 hrs - 1,550 hrs)
= $22.00 X (50 hrs)
= $1,100 F
Notice that to calculate the standard hours of time allowed (SHA), we start with the actual number of units produced (31,000 cases) and multiply it by the standard amount of time allowed per unit (0.05 hours per case). The result (1,550 hours) tells us how many hours of direct labor the company expected to use given the actual volume of output.
From this analysis, we see that the company used 50 fewer hours of direct labor than standards indicated would be used. At a standard labor rate of $22.00 per hour, the ef- ficient use of time saved the company an unanticipated $1,100. This variance is favorable, because workers used less time than anticipated.
Although this variance is fairly small, management may still want to investigate. The production supervisor would be in the best position to explain the favorable variance. Perhaps by using higher-skilled, higher-paid individuals, the work was performed at a faster speed. By searching out the root cause, management may gain a better understand- ing of how the efficiency occurred and whether similar efficiencies might be replicated in the future or in other areas of operations. Exhibit 11-8 summarizes Tucson Tortilla's direct labor variances for January.
666 CHAPTER 11
EXHIBIT 11-8 Summary of Direct Labor Variances
Actual Cost
DL Rate Variance= $1,875 U Inquire with Human Resources and
production supervisors.
Flexible Budget
DL Efficiency Variance = $1,100 F Inquire with production
supervisor.
Total DL Flexible Budget Variance = $775 U
Summary of Direct Materials and Direct Labor Variances Exhibit 11-9 summarizes the formulas for the direct materials and direct labor variances, as well as the party responsible for best explaining why the variance occurred.
EXHIBIT 11-9 Summary of OM and DL Variance Formulas
Variance Fonnula Inquire with ...
Direct Materials Price Variance
= Actual Quantity Purchased x (Actual Price - Standard Price) = AQP x (AP - SP)
Purchasing Supervisor
Direct Materials Quantity Variance
= Standard Price X (Actual Quantity Used - Standard Quantity Allowed) = SP x (AQU - SQA)
Production Supervisor
Direct Labor Rate Variance
= Actual Hours x (Actual Rate - Standard Rate) = AH x (AR - SR)
Human Resources and Production Supervisors
Direct Labor Efficiency Variance
= Standard Rate x (Actual Hours - Standard Hours Allowed) = SR x (AH-SHA)
Production Supervisor
4 .Explain the advantages -: .-·and disadvantages of
· using standard costs and variances
Advantages and Disadvantages of Using Standard Costs and Variances The practice of using standard costs and variances was developed in the early twentieth century, during the advent and growth of mass manufacturing. Although many manu- facturers continue to use standard costs and variances, others do not. Management must weigh the costs against the benefits to decide whether they want to use standard costs and perform detailed variance analysis. Even if management uncovers variances, they will want to use management by exception to determine which variances are significant enough to warrant investigation.
Advantages • Cost benchmarks: One of the greatest advantages of using standard costs is having a
benchmark by which to judge actual costs. However, this benchmark is valid only if the standards are kept up to date.
• Usefulness in budgeting: Standards are often used as the basis for many components in the master budget, such as the direct materials, direct labor, and manufacturing overhead budgets.
Standard Costs and Variances 66 7
• Motivation: The use of practical, or attainable, standards should increase employee motivation because it gives employees a reasonable goal to achieve.
• Standard costing systems simplify bookkeeping: Many manufacturers use standards as the backbone to their standard costing system. In a standard costing system, all manufacturing costs entering Work in Process Inventory are recorded at standard cost rather than actual cost. Variances between actual costs and standard costs are immediately captured in variance accounts in the general ledger. This type of costing system is described in the appendix to this chapter.
Disadvantages Despite the prevalence of standard costing over the past century, many contemporary manufacturers are moving away from the use of standards. Here are some of the reasons:
• Outdated or inaccurate standards: As mentioned previously, standard costs can quickly become outdated or inaccurate as the cost of inputs or the production pro- cess changes. Standards should be reviewed and updated at least yearly. They should also be updated whenever a change in process or input costs is considered to be non- temporary. Keeping standards up to date is costly.
• Lack of timeliness: In the past, variances were often computed once a month. In today's fast-paced world, such information is often too old to be useful. As a result, some companies are moving toward the daily calculation of variances.
• Focus on operational performance measures and visual management: Because of the need for timely data, many lean producers are placing greater emphasis on opera- tional performance measures that are collected daily, or even hourly, and visually displayed where front-line workers can immediately see performance levels. They find such visual reminders much more effective for motivating front-line employees than relying on price and efficiency variances.
• Lean thinking: As discussed in Chapter 4, lean companies strive for continual im- provement. That means that current standards are not "good enough." Rather than focusing on whether or not production has met current standards, lean producers fo- cus on finding new ways to decrease waste, increase efficiency, and increase quality. They concentrate on looking forward rather than looking at the past.
• Increase in automation and decrease in direct labor: Most manufacturers have shifted toward automated production processes. For many manufacturers, direct labor is no longer a primary component of production or a driver of overhead costs. In addition, for companies that pay employees a salary rather than an hourly wage rate, direct labor is a fixed cost, rather than a variable cost. Finally, at lean companies, employ- ees tend to be multiskilled and cross-trained to perform a number of duties rather than a single, repetitive task. These front-line workers are held in high esteem by management and are considered to be part of a team effort rather than a labor force to be controlled. To these companies, direct labor standards are no longer relevant or helpful.
• Unintended behavioral consequences: Use of traditional standards can cause unin- tended behavioral consequences. For example, to obtain a favorable price variance, the purchasing supervisor may buy larger quantities of raw materials than needed. Likewise, a production manager may overproduce to obtain a favorable fixed over- head volume variance (discussed in the second half of the chapter). However, as we learned in Chapter 4, holding or producing excess quantities of inventories is waste- ful and costly, and should be avoided.
668 CHAPTER 11
Standard Costs and Variances Let's consider some decisions management must make with regard to standard costs and variances .
Decision
What is a standard cost and how can it be used?
Should we use ideal (perfection) standards or practical (attainable) standards?
What information is used to develop standards?
How often should standard costs be updated?
How is the direct materials price variance computed?
How is the direct materials quantity variance computed?
How is the direct labor rate variance computed?
How is the direct labor efficiency variance computed?
Who is usually in the best posi- tion to explain why the variances occurred?
Guidelines
A standard cost is a budget for a single unit of product . Standards costs are used as performance benchmarks against which to evaluate actual costs . Standards costs are also used for developing the direct materials, direct labor, and manufacturing overhead budgets .
Since ideal standards are only achievable under flawless conditions, they are best suited for lean producers that strive for perfection . Practical stan- dards, which are attainable with effort, are typically used by traditional manufacturers that want to use motivational, yet realistic, benchmarks .
Companies use a combination of historical, current, and projected data to develop standards . Managers often use engineering time and motion studies to determine the quantity of time and materials needed to produce each unit .
Standard costs should be reviewed at least once a year and updated when- ever a non-temporary change in costs, inputs, or processes occurs .
= Actual Quantity Purchased X (Actual Price - Standard Price)
= AQP X (AP - SP)
= Standard Price X (Actual Quantity Used - Standard Quantity Allowed)
= SP X (AQU - SQA)
= Actual Hours X (Actual Rate - Standard Rate)
= AH X (AR - SR)
= Standard Rate X (Actual Hours - Standard Hours Allowed)
= SR X (AH - SHA)
DM price variance: Purchasing Supervisor DM quantity variance: Production Supervisor DL rate variance : Production and Human Resources Supervisors DL efficiency variance: Production Supervisor
Standard Costs and Variances 669 - SUMMARY PROBLEM 1 . • _.
Memoirs, Inc., produces several different styles and sizes of picture frames . The collage frame consists of 12 interconnected matted picture slots, each surrounded by a wood frame . Engi- neering studies indicate that each collage frame will require the following direct materials and direct labor :
Materials and Labor: Quantity of Input
Wood trim for frame borders........................... 18 feet
Mattes for individual pictures . .. .. ... .. .. ... .. ... .. .. .. 12 mattes
Sheet glass top.................................................. 4 square feet
Pressboard frame backing ................................ 4 square feet
Direct Labor..................................................... 0.25 hours
Price of Input
$ 0.35 per foot
$ 0.05 per matte
$ 4.00 per square foot
$ 0.25 per square foot
$16 per hour
The following activity regarding direct labor and wood trim occurred during March :
Number of frames produced........ 25,000 frames
Wood trim purchased................... 450,000 feet at $0.37 per foot
Wood trim used........................... 455,000 feet
Direct labor hours........................ 6,500 hours
Direct labor cost........................... $100,750 (resulting in an average wage rate of $15.50/hr *)
• $ 100,750 16,500 hours = $15.50/hr
Requirements
1. Calculate the standard direct materials cost and standard direct labor cost for each collage frame .
2. Calculate the wood trim direct materials price and quantity variances for the month of March .
3. Calculate the direct labor rate and efficiency variances for the month of March .
• SOLUTIONS Requirement 1 The standard cost of direct materials and direct labor is calculated by multiplying the standard quantity of input needed for each collage frame by the standard price of the input:
Quantity of Price of Standard Cost Materials and Labor: Input (a) Input (b) (a X b)
Wood trim for frame borders.......... 18 feet $ 0.35 per foot $ 6.30
Mattes for individual pictures ......... 12 mattes $ 0.05 per matte 0.60
Sheet glass top................................. 4 square feet $ 4.00 per square foot 16.00
Pressboard frame backing ............... 4 square feet $ 0.25 per square foot ---1.:QQ
Direct material cost per unit ........... . $23.90
Direct Labor ................................... . 0.25 hours $16 per hour
6 7 0 CHAPTER 11
Requirement 2 The direct materials price variance is based on the quantity of materials (wood trim) purchased:
DM price variance = AQP X (AP - SP)
= 450,000 ft X ($0.37 - $0.35)
= 450,000 ft X $0.02
= $9,000 U
The company spent $0 .02 per foot more than anticipated on the 450,000 feet of wood trim that it purchased, resulting in an unfavorable price variance of $9,000 .
The direct materials quantity variance is based on the quantity of materials (wood trim) used :
DM quantity variance = SP X (AQU - SQA)
= $0.35 X [455,000 ft - (25,000 frames X 18 ft/frame)]
= $0.35 X (455,000 ft - 450,000 ft)
= $0.35 X 5,000 ft
= $1,750 U
This analysis reveals that using 5,000 more feet of wood trim than anticipated resulted in an unanticipated additional cost of $1,750 .
Requirement 3 The direct labor rate variance is computed as follows:
DL rate variance = AH X (AR - SR)
= 6,500 hrs X ($15.50 - $16.00)
= 6,500 hrs X ($0.50)
= $3,250 F
The company spent $0 .50 less per hour than anticipated, resulting in a $3,250 F variance over the 6,500 hours that were worked .
The direct labor efficiency variance is calculated as follows :
DL efficiency variance= SR X (AH - SHA)
= $16.00 X [6,500 - (25,000 frames X 0.25 hrs/frame)]
= $16.00 X (6,500 - 6,250 hrs)
= $16.00 X 250 hrs
= $4,000 U
At a standard labor rate of $16 .00 per hour, the extra use of direct labor hours cost the company an unanticipated $4,000 .
Standard Costs and Variances 671
How Do Managers Use Standard Costs to Compute MOH Variances? In the first half of the chapter we learned how Tucson Tortilla developed standard costs and then used those standards to evaluate its direct materials and direct labor costs. In this half of the chapter, we'll look at the four manufacturing overhead (MOH) variances that are typically computed: two related to variable MOH costs and two related to fixed MOH costs.
Variable Manufacturing Overhead Variances From Exhibit 11-2, we learned that Tucson Tortilla had an unfavorable variable overhead flexible budget variance of $7,700. But why did this unexpected additional cost occur?
Manufacturers usually split the total variable MOH variance into rate and efficiency variances, just as they do for direct labor. Exhibit 11-10 (on the next page) shows that the general model for calculating variable MOH rate and efficiency variances is almost identi- cal to the model used for direct labor rate and efficiency variances. The only real difference in the calculations is the rate that is used: we use the variable manufacturing overhead rate, not the direct labor wage rate. And since Tucson Tortilla allocates its overhead using machine hours, the hours refer to machine hours rather than direct labor hours. 3 Here is the information from January's operations:
Data for January
Number of cases produced .................... . 31,000 cases
Standard variable MOH rate.................. $ 25 per machine hour
0.10 machine hours Standard hours required per case .......... .
Actual machine hours ............................ .
Actual variable MOH costs ................... .
• $85,200/3,000 hours = $28.40/machine hour
Variable Overhead Rate Variance
3,000 machine hours
$85,200 (resulting in an actual variable MOH
rate of $28.40 per machine hour)*
As shown in Exhibit 11-10, the variable overhead rate variance is the difference between the actual variable MOH costs incurred during the period ($85,200) and the amount of variable MOH costs expected ($75,000) considering the actual machine (mch) hours used. It tells managers whether more or less was spent on variable overhead than expected given the actual machine hours run. As a result, the variable overhead rate variance is also sometimes called the variable overhead spending variance. The variance formula can be algebraically simplified into the following formula:
Variable MOH rate variance= Actual Hours X (Actual Rate - Standard Rate)
= AH X (AR - SR)
= 3,000 mch hrs X ($28.40 - $25.00)
= 3,000 mch hrs X ($3.40)
= $10,200 U
The interpretation of this variance is not quite as straightforward as the interpreta- tion of the direct labor rate variance. First, variable MOH is made up of a number of dif- ferent costs, including indirect materials, indirect labor, and other variable overhead costs
3 Many companies allocate manufacturing overhead using direct labor hours rather than machine hours . For these companies, the hours used in calculating the manufacturing overhead variances will be identical to the hours used in calculating the direct labor variances.
5 Compute and eva lu~te variable overhead · variances
6 7 2 CHAPTER 11
EXHIBIT 11-10 Calculation of Variable Overhead Variances
Actual Cost AH xAR
3,000 mch hrs x $28.40 = $85,200
i---
Where AH = Actual Hours AR = Actual Rate
Variable MOH Rate Variance
$85,200 - $75,000 = $10,200 U
SHA= Standard Hours Allowed for actual output SR = Standard Rate
Actual Hours x Standard Rate
AH x SR 3,000 mch hrs x $25 =
$75,000
1 Total Variable MOH Variance
$10,200 U + $2,500 F = $7,700 U
Standard Cost Allowed SHA x SR
(31,000 x 0.10 mch hrs) x $25 = $77,500
Variable MOH Efficiency Variance
$75,000 - $77,500 = $2,500 F
such as the variable portion of the utility bill. One particular cost (for example, indirect materials) could be higher than expected, yet another cost (for example, indirect labor) could be less than expected. As a result, the variance could be due to more than one input.
Second, we don't know if the variance is due to using more of the input than expected (for example, using more indirect materials than expected) or because the input cost more than expected from the suppliers. On average, management expected variable overhead to cost $25 per machine hour. However, we see that the actual rate ($28.40 per machine hour) turned out to be quite a bit higher. The production supervisor and purchasing manager are usually in the best position to help management understand why this variance occurred.
Variable Overhead Efficiency Variance As shown in Exhibit 11-10, the variable overhead efficiency variance is the difference between the actual machine hours run and the standard machine hours allowed for the actual production volume, calculated at the standard variable MOH rate. Again, it can be algebraically simplified into the following formula:
Variable MOH efficiency variance= Standard Rate X (Actual Hours - Standard Hours Allowed)
= SR X (AH - SHA)
= $25 X [3,000 mch hrs - (31,000 cases X 0.10 mch hrs/case)]
= $25 X (3,000 mch hrs - 3,100 mch hrs)
= $25 X (100 mch hrs)
= $2,500 F
The efficiency variance does not tell management anything with regard to how ef- ficiently variable manufacturing overhead was used. Rather, it is directly tied to the ef- ficiency with which the machine hours were used. It tells managers how much of the total variable MOH variance is due to using more or fewer machine hours than anticipated for the actual volume of output. The production supervisor would be in the best position to explain why this variance occurred.
Standard Costs and Variances 673
Fixed Manufacturing Overhead Variances The calculation and interpretation of the fixed overhead variances are much different than the variances we have discussed thus far. Why? Because all of the manufacturing costs we have analyzed thus far have been variable costs. However, fixed overhead is expected to remain constant, regardless of volume fluctuations.
As shown in Chapter 9 (Exhibit 9-9), Tucson Tortilla expects to incur $30,000 of fixed overhead each month. Fixed overhead costs such as straight-line depreciation on the plant, property insurance, property tax, and the monthly salaries of indirect laborers should not vary month to month as production levels fluctuate to meet demand. However, let's assume that the company actually incurred $31,025 of fixed overhead.
Fixed Overhead Budget Variance The fixed overhead budget variance measures the difference between the actual fixed overhead costs incurred and the budgeted fixed overhead costs. This variance is sometimes referred to as the fixed overhead spending variance because it specifically looks at whether the company spent more or less than anticipated on fixed overhead costs. As shown in Exhibit 11-11, the calcula- tion of this variance is straightforward. The difference between Tucson Tortilla's actual fixed overhead costs ($31,025) and its budgeted fixed overhead costs ($30,000) results in an unfa- vorable fixed overhead budget variance of $1,025. The variance is unfavorable if actual fixed overhead costs are more than budgeted and favorable if actual costs are lower than budgeted.
EXHIBIT 11-11 Calculation of Fixed Overhead Variances
Actual Fixed Overhead
$31,025
i---
Fixed Overhead Budget Variance $31,025 - $30,000 =
$1,025 U
Budgeted Fixed Overhead
$30,000
Total Fixed Overhead Variance
$1,025 U + $2,100 U = $3,125 U
Where SHA = Standard Hours Allowed for actual output SR = Standard Rate
Standard Fixed Overhead Cost Allocated to Production
SHA x SR (31,000 x 0.10 mch) x $9/mch hr =
$27,900
Fixed Overhead Volume Variance $30,000 - $27,900 =
$2,100 U
The best way to uncover the cause of the fixed overhead budget variance is to com- pare each fixed overhead cost component against the budgeted amount. Perhaps indirect laborers received a raise that was not foreseen when the budget was prepared. Perhaps the insurance company increased its premiums or the city increased property taxes. Although the variance is labeled "unfavorable," the reason for the variance may not be a bad thing. Nor may it be controllable. For example, let's say the unfavorable variance was caused by a raise in salary given to certain indirect laborers in the plant. The raise may result in a boost to employee morale, leading to better productivity. If the unfavorable variance was caused by an increase in city property taxes, management may have little recourse. If, however, the variance was caused by an increase in insurance premiums, management may decide to shop around for a different insurance carrier. As these potential explanations indicate, the variance could be due to a number of different factors.
6 Compute and evalua_te fixed overhead · variances
674 CHAPTER 11
Fixed Overhead Volume Variance
As shown in Exhibit 11-11, the fixed overhead volume variance is the difference between the budgeted fixed overhead cost and the standard fixed overhead cost allocated to pro- duction.4 The standard cost is calculated the same way we calculated earlier standard costs: we start with the actual volume produced (31,000 cases) and then multiply it by the standard hours allowed per case (0.10 machine hrs) to get the standard hours allowed. Fi- nally, we multiply the standard hours allowed by the fixed MOH rate ($9/machine hour) to get the standard fixed overhead cost allocated to production:
Standard Fixed Overhead Cost Allocated to Production= (Standard Hours Allowed X Standard Rate)
= (31,000 cases X 0.10 mch hrs/case) X $9/mch hr
= 3,100 mch hrs X $9/mch hr
= $27,900
Now that we have calculated the standard fixed overhead allocated to production, we can compute the fixed overhead volume variance as follows:
Fixed Overhead Volume Variance = Budgeted Fixed Overhead Cost - Standard Fixed Overhead Cost Allocated to Production
= $30,000 - $27,900 = $2,100 U
The fixed overhead volume variance results from two causes:
1. Treating fixed overhead costs as if they were variable in order to allocate the costs to individuals units of product; and
2. Incorrectly estimating the level of activity when calculating the predetermined fixed MOH rate.
For example, Tucson Tortilla calculated its predetermined fixed MOH rate ($9/machine hour) based on an estimated yearly production volume of 400,000 cases. Recall from Chapter 6 that fixed costs per unit of activity vary inversely with changes in volume. Had the production estimate been higher than 400,000 cases, the predetermined fixed overhead rate would have been lower than $9 per machine hour. If, however, the production estimate had been lower than 400,000 cases, the fixed overhead rate would have been higher than $9 per machine hour. Since production volume (31,000 cases) was not the same as anticipated (33,333 cases per month on average = 400,000 cases per year/12 months), we expect a difference between what was bud- geted for fixed overhead and the amount of fixed overhead allocated to production.
In essence, the fixed overhead volume variance measures the utilization of the fixed capacity costs. If volume is higher than originally anticipated, the variance will be favorable because more units were produced with the same amount of fixed resources. In essence, the company used those fixed resources more efficiently. In this situation, the standard fixed overhead cost allocated to production is greater than the amount budgeted. In other words, the company overallocated fixed overhead to production, as shown in Exhibit 11-12.
EXHIBIT 11-12 Favorable Fixed Overhead Volume Variance
And ... the fixed overhead volume
variance is favorable
4 In Chapter 3 we learned about a normal costing system in which manufacturing overhead is allocated to pro- duction using a predeterm ined MOH rate multipl ied by the actual quantity of the allocation base used (such as actual machine hours used by the job). In a standard costing system, companies allocat e manufacturing over- head to production differently: they multiply the predetermined manufacturing overhead rate by the standard quantity of the allocation base allowed rather than by the actual quantity of the allocation base used .
Standard Costs and Variances 675
In contrast, if production volume is lower than anticipated, the variance is denoted as unfavorable due to the fact that fixed costs were not used to produce as many units as anticipated. Since the number of units produced (31,000 cases) was less than anticipated (33,333 on average per month), production capacity was used less efficiently than antici- pated, leading to an unfavorable volume variance. In this situation, the standard fixed overhead cost allocated to production is less than the amount budgeted. In other words, the company underallocated fixed overhead, as shown in Exhibit 11-13.
EXHIBIT 11-13 Unfavorable Fixed Overhead Volume Variance
Keep the following rule of thumb in mind:
And ... the fixed overhead volume
variance is unfavorable
When production volume is higher than anticipated, the fixed overhead volume vari- ance will be favorable. When it is lower than anticipated, the fixed overhead volume variance will be unfavorable.
Extreme caution should be used when interpreting the volume variance. Again, fa- vorable does not equate with "good," nor does unfavorable equate with "bad." For com- panies striving to create lean production environments, production levels will naturally fall as the company sheds itself of excess inventory, leading to an unfavorable volume variance. Has a "bad" decision been made? Absolutely not. The lean producer will gener- ally be much more efficient in the long run than its traditional counterpart. The challenge during the transition phase will be for management to determine how to best use the newly freed capacity, and not be misled by the resulting temporary unfavorable volume variances that may occur.
Hannah owns a fruit smoothie shop at the local mall. The budgeted monthly fixed overhead costs consist of the store lease payment ($1,000}, advertising ($250), equipment deprecia- tion ($125), and store Wi-Fi ($80). Actual fixed overhead expenses for June were $1,600 . When calculating the fixed overhead rate, Hannah anticipated selling 4,800 smoothies during each summer month . She actually sold 5,000 in June .
1. What is the fixed overhead budget variance for the month of June? Is the variance favorable or unfavorable?
2. Will Hannah's fixed overhead volume variance for the month of June be favorable or unfavorable? Explain.
Please see page 709 for solutions.
Standard Costing Systems As we have just seen, many manufacturers calculate standard costs and perform variance analysis outside of their general ledger accounting system. However, other companies in- tegrate standards directly into their general ledger accounting. This method of accounting, called standard costing, is discussed in the appendix to this chapter.
676 CHAPTER 11
Standard Costs and Variances Let's consider some of management's decisions related to overhead variances .
Decision
Should we calculate and interpret all manufacturing overhead variances the same way?
What variable overhead vari- ances should we compute?
How is the variable overhead rate (or spending) variance computed?
How is the variable overhead efficiency variance computed?
What fixed overhead vari- ances should we compute?
How is the fixed overhead budget variance computed?
How is the fixed overhead volume variance computed?
How should management uncover the root causes of the overhead variances?
How should the fixed overhead volume variance be interpreted?
Guidelines
Variable overhead costs are expected to change in total as production volume changes . However, fixed overhead costs should stay constant within a relevant range of production . Therefore, management will want to analyze variable and fixed MOH variances separately .
• The variable overhead rate (or spending) variance tells managers if they spent more or less than anticipated on variable MOH costs considering the actual hours of work used.
• The variable overhead efficiency variance tells managers nothing about the ef- ficiency with which variable overhead costs were used. Rather, it is tied directly to the efficiency with which machine hours or labor hours were used .
= Actual Hours X (Actual Rate - Standard Rate)
= AH X (AR - SR)
= Standard Rate X (Actual Hours - Standard Hours Allowed)
= SR X (AH - SHA)
• The fixed overhead budget (or spending) variance tells managers if they spent more or less than anticipated on fixed overhead costs.
• The fixed overhead volume variance tells managers if too much or too little fixed overhead was allocated to production due to the actual volume of production be- ing different than the volume used to calculate the predetermined fixed MOH rate .
= Actual fixed overhead - Budgeted fixed overhead
= Budgeted fixed overhead - Standard fixed overhead cost allocated to production
= Budgeted fixed overhead - (SHA X SR)
Management will want to compare the actual cost of individual MOH components (such as indirect labor, utilities, property taxes) against the budgeted costs for those same components . The purchasing and production supervisors are usually in the best position to offer insights as to why the variances occurred .
• A favorable variance means that more units were produced than originally antici- pated, leading to an overallocation of fixed MOH.
• An unfavorable variance means that fewer units were produced than originally an- ticipated, leading to an underallocation of fixed MOH.
Standard Costs and Variances 677 - SUMMARY PROBLEM 2 . • _.
Memoirs, Inc., produces several different styles and sizes of picture frames . The following activ- ity describes Memoirs' overhead costs during March :
Number of frames produced................................... 25,000 frames
Predetermined variable MOH rate.......................... $ 6.00 per DL hour
Predetermined fixed MOH rate............................... $ 12.00 per DL hour
Budgeted fixed manufacturing overhead.................. $70,000
Actual direct labor hours......................................... 6,500 hours
Actual variable manufacturing overhead................. $40,625, resulting in an actual rate of
$6.25 * per DL hour
Actual fixed manufacturing overhead...................... $68,000
Standard direct labor allowed per unit.................... 0.25 hours per frame
*$40,625/6,500 hours
Requirements
1. Calculate the variable overhead rate and efficiency variances for the month of March.
2. Calculate the fixed overhead budget and volume variances for the month of March .
3. Calculate the total fixed overhead variance for the month of March .
• SOLUTIONS Requirement 1
Variable MOH rate variance= Actual Hours X (Actual Rate - Standard Rate)
= AH X (AR - SR)
= 6,500 hrs X ($6.25 - $6.00)
= 6,500 hrs X ($0.25)
= $1,625 U
Variable MOH efficiency variance= Standard Rate X (Actual Hours - Standard Hours Allowed)
= SR X (AH - SHA)
= $6.00 X [6,500 - (25,000 frames X 0.25 hrs/frame)]
= $6.00 X (6,500 - 6,250 hrs)
= $6.00 X 250 hrs
= $1,500 U
6 7 8 CHAPTER 11
Actual Fixed Overhead
$68,000
[
Requirements 2 & 3 The fixed overhead variances are calculated as follows :
Fixed Overhead Budget Variance $68,000 - $70,000 =
$2,000 F
Budgeted Fixed Overhead
$70,000
Standard Fixed Overhead Cost Allocated to Production
SHA x SR (25,000 x 0.25 hrs) x $12/hr =
$75,000
Fixed Overhead Volume Variance $70,000 - $75,000 =
$5,000 F J
l Total Fixed Overhead Variance J $2,000 F + $5,000 F = $7,000 F
• The budget variance is favorable since less was spent on fixed overhead than budgeted .
• The volume variance is favorable since more was allocated to production than was budgeted . This means that more units were produced than budgeted .
• As a result of the two favorable variances, the total fixed overhead variance is also favorable .
Standard Costs and Variances 679
• Appendix 11 A • • .. ·········
Standard Costing Many companies integrate standard costs directly into their general ledger accounting by recording inventory-related costs at standard cost rather than at actual cost. This method of accounting is called standard costing or standard cost accounting. Standard costing not only saves on bookkeeping costs but also isolates price and quantity variances as soon as they occur. The variances will be clearly displayed for management on a standard costing income statement, which we will show you in Exhibit 11-14. Before we go through the journal entries, keep the following key points in mind:
1. Each type of variance discussed has its own general ledger account. A debit balance means that the variance is unfavorable since it decreases income (just like an ex- pense). A credit balance means that the variance is favorable since it increases income (just like a revenue).
2. Just as in job costing, the manufacturing costs flow through the inventory accounts in the following order: raw materials--> work in process--> finished goods--> cost of goods sold. The difference is that standard costs rather than actual costs are used to record the manufacturing costs entered into the inventory accounts.
3. At the end of the period, the variance accounts are closed to Cost of Goods Sold to correct for the fact that the standard costs recorded in the accounts were different from actual costs. Assuming that most inventory worked on during the period has been sold, any error from using standard costs rather than actual costs is contained in Cost of Goods Sold. Closing the variance accounts to Cost of Goods Sold corrects the Cost of Goods Sold balance and zeros out the temporary variance accounts.
Journal Entries We use Tucson Tortilla's January transactions, just as we did in the chapter, to demon- strate standard costing.
1. Recording Raw Materials Purchases-Tucson Tortilla debits Raw Materials Inventory for the actual quantity of corn flour purchased (160,000 pounds) recorded at the standard price ($1.50 per pound). It credits Accounts Payable for the actual quantity of corn flour purchased (160,000 pounds) recorded at the actual price ($1.40 per pound) because this is the amount owed to Tucson Tortilla's suppliers. The difference is the direct materials price variance.
Raw Materials Inventory (160,000 X $1.50) 240,000
Accounts Payable (160,000 X $1.40) 224,000 DM Price Variance 16,000
(to record purchase of raw materials)
The favorable price variance is the same as that shown in Exhibit 11-5. Since it is favorable, it has a credit balance, which increases Tucson Tortilla's January profits.
2. Recording Use of Direct Materials-When Tucson Tortilla uses direct materials, it deb- its Work in Process Inventory at the standard price ($1.50) X standard quantity of direct materials that should have been used (31,000 cases X 5 lb per case= 155,000 pounds). This maintains Work in Process Inventory at a purely standard cost. Raw Materials Inventory is credited for the actual quantity of materials used in produc- tion (160,000 pounds) recorded at the standard price ($1.50) since this is the price at which the materials were entered into Raw Materials Inventory in the previous journal entry. The difference is the direct materials quantity variance. The direct
7 Record standard costing journal entries.
680 CHAPTER 11
materials quantity variance is recorded when Tucson Tortilla records the use of direct materials:
Work in Process Inventory (155,000 X $1.50) 232,500 I DM Quantity Variance 7,500 I
Raw Materials Inventory (160,000 X $1.50) 240,000 (to record use of direct materials) I
The unfavorable quantity price variance is the same as that shown in Exhibit 11-5. Since it is unfavorable, it has a debit balance, which decreases Tucson Tortilla's January profits.
3. Recording Direct Labor Costs-Since Work in Process Inventory is maintained at stan- dard cost, Tucson Tortilla debits Work in Process Inventory for the standard rate for direct labor ($22 per hour) X standard hours of direct labor that should have been worked (31,000 cases X 0.05 hours per case= 1,550 hours). Tucson Tortilla credits Wages Payable for the actual hours worked at the actual wage rate since this is the amount owed to employees. At the same time, Tucson Tortilla records the direct labor rate and efficiency variances calculated in Exhibit 11-7. The unfavorable DL Rate Variance is recorded as a debit, while the favorable DL Efficiency Variance is recorded as a credit.
Work in Process Inventory (1,550 hrs X $22) 34,100
DL Rate Variance (Exhibit 11-7) 1,875
DL Efficiency Variance (Exhibit 11-7) 1,100
Wages Payable (1,500 hrs X $23.25) 34,s7s I (to record use of direct labor)
4. Recording Actual Manufacturing Overhead Costs-Tucson Tortilla records manufac- turing overhead costs as usual, debiting the variable and fixed manufacturing overhead accounts and crediting various accounts. The actual costs can be found in Exhibits 11-10 and 11-11:
Variable Manufacturing Overhead (Exhibit 11-10) 85,200 I Fixed Manufacturing Overhead (Exhibit 11-11) 31,025
I
Various Accounts 116,225
(to record actual overhead costs incurred)
5. Allocating Overhead-In standard costing, the overhead allocated to Work in Process Inventory is computed using the standard overhead rates ($25/machine hour for vari- able overhead and $9/machine hour for fixed overhead) X standard quantity of the allocation base allowed for the actual output (31,000 cases X 0.10 MH per case = 3,100 MH). As usual, the Variable and Fixed Manufacturing Overhead accounts are credited when allocating overhead:
Work in Process Inventory 105,400
Variable Manufacturing Overhead (3,100 MH X $25/MH) 77,500 I Fixed Manufacturing Overhead (3,100 MH X $9/MH) 27,900 I
(to allocate overhead costs to Work in Process inventory)
This journal entry corresponds with our calculations in Exhibits 11-10 and 11-11.
Standard Costs and Variances 681
6. Recording the Completion-So far, Work in Process Inventory has been debited with $372,000 of manufacturing cost ($232,500 of direct materials+ $34,100 of direct labor + $105,400 of MOH). Does this make sense? According to Exhibit 11-1, the standard cost of manufacturing one case is $12.00. If we take the $372,000 of cost and divide it by 31,000 cases, we get $12.00 per case. This is how it should be-through the standard costing journal entries, Tucson Tortilla has successfully recorded each case at its stan- dard cost of $12. In addition, it has captured all of the variances in separate variance accounts on the general ledger. As the units are completed, the standard cost of each case is transferred out of Work in Process Inventory and into Finished Goods Inventory:
Finished Goods Inventory (31,000 X $12.00) 372,000
Work in Process Inventory (31,000 X $12.00) 372,000
(to record completion of the 31,000 cases) I
7. Recording the Sale and Release of Inventory-Let's assume that 32,370 cases were sold on account in January at an average price of $20.20 per case. The following journal entry would reflect the sale:
Accounts Receivable (32,370 X $20.20) 653,874
Sales Revenue (32,370 X $20.20) 653,874 I (to record the sale of 32,370 cases)
Under a perpetual inventory system, Tucson Tortilla must also release inventory for the cases it has sold. Since all cases produced during the year were recorded at stan- dard cost ($12.00 each), they must be removed from Finished Goods Inventory and be entered into Cost of Goods Sold at the same standard cost:
Cost of Goods Sold (32,370 X $12.00) 388,440
Finished Goods Inventory (32,370 X $12.00) 388,440 I (to record cost of goods sold for the 32,370 cases) I
8. Closing Manufacturing Overhead-Tucson Tortilla must close its temporary MOH accounts. Rather than closing them directly to Cost of Goods Sold, as we did in Chapter 3, in a standard costing system the accounts are closed to variance accounts. The company closes the Variable Manufacturing Overhead account to the variable MOH variances shown in Exhibit 11-10:
Variable Overhead Rate Variance 10,200
Variable Overhead Efficiency Variance 2,500
Variable Manufacturing Overhead 7,700 I (to close the Variable MOH account)
6 8 2 CHAPTER 11
Likewise, it closes the Fixed Manufacturing Overhead account to the fixed MOH variances shown in Exhibit 11-11:
Fixed Overhead Budget Variance 1,025
Fixed Overhead Volume Variance 2,100
Fixed Manufacturing Overhead 3,125 I (to close the Fixed MOH account)
These two journal entries zero out the two manufacturing overhead accounts.
Standard Costing Income Statement Exhibit 11-14 shows a standard costing income statement that highlights the variances for Tucson Tortilla's management. It shows Cost of Goods Sold, first at standard cost and then at actual cost. Although the overall effect of the cost variances was minimal ($3,100 U), the report clearly shows management the size and direction of each variance. Managers will use management by exception to determine which variances, if any, they wish to investigate.
EXHIBIT 11-14 Standard Cost ing Income Statement
_j
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21
A I B C D I E I F Tucson Tortilla
Standard Cost Income Statement For the Month Ended January 31
Sales revenue (32,370 x $20.20) $ 653,874 Less: Cost of goods sold, at standard cost (32,370 x $12) $ 388,440 Plus/(less) manufacturing cost variances :
DM price variance $ (16 000) F DM quantity variance 7 500 u DL rate variance 1,875 u DL efficiency variance (1,100) F Variable MOH rate variance 10 200 u Variable MOH efficiency variance (2,500) F Fixed MOH budget variance 1,025 u Fixed MOH volume variance 2100 u
Total manufacturing cost variances 3100 u Cost of goods sold, at actual cost 391,540 Gross Profit 262,334 Less: Operating expenses 155,390 Operating income $ 106,944
As a final step at the end of the period, all of the cost variance accounts are closed to zero-out their balances. Why? For two reasons: (1) The financial statements prepared for external users never show variances (variances are only for internal management's use) and (2) the general ledger must be corrected for the fact that standard costs, rather than actual costs, were used to record manufacturing costs. Since all of the cases produced were sold, the error in costing currently exists in the Cost of Goods Sold account. Although we do not show the journal entry to close the variance accounts here, all favorable variance accounts would be debited, while all unfavorable variance accounts would be credited. The net unfavorable amount of the variances of $3,100 would be debited to Cost of Goods Sold to increase the balance in this account to its correct amount.
Learning Objectives • 1 Explain how and why standard costs are developed
• 2 Compute and evaluate direct materials variances
• 3 Compute and evaluate direct labor variances
• 4 Explain the advantages and disadvantages of using standard costs and variances
• 5 Compute and evaluate variable overhead variances
• 6 Compute and evaluate fixed overhead variances
• 7 (Appendix) Record standard costing journal entries
Accounting Vocabulary Attainable Standards. (p. 654) Standards based on cur- rently attainable conditions that include allowances for normal amounts of waste and inefficiency. Also known as practical standards.
Direct Labor Efficiency Variance. (p. 664) This variance tells managers how much of the total labor variance is due to using a greater or lesser amount of time than anticipated. It is calcu- lated as follows: SR x (AH - SHA). Direct Labor Rate Variance. (p. 664) This variance tells man- agers how much of the total labor variance is due to paying a higher or lower hourly wage rate than anticipated. It is calcu- lated as follows: AH X (AR - SR).
Direct Materials Price Variance. (p. 659) This variance tells managers how much of the total direct materials variance is due to paying a higher or lower price than expected for the direct ma- terials it purchased. It is calculated as follows: AQP X (AP - SP).
Direct Materials Quantity Variance. (p. 659) This variance tells managers how much of the total direct materials variance is due to using a larger or smaller quantity of direct materials than expected. It is calculated as follows: SP X (AQU - SQA).
Fixed Overhead Budget Variance. (p. 673) This variance measures the difference between the actual fixed overhead costs incurred and the budgeted fixed overhead costs. This vari- ance is sometimes referred to as the fixed overhead spending variance because it specifically looks at whether the company spent more or less than anticipated on fixed overhead costs.
Fixed Overhead Spending Variance. (p. 673) Another name for the Fixed Overhead Budget Variance. This variance meas- ures the difference between the actual fixed overhead costs incurred and the budgeted fixed overhead costs.
Fixed Overhead Volume Variance. (p. 674) This variance is the difference between the budgeted fixed overhead cost and the standard fixed overhead cost allocated to production. In es- sence, the fixed overhead volume variance measures the utiliza- tion of the fixed capacity costs. If volume is higher than originally anticipated, the variance will be favorable. If volume is lower than originally anticipated, the variance will be unfavorable.
Ideal Standards. (p. 654) Standards based on perfect or ideal conditions that do not allow for any waste in the produc- tion process, machine breakdown, or other inefficiencies. Also known as perfection standards.
Perfection Standards. (p. 654) Standards based on perfect or ideal conditions that do not allow for any waste in the pro- duction process, machine breakdown, or other inefficiencies. Also known as ideal standards.
Practical Standards. (p. 654) Standards based on currently attainable conditions that include allowances for normal amounts of waste and inefficiency. Also known as attainable standards.
Standard Cost. (p. 654) The budgeted cost for a single unit of product. Also simply referred to as standards.
Standard Cost Accounting. (p. 679) Another common name for standard costing.
Standard Costing. (p. 679) Also known as standard cost ac- counting. A method of accounting in which product costs are entered into the general ledger inventory accounts at standard cost rather than actual cost. The variances are captured in their own general ledger accounts and displayed on a standard costing income statement prior to being closed out at the end of the period.
Standards. (p. 654) Another common name for standard costs.
Variable Overhead Efficiency Variance. (p. 672) This vari- ance tells managers how much of the total variable MOH variance is due to using more or fewer hours of the allocation base (usually machine hours or DL hours) than anticipated for the actual volume of output. It is calculated as follows: SR X (AH-SHA).
Variable Overhead Rate Variance. (p. 671) Also called the variable overhead spending variance. This variance tells man- agers whether more or less was spent on variable overhead than they expected would be spent for the hours worked. It is calculated as follows: AH X (AR - SR).
Variable Overhead Spending Variance. (p. 671) Another common name for variable overhead rate variance.
683
684 CHAPTER 11
MyAccounting lab Go to http://myaccountinglab.com/ for the following Quick Check, Short Exercises, Exercises, and Problems. They are available with immediate grading, explanations of correct and incorrect answers, and interactive media that acts as your own on line tutor.
Quick Check
1. (Learning Objective 1) Which of the following is true?
a. Ideal standards are based on currently attainable conditions .
b. Practical standards are based on ideal conditions.
c. A standard cost is the budgeted cost for one unit . d. Standards should never be updated .
2. (Learning Objective 2) The direct material price vari- ance can be defined as which of the following?
a. Standard quantity allowed x (Actual price - Stan- dard price)
b. Actual quantity purchased x (Actual price - Stan- dard price)
c. Standard price x (Actual quantity used - Standard quantity allowed)
d. Actual price x (Actual quantity used - Standard quantity allowed)
3. (Learning Objective 2) The direct material quantity vari- ance can be defined as which of the following?
a. Actual price X (Actual quantity used - Standard quantity allowed)
b. Standard quantity allowed x (Actual price - Stan- dard price)
c. Standard price x (Actual quantity used - Standard quantity allowed)
d. Actual quantity purchased x (Actual price - Stan- dard price)
4 . (Learning Objective 3) The direct labor rate variance can be defined as which of the following?
a. Actual hours x (Actual rate - Standard rate)
b. Actual rate x (Actual hours - Standard hours allowed)
c. Standard hours allowed x (Actual rate - Standard rate)
d. Standard rate x (Actual hours - Standard hours allowed)
5. (Learning Objective 3) The direct labor efficiency variance can be defined as which of the following?
a. Standard hours allowed x (Actual rate - Standard rate)
b. Standard rate x (Actual hours - Standard hours allowed)
c. Actual hours x (Actual rate - Standard rate)
d. Actual rate x (Actual hours - Standard hours allowed)
6. (Learning Objective 4) Which of the following is not an advantage of using standard costs?
a. Standards can cause unintended behavioral consequences.
b. Standards are useful for budgeting .
c. Standards serve as cost benchmarks.
d. Standards can simplify bookkeeping.
7 . (Learning Objective 5) The variable overhead rate vari- ance can be defined as which of the following? a. Standard hours allowed X (Actual rate - Standard rate)
b. Standard rate x (Actual hours - Standard hours allowed)
c. Actual rate x (Actual hours - Standard hours allowed)
d. Actual hours x (Actual rate - Standard rate)
8. (Learning Objective 6) Which of the following is not true about the fixed overhead budget variance?
a. It is the difference between actual fixed overhead and budgeted fixed overhead .
b. It is the difference between the budgeted fixed overhead and the standard fixed overhead allocated to production .
c. It can be either favorable or unfavorable .
d. It is sometimes referred to as the fixed overhead spending variance .
9. (Learning Objective 6) Which of the following is not true about the fixed overhead volume variance?
a. It is partially the result of treating fixed overhead costs as if they were variable for allocating the costs to individual units of production .
b. If production volume is lower than originally an- ticipated, then fixed overhead cost would be underallocated .
c. It is partially the result of incorrectly estimating the level of activity when calculating the predetermined fixed manufacturing overhead rate .
d. If production volume is greater than originally antici- pated, the variance will be unfavorable .
10. (Learning Objective 7-Appendix) Which ofthe follow- ing is not true about standard costing systems?
a. A standard cost income statement shows cost of goods sold at standard, along with all of the variances needed to adjust cost of goods sold back to actual.
b. Each type of variance has its own gene ral ledger account .
c. At the end of the period, the variances are closed to the Sales Revenue account .
d. Standard costs are used to record the manufacturing costs entered into the inventory accounts .
Quick Check Answers
:> ·o L P . 6 q .8 P . L e ·9 q ·s e ·i, :> .E q ·c; :> • L
Standard Costs and Variances 685
Short Exercises
511-1 Compute the standard cost of direct materials (Learning Objective 1) Swirl Confections is known for its rich dark chocolate fudge . Swirl sells its fudge to local retailers . A "unit" offudge is a 10-pound batch . The standard quantities of ingredients for a batch include 5 cups of sugar, 21 ounces of chocolate chips, 17 ounces of butter, and 28 ounces of evaporated milk. The standard costs for each of the ingredients are as follows: $0 .21 per cup of sugar, $0 .10 per ounce of chocolate chips, $0 .07 per ounce of butter, and $0 .09 per ounce of evaporated milk. Calculate the standard direct material cost per batch of fudge .
511-2 Compute the standard cost of direct labor (Learning Objective 1) Swirl Confections produces fudge in 10-pound batches . Each batch takes 0.25 hours of direct labor, which includes allowances for breaks, cleanup, and other downtime . Swirl pays its direct labor workers an average of $20 .50 per hour . Calculate the standard direct labor cost per batch of fudge .
511-3 Explain a direct material variance (Learning Objective 2) A Cadbury Creme Egg is an egg-shaped chocolate candy that weighs about 35 grams, or a little more than 1.2 ounces . It is filled with a white fondant and a smaller amount of yellow fondant, meant to mimic an actual egg . (Fondant is a type of sugar syrup.) In the United States, Cadbury Creme Eggs are marketed and distributed by The Hershey Com- pany. The Creme Eggs are produced by Cadbury Adams in Canada and by Cadbury UK in the United Kingdom . In the UK factory, 1.5 million Creme Eggs are manufactured per day . Creme Eggs are sold every year from New Year's Day until Easter.
In 2015, Cadbury changed its formula for the eggs by replacing its Cadbury Dairy Milk chocolate with "standard cocoa mix chocolate ." The standard chocolate is a less expen- sive ingredient than the Cadbury Dairy Milk chocolate. The company assured customers that the taste of the Creme Eggs would not change.
Consumers reacted negatively to the recipe change. Sales of Cadbury Creme Eggs have fallen by more than $14 million since the chocolate substitution; this drop has been speculated to have been caused by the change in the recipe .
Assuming that Cadbury uses standard costing in its manufacturing operations, what variance would have been impacted by the decrease in the cost of the chocolate used in the Cadbury eggs? Would this variance have been favorable or unfavorable? What posi- tion or department within Cadbury would have been responsible for that variance?
511-4 Calculate direct material variances when the quantity purchased equals the quantity used (Learning Objective 2) Streetsboro Ceramics produces large planters to be used in urban landscaping projects. A special earth clay is used to make the planters . The standard quantity of clay used for each planter is 24 pounds . The company uses a standard cost of $1.96 per pound of clay . Streetsboro produced 3,500 planters in May. In that month, 87,500 pounds of clay were purchased and used at the total cost of $168,000.
Requirements
1. Calculate the direct material price variance .
2. Calculate the direct material quantity variance .
511-5 Calculate direct material variances when the quantity purchased differs from the quantity used (Learning Objective 2) Mitchell Products manufactures faux boulders to be used in various landscaping applica- tions . A special resin is used to make the boulders . The standard quantity of resin used for each boulder is 2 pounds . Mitchell Products uses a standard cost of $1.80 per pound for the resin . The company produced 11,000 boulders in June . In that month, 21,750 pounds of resin were purchased at a total cost of $43,500 . A total of 21,500 pounds were used in producing the boulders in June .
Requirements
1. Calculate the direct material price variance .
2. Calculate the direct material quantity variance .
686 CHAPTER 11
511-6 Calculate direct labor variances (Learning Objective 3) Edelman Oil performs oil changes. The standard wage rate for oil change technicians is $17 per hour . By analyzing its past records oftime spent on oil changes, the company has developed a standard of 18 minutes (or 0 .30 hours) per oil change .
In July, 1,600 oil changes were performed at Edelman Oil. Oil change technicians worked a total of 310 direct labor hours at an average rate of $24 per hour .
Requirements
1. Calculate the direct labor rate variance .
2. Calculate the direct labor efficiency variance .
511-7 Identify advantages and disadvantages of standard costs and variance analysis (Learning Objective 4) In the following list, identify whether the situation would indicate that a company should use standard costs and variance analysis or if the company should move away from stan- dard costs and variance analysis .
Use Move away from Situation standard costs standard costs
1. Would like to simplify the bookkeeping process
2. Would like to use operational performance measures and visual management cues
3. Would like to facilitate the budgeting process
4. There has been an increase in automation in the manufacturing process and a corresponding decrease in direct labor
5. Will be implementing lean practices throughout the organization
6. Need timely reports about production results
7. Would like to increase employee motivation levels
8. Want benchmarks by which to judge actual costs
511-8 Calculate variable overhead variances (Learning Objective 5) Shepard Industries produced 4,000 tables last month . The standard variable manufac- turing overhead (MOH) rate used by the company is $24 per machine hour . Each table requires 0.3 machine hours . Actual machine hours used last month were 1,170, and the actual variable MOH rate last month was $22 .00.
Requirements
1. Calculate the variable overhead rate variance .
2. Calculate the variable overhead efficiency variance .
511-9 Calculate fixed overhead variances (Learning Objective 6)
Boxer Manufacturing produces luxury dog houses . Each dog house requires 4 .0 hours of machine time for its elaborate trim and finishing . For the current year, Boxer calculated its predetermined fixed manufacturing overhead (MOH) rate to be $26 per machine hour . The company budgets its fixed MOH to be $202,000 per month. Last month, Boxer pro- duced 2,000 dog houses and incurred $198,400 (actual) of fixed MOH.
Requirements
1. Calculate the fixed overhead budget variance .
2. Calculate the fixed overhead volume variance .
511-10 Calculate and interpret fixed overhead variances (Learning Objective 6)
Standard Costs and Variances 687
Calvin Industries produces high-end flutes for professional musicians across the globe . Actual fixed manufacturing overhead for the year was $1,250,000, while the budgeted fixed manufacturing overhead was $1,270,000 . Using a standard costing system, the com- pany allocated $1,200,000 of overhead to production .
Requirements
1. Calculate the total fixed overhead variance . What does this tell managers?
2. Determine the fixed overhead budget variance . What does this tell managers?
3. Determine the fixed overhead volume variance . What does this tell managers?
511-11 Calculate overhead rates (Learning Objectives 5 & 6)
The Spartan Restaurant Group supplies its franchise restaurants with many pre/manufac- tured ingredients (such as bags of frozen French fries}, while other ingredients (such as lettuce and tomatoes) are sourced locally. Assume that the manufacturing plant process- ing the fries anticipated incurring a total of $4,212,000 of manufacturing overhead during the year . Of this amount, $1,170,000 is fixed . Manufacturing overhead is allocated based on machine hours . The plant anticipates running the machines 234,000 hours next year .
Requirements
1. Compute the standard variable overhead rate.
2. Compute the standard fixed manufacturing overhead rate .
511-12 Calculate and interpret overhead variances (Learning Objective 6) Assume that the Janis Corporation's manufacturing facility actually incurred $2,980,000 of manufacturing overhead for the year . Total fixed manufacturing overhead was budgeted at $3,010,000 . Using a standard costing system, the company allocated $2,941,000 of fixed manufacturing overhead to production .
Requirements
1. Calculate the total fixed manufacturing overhead variance . What does this tell managers?
2. Determine the fixed overhead budget variance. What does this tell managers?
3. Determine the fixed overhead volume variance . What does this tell managers?
4. Doublecheck : Do the two variances (computed in Requirements 2 and 3) sum to the total overhead variance computed in Requirement 1?
511-13 Record costing transactions (Learning Objective 7) During the week, the Spartan Restaurant Group's French fry manufacturing facility purchased 10,200 pounds of potatoes at a price of $1 .06 per pound . The standard price per pound is $1 .02 . During the week, 9,150 pounds of potatoes were used . The standard quantity of pota- toes that should have been used for the actual volume of output was 9,000 pounds.
Requirements
1. Record the following transactions using a standard cost accounting system :
a. The purchase of potatoes
b. The use of potatoes
2. Are the variances favorable or unfavorable? Explain .
511-14 Record standard costing transactions (Learning Objective 7) During the week, the Spartan Restaurant Group's French fry manufacturing facility in- curred 1,500 hours of direct labor . Direct laborers were paid $12.20 per hour . The stan- dard hourly labor rate is $11 .80 . Standards indicate that for the volume of output actually achieved, the factory should have used 2,200 hours .
Requirements
1. Record the labor transactions using a standard cost accounting system .
2. Are the variances favorable or unfavorable? Explain .
6 8 8 CHAPTER 11
Term
511-15 Identify ethical standards violated (Learning Objectives 1, 2, 3, 4, 5, & 6) For each of the situations listed, identify the primary standard from the /MA Statement of Ethical Professional Practice that is violated (competence, confidentiality, integrity, or credibility) . Refer to Exhibit 1-7 for the complete standard .
1. Hayden is the chief accountant at Appleville Industries . Each month, he prepares variance reports that are given to all department managers . The variance reports are frequently late and usually contain a few errors .
2. Bradley has just started to work at Willis Lake Supply . In his first week, he is asked to fill in for a senior accountant who is out of the office for six weeks on maternity leave . He is asked to prepare the standard costing journal entries . Bradley does not know how to do this work, but he decides to guess because he does not want to appear stupid by asking for help .
3. When Amelia prepares variance reports, only favorable variances are listed . Unfavor- able variances are provided only if someone specifically asks .
4. Melissa, an accountant at Youngstown Industries, and Brendan, an accountant at Goodtown Manufacturing, exchanged cost and other production data so that they would have benchmarks to use for their company reports .
5. Liam accepts an all-expenses-paid trip to Honolulu, Hawaii, from a major supplier .
511-16 Vocabulary (Learning Objectives 1, 2, 3, 4, 5, & 6) Match the term on the left with the definition on the right .
Definition
1. Direct labor rate variance a . Measures the difference between the actual fixed MOH costs incurred and the budgeted fixed MOH costs
2. Fixed overhead budget variance
3. Standard cost
4. Variable overhead efficiency variance
5. Direct materials quantity variance
6. Direct labor efficiency variance
7. Variable overhead rate variance
8. Practical standards
9. Ideal standards
10. Direct materials price variance
11. Fixed overhead volume variance
b . Tells managers how much of the total variance is due to using a greater or lesser amount of time being worked than anticipated
c. Tells managers how much of the total variance is due to paying a different price than expected for direct materials
d . Tells managers how much of the total variable MOH variance is due to using more or less hours of the allocation base than anticipated for the actual volume of output
e . Measures the difference between the budgeted fixed MOH costs and the standard allocated fixed MOH costs
f. Tells managers how much of the total variance is due to paying a different hourly wage rate than anticipated
g . Also known as attainable standards
h . Also called the variable overhead spending variance
i. Tells managers how much of the total variance is due to using a different quantity of direct materials than expected
j. Standards based on conditions that do not allow for any waste in the production process
k. The budgeted cost for a single unit of product
Standard Costs and Variances 689
EXERCISES Group A E11-17 A Calculate standard cost and gross profit per unit (Learning Objective 1)
Bent Tree Coffee purchases green coffee beans from various suppliers and then roasts the coffee beans in its roasting facility . The roasted beans are sold in 20-pound cases to grocery stores and restaurants for $75 per case . Each case of roasted coffee beans re- quires 20 pounds of unroasted green coffee beans . The company can purchase the green coffee beans, including freight-in and purchase discounts, for $2 .00 per pound . Each case of roasted coffee beans requires 0 .10 hou rs of direct labor in the production process . Di- rect laborers are paid $23 per hour, which includes payroll taxes and employee benefits . The company uses machine hours to allocate its manufacturing overhead . Each case of roasted coffee beans requires 0 .20 machine hours to produce . The company expects to produce 500,000 cases of roasted coffee beans in the upcoming year . At this production volume, the company expects total variable manufacturing overhead to be $3,000,000 for the year . The company also expects to incur $50,000 of fixed manufacturing overhead per month, or $600,000 for the year .
Requirements
1. What is the standard cost of producing one 20-pound case of roasted coffee beans?
2. What is the standard gross profit per 20-pound case of roasted coffee beans?
3. How often should the company reassess standard quantities and standard prices for inputs?
E11-18A Calculate standard cost per unit (Learning Objective 1) Grow Right Products is a manufacturer of large flower pots for urban settings . The com- pany has these standards :
Direct materials (resin) .................... ....................... ....... .... .
Direct labor ...................................................................... .
Standard variable manufacturing overhead rate ............. .
Predetermined fixed manufacturing overhead rate .... .... .
9 .6 pounds per pot at a cost of $4 .55 per pound
1.0 hour at a cost of $15 .80 per hour
$3.40 per direct labor hour
$6 .00 per direct labor hour
Grow Right allocates variable and fixed manufacturing overhead to production based on standard direct labor hours .
Requirements
1. Compute the standard cost of each of the following inputs per pot : direct materials, direct labor, variable manufacturing overhead, and fixed manufacturing overhead .
2. Determine the standard cost of one flower pot .
E11-19A Calculate and explain direct material variances (Learning Objective 2) World Class Rings produces class rings . Its best-selling model has a direct materials standard of 16 grams of a special alloy per ring . This special alloy has a standard cost of $63 .30 per gram . In the past month, the company purchased 16,800 grams of this alloy at a total cost of $1,061,760 . A total of 16,300 grams were used last month to produce 1,000 rings .
Requirements
1. What is the actual cost per gram of the special alloy that World Class Rings purchased last month?
2. What is the direct material price variance?
3. What is the direct material quantity variance?
4. How might the direct material price variance for the company last month be causing the direct material quantity variance?
690 CHAPTER 11
E11-20A Calculate missing direct material variables (Learning Objective 2) Last month, Talley Corporation purchased and used the same quantity of material in pro- ducing its product, speed bumps for traffic control. Complete the following table .
Direct materials information Medium speed bump Large speed bump
Standard pounds per unit .................................... . 15 ?
Standard price per pound ................................... . $ 1.00 $1 .80
Actual quantity purchased and used per unit ..... . ? 16
Actual price paid for material per pound ............. . $ 1.80 $ 2 .10
Direct materials price variance ............................. . $1,120 U $1,920 U
Direct materials quantity variance ........................ . $100 F ?
Total direct material variance .................. .......... ... . ? $ 480 U
Number of units produced ........... ....... .......... ...... . 100 400
E11-21 A Calculate and explain direct labor variances (Learning Objective 3) Malbasa Tax Services prepares tax returns for senior citizens . The standard in terms of (direct labor) time spent on each return is 4 hours . The direct labor standard wage rate at the firm is $16 .50 per hour. Last month, 3,570 direct labor hours were used to prepare 900 tax returns . Total wages were $66,045 .
Requirements
1. What is the actual (direct labor) wage rate per hour paid last month ?
2. What is the direct labor rate variance?
3. What is the direct labor efficiency variance?
4. How might the direct labor rate variance for the firm last month be causing the direct labor efficiency variance?
E11-22A Calculate and interpret direct material and direct labor variances (Learning Objectives 2 & 3)
The Windam Restaurant Group manufactures the bags of frozen French fries used at its franchised restaurants . Last week, Windam purchased and used 98,000 pounds of potatoes at a price of $0 .85 per pound . During the week, 2,100 direct labor hours were incurred in the plant at a rate of $12.45 per hour . The standard price per pound of po- tatoes is $1 .00, and the standard direct labor rate is $12 .15 per hour . Standards indicate that for the number of bags of frozen fries produced, the factory should have used 95,000 pounds of potatoes and 2,000 hours of direct labor .
Requirements
1. Determine the direct material price and quantity variances . Be sure to label each vari- ance as favorable or unfavorable .
2. Think of a plausible explanation for the variances found in Requirement 1.
3. Determine the direct labor rate and efficiency variances . Be sure to label each vari- ance as favorable or unfavorable .
4. Could the explanation for the labor va riances be tied to the material variances? Explain .
E11-23A Calculate the material and labor variances (Learning Objectives 2 & 3) Boat Guard, which used a standard cost accounting system, manufactured 210,000 boat fenders during the year, using 1,780,000 feet of extruded vinyl purchased at $1 .30 per foot . Production required 4,900 direct labor hours that cost $13 .00 per hour . The materi- als standard was 8 feet of vinyl per fender at a standard cost of $1 .40 per foot . The labor standard was 0 .024 direct labor hour per fender at a standard cost of $12 .00 per hour .
Requirements
1. Compute the price and quantity variances for direct materials . Compute the rate and efficiency variances for direct labor .
2. Does the pattern of variances suggest that the company's managers have been mak- ing trade-offs? Explain .
Standard Costs and Variances 691
E11-24A Record materials and labor transactions (Learning Objective 7) Refer to the data in E11-23A.
Requirements
1. Make the journal entries to record the purchase and use of direct materials .
2. Make the journal entries to record the direct labor .
E11-25A Calculate the standard cost of a product before and after proposed sustainability effort changes (Learning Objectives 1 & 4) Melford Containers currently uses a recycled plastic to make bottles for the food industry .
Current bottle production information: The cost and time standards per batch of 10,000 bottles are as follows :
Plastic 240 kilograms at $4 .00 per kg
Direct labor 2 .0 hours at $20.00 per hour
The variable manufacturing overhead rate is based on total estimated variable manufac- turing overhead of $400,000 and estimated total DLH of 10,000 . Melford allocates its variable manufacturing overhead based on direct labor hours (DLH).
Proposed changes to bottle design and production process: The container division manager is considering having both the bottle redesigned and the bottle production process reengineered so that the plastic usage would drop by 30% overall due both to generating less scrap in the manufacturing process and using less plastic in each bottle . In addition to decreasing the amount of plastic used in producing the bottles, the additional following benefits would be realized:
a. Direct labor hours would be reduced by 20% because less scrap would be handled in the production process .
b. Total estimated variable manufacturing overhead would be reduced by 10% because less scrap would need to be hauled away, less electricity would be used in the pro- duction process, and less inventory would need to be stocked .
Requirements
1. Calculate the standard cost per batch of 10,000 bottles using the current data (before the company makes any changes) . Include direct materials, direct labor, and variable manufacturing overhead in the standard cost per unit .
2. Calculate the standard cost per batch of 10,000 bottles if the company makes the changes to the bottle design and production process so that less plastic is used. Include direct materials, direct labor, and variable manufacturing overhead in the standard cost per unit .
3. Calculate the cost savings per batch by comparing the standard cost per batch under each scenario (current versus proposed change) . Assume that the total cost to imple- ment the changes would be $106,400 . How many batches of bottles would need to be produced after the changes to have the cost savings total equal the cost to make these changes?
4. What other benefits might arise from making this change to using less plastic in the manufacture of the bottles? Are there any risks? What would you recommend the company do?
SUSTAINABILITY
692 CHAPTER 11
E11-26A Recognize advantages and disadvantages of standard cost and variance analysis in various situations (Learning Objective 4) The following scenarios describe situations currently facing companies . For each scenario, indicate whether or not a standard costing system would be beneficial in that situation and explain why or why not . Each scenario is independent of the other scenarios .
a. As the company grows, the bookkeeping for actual direct material purchases, actual payroll costs, and actual manufacturing overhead is becoming increasingly complex; the number of transactions to be recorded has significantly increased . Much time is being spent by both managers and accountants in the company recording all of the actual transaction data .
b. Lean practices are being implemented throughout the organization at all levels and in all departments . One of the goals of the lean movement is to eliminate inventories if at all possible . Another goal is to strive for continuous improvement in both the time spent in the manufacturing process and the amount of materials used in the product .
c. The company has started using several real-time operating performance metrics to manage operations . Examples of metrics being used include manufacturing lead time in days, manufacturing volume by day, downtime in hours, material cost by day, and several other measures . These performance metrics are available to management in a dashboard that is updated hourly .
d. Management wants to design an incentive system that would pay out monthly incen- tives to factory workers if certain cost and time standards are achieved (or beaten) . The goal of this program would be to increase employee motivation levels .
e. An exercise equipment manufacturer has recently installed a robotic manufacturing system . This robotic system will be used for most of the welding, painting, assembly, and testing processes in its facility. The workers who used to do these tasks (welding, painting, assembly, and testing) will be retrained and will instead oversee various pro- duction lines rather than working directly on the products .
f. The company has recently begun manufacturing a new type of computer chip . The company has very little experience with this type of product or the manufacturing process used for manufacturing the chips . Managers want to be able to have cost benchmarks so that they can judge whether the actual costs are reasonable for this product .
g. A rare and expensive chemical is used in the production of the company's main prod- uct . The cost of this material fluctuates wildly on a day-to-day basis, depending on market conditions . In addition, company engineers are continually working to rede- sign the product to use less of this material. Small incremental decreases in the mate- rial usage are being achieved on an ongoing basis.
E11-27 A Compute and interpret overhead variances (Learning Objectives 5 & 6) Aloha Foods processes bags of organic frozen fruits sold at specialty grocery stores. The company allocates manufacturing overhead based on direct labor hours . Aloha has bud- geted fixed manufacturing overhead for the year to be $626,000 . The predetermined fixed manufacturing overhead rate is $16 .20 per direct labor hour, while the standard vari- able manufacturing overhead rate is $0.70 per direct labor hour . The direct labor standard for each case is one-quarter (0.25) of an hour .
The company actually processed 158,000 cases of frozen organic fruits during each year and incurred $682,460 of manufacturing overhead . Of this amount, $636,000 was fixed . The company also incurred a total of 40,400 direct labor hours .
Requirements
1. How much variable overhead would have been allocated to production? How much fixed overhead would have been allocated to production?
2. Compute the variable MOH rate variance and the variable MOH efficiency variance . What do these variances tell managers?
3. Compute the fixed MOH budget variance and the fixed overhead volume variance . What do these variances tell managers?
Standard Costs and Variances 693
Data Set for E11-28A through E11-32A Country Designs is a manufacturer of large flower pots for urban settings . The company has these standards :
Direct materials (resin) ............................................... .
Direct labor .... .......... .......... ....... ............. .... ...... .......... .
Standard variable manufacturing overhead rate ....... .
Budgeted fixed manufacturing overhead ..... ........ ..... .
Standard fixed MOH rate .......... ............. .... ...... .......... .
13 pounds per pot at a cost of $4 .00 per pound
4 .0 hours at a cost of $17 .00 per hour
$7 .00 per direct labor hour
$50,000
$10.00 per direct labor hour (DLH)
Country Designs allocated fixed manufacturing overhead to production based on standard direct labor hours . Last month, the company reported the following actual results for the pro- duction of 1,300 flower pots:
Direct materials ........... ....... .......... .......... ..................... Purchased 18,510 pounds at a cost of $4 .50 per pound; used 17,810 pounds to produce 1,300 pots
Direct labor ............. .......... ....... ............. .... ...... .......... .. Worked 4 .5 hours per flower pot (5,850 total DLH) at a cost of $16.00 per hour
Actual variable manufacturing overhead ....... ............. $7 .20 per direct labor hour for total actual variable manufacturing overhead of $42,120
Actual fixed manufacturing overhead ............ ............. $49,500
Standard fixed manufacturing overhead allocated based on actual production ........................ $52,000
E11-28A Calculate and interpret direct material variances (Learning Objective 2)
Refer to the Country Designs data set .
Requirements
1. Compute the direct material price variance and the direct material quantity variance .
2. Who is generally responsible for each variance? 3. Interpret the variances .
E11-29A Calculate and interpret direct labor variances (Learning Objective 3) Refer to the Country Designs data set .
Requirements
1. Compute the direct labor rate variance and the direct labor efficiency variance .
2. What is the total variance for direct labor?
3. Who is generally responsible for each variance? 4. Interpret the variances .
E11-30A Calculate and interpret overhead variances (Learning Objectives 5 & 6) Refer to the Country Designs data set .
Requirements
1. Compute the variable manufacturing overhead variances . What do each of these vari- ances tell management?
2. Compute the fixed manufacturing overhead variances . What do each of these vari- ances tell management?
694 CHAPTER 11
E11-31 A Make journal entries in a standard costing system (Learning Objective 7)
Refer to the Country Designs data set . Assume the company uses a standard cost ac- counting system .
Requirements
1. Record Country Designs' direct material and direct labor journal entries .
2. Record Country Designs' journal entries for manufacturing overhead, including the entry that records the overhead variances and closes the Variable and Fixed Manufac- turing Overhead accounts .
3. Record the journal entries for the completion and sale of the 1,300 flower pots, assum- ing Country Designs sold (on account) all of the flower pots at a sales price of $500 each . (There were no beginning or ending inventories .)
E11-32A Prepare a standard cost income statement (Learning Objective 7) Refer to the Country Designs data set . Prepare a standard cost income statement for the company's management . Assume that sales were $650,000 and actual marketing and ad- ministrative expenses were $78,000 .
EXERCISES Group B E11-33B Calculate standard cost and gross profit per unit (Learning Objective 1)
Crooked River Coffee purchases green coffee beans from various suppliers and then roasts the coffee beans in its roasting facility . The roasted beans are sold in 25-pound cases to grocery stores and restaurants for $70 pe r case . Each case of roasted coffee beans requires 25 pounds of unroasted green coffee beans . The company can purchase the green coffee beans, including freight-in and purchase discounts, for $1 .50 per pound . Each case of roasted coffee beans requires 0 .10 hours of direct labor in the production process . Direct laborers are paid $24 per hour, which includes payroll taxes and employee benefits . The company uses machine hours as to allocate its manufacturing overhead . Each case of roasted coffee beans requires 0 .30 machine hours to produce . The company expects to produce 250,000 cases of roasted coffee beans in the upcoming year . At this production volume, the company expects total variable manufacturing overhead to be $1,500,000 for the year . The company also expects to incur $18,750 of fixed manufactur- ing overhead per month, or $225,000 for the year .
Requirements
1. What is the standard cost of producing one 25-pound case of roasted coffee beans?
2. What is the standard gross profit per 25-pound case of roasted coffee beans?
3. How often should the company reassess standard quantities and standard prices for inputs?
E11 -34B Calculate the standard cost per unit (Learning Objective 1) City Grow Products is a manufacturer of large flower pots for urban settings . The com- pany has these standards :
Direct materials (resin) ...... .......... .......... ....... ............. ...... .
Direct labor .................................................................... .
Standard variable manufacturing overhead ............. ...... .
Predetermined fixed manufacturing overhead rate ...... .
9.2 pounds per pot at a cost of $4 .55 per pound
1.6 hou rs at a cost of $16 .60 per hour
$3.60 per direct labor hour
$6 .50 per direct labor hour
City Grow allocates variable and fixed manufacturing overhead to production based on standard direct labor hours .
Requirements
1. Compute the standard cost of each of the following inputs per pot : direct materials, direct labor, variable manufacturing overhead, and fixed manufacturing overhead .
2. Determine the standard cost of one flower pot .
Standard Costs and Variances 695
E11-35B Calculate and explain direct material variances (Learning Objective 2) Star Class Rings produces class rings . Its best-selling model has a direct material standard of 8 grams of a special alloy per ring . This special alloy has a standard cost of $64 .50 per gram . In the past month, the company purchased 9,000 grams of this alloy at a total cost of $577,800 . A total of 8,600 grams were used last month to produce 1,000 rings .
Requirements
1. What is the actual cost per gram of the special alloy that Star Class Rings purchased last month?
2. What is the direct material price variance?
3. What is the direct material quantity variance?
4. How might the direct material price variance for the company last month be causing the direct material quantity variance?
E11-36B Calculate missing direct material variables (Learning Objective 2)
Last month, Bugsby Corporation purchased and used the same quantity of material in producing its speed bumps, a traffic control product . Complete the following table :
Medium speed bump Large speed bump
Standard pounds per unit ................................................... . 15 ?
Standard price per pound ................................................... . $ 3 .50 $3 .90
Actual quantity purchased and used per unit ........... .......... . ? 16
Actual price paid for material ............... .......... .................... . $4 .10 $ 4.70
Direct materials price variance ............................................ . $2,520 U $7,680 U
Direct materials quantity variance ......... .... ...... .......... .......... . $1,050 F ?
Total direct material variance ................ .......... .................... . ? $5,340 U
Number of units produced .................................................. . 300
E11-37B Calculate and explain direct labor variances (Learning Objective 3) Russell Tax Services prepares tax returns for senior citizens . The standard in terms of (di- rect labor) time spent on each return is 3 .0 hours . The direct labor standard wage rate at the firm is $16 .50 per hour . Last month, 1,470 direct labor hours were used to prepare 500 tax returns . Total wages were $26,460.
Requirements
1. What is the actual (direct labor) wage rate per hour paid last month?
2. What is the direct labor rate variance?
3. What is the direct labor efficiency variance?
4. How might the direct labor rate variance for the firm last month be causing the direct labor efficiency variance?
E11-38B Calculate and interpret direct material and direct labor variances (Learning Objectives 2 & 3)
The Rosenbaum Restaurant Group manufactures the bags of frozen French fries used at its franchised restaurants . Last week, Rosenbaum purchased and used 98,000 pounds of potatoes at a price of $0.70 per pound. During the week, 1,700 direct labor hours were incurred in the plant at a rate of $12.20 per hour . The standard price per pound of po- tatoes is $0 .85, and the standard direct labor rate is $11 .95 per hour . Standards indicate that for the number of bags of frozen fries produced, the factory should have used 94,000 pounds of potatoes and 1,400 hours of direct labor .
Requirements
1. Determine the direct material price and quantity variances . Be sure to label each vari- ance as favorable or unfavorable .
2. Think of a plausible explanation for the variances found in Requirement 1.
3. Determine the direct labor rate and efficiency variances . Be sure to label each vari- ance as favorable or unfavorable .
4. Could the explanation for the labor variances be tied to the material variances? Explain.
600
696 CHAPTER 11
SUSTAINABILITY
E11-39B Complete and analyze a performance report (Learning Objectives 2 & 3) Dock Guard, which uses a standard cost accounting system, manufactured 230,000 boat fenders during the year, using 1,660,000 feet of extruded vinyl purchased at $1 .20 per foot . Production required 4,400 direct labor hours that cost $15 .50 pe r hour . The materials standard was 7 feet of vinyl per fender at a standard cost of $1 .25 per foot. The labor standard was 0 .027 direct labor hour per fender at a standard cost of $15 .00 per hour .
Requirements
1. Compute the p rice and quantity variances for direct materials . Compute the rate and efficiency variances for direct labor .
2. Does the pattern of variances suggest that the company's managers have been mak- ing trade-offs? Explain .
E11-40B Record materials and labor transactions (Learning Objective 7) Refer to the data in E11-39B.
Requirements
1. Make journal entries to record the purchase and use of direct materials .
2. Make journal entries to record the direct labor .
E11-41 B Calculate the standard cost of a product before and after proposed sustainability effort changes (Learning Objectives 1 & 4) Warner Containers currently uses a recycled plastic to make bottles for the food industry .
Current bottle production information: The cost and time standards per batch of 10,000 bottles are as follows :
Plastic 300 kilograms at $5 .00 per kg
Direct labor 2.0 hours at $20 .00 per hour
The variable manufacturing overhead rate is based on total estimated variable manufac- turing overhead of $600,000 and estimated total DLH of 10,000 . The company allocates its variable manufacturing overhead based on direct labor hours .
Proposed changes to bottle design and production process: The container division manager is considering having both the bottle redesigned and the bottle production process reengineered so that the plastic usage would drop by 25% overall due both to generating less scrap in the manufacturing process and using less plastic in each bottle . In addition to decreasing the amount of plastic used in producing the bottles, the additional following benefits would be realized :
a. Direct labor hours would be reduced by 20% because less scrap would be handled in the production process .
b. Total estimated variable manufacturing overhead would be reduced by 5% because less scrap would need to be hauled away, less electricity would be used in the pro- duction process, and less inventory would need to be stocked .
Requirements
1. Calculate the standard cost per batch of 10,000 bottles using the current data (before the company makes any changes) . Include direct materials, direct labor, and variable manufacturing overhead in the standard cost per unit .
2. Calculate the standard cost per batch of 10,000 bottles if the company makes the changes to the bottle design and production process so that less plastic is used . In- clude direct materials, direct labor, and variable manufacturing overhead in the stan- dard cost per unit .
3. Calculate the cost savings per batch by comparing the standard cost per batch under each scenario (current versus proposed change) . Assume that the total cost to implement the changes would be $175,050 . How many batches of bottles would need to be produced after the change to have the cost savings total equal the cost to make the changes?
4. What other benefits might arise from making this change to using less plastic in the manu- facture of the bottles? Are there any risks? What would you recommend the company do?
Standard Costs and Variances 697
E11-42B Recognize advantages and disadvantages of standard cost and variance analysis in various situations (Learning Objective 4) The following scenarios describe situations currently facing companies . For each scenario, indicate whether or not a standard costing system would be beneficial in that situation and explain why or why not . Each scenario is independent of the other scenarios .
a. Management wants to design an incentive system that would pay out monthly incen- tives to factory workers if certain cost and time standards are achieved (or beaten) . The goal of this program would be to increase employee motivation levels .
b. The company has recently begun manufacturing a new type of computer chip . The com- pany has very little experience with this type of product or with the manufacturing process used for manufacturing the chips . Managers want to be able to have cost benchmarks so that they can judge whether the actual costs are reasonable for this product .
c. An exercise equipment manufacturer has recently installed a robotic manufacturing system . This robotic system will be used for most of the welding, painting, assembly, and testing processes in its facility. The workers who used to do these tasks (welding, painting, assembly, and testing) will be retrained and will instead oversee various pro- duction lines rather than working directly on the products .
d. Lean practices are being implemented throughout the organization at all levels and in all departments . One of the goals of the lean movement is to eliminate inventories if at all possible . Another goal is to strive for continuous improvement in both the time spent in the manufacturing process and the amount of materials used in the product .
e. The company has started using several real-time operating performance metrics to manage operations . Examples of metrics being used include manufacturing lead time in days, manufacturing volume by day, downtime in hours, material cost by day, and several other measures . These performance metrics are available to management in a dashboard that is updated hourly .
f. As the company grows, the bookkeeping for actual direct material purchases, actual payroll costs, and actual manufacturing overhead is becoming increasingly complex; the number of transactions to be recorded has significantly increased . Much time is being spent by both managers and accountants in the company recording all of the actual transaction data .
g. A rare and expensive chemical is used in the production of the company's main prod- uct . The cost of this material fluctuates wildly on a day-to-day basis, depending on market conditions . In addition, company engineers are continually working to rede- sign the product to use less of this material. Small incremental decreases in the mate- rial usage are being achieved on an ongoing basis .
E11-43B Calculate and interpret overhead variances (Learning Objectives 5 & 6) Wright Foods processes bags of organic frozen vegetables sold at specialty grocery stores . Wright allocates manufacturing overhead based on direct labor hours . The com- pany has budgeted fixed manufacturing for the year to be $626,000 . The predetermined fixed manufacturing overhead rate is $16 .60 per direct labor hour, while the standard variable manufacturing overhead rate is $0 .85 per direct labor hour . The direct labor stan- dards for each case is one-quarter (0.25) of an hour .
The company actually processed 160,000 cases of frozen organic vegetables during the year and incurred $681,200 of manufacturing overhead . Ofthis amount, $632,000 was fixed . The company also incurred a total of 41,000 direct labor hours .
Requirements
1. How much variable overhead would have been allocated to production? How much fixed overhead would have been allocated to production?
2. Compute the variable MOH rate variance and the variable MOH efficiency variance . What do these variances tell managers?
3. Compute the fixed MOH budget variance and the fixed overhead volume variance. What do these variances tell managers?
698 CHAPTER 11
Data Set for E11-44B through E11-48B Elegant Designs is a manufacturer of large flower pots for urban settings. The company has these standards :
Direct materials (resin) .................................................... .
Direct labor .................................................................... .
Standard variable manufacturing overhead rate ........... .
Budgeted fixed manufacturing overhead ...................... .
Standard fixed MOH rate ............................................... .
10 pounds per pot at a cost of $3 .00 per pound
5.0 hours at a cost of $19 .00 per hour
$3 .00 per direct labor hour
$94,000
$12.00 per direct labor hour (DLH)
Elegant Designs allocates fixed manufacturing overhead to production based on standard direct labor hours. Last month, Elegant Designs reported the following actual results for the production of 1,600 flower pots:
Direct materials ..................................................... .
Direct labor ........................................................... .
Actual variable manufacturing overhead .... .......... .
Actual fixed manufacturing overhead ................... .
Standard fixed manufacturing overhead allocated based on actual production .................. .
Purchased 17,820 pounds at a cost of $3 .50 per pound; used 17,120 pounds to produce 1,600 pots
Worked 5 .5 hours per unit (8,800 total DLH) at a cost of $18.00 per hour
$3 .20 per direct labor hour for total actual variable manufacturing overhead of $28,160
$93,500
$96,000
E11-44B Calculate and interpret direct materials variances (Learning Objective 2)
Refer to the Elegant Designs data set .
Requirements
1. Compute the direct material price variance and the direct material quantity variance .
2. Who is generally responsible for each variance?
3. Interpret the variances .
E11-45B Calculate and interpret direct labor variances (Learning Objective 3) Refer to the Elegant Designs data set.
Requirements
1. Compute the direct labor rate variance and the direct labor efficiency variance.
2. What is the total variance for direct labor?
3. Who is generally responsible for each variance?
4. Interpret the variances .
E11-46B Calculate and interpret overhead variances (Learning Objectives 5 & 6) Refer to the Elegant Designs data set. Calculate and interpret overhead variances.
Requirements
1. Compute the variable manufacturing overhead variances. What do each of these variances tell management?
2. Compute the fixed manufacturing overhead variances. What do each of these variances tell management?
E11-47B Make journal entries in a standard costing system (Learning Objective 7)
Standard Costs and Variances 699
Refer to the Elegant Designs data set . Assume the company uses a standard cost ac- counting system .
Requirements
1. Record Elegant Designs' direct materials and direct labor journal entries.
2. Record Elegant Designs' journal entries for manufacturing overhead, including the en- try that records the overhead variances and closes the Variable and Fixed Manufactur- ing Overhead accounts .
3. Record the journal entries for the completion and sale of the 1,600 flower pots, assuming Elegant Designs sold (on account) all of the flower pots at a sales price of $530 each (there were no beginning or ending inventories).
E11-48B Prepare a standard cost income statement (Learning Objective 7) Refer to the Elegant Designs data set . Prepare a standard cost income statement for the company's management . Assume that sales were $848,000 and actual marketing and administrative expenses were $76,500 .
PROBLEMS Group A P11-49A Calculate and explain direct material and direct labor variances
(Learning Objectives 1, 2, & 3)
Dazzle Fabrics manufactures a specialty monogrammed blanket . The following are the cost standards for this blanket:
Direct materials (fabric) ...... ....... ......... . 2.0 yards per blanket at $7 .00 per yard
Direct labor ........................................ . 0 .5 direct labor hours per blanket at $19 .00 per hour
Actual results from last month's production of 2,400 blankets are as follows:
Actual cost of 6,240 yards of direct material (fabric) purchased ................. .
Actual yards of direct material (fabric) used ................................................ .
Actual wages for 1,350 direct labor hours worked ...................................... .
Requirements
1. What is the standard direct material cost for one blanket?
2. What is the actual cost per yard of fabric purchased?
3. Calculate the direct material price and quantity variances .
4. What is the standard direct labor cost for one blanket?
5. What is the actual direct labor cost per hour?
6. Calculate the direct labor rate and efficiency variances .
$40,560
5,540
$24,840
7. Analyze each variance and speculate as to what may have caused that variance .
8. Look at all four variances together (the big picture) . How might they all be related? What variance is very likely to have caused the other variances?
700 CHAPTER 11
P11-S0A Comprehensive standards and variances problem (Learning Objectives 1, 2, 3, 5, & 6)
Conrad Awning manufactures awnings and uses a standard cost system . The company allocates overhead based on the number of direct labor hours . The following are the company's cost and standards data :
Standards:
Direct materials 24 .0 yards per awning at $11 .00 per yard
Direct labor 2.0 hours per awning at $12.00 per hour
Variable MOH standard rate $7.00 per direct labor hour
Predetermined fixed MOH standard rate $8.00 per direct labor hour
Total budgeted fixed MOH cost $21,700
Actual cost and operating data from the most recent month are as follows :
Purchased 38,400 yards at a total cost of $399,360
Used 34,900 yards in producing 1,500 awnings
Actual direct labor cost of $34,727 for a total of 2,870 hours
Actual variable MOH $20,377
Actual fixed MOH $26,200
All manufacturing overhead is allocated on the basis of direct labor hours .
Requirements
1. Calculate the standard cost of one awning.
2. Calculate the following variances:
a. The direct material variances.
b. The direct labor variances .
c. The variable manufacturing overhead variances .
d. The fixed manufacturing overhead variances .
3. Explain what each of the variances you calculated means and give at least one pos- sible explanation for each of those variances . Are any of the variances likely to be interrelated?
P11-51 A Comprehensive standards and variances problem (Learning Objectives 1, 2, 3, 4, 5, & 6)
Seacrest Manufacturing produces ceramic teapots . Seacrest allocates overhead based on the number of direct labor hours . The company is looking into using a standard cost sys- tem and has developed the following standards (one "unit" is a batch of 100 teapots):
Standards:
Direct material 30 pounds per batch at $3.00 per pound
Direct labor 2 .0 hours per batch at $12 .00 per hour
Variable MOH standard rate $2 .00 per direct labor hour
Predetermined fixed MOH standard rate $7 .00 per direct labor hour
Total budgeted fixed MOH cost $1,670
Actual cost and operating data from the most recent month are as follows:
Purchased 3,040 pounds at a cost of $2 .90 per pound
Used 3,000 pounds in producing 80 batches
Actual direct labor cost of $2,142 at an average direct labor cost per hour of $12 .60
Actual variable MOH $442
Actual fixed MOH $2,270
All manufacturing overhead is allocated on the basis of direct labor hours .
Standard Costs and Variances 701
Requirements
1. Calculate the standard cost of one batch .
2. Calculate the following variances:
a. The direct material variances.
b. The direct labor variances .
c. The variable manufacturing overhead variances.
d. The fixed manufacturing overhead .
3. Have the company's managers done a good job or a poor job controlling materials, labor, and overhead costs? Why or why not?
4. Describe how the company's managers can benefit from the standard costing system. Do you think the company should continue with the standard cost system?
P11-52A Work backward through labor variances (Learning Objective 3)
Woodsy Music manufactures harmonicas . Woodsy uses standard costs to judge perfor- mance . Recently, a clerk mistakenly threw away some of the records, and only partial data for September exist . Woodsy knows that the total direct labor variance for the month was $320 F and that the standard labor rate was $12 per hour . A recent pay cut caused a favorable labor rate variance of $0.70 per hour . The standard direct labor hours for actual September outputs were 5,300 .
Requirements
1. Find the actual number of direct labor hours worked during September . First, find the actual direct labor rate her hour . Then, determine the actual number of direct labor hours worked by setting up the computation of the total direct labor variance as given.
2. Compute the direct labor rate and efficiency variances . Do these variances suggest that the manager may have made trade-offs? Explain .
P11-53A Determine all variances and make journal entries (Learning Objectives 2, 3, 5, 6, & 7)
Pizarro Clothing manufactures embroidered jackets . The company uses a standard cost system to control manufacturing costs . The following data represent the standard unit cost of a jacket :
Direct materials (3.0 sq. ft X $4.00 per sq. ft) .................................... .
Direct labor (2.0 hours X $9 .60 per hour) .......................................... .
Manufacturing overhead:
Variable (2.0 hours X $0 .66 per hou r) ............................................ .
Fixed (2.0 hours X $2 .30 per hour) .... .......... .......... .......... .......... .... .
Total standard cost per jacket ............................................................ .
Fixed overhead in total was budgeted to be $62,900 for each month .
Actual data for November of the current year include the following:
a. Actual production was 13,300 jackets .
$1.32
4 .60
$ 12 .00
19 .20
b. Actual direct material used was 2.70 square feet per jacket at an actual cost of $4.20 per square foot .
c. Actual direct labor usage of 24,400 hours for a total cost of $241,560 .
d. Actual fixed overhead cost was $56,902, while actual variable overhead cost was $20,740.
Requirements
1. Compute the price and quantity variances for direct materials .
2. Compute the rate and efficiency variances for direct labor.
3. Compute the rate and efficiency variances for variable overhead .
4. Compute the fixed overhead budget variance and the fixed overhead volume variance .
5. Company management intentionally purchased superior materials for November production . How did this decision affect the other cost variances? Overall, was the decision wise? Explain.
6. Journalize the usage of direct materials and the assignment of direct labor, including the related variances.
702 CHAPTER 11
PROBLEMS Group B P11-54B Calculate and explain direct material and direct labor variances
(Learning Objectives 1, 2, & 3)
Athena Fabrics manufactures a specialty monogrammed blanket . The following are the cost and labor standards for this blanket :
Direct material (fabric): 2 .0 yards per blanket at $7 .50 per yard
Direct labor: 0 .5 direct labor hours per blanket at $16 .00 per hour
Actual results from last month's p roduction of 1,900 blankets are as follows :
Actual cost of 4,940 yards of direct material (fabric) purchased : $35,074
Actual yards of direct material (fabric) used : 4,490
Actual wages for 1,090 direct labor hours worked : $16,568
Requirements
1. What is the standard direct material cost for one blanket?
2. What is the actual cost per yard of fabric purchased?
3. Calculate the direct material price and quantity variances .
4. What is the standard direct labor cost for one blanket?
5. What is the actual direct labor cost per hour?
6. Calculate the direct labor rate and efficiency variances .
7. Analyze each variance and speculate as to what may have caused that variance .
8. Look at all four variances together (the big pictu re). How might they all be related? What variance is very likely to have caused the other variances?
P11-55B Comprehensive standards and variances problem (Learning Objectives 1, 2, 3, 5, & 6)
Nautical Awning manufactures awnings and uses a standard cost system . Nautical allo- cates overhead based on the number of direct labor hours . The following are the com- pany's cost and standards data :
Direct material 18 .0 yards per awning at $10 .00 per yard
Direct labor 2.0 hours per awning at $13 .00 per hour
Variable MOH standard rate $5.00 per direct labor hour
Predetermined fixed MOH standard rate $10 .00 per direct labor hour
Total budgeted fixed MOH cost $34,000
Actual cost and operating data from the most recent month follows :
Purchased 35,460 yards at a total cost of $333,324
Used 31,300 yards in producing 1,800 awnings
Actual direct labor cost of $45,457 for a total of 3,470 hours
Actual variable MOH cost $19,085
Actual fixed MOH cost $39,500
All manufacturing ove rhead is allocated on the basis of direct labor hours .
Requirements
1. Calculate the standard cost of one awning .
2. Calculate the following variances :
a. The direct material variances .
b. The direct labor variances .
c. The variable manufacturing overhead variances .
d. The fixed manufacturing overhead variances .
Standard Costs and Variances 703
3. Explain what each of the variances you calculated means and give at least one possible explanation for each of those variances . Are any of the variances likely to be interrelated?
P11-56B Comprehensive standards and variances problem (Learning Objectives 1, 2, 3, 4, 5, & 6)
Dolson Manufacturing produces ceramic teapots . Dolson allocates overhead based on the number of direct labor hours . The company is looking into using a standard cost sys- tem and has developed the following standards (one "unit" is a batch of 100 teapots) .
Standards:
Direct material 70 pounds per batch at $4 .00 per pound
Direct labor 3 .0 hours per batch at $19 .00 per hour
Variable MOH standard rate $3.00 per direct labor hour
Predetermined fixed MOH standard rate $6.00 per direct labor hour
Total budgeted fixed MOH cost $1,560
Actual cost and operating data from the most recent month follows :
Purchased 5,670 pounds at a cost of $3.90 per pound
Used 5,000 pounds in producing 70 batches
Actual direct labor cost of $4,554 at an average direct labor cost per hour of $19.80
Actual variable MOH cost $736
Actual fixed MOH cost $1,660
All manufacturing overhead is allocated on the basis of direct labor hours.
Requirements
1. Calculate the standard cost of one batch .
2. Calculate the following variances:
a. The direct material variances .
b. The direct labor variances.
c. The variable manufacturing overhead variances.
d. The fixed manufacturing overhead variances .
3. Have the company's managers done a good job or a poor job controlling materials, labor, and overhead costs? Why or why not?
4. Describe how the company's managers can benefit from the standard costing system. Do you think the company should continue with the standard cost system?
P11-57B Work backward through labor variances (Learning Objective 3) Folklore Music manufactures harmonicas . Folklore uses standard costs to judge perfor- mance. Recently, a clerk mistakenly threw away some of the records, and only partial data for July exist. Folklore knows that the total direct labor variance for the month was $350 F and that the standard labor rate was $11 per hour . A recent pay cut caused a favorable labor rate variance of $0.40 per hour . The standard direct labor hours for actual July out- puts were 5,910 .
Requirements
1. Find the actual number of direct labor hours worked during July . First, find the actual direct labor rate per hour . Then, determine the actual number of direct labor hours worked by setting up the computation of the total direct labor variance as given .
2. Compute the direct labor rate and efficiency variances . Do these variances suggest that the manager may have made trade-offs? Explain .
704 CHAPTER 11
P11-58B Determine all variances and make journal entries (Learning Objectives 2, 3, 5, 6, & 7)
Figaro Company manufactures embroidered jackets . The company uses a standard cost system to control manufacturing costs . The following data represent the standard unit cost of a jacket :
Direct materials (3.0 sq . ft . X $3 .95 per sq . ft) ................ .
Direct labor (2.0 hours X $9 .20 per hour) ....................... .
Manufacturing overhead :
Variable (2.0 hours X $0 .60 per hour) ............. .... ...... .. .
Fixed (2.0 hours X $2 .30 per hour) ........ .......... ........... .
Total standard cost per jacket ......................................... .
$1 .20
4 .60
Fixed overhead in total was budgeted to be $63,600 for each month .
Actual data for November of the current year include the following :
a. Actual production was 13,800 jackets .
$11 .85
18.40
b. Actual direct materials usage was 2 .50 square feet per jacket at an actual cost of $4 .10 per square foot .
c. Actual direct labor usage of 25,400 hours for a total cost of $238,760 .
d. Actual fixed overhead cost was $59,202, while actual variable overhead cost was $19,050 .
Requirements
1. Compute the price and quantity variances for direct materials .
2. Compute the rate and efficiency variances for direct labor .
3. Compute the rate and efficiency variances for variable overhead .
4. Compute the fixed overhead budget variance and the fixed overhead volume variance .
5. Company management intentionally purchased superior materials for November production . How did this decision affect the other cost variances? Overall, was the decision wise? Explain .
6. Journalize the usage of direct materials and the assignment of direct labor, including the related variances .
Standard Costs and Variances 705
Serial Case C11-59 Calculate labor variances in a hotel (Learning Objective 3)
This case is a continuation of the Caesars Entertainment Corporation serial case that be- gan in Chapter 1. Refer to the introductory story in Chapter 1 (see page 43) for additional background. (The components of the Caesars serial case can be completed in any order .) Housekeeping is a significant cost in running a hotel; housekeeping includes daily clean- ing of occupied guest rooms and guest bathrooms . Before the late 2015 renovation, the Roman Tower, formerly known as the Julius Tower, had 567 rooms . What follows is a table of selected hypothetical data regarding 2015 housekeeping costs in the Roman Tower:
Data table for Roman Tower housekeeping usage5
STANDARD DATA - Roman Tower 2015
Standard hours per hotel room cleaning
Total standa rd housekeeping hours in 2015-Roman Tower
Standard average housekeeper wage rate per hour
Budgeted number of rooms to be cleaned in 2015
ACTUAL DATA - Roman Tower 2015
Actual hours per hotel room cleaning
Total actual housekeeping hours in 2015-Roman Tower
Actual average housekeeper wage rate per hour
Actual number of rooms cleaned in 2015
Requirements
0 .25
36,399.25
$14 .50
147,375
0 .30
43,679 .10
$13 .50
145,597
1. Calculate the Labor Rate Variance (LRV) for the Roman Tower housekeeping in 2015 .
Hint: LRV = Actual Hours X (Actual Rate - Standard Rate). Answer the following questions about the LRV:
a. Is the LRV favorable or unfavorable? How do you know?
b. What are some possible reasons for this labor rate variance?
2. Calculate the Labor Efficiency Variance (LEV) for the Roman Tower housekeeping in 2015 . Hint LEV = Standard Rate X (Actual Hours - Standard Hours) . Answer the fol- lowing questions about the LEV:
a. Is the LEV favorable or unfavorable? How do you know?
b. What are some possible reasons for this labor efficiency variance?
5 All of thes e Roman Tower housekeepin g assumptions ar e hypotheti cal and pro vided for edu cational use only.
706 CHAPTER 11
CRITICAL THINKING Discussion & Analysis
A 11-60 Discussion Questions
1. Suppose a company is implementing lean accounting throughout the organization . Why might standard costing not be beneficial for that company?
2. What advantages might a company experience if it adopts ideal standards for its direct material standards and direct labor standards? What advantages are there to using prac- tical standards? As an employee, which would you prefer and why? Does your answer change if you are the manager in charge of production? Why or why not?
3. Select a product with which you are familiar. Describe what type of standards (direct ma- terial and direct labor) might be in effect for that product wherever it is produced . For each of these standards, discuss how those standards may become outdated . How fre- quently would you think the company would need to evaluate each of the standa rds?
4. Service organizations also use standards . Describe what types of standards might be in effect at each of the following types of organizations :
• Hospitals
• Law firms
• Accounting firms
• Auto repair shops
Fast-food restaurants
5. What does the direct materials price variance measure? Who is generally responsible for the direct materials price variance? Describe two situations that could result in a favorable materials price variance . Describe two situations that could result in an unfavorable mate- rials price variance .
6. What does the direct materials quantity variance measure? Who is generally responsible for the direct materials quantity variance? Describe two situations that could result in a favorable direct materials quantity variance. Describe two situations that could result in an unfavorable direct materials quantity variance .
7. What does the direct labor rate variance measure? Who is generally responsible for the direct labor rate variance? Describe two situations that could result in a favorable labor rate variance . Describe two situations that could result in an unfavorable direct labor rate variance .
8. What does the direct labor efficiency variance measure? Who is generally responsible for the direct labor efficiency variance? Describe two situations that could result in a favor- able direct labor efficiency variance . Describe two situations that could result in an unfa- vorable direct labor efficiency variance.
9. Describe at least four ways a company could use standard costing and variance analysis .
10. What are the two variable manufacturing overhead variances? What does each measure? Who within the organization would be responsible for each of these variances?
11. Suppose a company that makes and sells spaghetti sauce in plastic jars makes a change to its bottle that allows it to use significantly less plastic in each bottle . Describe at least four ways this change could help the company and its sustainability efforts .
12. Think of a company that manufactures a product . What type of standards do you think that company might have regarding its sustainability efforts? Do you think sustainability standards would be beneficial for the company? Why or why not?
Application & Analysis Mini Cases
A11-61 Analyzing Variances and Potential Causes
Standard Costs and Variances 707
Go to You Tube .com and search for clips from the show Unwrapped on Food Network or How It's Made on the Discovery Channel. Watch a clip for a product you find interesting . Companies are not likely to disclose everything about their production process and other trade secrets . When you answer the following questions, you may have to make reasonable assumptions or guesses about the manufacturing process, materials, and labor .
Basic Discussion Questions 1. Describe the product that is being produced . Briefly outline the production process .
2. What direct materials are used to make this product? In general, what has happened to the cost of these materials over the past year? To find information about the price of ma- terials, you might try one of these sources (or a combination of these sources) :
a. Go to the New York Times website (http ://nytimes .com/) or to USA Today (http ://www .usatoday .com/) and search for each of the materials .
b. Find the company's annual report on its website and read its discussion about its cost of production .
3. Given what you have discovered about the cost of materials for this product, were the price variances for each material likely to be favorable or unfavorable (answer separately for each individual material)?
4. In general, what has probably occurred to the cost of direct labor for this company? Again, to find clues about its labor costs, you might try one of the options listed in ques- tion 2. If you cannot find anything specific about this company, then discuss what has happened to the cost of labor in general over the past year .
5. Given what you have discovered about the cost of labor, was the labor rate variance likely to be favorable or unfavorable?
6. It is unlikely that the company has released information about its quantity (efficiency) vari- ances. In general, though, what could cause this company's material quantity variances to be favorable? What could cause these material quantity va riances to be unfavorable?
7. In general, what could cause this company's labor efficiency variances to be favorable? What could cause these labor efficiency variances to be unfavorable?
A 11-62 Evaluate standard setting approaches (Learning Objectives 1, 2, 3, 4, 5, & 6)
Pella is one of the world's largest manufacturers of wood windows and doors . In 1992, Pella entered the national retail market with its Proline windows and doors, manufactured in Carroll, Iowa . Since then, Pella has introduced many new product lines with manufactur- ing facilities in several states .
Suppose Pella has been using a standard cost system that bases price and quantity standards on Pella's historical long-run average performance . Assume Pella should use some basis other than historical performance for setting standards .
Requirements
1. List the types of variances you recommend that Pella compute (for example, direct materials price variance for glass) . For each variance, what specific standards would Pella need to develop? In addition to cost standards, do you recommend that Pella develop any nonfinancial standards? Explain .
2. There are many approaches to setting standards other than simply using long-run av- erage historical prices and quantities.
a. List three alternative approaches that Pella could use to set standards and explain how Pella could implement each alternative .
b. Evaluate each alternative method of setting standards, including the pros and cons of each method .
c. Write a memo to Pel la's controller detailing your recommendations . First, should Pella retain its historical data-based standard cost approach? If not, which alterna- tive approach should it adopt?
708 CHAPTER 11
REAL LIFE
A 11-63 Ethics involved with choice of cost driver (Learning Objectives 1, 2, 3, 4, 5, 6, & 7)
The Green Gnome Company manufactures lawn and garden concrete and resin statues . It uses a standard costing system for its products . Managers and production personnel are paid bonuses based on attainment of material, labor, and overhead standards . The standards are recommended by a committee that is composed of engineers, production staff, and accountants . The accounting manager, however, has the final say on what the standards will be for each upcoming year .
Four years ago, the senior management at Green Gnome adopted a "zero-defects" strategy throughout the organization . As part of the zero-defects strategy, the company has been using ideal standards. Senior management has pointed out that it does not want to build waste into the standards by using practical standards. The adoption of ideal standards has been somewhat problematic at Green Gnome, and there has been a lot of resistance from employees to the ideal standards .
Greg Hanes is the accounting manager at Green Gnome and is currently evaluating the material, labor, and overhead standards for the upcoming year . The standards com- mittee has already met and made its recommendations . The standards are, as dictated by senior management, extremely tight and allow for zero waste, breakdowns, or downtime .
The plant manager, Sheryl Radison, comes to Greg and asks him to loosen the standards for the upcoming year. The plant manager is upset that the standards are set at a 100% ef- ficiency rate (zero defects) . Sheryl points out that everyone's bonus is on the line if the stan- dards are not met. Some jobs may also be lost if standards are not met . Sheryl feels that the standards are unattainable and are not fair to employees . Sheryl even indicates that Greg's job might possibly be on the line if another year goes by without standards being achieved .
Greg gets together with a close friend, Paula Brown, and discusses the matter at length with her. He tells her he feels guilty if the production staff does not get bonuses because of the way that the standards are set . He is also worried about his own job over the long run; it is in his best interests to have a good relationship with the plant manager . The economy is bad, and he does not know how long it would take to get a new job . Greg shows Paula the ideal standards recommended by the committee and then shows her the adjustments that he thinks he could make to help make the standards achievable. Paula agrees that the standards should be adjusted.
Requirements
1. Using the IMA Statement of Ethical Professional Practice as an ethical framework, answer the following questions:
a. What is (are) the ethical issue(s) in this situation?
b. What are Greg Hanes's responsibilities as a management accountant?
2. Should Greg adjust the standards to a more achievable level in this situation? Support your answer .
3. Describe another way that Greg could handle this situation that would not violate the IMA Statement of Ethical Professional Practice.
A 11-64 Impact of manufacturing process changes on variances (Learning Objectives 1, 2, 3, 4, 5, & 6)
The luxury-goods manufacturer, Louis Vuitton, has several factories in the United States, France, and Spain that produce its bags and accessories . Part of the Louis Vuitton brand appeal to consumers is its exclusivity; its bags and accessories are not mass-marketed . Rather than growing the brand and losing the appeal of its exclusivity, Vuitton has been working to improve the efficiency of the manufacturing processes at its factories . During a ten-year period, Vuitton implemented the following changes at some of its locations: 6
Reorganization: Workers were reorganized into teams of about 10 arranged in U-shaped clusters . This reorganization freed up 10% more floor space and allowed Vuitton to hire 300 new people without adding another factory . Robots: Robots were installed at Vuitton's shoe factory in Italy. Prior to the robot installa- tion, workers walked back and forth from the shelves to their workstations . The robots now retrieve the foot molds around which a shoe is made, resulting in significant time savings . Software: Software was developed to help leather cutters identify the flaws in the leather being used to manufacture bags . The software determines where to place the pattern pieces for the dozens of pieces of leather in a bag, drastically reducing the amount of leather waste .
6 C. Passariello, "At Vuitton, Growth in Small Batches," Wall Street Journal, June 27, 2011.
Standard Costs and Variances 709
Questions
1. Before the company makes any changes to its standards, it must consider the impact of the manufacturing process changes on its variances. Indicate the impact of the changed process on each variance as favorable, unfavorable, or unchanged/unknown.
Direct Direct Direct Variable Fixed Fixed material material Direct labor Variable MOH overhead overhead
price quantity labor rate efficiency MOH rate efficiency budget volume variance variance variance variance variance variance variance variance
Reorganization
Robots
Software
2. For each of the improvement projects listed in the case, describe which standards would need to be adjusted for future variance analysis .
Try It Solutions
page 658:
1. Standard cost of direct materials
= Standard quantity of DM X Standard price of DM = 0.25 lb X $4.00/lb = $1.00
2. Standard cost of direct labor
= Standard quantity of DL X Standard price of DL = 3 minutes X ($10 per hour..,.. 60 minutes per hour) = $0.50
page 663:
1. DM price variance
= Actual Quantity Purchased X (Actual Price - Standard Price)
= AQP X (AP - SP) = 1,300 lb X ($3.75/lb - $4.00/lb) = $325 F
The price variance is favorable since the berries cost less per pound than anticipated.
2. DM quantity variance
= Standard Price X (Actual Quantity Used - Standard Quantity Allowed)
= SP x (AQU - SOA) = $4.00/lb X [1,300 lb - (5,000 smoothies X 0.25 lb/
smoothie)] = $4.00/lb X (1,300 lb - 1,250 lb) = $200 U
page 675:
1. The fixed overhead budget variance is $145 U. It is the difference between what was budgeted for fixed over- head ($1,455) and what was actually incurred ($1,600). The variance is unfavorable since actual fixed overhead was higher than budgeted.
3. Standard cost of variable overhead
= Standard quantity of DL minutes X Variable overhead rate
= 3 minutes X $0.05 per minute = $0.15
The quantity variance is unfavorable since the business used more berries than anticipated.
3. The total DM variance is $125 F. The total DM variance is the difference between the actual DM cost of $4,875 (= 1,300 lb X $3.75/lb) and the flexible budget for DM of $5,000 [5,000 smoothies X standard DM cost per smoothie of $1.00 (= 0.25 lb X $4.00 per pound)]. Since the company both purchased and used the same quantity of DM, it is also the combination of the DM price vari- ance ($325 F) and the DM quantity variance ($200 U). The lower-than-expected price of berries more than offset the additional quantity the shop used, thus resulting in an overall favorable variance.
2. Since Hannah's actual store volume was higher than antici- pated, the fixed overhead volume variance will be favor- able. By producing at a higher volume, Hannah was able to use the store's fixed overhead costs more efficiently.
Capital Investment Decisions and the Time Value of Money
Learning Objectives
• 1 Describe the importance of capital investments and the capital budgeting process
• 2 Use the payback and accounting rate of return methods to make capital investment decisions
• 3 Use the time value of money to compute the present and future values of single lump sums and annuities
• 4 Use discounted cash flow models to make capital investment decisions
• 5 Compare and contrast the four capital budgeting methods
Wendy M. Tietz
Sources: Cedarpo int.com ; Ceda r Fair, L.P. 2015 10(K) filing ,
http: // www. t oledob lade. com / Ret a i 1/201 5/ 09 / 1 0/ Ceda r-Point-p l ans-new- 2 41-foot- t a I I-ride. htm I; http: / / coas t er-nat ion.com / 2015-go lden-ticket- awa rd-w inners-announced /
Cedar Fair Entertainment Company is a leading operator of amusement parks in the United States and Canada, entertaining over 24 million guests each year. The company's flag-
ship park, Cedar Point, in Sandusky, Ohio, is known as the "Roller Coaster Capital of the World ."
The park has a world-record-breaking collection of 18 roller coasters, as well as an abundance of
non-coaster rides and attractions . The newest roller coaster, "Valravn," which opened in 2016, is
set to break 10 world records, including the tallest, fastest, and longest dive roller coaster in the
world . Valravn cost about $25 million to build . Historical evidence has shown management that park
attendance, revenues, profits, and spending per guest are driven by their ability to invest in new at-
tractions . Thus, the company routinely spends well over $100 million a year in capital improvements
at all of its amusement parks, continually adding new attractions that will draw people to the parks .
The results of management's strategy are clear: Cedar Point has been voted the "Best Amusement
Park in the World" for 16 consecutive years by Amusement Today's international survey .
Capital Investment Decisions and the Time Value of Money 711
A s the chapter-opening story shows, companies must continually evaluate whether they need to invest in new property, buildings, equipment, or projects in order to remain competitive or increase their revenue stream. Companies also initiate capital improvements in order to save on existing costs. For example, many companies are investing in highly efficient heating, ventilation, and air-conditioning (HVAC) systems to save millions of dollars on annual energy costs while at the same time reducing the use of fossil fuels. Management must carefully consider whether the additional revenues or cost savings will be worth the high price of these new capital investments. In this chapter, we'll see how companies such as Cedar Fair use net present value, payback period, and other capital investment analysis techniques to assess possible new investments.
What Is Capital Budgeting? The process of making capital investment decisions is often referred to as capital budgeting. Companies make capital investments when they acquire capital assets-assets used for long periods of time. Capital investments include investments in new equipment, new plants, new vehicles, and new information technology. In addition to affecting operations for many years, capital investments usually require large sums of money. Cedar Point's decision to spend $25 million on the Valravn roller coaster will tie up resources for years to come.
Capital investment decisions affect all types of businesses as they try to become more efficient by automating production and implementing new technologies. For ex- ample, within the last 10 years, self-service checkout machines at grocery stores and self-service check-in kiosks at airports have become commonplace. These devices end up decreasing the company's labor costs by shifting the burden of labor to the end con- sumer. Businesses are always striving to cut costs, improve customer response time, de- crease waste, and improve quality by implementing the latest technologies. These new technologies cost money up front but end up saving businesses cash in the long run. How do managers decide whether these expansions in plant, technology, and equip- ment will be good investments? They use capital budgeting analysis.
Four Popular Methods of Capital Budgeting Analysis In this chapter, we discuss four common methods of analyzing
1 Describe the importance of capita i'-. investments and the · capital budgeting process
potential capital investments:
1. Payback period II Why is this important?
2. Accounting rate of return (ARR)
3. Net present value (NPV)
4. Internal rate of return (IRR)
The first two methods, payback period and accounting rate of return, work well for capital investments that have a relatively short lifespan, such as computer equipment and software. They also work well as screening devices to quickly weed out less desirable investments from those that show more promise. The payback period provides management with valu-
"Each of these four methods help managers decide whether it would be wise to invest large sums of money in new technologies , buildings, or equipment."
able information on how fast the cash invested in the asset will be recouped. The accounting rate of return indicates the profitability of the investment with respect to its impact on operating income. Despite the insights provided by the payback period and ARR, these two methods are inadequate if the capital investments have a longer lifespan. Why? Because these methods do not consider the time value of money. The last two methods, net present value and internal rate of return, factor in the time value of money, so they are more appropriate for longer-term capital investments such as Cedar Fair's new roller coasters and rides. Management often uses a combination of methods to make final capital investment decisions.
71 2 CHAPTER 12
Focus on Cash Flows Generally Accepted Accounting Principles (GAAP) is based on accrual accounting, but capita l budgeting focuses on cash flows. The desirability of a capital asset depends on its ability to generate net cash inflows-that is, inflows in excess of outflows-over the asset's useful life. Recall that operating income based on accrual accounting contains noncash expenses such as depreciation expense and bad debt expense. The capital investment's net cash inflows, therefore, will differ from the operating income generated from the asset. Of the four capital budgeting methods covered in this chapter, only the accounting rate of return method uses accrual-based accounting income. The other three methods use the investment's projected net cash inflows.
What do the projected net cash inflows include? Cash inflows include future cash revenue generated from the investment, any future savings in ongoing cash operating costs resulting from the investment, and any future residual value of the asset. To determine the investment's net cash inflows, the inflows are netted against the investment's future cash outflows, such as the investment's ongoing cash operating costs and refurbishment, repairs, and maintenance costs. The initial investment itself is also a significant cash out- flow. However, in our calculations, we refer to the amount of the initial investment sepa- rately from all other cash flows related to the investment.
While the capital budgeting methods discussed in this chapter seem procedurally cut and dry, remember that they are based on estimates and assumptions about cash flows in an uncertain future. These predictions must consider many unknown factors, such as changing consumer preferences, competition, resource costs, general economic conditions, and gov- ernment regulations. The further into the future the decision extends, the more likely actual results will differ from predictions. In general, decisions that rely on long-term estimates are riskier than those that rely on short-term estimates. Much of capital investment analysis re- volves around estimating future cash flows as accurately as possible. The "answers" given by the four methods will only be as good as the assumptions used in predicting future cash flows.
Capital Budgeting Process As shown in Exhibit 12-1, the first step in the capital budgeting process is to identify po- tential capital investments-for example, new technology and equipment that may make the company more efficient, competitive, and profitable. Employees, consultants, and out- side sales vendors often submit capital investment proposals to management. The second step is to estimate the investments' future net cash inflows. In other words, managers must make realistic estimates about future costs, revenues, and savings that are expected to occur as a result of making the capital investment. As discussed previously, this step can be very challenging. However, managers must make the best estimates possible given the information that is currently available.
The third step is to analyze the investments using one or more of the four methods listed earlier in the chapter. Sometimes the analysis involves a two-stage process. In the first stage, managers screen the investments using one or both of the methods that do not incorporate the time value of money: payback period or accounting rate of return. These simple methods quickly weed out undesirable investments. Potential investments that "pass the initial test" go on to a second stage of analysis. In the second stage, manag- ers further analyze the potential investments using the net present value or internal rate of return method. Because these methods consider the time value of money, they pro- vide more accurate information about the potential investment's profitability. Since each method evaluates the potential investment from a different angle, some companies use all four methods to get the most complete picture they can about the investment.
Because of limited resources, most companies cannot immediately invest in every capita l project that appears promising. Therefore, the fourth step of the budgeting pro- cess, pictured in Exhibit 12-1, is to engage in capital rationing. Capital rationing means the company must choose among alternative investments due to limited funds. Managers often rank the order in which they will pursue investments, based on which investments are deemed most important, have the shortest payback period, or are expected to yield the highest return. The list of potential investments is constantly revisited as consumer tastes, newer technologies, competition, and general economic forces continually change.
Capital Investment Decisions and the Time Value of Money 713
EXHIBIT 12-1 Capital Budgeting Process
Step 1:
Step 2:
Step 3:
Step 4:
Step 5:
Identify potential capital investments
Estimate future net cash inflows
Analyze potential investments i) Screen out undesirable investments
using payback and/or ARR ii) Further analyze investments
using NPV and/or IRR
Engage in capital rationing, if necessary, to choose among
alternative investments
Perform post-audits after making capital investments
As a final step in the capital budgeting process, most companies perform post-audits in which they compare the investment's actual net cash inflows with the net cash inflows that were originally estimated. Post-audits help companies determine whether the invest- ments are going as planned and deserve continued support or whether new strategies need to be developed to improve the profitability of underperforming assets. Managers also use feedback from post-audits to better estimate net cash inflows for future projects. If managers expect routine post-audits, they will more likely submit realistic estimates with their capital investment proposals.
Sustainability and Ca P.ital
Investments in environmentally friendly technology often require large capital outlays that are assessed using capital investment analysis. In recent years, com- panies have focused a great deal of attention on the amount and type of energy used in their corporate and retail buildings, manufacturing plants, and delivery fleets. Investments in renewable energy have risen dramatically in recent years, especially with respect to wind and solar energy projects, which have become much more financially attractive as a result of the decreasing cost of wind tur- bines and photovoltaic technology. For example, Intel, Johnson & Johnson, and Toyota use solar energy panels on their manufacturing rooftops, and Staples and UPS are investing in hybrid delivery fleets. Technological strides in energy- monitoring sensors and HVAC (heating, ventilation, and air conditioning) systems have also enabled companies to become more energy efficient.
Regulation is impacting capital investments, too. For example, beginning in 2017 all new construction in San Francisco will be required to have rooftop so- lar systems. At the historic 2015 Paris Climate Conference (COP 21), 195 coun- tries agreed to take action that will limit global warming to less than 2 degrees Celsius. As a result, additional investment in clean energy is expected in future
714 CHAPTER 12
See Exercises E12-23A and E12-428
2 .Use the payback -: ---and accounting rate
· of return methods to make capita l investment decisions
years. Companies need to be aware of grants and tax breaks that governmental agen- cies sometimes offer for investing in green technology. Government-sponsored incen- tives should be treated as reductions in the initial cost of the investment or as periodic cost savings, depending on how the incentive is structured and when it is received. When analyzing more sustainable capital investments, companies should factor in fu- ture cost savings produced from having fewer lawsuits, regulatory fines, and cleanup costs as a result of investing in green technology.
One of the largest movements toward sustainability in built environments can be traced to the LEED certification process, which began in 2000. LEED, which stands for Leadership in Energy and Environmental Design, is a certification system developed by the U.S. Green Building Council as a means of promoting sustainable practices in the building and construction industry. The LEED certification process is meant to serve as a guide for the design, construction, operation, and maintenance of built environments. Some companies, such as Starbucks, are committed to seeking LEED certification on all of their new retail locations. Many university campuses have made similar commitments. Organizations seeking LEED certification for their building projects assess the following six factors:
1. Location and Transportation
2. Sustainable Sites
3. Water Efficiency
4. Energy and Atmosphere
5. Materials and Resources
6. Indoor Environmental Quality
LEED projects can be certified at the basic (certified ), silver, gold, or platinum level, depending on the number of points earned over all of the categories . For ex- ample, Toyota's new $1 billion North American headquarters that will open in 2017 is seeking the highest "Platinum" level of LEED certification. Over 80,000 buildings have been certified to date, and another 1 million are currently in process. Why do companies care about LEED certification? Besides being better for the planet and the people who work in the buildings, LEED-certified buildings typically have lower operating costs, which often result in higher returns on the investment. Additionally, LEED-certified buildings have a competitive advantage over noncertified buildings. As a result, LEED-certified buildings often attract more potential buyers and com- mand higher lease prices. You can learn more about LEED certification at USGB.org.
Sources: usgbc .org; http://newsroom.unfccc.int/unfccc-newsroom/finale-cop21;www.environmentalleader .com/2016/05/03/hybrid-electric-delivery-trucks-extend-ups-fleet-range-improve-fuel-economy/; www .environmentalleader.com/2016/06/07 /toyotas-new-hq-targets-l eed-platinum-houses- 7-7mw-solar-system/; www.environmentalleader.com/2011/07/06/staples-coke-ge-among-newest-clean-fleets-partners/; www .starbucks.com/responsibility/environment/leed-certified-stores; www .environmentalleader .com/2016/06/08/ breeam-green-building-rating-system-arrives-in-us/
How Do Managers Calculate the Payback Period and Accounting Rate of Return?
Payback Period Payback period is the length of time it takes to recover, in net cash inflows, the cost of the capi- tal outlay. The payback period measures how quickly managers expect to recover their investment dollars. The shorter the payback period, the more attractive the asset, all else being equal. Why? The quicker an investment pays itself back, the less the inherent risk that the investment will become unprofitable. The method used to compute the payback period depends on whether net cash inflows are expected to be equal each year or whether they will vary each year. To illustrate, we'll discuss three capital investments being considered
Capital Investment Decisions and the Time Value of Money 715
by Tierra Firma, a company that makes and sells camping equip- ment. For the sake of simplicity, let's assume that each of the following potential investments is expected to cost $240,000:
• An updated energy-efficient HVAC system for the company's corporate offices. (Estimated six-year useful life with no resid- ual value; equal annual net cash energy savings of $60,000)
• Investment in hardware and software to develop a business- to-business (B2B) portal that will allow the company to reduce the cost of purchasing components throughout its supply chain. (Estimated three-year useful life with no re- sidual value; equal annual net cash savings of $80,000)
II Why is this important? "Companies want to recover their cash as quickly as possible. The payback period tells managers how long it will
• New production equipment designed to reduce waste, time, manual labor, and energy consumption (Estimated six-year useful life with $30,000 residual value; unequal yearly net cash savings as pictured later in Exhibit 12-3)
take before the investment is
recouped ."
Payback Period with Equal Annual Net Cash Inflows When net cash inflows are equal each year, managers compute the payback period as follows:
p b k . d Initial investment ay ac perw = Expected annual net cash inflow
Since the new HVAC system will cost $240,000 and is expected to generate equal annual net cash inflows of $60,000, we compute the payback period as follows:
Payback period for HVAC system = $; 6 ~~0°0°0° = 4 years
The left side of Exhibit 12-2 verifies that Tierra Firma expects to recoup the $240,000 investment in the HVAC system by the end of Year 4, when the accumulated net cash in- flows total $240,000.
EXHIBIT 12-2 Payback Period-Equal Annual Net Cash Inflows
_J A B C D E F G 1 Payback Analysis for HVAC Payback Analysis for B2B portal 2 Initial Investment: $240,000 Initial Investment: $240,000
3 Year Annual Accumulated
Year Annual
Net Cash Inflow Net Cash Inflow Net Cash Inflow 4 1 $ 60,000 $ 60,000 1 $ 5 2 $ 60,000 120,000 2 $ 6 3 $ 60,000 180,000 (3 ) $ 7 ( 4 ) $ 60,000 ( 240,000 8 5 $ 60,000 300,000 9 6 $ 60000 360,000 10
Likewise, Tierra Firma can compute the payback period of the B2B portal using the same formula. Recall that the B2B portal will cost $240,000 and result in equal annual cash inflows of $80,000:
Payback period for B2B portal = $; 8 ~~0°0°0° 3 years
80,000 $ 80,000 80,000
The right side of Exhibit 12-2 verifies that Tierra Firma will recoup the $240,000 investment for the B2B portal by the end of Year 3, when the accumulated net cash inflows total $240,000.
Accumulated Net Cash Inflow
80,000 160,000
( 240,000
71 6 CHAPTER 12
Payback Period with Unequal Net Cash Inflows The payback formula only works when net cash inflows are the same each period. When periodic cash flows are expected to be unequal, managers must accumulate net cash in- flows until the amount of the investment is recovered. Recall that Tierra Firma is also considering investing in new production equipment that has (1) unequal net cash inflows during its six-year life and (2) a $30,000 residual value at the end of its life. The produc- tion equipment is expected to generate net cash inflows of $100,000 in Year 1, $80,000 in Year 2, $50,000 each year in Years 3-5, $30,000 in Year 6, and $30,000 when it is sold at the end of its life. Exhibit 12-3 shows the payback schedule for these unequal annual net cash inflows.
EXHIBIT 12-3 Payback Period-Unequal Annual Net Cash Inflows
.:'.'.J
1 2
3
4 5 6 7 8 9 10 11
A B C
Payback Analysis for Production Equipment Unequal Net Cash Inflows
Initial Investment: $240,000
Year Annual Accumulated
Net Cash Inflow Net Cash Inflow 1 $ 100,000 $ 100,000 2 80,000 180,000 Payback period is between 3 and 4 3 50,000 230,000 - years. After 3 years, there is still 4 50,000 280,000 - $10,000 to recoup before payback of 5 50,000 330,000 $240,000 is reached. 6 30,000 360,000
Residual value 30 000 390 000
By the end of Year 3, the company has recovered $230,000 of the $240,000 initially invested and is only $10,000 short of payback. Because the expected net cash inflow in Year 4 is $50,000, by the end of Year 4, the company will have recovered more than the initial investment. Therefore, the payback period is somewhere between three and four years. Assuming that the cash flow occurs evenly throughout the fourth year, the payback period is calculated as follows:
P b k P . d
3 $10,000 (amount needed to complete recovery in Year 4)
ay ac eno = years + . . . $50,000 (pro1ected net cash mflow m Year 4)
= 3.2 years
Criticism of the Payback Period Method A major criticism of the payback method is that it focuses only on time, not on profitability. The payback period considers only those cash flows that occur during the payback period. This method ignores any cash flows that occur after that period, including any residual value. For example, Exhibit 12-2 shows that the HVAC system will continue to generate net cash inflows for two years after its payback period. These additional net cash inflows amount to $120,000 ($60,000 X 2 years), yet the payback method ignores this extra cash. A similar situation occurs with the production equipment. As shown in Exhibit 12-3, the production equipment will provide an additional $150,000 of net cash inflows, including residual value, after its payback period of 3.2 years. In contrast, the B2B portal's useful life, as shown in Exhibit 12-2, is the same as its payback period (three years). Since no additional cash flows occur after the payback period, the B2B portal will merely cover its cost and pro- vide no profit. Because this is the case, the company has little or no reason to invest in the B2B portal, even though its payback period is the shortest of all three investments.
Exhibit 12-4 compares the payback period of the three investments. As the exhibit il- lustrates, the payback method does not consider the asset's profitability. The method only tells management how quickly it will recover its cash. Even though the B2B portal has the
Capital Investment Decisions and the Time Value of Money 717
shortest payback period, both the HVAC system and the production equipment are bet- ter investments because they provide profit. The key point is that the investment with the shortest payback period is best only when all other factors are the same. Therefore, man- agers usually use the payback method as a screening device to "weed out" investments that will take too long to recoup. They rarely use payback period as the sole method for deciding whether to invest in the asset.
EXHIBIT 12-4 Comparing Payback Periods Between Investments
B2B portal-3 years (but no profit)
Payback period
HVAC system--4 years (with $120,000 net cash inflow aher payback ignored)
When using the payback period method, managers are guided by the following decision rule:
DECISION RULE: Payback Period
+ Investments with shorter payback periods are more desirable, all else being equal.
The Bruce Company is considering investing in a wind turbine to generate its own power . Any unused power will be sold back to the local utility company. Between cost savings and new revenues, the company expects to generate net cash inflows of $750,000 per year from the turbine. The turbine would cost $4 million and is expected to have a 20-year useful life, with no residual value . Calculate the payback period .
Please see page 777 for solutions .
Accounting Rate of Return (ARR) Companies are in business to earn profits. One measure of profitability is the accounting rate of return (ARR) on an asset: 1
Average annual operating income from asset Accounting rate of return = --~---~--~------
Initial investment
1 Some managers prefer to use the average investment, rather than the initial investment, as the denominator . For simplic ity, we will use the initial amount of the investment.
71 8 CHAPTER 12
The ARR focuses on the operating income, not the net cash inflow, that an asset gen- erates. The ARR measures the average annual rate of return over the asset's life. Operating income is based on accrual accounting. Therefore, any noncash expenses such as deprecia- tion expense must be subtracted from the asset's net cash inflows to arrive at its operating income. Assuming that depreciation expense is the only noncash expense relating to the investment, we can rewrite the ARR formula as follows:
ARR= Average annual net cash inflow - Annual depreciation expense Initial investment
Exhibit 12-5 reviews how to calculate annual depreciation expense using the straight- line method.
EXHIBIT 12-5 Review of Straight-Line Depreciation Expense Calculation
. . . . Initial cost of asset - Residual value Annual stra1ght-lme deprec1at1on expense = U f l l"f f (" )
se u 1 e o asset m years
Investments with Equal Annual Net Cash Inflows
Recall that the HVAC system, which costs $240,000, has equal annual net cash inflows of $60,000, a six-year useful life, and no residual value.
First, we must find the HVAC system's annual depreciation expense:
. . $240 000 - 0 Annual depreciat10n expense =
6 ' = $40,000 years
Now, we can complete the ARR formula:
_ $60,000 - $40,000 _ $20,000 _ 0 ARR for HV AC system - $
240 , 000
- $ 240
, 000
- 8.33 1/o (rounded)
The HVAC system will provide an average annual accounting rate of return of 8.33%.
Investments with Unequal Net Cash Inflows
Now, consider the company's potential investment in new production equipment. Recall that the new production equipment would also cost $240,000 but it had unequal net cash inflows during its life (as pictured in Exhibit 12-3) and a $30,000 residual value at the end of its life. Since the yearly net cash inflows vary in size, we need to first calculate the equipment's average annual net cash inflows: 2
Total net cash inflows during operating life of asset (does not include
the residual value at the end of life)2 from Exhibit 12-3 ........................ $360,000
Divide by: Asset's operating life (in years)................................................... 6 years
Average annual net cash inflow from asset.................................................. $ 60,000
Now, let's calculate the asset's annual depreciation expense:
. . $240 000 - $30 000 Annual depreciat10n expense = '
6 ' = $35,000
years
2 The residual value is not included in the net cash inflows during the asset 's operating life because we are try- ing to find the asset's average annual operating income. We assume that the asset will be sold for its expected residual value ($30,000) at the end of its life, resulting in no additional accounting gain or loss.
Capital Investment Decisions and the Time Value of Money 719
Notice how the expected residual value drives down the annual depreciation expense. Now that we have calculated the terms for the numerator, we can complete the ARR cal- culation as follows:
ARR f d . . $60,000 - $35,000
or pro uct10n eqmpment = $l 40,000
Companies usually have a minimum required accounting rate of return for new investments. If Tierra Firma required an ARR of at least 10%, its managers would not approve the HVAC investment but would approve the production equipment investment.
The decision rule is as follows:
DECISION RULE: Invest in capital assets?
+ If expected accounting rate of
return exceeds the required rate of return
' Invest +
If expected accounting rate of return is less than the required
rate of return
' Do not invest
The Bruce Company is considering investing in a wind turbine to generate its own power . Any unused power will be sold back to the local utility company . Between cost savings and new revenues, the company expects to generate $750,000 per year in net cash inflows from the turbine . The turbine would cost $4 million and is expected to have a 20-year useful life with no residual value . Calculate the accounting rate of return (ARR).
Please see page 777 for solutions .
In summary, the payback period focuses on the time it takes for a company to recoup its cash investment. However, it ignores all cash flows occurring after the payback period, including any residual value. As a result, the payback period does not consider the profit- ability of the project.
On the other hand, the ARR measures the profitability of the asset over its entire life. The ARR is the only method that focuses on accrual-based accounting income rather than net cash inflows. Since investors tend to focus on accounting earnings, it is important for managers to understand what impact an investment will have on the company's operating income.
The payback period and ARR methods are simple and quick to compute, so manag- ers often use them to screen out undesirable investments and to gain a more complete picture of the investment's desirability. However, both methods ignore the time value of money. In the next sections, we will review the theory behind the time value of money and then apply it to capital investments using the NPV and IRR methods.
720 CHAPTER 12
• Decision Guidelines
Capital Budgeting Amazon .com started as a virtual retailer . It held no inventory . Instead, it bought books and CDs only as needed to fill customer orders . As the company grew, its managers decided to invest in their own warehouse facilities . Why? Owning warehouse facilities allows Amazon .com to save money by buying in bulk . Also, shipping all items in the customer's order in one package from one location saves shipping costs . Here are some of the guidelines Amazon .corn's managers used as they made the major capital budgeting decision to invest in building warehouses .
Decision
Why is this decision important?
What method shows us how soon we will recoup our cash investment?
Does any method consider the im- pact of the investment on accrual- based accounting income?
How do we compute the payback period if cash flows are equal?
How do we compute the payback period if cash flows are unequal?
How do we compute the ARR?
Guidelines
Capital budgeting decisions typically require large investments and affect opera- tions for years to come .
The payback method shows how quickly managers will recoup their investment . The method highlights investments that are too risky due to long payback periods . However, it doesn't reveal any information about the investment's profitability .
The accounting rate of return is the only capital budgeting method that shows how the investment will affect accrual-based accounting income, which is important to financial statement users . All other methods of capital investment analysis focus on the investment's net cash inflows .
Initial investment Payb ack period = ------------
Expected annual net cash inflow
Accumulate net cash inflows until the amount invested is recovered .
A . f Average annual operating income from asset ccountmg rate o return = Initial investment
We can also write this formula as follows :
ARR= Average annu al net cash inflow - Annu al depreciation expen se Initial investment
Capital Investment Decisions and the Time Value of Money 721
SUMMARY PROBLEM 1 .I 1 • Sonoma is considering investing in solar paneling for the roof of its large distribution facil- ity. The investment will cost $9 million and have a six-year useful life and no residual value . Because of rising utility costs, the company expects the yearly utility savings to increase over time, as follows :
Year 1 ................................................................................................. $1,000,000
Year 2 ................................................................................................. $1,500,000
Year 3 ................................................................................................. $2,000,000
Year 4 ................................................................................................. $2,500,000
Year 5 ................................................................................................ $3,500,000
Year 6 .................................................................................................. $4,500,000
The company uses the payback period and ARR to screen potential investments . Company policy requires a payback period of less than five years and an ARR of at least 10% . Any potential investments that do not meet these criteria will be removed from further consideration .
1. Calculate the payback period of the solar panels .
2. Calculate the ARR of the solar panels .
3. Should Sonoma turn down the solar panel investment or consider it further?
• SOLUTIONS 1. Since the net cash flows are uneven, Sonoma cannot use the simple payback formula .
.J 1 2 3 4
5 6 7 8 9 10 11 12
Rather, Sonoma must add up the accumulated net cash inflows until payback is reached, as follows :
A I B C D E Payback Analysis for Solar Panels
Unequal Net Cash Inflows Initial Investment: $9 million
Year Annual Net Accumulated Net Cash Inflow Cash Inflow 1 $ 1000000 $ 1000 000 2 1,500,000 2,500,000 3 2 000,000 4,500,000 4 2 500 000 7 000 000 5 3 500 000 10 500 000 6 4 500 000 15 000 000
Payback occurs between four and five years . After four years, $2 million is left to be re- couped before payback is reached . Since the company expects $3 .5 million of savings in Year 5, we can further estimate the payback period as follows :
$2 million Payback= 4 years + $ = 4.57 years
3.5 million
7 2 2 CHAPTER 12
2. The ARR formula is as follows :
ARR= Average annual net cash inflow - Annual depreciation expense Initial investment
To use this formula, we first need to find the average annual net cash inflows ofthe solar panels . We find the average by taking the total expected cash inflows during the six-year life of the asset ($15 million) and dividing it by six years :
Total net cash inflows during six-year life .............................. .
Divide by: Useful life .............................................................. .
Average annual net cash inflow ............................................. ..
Next, find annual depreciation expense :
$15,000,000
..,.. 6 years
$ 2,500,000
Annual depreciation = $9 million ..,.. 6 years = $1,500,000
Finally, use these figures in the ARR formula :
ARR= $2,500,000 - $1,500,000 = l1.1l % $9,000,000
3. The payback period is less than five years and the ARR is greater than 10% . Therefore, the company should further consider the solar panel proposal.
Capital Investment Decisions and the Time Value of Money 723
How Do Managers Compute the Time Value of Money? A dollar received today is worth more than a dollar to be received in the future. Why? Because you can invest today's dollar and earn extra income with it. The fact that invested money earns income over time is called the time value of money. Because of the time value of money, cash flows received sooner in time are worth more than cash flows received later in time. In other words, the timing of the cash flows received from a capital invest- ment is important. The NPV and IRR methods of analyzing capital investments take the time value of money into consideration. This section reviews time value of money con- cepts to make sure you have a firm foundation for discussing these two methods.
3 Use the t ime value cif money to compute ·._ the present and futu re· · .. values of sing le lump sums and annuities
Factors Affecting the Time Value of Money The time value of money depends on several key factors:
1. The principal amount (p)
2. The number of periods (n)
II Why is this important? "The time value of money is
3. The interest rate (i)
The principal (p) refers to the amount of the investment or borrowing. Because this chapter deals with capital investments, we'll primarily discuss the principal in terms of investments. How- ever, the same concepts apply to borrowings (which you probably discussed in your financial accounting course when you studied bonds payable). We state the principal as either a single lump sum or an annuity. For example, if you want to save money for a new car after college, you may decide to invest a single lump sum of $10,000 in a certificate of deposit (CD). However, you may not currently have $10,000 to invest. Instead, you may invest funds as an annuity, depositing $2,000 at the end of each year in a bank savings account. An annuity is a stream of equal installments made at equal time intervals. An ordinary annuity is an annuity in which the installments occur at the end of each period. Throughout this
a critical factor in many management
decisions. In addition to its use in capital investment analysis, it's
also used for personal financial planning (such as retirement planning), business valuation (for purchasing businesses), and
financing decisions (borrowing and lending)."
chapter, all references to annuities will be treated as ordinary annuities because they are best suited to capital budgeting cash flow assumptions. 3
The number of periods (n) is the length of time from the beginning of the investment until termination. All else being equal, the shorter the investment period, the lower the total amount of interest earned. If you withdraw your savings after four years rather than five years, you will earn less interest. If you begin to save for retirement at age 22 rather than age 45, you will earn more interest before you retire. In this chapter, the number of periods is stated in years. 4
The interest rate (i) is the annual percentage earned on the investment. Simple interest means that interest is calculated only on the principal amount. Compound interest means that interest is calculated on the principal and on all interest earned to date. Compound interest assumes that all interest earned will remain invested at the same interest rate, not withdrawn and spent. Exhibit 12-6 compares simple interest (6%) on a five-year, $10,000 CD with interest compounded yearly. As you can see, the amount of compound interest earned each year grows as the base on which it is calculated (principal plus cumulative interest to date) grows. Over the life of this particular investment, the total amount of compound interest is about 13% more than the total amount of simple interest. Most investments yield compound interest, so we assume compound interest rather than simple interest for the rest of this chapter.
3 In contrast to an ordinary annuity, an annuity due is an annuity in which the installments occur at the beginning of each period. 4 The number of periods can also be stated in days, months, or quarters. If so, the interest rate needs to be adjusted to reflect the number of time periods in the year.
724 CHAPTER 12
EXHIBIT 12-6 Simple Versus Compound Interest for a Principal Amount of $10,000 at 6% over Five Years
_J A B I C D E F G H I I 1 Simole Interest Calculation Comoound Interest Calculation 2 Year Principal Interest rate Interest Year Principal* Interest rate Interest 3 1 $ 10,000 6% 600 1 $ 10,000 6% $ 600 4 2 $ 10,000 6% 600 2 10,600 6% $ 636 5 3 $ 10,000 6% 600 3 11,236 6% $ 674 6 4 s 10,000 6% 600 4 11,910 6% $ 715 7 5 $ 10,000 6% 600 5 12,625 6% $ 758 8 IS 3 000 $ 3 383 9 10
*NOTE: For compound interest calculations, the principal is the original amount ($10,000) plus the cumulative interest earned to date. For example, the prin- cipal amount in Year 2 ($10,600) is the original $10,000 plus the $600 of interest earned during Year 1. The principal amount in Year 3 ($11,236) is the original principal ($10,000) plus the interest earned in Year 1 and Year 2 ($600 + $636).
Fortunately, time value calculations involving compound interest do not have to be as tedious as those shown in Exhibit 12-6. Rather, they can be easily performed using Excel financial functions, a business calculator, or formulas and tables. Using these tools simplifies the calculations. In the next sections, we will discuss how to use these tools to perform time value of money calculations.
Future Values and Present Values: Points Along the Time Continuum Consider the time line in Exhibit 12-7. The future value or present value of an investment simply refers to the value of an investment at different points in time.
EXHIBIT 12-7 Present Value and Future Value Along the Time Continuum
Time
Present value Future value
We can calculate the future value or the present value of any investment by knowing (or assuming) information about the three factors listed earlier: (1) the principal amount, (2) the number of periods, and (3) the interest rate. For example, in Exhibit 12-6, we cal- culated the interest that would be earned on (1) a $10,000 principal (2) invested for five years (3) at 6% interest. The future value of the investment is its worth at the end of the five-year time frame-the original principal plus the interest earned. In our example, the future value of the investment is as follows:
Future value = Principal + Interest earned = $10,000 + $3,383 = $13,383
If we invest $10,000 today, its present value is simply the $10,000 principal amount. So, another way of stating the future value is as follows:
Future value = Present value + Interest earned
Capital Investment Decisions and the Time Value of Money 725
We can rearrange the equation as follows:
Present value = Future value - Interest earned
$10,000 = $13,383 $3,383
The only difference between present value and future value is the amount of interest that is earned in the intervening time span.
Future Value and Present Value Factors Calculating each period's compound interest, as we did in Exhibit 12-6, and then adding it to the present value to determine the future value (or subtracting it from the future value to determine the present value) is tedious. Fortunately, mathematical formulas simplify future value and present value calculations. Mathematical formulas have been developed that specify future values and present values for unlimited combinations of interest rates (i) and time periods (n). Separate formulas exist for single lump-sum investments and annuities.
The formulas have been calculated using various interest rates and time periods. The results are displayed in tables. The formulas and resulting tables are shown in Appendix 12A at the end of this chapter:
1. Present Value of $1 (Table A, p. 743)-used for lump-sum amounts
2. Present Value of Annuity of $1 (Table B, p. 744)-used for annuities
3. Future Value of $1 (Table C, p. 745)-used for lump-sum amounts
4 . Future Value of Annuity of $1 (Table D, p. 746)-used for annuities
Take a moment to look at these tables because we are going to use them throughout the rest of the chapter. Note that the columns are interest rates (i) and the rows are periods (n).
The data in each table, known as future value factors (FV factors) and present value factors (PV factors), are for an amount of $1. To find the future value or present value of an amount other than $1, you simply multiply the factor found in the table by the actual amount of the lump sum or annuity.
Rather than using these tables, you may wish to use Micro- soft Excel or a business calculator that has been programmed with time value of money functions. These technology applica- tions make time value of money computations much easier be- cause you do not need to find the correct PV and FV factors in the tables. Rather, you simply enter the principal amount, inter- est rate, and number of time periods in the electronic device and instruct the technology to solve for the present or future value for you.
Throughout the remainder of this chapter, we will be
II Why is this important? "The easiest way to find present values (PV) and future values (FV) is to use the PV and FV functions
in Excel. The 'Technology Makes it Simple' features will show you how."
displaying technology features that provide you with easy instruction on how to perform time value of money, NPV, and IRR calculations using Excel. In addition, Appendix 12B illustrates the exact Excel keystrokes to use to solve every chapter example. Appendix 12C also illustrates how to solve every chapter example using a TI-83 or TI-84 graphing calculator.
As you will see, using a programmed calculator or Excel results in slightly different answers than those presented in the text when using the tables. The differences are due to the fact that the PV and FV factors found in the tables have been rounded to three digits. Finally, all end-of-chapter homework material in MyAccountingLab has been solved us- ing the tables, Excel, and programmed calculators so that you will have the exact solution for the method you choose to use.
7 26 CHAPTER 12
Calculating Future Values of Single Sums and Annuities Using FV Factors Let's go back to our $10,000 lump-sum investment. If we want to know the future value of the investment five years from now at an interest rate of 6%, we determine the FV fac- tor from the table labeled Future Value of $1 (Appendix 12A, Table C). We use this table for lump-sum amounts. We look down the 6% column and across the five periods row and find that the future value factor is 1.338. We finish our calculations as follows:
Future value = Principal amount X (FV factor for i = 6%, n = 5)
= $10,000 X (1.338)
= $13,380
This figure agrees with our earlier calculation of the investment's future value ($13,383) in Exhibit 12-6. (The difference of $3 is due to two facts: (1) the tables round the FV and PV factors to three decimal places, and (2) we rounded our earlier yearly inter- est calculations in Exhibit 12-6 to the nearest dollar.)
Present 5 years
Let's also consider our alternative investment strategy: investing $2,000 at the end of each year for five years. The procedure for calculating the future value of an annuity is similar to calculating the future value of a lump-sum amount. This time, we use the Future Value of Annuity of $1 table (Appendix 12A, Table D). Assuming 6% interest, we once again look down the 6% column. Because we will be making five annual installments, we look across the row marked 5 periods. The Annuity FV factor is 5.637. We finish the calculation as follows:
Future value= Amount of each cash installment X (Annuity FV factor for i = 6%, n = 5)
= $2,000 X (5.637)
= $11,274
This is considerably less than the future value ($13,380) of the lump sum of $10,000 even though we invested $10,000 out of pocket either way.
Present 5 years
$2,000 $2,000 $2,000 $2,000 $2,000
Capital Investment Decisions and the Time Value of Money 727
Explain why the future value of the annuity is less than the future value of the lump sum even though you are investing a total of $10,000 in both situations.
Answer: Even though you invested $10,000 out of pocket in both situations, the timing of the investment significantly affects the amount of interest earned. The $10,000 lump sum invested immediately earns interest for the full five years. However, the annuity doesn't begin earning interest until Year 2 (because the first installment isn't made until the end of Year 1 ). In addi- tion, the amount invested begins at $2,000 and doesn't reach a full $10,000 until the end of Year 5. Therefore, the base on which the interest is earned is smaller than the lump-sum invest- ment for the entire five-year period .
Excel2016
Future Value Computations
1. In an Excel spreadsheet click on Formulas.
2. Click on Financial.
3. Choose FV from the dropdown list. The following will appear as a dialog box:
Rate
Nper
Pmt
Pv
Type
4. Fill in the interest Rate, in decimal format (for example, 14% would be input as .14).
5. Fill in the number of periods (for example, five years would be input as 5 in the space by Nper).
6. If the amount is an annuity, fill in the yearly installment as a negative number in the space by Pmt.
7. If the amount is a lump sum, fill in the lump sum as a negative number in the space by Pv.
8. Leave the space by Type blank.
9. The future value is shown under the dialog box.
Note: Appendix 12B illustrates each chapter example using these basic Excel instructions.
Calculating Present Values of Single Sums and Annuities Using PV Factors The process for calculating present values-often called discounting cash flows-is similar to the process for calculating future values. The difference is the point in time at which you are assessing the investment's worth. Rather than determining its value at a future date, you are determining its value at an earlier point in time (today). For our example, let's assume that you've just won the lottery after purchasing one $5 lottery ticket. The state offers you three payout options for your after-tax prize money:
Option #1: $1,000,000 now
Option #2: $150,000 at the end of each year for the next 10 years
Option #3: $2,000,000 10 years from now
7 2 8 CHAPTER 12
$1 million now?
$150,000 a year for 10 years?
0 0 0
$2 million 10 years from
now?
Which alternative should you take? You might be tempted to wait 10 years to "double" your winnings. You may be tempted to take the money now and spend it. However, let's assume that you plan to prudently invest all money received-no matter when you receive it-so that you have financial flexibility in the future (for example, for buying a house, retiring early, and taking vacations). How can you choose among the three payment alter- natives when the total amount of each option varies ($1,000,000 versus $1,500,000 versus $2,000,000) and the timing of the cash flows varies (now versus some each year versus later)? Comparing these three options is like comparing apples to oranges-we just can't do it-unless we find some common basis for comparison. Our common basis for comparison will be the prize money's worth at a certain point in time-namely, today. In other words, if we convert each payment option to its present value, we can compare apples to apples.
We already know the principal amount and timing of each payment option, so the only assumption we'll have to make is the interest rate. The interest rate will vary depending on the amount of risk you are willing to take with your investment. Riskier investments (such as stock investments) command higher interest rates; safer investments (such as FDIC-insured bank deposits) yield lower interest rates. Let's assume that after investigating possible invest- ment alternatives, you choose an investment contract with an 8% annual return.
We already know that the present value of Option #1 is $1,000,000. Let's convert the other two payment options to their present values so that we can compare them. We'll need to use the Present Value of Annuity of $1 table (Appendix 12A, Table B) to convert payment Option #2 (since it's an annuity} and the Present Value of $1 table (Appendix 12A, Table A) to convert payment Option #3 (because it's a single lump sum). To obtain the PV factors, we look down the 8% column and across the 10 period row. Then, we finish the calculations as follows:
Option #1
Present value= $1,000,000
Option #2
Present value= Amount of each cash installment X (Annuity PV factor for i = 8%, n = 10)
Present value= $150,000 X (6.710)
Present value = $1,006,500
Option #3
Present value= Principal amount X (PV factor for i = 8%, n = 10)
Present value = $2,000,000 X (0.463)
Present value = $926,000
Exhibit 12-8 shows that we have converted each payout option to a common basis- its worth today-so we can make a valid comparison of the options. Based on this com- parison, we should choose Option #2 because its worth, in today's dollars, is the highest of the three options.
Capital Investment Decisions and the Time Value of Money 729
EXHIBIT 12-8 Comparing Present Values of Lottery Payout Options at i = 8%
•
Present
Present
I 4 I
10 years
10 years
I $150,000 $150,000 $150,000 $150,000 $150,000
• $150,000 $150,000 $150,000 $150,000 $150,000
Present 10 years
$2,000,000
•
..
Suppose you decide to invest your lottery winnings very conservatively. You decide to invest in a risk-free investment that earns only 3%. Would you still choose payout Option #2? Explain your decision.
Answer: Using a 3% interest rate, we find that the present values of the payout options are as follows :
Payment Options
Option #1 ................................................. .
Option #2 ................................................. .
Option #3 ................................................. .
Present Value of Lottery Payout (Present value calculation, i = 3%, n = 10)
$1,000,000
(already stated at its present value)
$1,279,500
(= $150,000 X 8.530)
$1,488,000
(= $2,000,000 X 0.744)
When the lottery payout is invested at 3% rather than 8%, the present values change. Option #3 is now the best alternative because its present value is the highest. Present values and future values are extremely sensitive to changes in interest rate assumptions, especially when the investment period is relatively long.
Now that we have studied time value of money concepts, we will discuss the two capital budgeting methods that incorporate the time value of money: net present value (NPV) and internal rate of return (IRR).
7 3 0 CHAPTER 12
4 .Use discounted cash -: .:flow models to make
capital investment decisions
Excel2016
Present Value Computations
1. In an Excel spreadsheet click on Formulas.
2. Click on Financial.
3. Choose PV from the dropdown list. The following will appear as a dialog box:
Rate
Nper
Pmt
FV
Type
4. Fill in the interest Rate, in decimal format (for example, 14% would be input as .14).
5. Fill in the number of periods (for example, five years would be input as 5).
6. If the amount is an annuity, fill in the yearly installment as a negative number in the space by Pmt.
7. lfthe amount is a lump sum, fill in the lump sum as a negative number in the space by FV.
8. Leave the space by Type blank.
9. The present value is shown under the dialog box.
Note: Appendix 128 illustrates each chapter example using these basic Excel instructions.
How Do Managers Calculate the Net Present Value and Internal Rate of Return? Neither the payback period nor the ARR incorporates the time value of money. Dis- counted cash flow methods-the NPV and the IRR-overcome this weakness. These methods incorporate compound interest by assuming that companies will reinvest future cash flows when they are received. Most companies use discounted cash flow methods to
help make capital investment decisions.
II Why is this important? The NPV and IRR methods rely on present value calculations to compare the cost of the initial investment with the expected net cash inflows that will result from making the investment. Recall that an investment's net cash inflows include all future cash flows related to the investment, such as future increased revenues and cost savings netted against the investment's future cash operating costs. Because the cash outflow for the investment occurs now but the net cash inflows from the investment occur in the future, com- panies can make valid "apple-to-apple" comparisons only when they convert the cash flows to the same point in time-namely, the present. Companies use the present value rather than the future value to make the comparison because the investment's initial cost is already stated at its present value. 5 As shown in Exhibit 12-9, a favorable investment is one in which the present value of the investment's net cash inflows exceeds the initial
"The NPV method lets managers make an 'apples-to-apples' comparison between the cash flows they will receive in the future from the investment and the price they must currently pay to 'purchase' those future cash flows (the cost of the initial
investment )." cost of the investment.
5 If the investment is to be purchased through lease payments, rather than a current cash outlay, we would still use the current cash price of the investment as its initial cost. If no current cash price is available, we would discount the future lease payments back to their present value to estimate the investment's current cash price.
Capital Investment Decisions and the Time Value of Money 731
EXHIBIT 12-9 Comparing the Present Value of an Investment's Net Cash Inflows Against the Cost of the Initial Investment
Net Present Value (NPV) To illustrate how these discounted cash flow methods work, we'll consider two invest- ments currently under consideration by Allegra. Allegra is a contract manufacturer that is considering producing smartphones and Bluetooth speakers for potential name-brand customers. The products require different specialized manufacturing equipment. To keep things simple, let's say that each piece of equipment costs $1 million, has a five-year expected life, and zero residual value. From now on, we'll refer to these potential invest- ments as the Smartphone project and the Speaker project: The two potential investments have different patterns of predicted net cash inflows:
Year Smartphones
1 .......................................... $ 305,450
2 .......................................... 305,450
3 ...................................... .... 305,450
4 .......................................... 305,450
5 .......................................... 305,450
Total.................................... $1,527,250
Annual Net Cash Inflows
Speakers
$ 500,000
350,000
300,000
250,000
40,000
$1,440,000
As you can see from the data, the Smartphone project is expected to generate more net cash inflows in total, but the Speaker project is expected to bring cash in sooner. To decide how attractive each investment is, we find its net present value (NPV). The NPV is the difference between the present value of the investment's net cash inflows and the cost of the initial investment. We discount the net cash inflows to their present value-just as we did in the lottery example-using Allegra's minimum desired rate of return. This rate is called the discount rate because it is the interest rate used for the present value calcula- tions. It's also called the required rate of return or hurdle rate because the investment must meet or exceed this rate to be acceptable. The discount rate depends on the riskiness of investments. The higher the risk, the higher the discount rate. Allegra's discount rate for these investments is 14%.
We compare the present value of the net cash inflows to the cost of the initial invest- ment to decide which projects meet or exceed management's minimum desired rate of
7 3 2 CHAPTER 12
return. In other words, management is deciding whether the $1 million is worth more (because the company would have to give it up now to invest in the project) or whether the project's future net cash inflows are worth more. Managers can make a valid com- parison between the two sums of money only by comparing them at the same point in time-namely, at their present value.
NPV with Equal Annual Net Cash Inflows (Annuity) Allegra expects the Smartphone project to generate $305,450 of net cash inflows each year for five years. Because these cash flows are equal in amount and occur every year, they are an annuity. Therefore, we use the Present Value of Annuity of $1 table (Appendix 12A, Table B) to find the appropriate Annuity PV factor for i = 14%, n = 5.
The present value of the net cash inflows from Allegra's Smartphone project is as follows:
Present value= Amount of each cash inflow X (Annuity PV factor for i = 14%, n = 5)
= $305,450 X (3.433)
= $1,048,610
Next, we subtract the investment's initial cost ($1 million) from the present value of the net cash inflows ($1,048,610). The difference of $48,610 is the net present value (NPV), as shown in Exhibit 12-10.
EXHIBIT 12-10 NPV of Equal Net Cash lnflows-Smartphone Project
_J A B C D E 1 NPV Calculation for Equal
AnnualNetCashlnflows Annuity PV Factor
(i= 14%) Annual Net Cash Inflow
Present Value
2 Present value of annuitv, n = 5 3.433 X $ 305,450 = $ 1,048,610 3 Less: Initial investment 1,000,000 4 Net present value (NPV) $ 48,610 5
NOTE: Arithmetic signs are only shown for illustrative teaching purposes . They are not typically displayed in spreadsheets .
A positive NPV means that the investment earns more than the required rate of re- turn. A negative NPV means that the investment fails to earn the required rate of return. This leads to the following decision rule:
DECISION RULE: Invest in capital assets?
+ + If net present value is positive
+ If net present value is negative
+ Invest Do not invest
In Allegra's case, the Smartphone project is an attractive investment. The $48,610 positive NPV means that the Smartphone project earns more than Allegra's 14% target rate of return. In other words, management would prefer to give up $1 million today to re- ceive the Smartphone project's future net cash inflows. Why? Because those future net cash inflows are worth more than $1 million in today's dollars (they are worth $1,048,610).
Another way managers can use present value analysis is to start the capital budgeting process by computing the total present value of the net cash inflows from the project to
Capital Investment Decisions and the Time Value of Money 733
determine the maximum the company can invest in the project and still earn the target rate of return. For Allegra, the present value of the net cash inflows is $1,048,610. This means that Allegra can invest a maximum of $1,048,610 and still earn the 14% target rate of return. Because Allegra's managers believe they can undertake the project for $1 million, the project is an attractive investment.
The Bruce Company is considering investing in a wind turbine to generate its own power . Any unused power will be sold back to the local utility company . Between cost savings and new revenues, the company expects to generate $750,000 per year in net cash inflows from the turbine . The turbine would cost $4 million and is expected to have a 20-year useful life with no residual value . Calculate the NPV assuming the company uses a 12% hurdle rate .
Please see page 778 for solutions.
NPV with Unequal Annual Net Cash Inflows In contrast to the Smartphone project, the net cash inflows of the Speaker project are unequal-$500,000 in Year 1, $350,000 in Year 2, and so forth. Because these amounts vary by year, Allegra's managers cannot use the annuity table to compute the present value of the Speaker project. They must compute the present value of each individual year's net cash inflows separately, as separate lump sums received in different years, using the Pres- ent Value of $1 table (Appendix 12A, Table A).
Exhibit 12-11 shows that the $500,000 net cash inflow received in Year 1 is dis- counted using a PV factor of i = 14%, n = 1, while the $350,000 net cash inflow received in Year 2 is discounted using a PV factor of i = 14%, n = 2, and so forth. After separately discounting each of the five years' net cash inflows, we find that the total present value of the Speaker project's net cash inflows is $1,078,910. Finally, we subtract the investment's cost ($1 million) to arrive at the Speaker project's NPV: $78,910.
EXHIBIT 12-11 NPV with Unequa l Net Cash Inflows-Speaker Project
_J A 1 NPV Calculation for Unequal
Net Cash Inflows 2 Present value of net cash inflows: 3 Vear 1 (n = 1) 4 Vear2(n=2) 5 Vear3(n=3) 6 Vear4(n=4) 7 Vear5(n=5) 8 Total present value of net cash inflows 9 Less: Initial investment 10 Net present value (NPV) 11
B C PVFactor (i= 14%)
0.877 X $ 0.769 X 0.675 X 0.592 X 0.519 X
D E F Net Cash
Inflow Present Value
500,000 = $ 438,500 350,000 = 269,150 300,000 = 202,500 250,000 = 148,000
40,000 = 20,760 $ 1,078,910
1,000,000 $ 78,910
Because the NPV is positive, Allegra expects the Speaker project to earn more than the 14% target rate of return, making this an attractive investment.
Capital Rationing and the Profitability Index Exhibits 12-10 and 12-11 show that both the Smartphone and Speaker projects have positive NPVs. Therefore, both are attractive investments. Because resources are limited, companies are not always able to invest in all capital assets that meet their investment cri- teria. For example, Allegra may not have the funds to pursue both the Speaker and Smart- phone projects at this time. In this case, the Speaker project is more profitable because
7 3 4 CHAPTER 12
II Why is this important? it yields a higher NPV. The Speaker project should earn an addi- tional $78,910 beyond the 14% required rate of return, while the Smartphone project returns an additional $48,610.
"The profitability index allows This example illustrates an important point. The Smartphone project promises more total net cash inflows. But the timing of the Speaker cash flows-loaded near the beginning of the project-gives the Speaker investment a higher NPV. The Speaker project is more attractive because of the time value of money. Its dollars, which are received sooner, are worth more now than the more distant dollars of the Smartphone project. In addition, the payback period for the Speaker project is 2.5 years, whereas the payback period for
managers to compare potential investments of different sizes so that they can choose the most profitable investment."
the Smartphone project is 3.27 years. Considering both methods, the Speaker project seems like the more prudent investment.
Comparing the NPV of the Smartphone and Speaker projects is valid only because both projects require the same initial cost-$1 million. In contrast, Exhibit 12-12 summa- rizes three capital investment options that Raycor, a sporting goods manufacturer, faces. Each capital project requires a different initial investment. All three projects are attractive because each yields a positive NPV. Assuming that Raycor can invest in only one project at this time, which one should it choose? Project B yields the highest NPV, but it also requires a larger initial investment than the alternatives.
EXHIBIT 12-12 Raycor's Capital Investment Options
_J A B C D
1 Comparing NPVs Project A Project B Project C 2 Present value of net cash inflows s 150,000 ,S 238 000 S 182,000 3 Less: Initial investment 125 000 200 000 150 000 4 Net oresent value (NPVl $ 25,000 $ 38 000 $ 32,000 5
To choose among the projects, Raycor computes the profitability index (also known as the present value index). The profitability index is computed as follows:
Profitability index = Present value of net cash inflows -;-Initial investment
The profitability index computes the number of dollars returned for every dollar invested, with all calculations performed in present value dollars. It allows us to compare alternative investments in present value terms, like the NPV method, but it also consid- ers differences in the investments' initial cost. Let's compute the profitability index for all three alternatives.
Present value of net cash inflows -;-Initial investment = Profitability index
Project A: $150,000 $125,000 1.20
Project B: $238,000
Project C: $182,000
$200,000
$150,000
1.19
1.21
The profitability index shows that Project C is the best of the three alternatives be- cause it returns $1.21 in present value dollars for every $1.00 invested. Projects A and B return slightly less.
Let's also compute the profitability index for Allegra's Smartphone and Speaker projects:
Present value of net cash inflows -;- Initial investment = Profitability index
Smartphones: $1,048,610
Speakers: $1,078,910
$1,000,000
$1,000,000
1.049
1.079
Capital Investment Decisions and the Time Value of Money 735
The profitability index confirms our prior conclusion that the Speaker project is more profitable than the Smartphone project. The Speaker project returns $1.079 (in present value dollars) for every $1.00 invested. This return is beyond the 14% return already used to dis- count the cash flows. We did not need the profitability index to determine that the Speaker project was preferable because both projects required the same investment ($1 million).
NPV of a Project with Residual Value Many assets yield cash inflows at the end of their useful lives because they have residual value. Companies discount an investment's residual value to its present value when de- termining the total present value of the project's net cash inflows. The residual value is discounted as a single lump sum-not an annuity-because it will be received only once, when the asset is sold.
Suppose Allegra expects the Smartphone project equipment to be worth $100,000 at the end of its five-year life. This represents an additional lump-sum future cash inflow from the Smartphone project. To determine the Smartphone project's NPV, we discount the residual value ($100,000) using the Present Value of $1 table (i = 14%, n = 5) (see Appendix 12A, Table A). We then add its present value ($51,900) to the present value of the Smartphone project's other net cash inflows ($1,048,610), as shown in Exhibit 12-13:
EXHIBIT 12-13 NPV of a Project with Residual Value
_J A 1 NPV Calculation Including
Residual Value 2 Present value of annuitv, n = 5 3 Plus: Present value of residual value end of Year 5 4 Total present value 5 Less: Initial investment 6 Net present value (NPV) 7
B PV Factor (i= 14%)
3.433 0.519
C D Net Cash
Inflow X $ 305,450 X 100000
Because of the expected residual value, the Smartphone project is now more attrac- tive than the Speaker project because its NPV ($100,510) is higher than the Speaker proj- ect ($78,910) and both projects require the same investment ($1 million).
Excel2016
Net Present Value (NPV) Calculations
1. In an Excel spreadsheet, type in the future cash flows expected from the investment. Begin with the cash flow expected in Year 1. In the next cell, type in the cash flow expected in Year 2. Continue in the same fashion until all future cash flows are shown in separate cells, in the order in which they are expected to be received .
2. Click on Formulas.
3. Click on Financial.
4. Choose NPV from the drop down list. The following will appear as a dialog box:
Rate
Value 1
5. Fill in the interest Rate, in decimal format (for example, 14% would be input as .14).
6. Next to Value 1, highlight the array of cells containing the cash flow data from Step 1.
7. The "Formula result" will appear at the bottom of the dialog box. The result is the present value of the future cash flows.
8. Finally, subtract the initial cost of the investment to obtain the NPV.
Note: Appendix 12B illustrates each chapter example using these basic Excel instructions.
Present Value
$ 1,048,610 51900
$ 1,100,510 1,000,000
$ 100,510
7 3 6 CHAPTER 12
Sensitivity Analysis Capital budgeting decisions affect cash flows far into the future. Allegra's managers might want to know whether their decision would be affected by any of their major assumptions. For example, consider the following:
• Changing the discount rate from 14% to 12% or to 16%
• Changing the net cash inflows by 10%
• Changing an expected residual value
Managers can use Excel or programmed calculators to quickly perform sensitivity analysis.
Internal Rate of Return (IRR) The NPV method only tells management whether the investment exceeds the hurdle rate. Since both the Smartphone player and Speaker projects yield positive NPVs, we know they provide more than a 14% rate of return. But what exact rate of return would these investments provide? The IRR method answers that question.
The internal rate of return (IRR) is the rate of return, based on discounted cash flows, that a company can expect to earn by investing in the project. It is the interest rate that makes the NPV of the investment equal to zero:
NPV= 0
Let's look at this concept in another light by inserting the definition of NPV:
Present value of the investment's net cash inflows - Initial investment = 0
Or if we rearrange the equation:
Initial investment = Present value of the investment's net cash inflows
II Why is this important? In other words, the IRR is the interest rate that makes the cost of the investment equal to the present value of the invest- ment's net cash inflows. The higher the IRR, the more desirable the project. Like the profitability index, the IRR can be used in the capital rationing process.
"In the past, finding an investment's
I RR was time consuming and difficult. However, using Excel now makes it fast and easy ."
IRR computations are very easy to perform using Excel or programmed calculators. (See the "Technology Makes It Simple" feature at the end of this section.) However, IRR computations are much more cumbersome to perform using the tables.
IRR with Equal Annual Net Cash Inflows (Annuity) When the investment is an annuity, we can develop a formula that will tell us the Annuity PV factor associated with the investment's IRR. We start with the equation given previ- ously and then substitute in as follows:
Initial investment = Present value of the investment's net cash inflows Initial investment = Amount of each equal net cash inflow X Annuity PV factor (i = ? , n = given)
Finally, we rearrange the equation to obtain the following formula:
Initial investment Amount of each equal net cash inflow
Annuity PV factor (i = ? , n = given)
Capital Investment Decisions and the Time Value of Money 737
Let's use this formula to find the Annuity PV factor associated with Allegra's Smart- phone project. Recall that the project would cost $1 million and result in five equal yearly cash inflows of $305,450:
$1,000,000 -A . PVf (. _, _ 5) $ 305
, 450
- nnmty actor z - • , n -
3.274 = Annuity PV factor (i = ?, n = 5)
Next, we find the interest rate that corresponds to this Annuity PV factor. Turn to the Present Value of Annuity of $1 table (Appendix 12A, Table B). Scan the row correspond- ing to the project's expected life-five years, in our example. Choose the column(s) with the number closest to the Annuity PV factor you calculated using the formula. The 3.274 annuity factor is in the 16% column.
Therefore, the IRR of the Smartphone project is 16%.
Allegra expects the project to earn an internal rate of return of 16% over its life. Ex- hibit 12-14 confirms this result: Using a 16% discount rate, the project's NPV is zero. In other words, 16% is the discount rate that makes the cost of the initial investment equal to the present value of the investment's net cash inflows.
EXHIBIT 12-14 IRR of the Smartphone Project
_J A B C D 1 NPV Calculation for Equal
Annual Net Cash Inflows Annuity PV Annual Net
Factor (i = 16%) Cash Inflow Present Value
(rounded) 2 Present value of annuity, n = 5 3.274 X $ 305,450 = $ 1,000,000 3 Less: Initial investment 1000000 4 Net present value (NPV) $ 5
To decide whether the project is acceptable, compare the IRR with the minimum desired rate of return. The decision rule is as follows:
DECISION RULE: Invest in capital assets?
+ If IRA exceeds the
required rate of return
+ Invest
+ If I RR is less than
the required rate of return
+ Do not invest
Recall that Allegra's hurdle rate is 14%. Because the Smartphone project's IRR (16%) is higher than the hurdle rate (14%), Allegra would find the project to be an attractive investment.
In the Smartphone project, the exact Annuity PV factor (3.274) appears in the Pres- ent Value of an Annuity of $1 table (Appendix 12A, Table B). Many times, the exact factor will not appear in the table. For example, let's find the IRR of Tierra Firma's proposed HVAC system. Recall that the HVAC system would cost $240,000 and result in annual
0
7 3 8 CHAPTER 12
net cash inflows of $60,000 over its six-year life. We find its Annuity PV factor using the formula given previously:
Initial investment _ . . _ , _ . f h
I h . fl - Annmty PV factor (t - . , n - given)
mount o eac equa net cas m ow
$240,000 _ A . PV f ( . _ , _ 6) $60,000 - nnmty actor 1 - • , n -
4.00 = Annuity PV factor (i = ?, n = 6)
Now, look in the Present Value of Annuity of $1 table in the row marked 6 periods (Appendix 12A, Table B). You will not see 4.00 under any column. The closest two factors are 3.889 (at 14%) and 4.111 (at 12%).
Thus, the HVAC's IRR is somewhere between 12% and 14%.
Using Excel's IRR function, we would find the exact IRR is 12.98%. If Tierra Firma had a 14% hurdle rate, it would not invest in the HVAC system becau se its IRR is less than 14%.
The Bruce Company is considering investing in a wind turbine to generate its own power . Any unused power will be sold back to the local utility company. Between cost savings and new revenues, the company expects to generate $750,000 per year in net cash inflows from the turbine . The turbine would cost $4 million and is expected to have a 20-year useful life with no residual value . Calculate the internal rate of return (IRR).
Please see page 778 for solutions .
IRR with Unequal Annual Net Cash Inflows Because the Speaker project has unequal cash inflows, Allegra cannot use the Present Value of Annuity of $1 table to find the asset's IRR. Rather, Allegra must use a trial-and-error proce- dure to determine the discount rate that makes the project's NPV equal to zero. Recall from Exhibit 12-11 that the Speaker's NPV using a 14% discount rate is $78,910. Since the NPV is positive, the IRR must be higher than 14 % . Allegra performs the trial-and-error process using higher discount rates until it finds the rate that brings the net present value of the Speaker proj- ect to zero. Exhibit 12-15 shows that at 16%, the Speaker has an NPV of $40,390; therefore, the IRR must be higher than 16%. At 18%, the NPV is $3,980, which is very close to zero. Thus, the IRR must be slightly higher than 18%. If we use Excel 's IRR function rather than the trial-and-error procedure, we would find that the IRR is 18.23%. The IRR is higher than Allegra's 14 % hurdle rate, so the Speaker project is attractive.
EXHIBIT 12-15 Finding the Speaker's IRR Through Trial and Error
_J A
2 NPV Calculation for Unequal
Net Cash Inflows 3 Present value of net cash inflows: 4 Yearl(n=l) 5 Year 2 (n = 2) 6 Year3(n=3) 7 Year4(n=4) 8 Year 5 (n = 5) 9 Total present value of net cash inflows 10 Less: Initial investment 11 Net present value (NPV) 12
B I C I D E l F Ca1cu1at1ons using 16% interest rate
PV Factor Net Cash Present (i = 16%) Inflow Value at 16°A
0.862 X $ 500,000 = $ 431,000 0.743 X 350,000 = 260,050 0.641 X 300,000 = 192,300 0.552 X 250,000 = 138,000 0.476 X 40,000 = 19,040
$ 1,040,390 1,000,000
$ 40,390
G H I I I K I L Ca1cu1at1ons using 18% interest rate PV Factor Net Cash Present (i = 18%) Inflow Value at 18°A
0.847 X $ 500,000 = $ 423,500 0.718 X 350,000 = 251,300 0.609 X 300,000 = 182,700 0.516 X 250,000 = 129,000 0.437 X 40,000 = 17,480
$ 1,003,980 1,000,000
$ 3,980
Capital Investment Decisions and the Time Value of Money 739
Excel2016
Internal Rate of Return (IRR) Calculations
1. In an Excel spreadsheet, first type in the initial investment as a negative number-for example, -1000000 for a $1 million investment. In the next cell, type in the cash flow expected in Year 1. In the following cell, type in the cash flow expected in Year 2. Continue in the same fashion until all future cash flows are shown in separate cells, in the order in which they are expected to be received.
2. Click on Formulas.
3. Click on Financial.
4. Choose IRR from the dropdown list. The following will appear as a dialog box: Values
5. Next to Values, high light the array of cells containing the data from Step 1.
6. The "Formula result" will appear at the bottom of the dialog box. The result is the Internal Rate of Return (IRR).
Note: Appendix 12B illustrates each chapter example using these basic Excel instruct ions.
How Do the Capital Budgeting Methods Compare? We have discussed four capital budgeting methods commonly used by companies to make capital investment decisions-two that ignore the time value of money (payback period and ARR) and two that incorporate the time value of money (NPV and IRR). Exhibit 12-16 summarizes the similarities and differences between the two methods that ignore the time value of money.
EXHIBIT 12-16 Capital Budgeting Methods That Ignore the Time Value of Money
Payback Period
• Simple to compute
• Focuses on the time it takes to recover the company's cash investment
• Ignores any cash flows occurring after the payback period, including any residual value
• Highlights risks of investments with longer cash recovery periods
• Ignores the time value of money
• The only method that focuses on the accrual-based operating income from the investment, rather than cash flows
• Shows the impact of the investment on operating income, which is important to financial statement users
• Measures the average profitability of the asset over its entire life
• Ignores the time value of money
Exhibit 12-17 considers the similarities and differences between the two methods that incorporate the time value of money.
5 Compare and contra.st the four capital · budgeting methods
740 CHAPTER 12
EXHIBIT 12-17 Capital Budgeting Methods That Incorporate the Time Value of Money
• Incorporates the time value of money and the asset's net cash inflows over its entire life
• Indicates whether the asset will earn the company's minimum required rate of return
• Shows the excess or deficiency of the asset's present value of net cash inflows over the cost of the initial investment
• The profitability index should be computed for capital rationing decisions when the assets require different initial investments
I''
• Incorporates the time value of money and the asset's net cash inflows over its entire life
• Computes the project's unique rate of return
• No additional steps needed for capital rationing decisions when assets require different initial investments
Keep in mind that managers often use more than one method to gain different per- spectives on the risks and returns of potential capital investments.
lil• 1I~£ A pharmaceutical company is considering two research projects that require the same initial investment. Project A has an NPV of $232,000 and a 3-year payback period. Project B has an NPV of $237,000 and a payback period of 4.5 years. Which project would you choose?
Answer: Many managers would choose Project A even though it has a slightly lower NPV. Why? The NPV is only $5,000 lower, yet the payback period is significantly shorter . The uncer- tainty of receiving operating cash flows increases with each passing year . Managers often forgo small differences in expected cash inflows to decrease the risk of investments .
Capital Investment Decisions and the Time Value of Money 7 41
Decision Guidelines •
Capital Budgeting . . . . . . . . . . Here are more of the guidelines Amazon .corn's managers used as they made the major capital budgeting decision to invest in building warehouses .
Decision
Which capital budgeting methods are best?
Why do the NPV and IRR models calcu- late the present value of an investment's net cash flows?
How do we know if investing in ware- house facilities will be worthwhile?
How do we compute the net present value (NPV) if the investment has equal annual cash inflows?
How do we compute the net present value (NPV) if the investment has unequal annual cash inflows?
How do we compare potential invest- ments that have differing initial costs?
How do we compute the internal rate of return (IRR) if the investment has equal annual cash inflows?
How do we compute the internal rate of return (IRR) if the investment has unequal annual cash inflows?
Guidelines
No one method is best . Each method provides a different perspective on the investment decision .
Because an investment's cash inflows occur in the future, yet the cash outlay for the investment occurs now, all of the cash flows must be converted to a common point in time. These methods use the present value as the common point in time .
Investment in warehouse facilities may be worthwhile if the NPV is positive or the IRR exceeds the required rate of return .
Compute the present value of the investment's net cash inflows using the Present Value of an Annuity of $1 table and then subtract the investment's cost . Alternatively, use the NPV function in Excel (see Appendix 12B for instructions) .
Compute the present value of each year's net cash inflows using the Present Value of $1 (lump sum) table, sum the present value of the inflows, and then subtract the investment's cost . Alternatively, use the NPV function in Excel (see Appendix 12B for instructions).
Use the profitability index, which is computed as
Profitability index = Present value of net cash inflows -;- Initial investment
Find the interest rate that yields the following Annuity PV factor :
A . PV f Initial investment
nnmty actor = . Amount of each equal net cash mflow
Use trial and error . Alternatively, use the IRR function in Excel (see Appendix 12B for instructions).
7 42 CHAPTER 12
• .
1
_ . . SUMMARY PROBLEM 2
Sonoma is considering investing in solar paneling for the roof of its large distribution facility. The investment will cost $9 million and have a six-year useful life and no residual value. Because of ris- ing utility costs, the company expects the yearly utility savings to increase over time, as follows :
Year 1 ....... . ...................................................................... ................... $1,000,000
Year 2 .. ..... . ........ . ..... . .. . ..... . ........ . .......... . ..... . .. . ..... . .. . ..... . .. ...... . ............ $ 1,500,000
Year 3 ....... . .. . ........ . .. . ........ . ........ . .... . ........ . .. . ........ . ........... ...... . ............ $2,000,000
Year 4 ....... . .......................... . .................................. . ........................... $2,500,000
Year 5 ........... . ........ . ................. . ....... . ........ . .................................... .... $3,500,000
Year 6 .............................................................................. .................... $4,500,000
The solar panels have already passed the payback period and ARR screening (see Summary Problem 1 on pages 721-722) .
1. Compute the NPV of the solar panels, given the company's 12% hurdle rate .
2. Estimate the IRR of the solar panels or use Excel to find the exact IRR.
3. Should Sonoma invest in the solar paneling? Why or why not?
• SOLUTIONS 1. The NPV of the solar panels is found by subtracting the initial cost of the solar panels
($9 million) from the present value of the future cash flows as follows :
~-- A B C D E F - NPV Calculation for Unequal PV Factor
1 Net Cash Inflows (i= 12%) Net Cash Inflow Present Value 2 Present value of net cash inflows: 3 Vear 1 (n = 1) 0.893 x s 1,000,000 =$ 893,000 4 Vear 2 (n = 2) 0.797 X 1,500,000 = 1,195,500 5 Vear 3 (n = 3) 0.712 X 2 000000 = 1424 000 6 Vear 4 (n = 4) 0.636 X 2,500,000 = 1,590,000 7 Vear 5 (n = 5) 0.567 X 3,500,000 = 1,984,500 8 Vear 6 (n = 6) 0.507 X 4,500,000 = 2,281,500 9 Total present value of net cash inflows $ 9,368,500 10 Less: Initial investment 9,000,000 11 12
Net present value (NPV) $ 368,500
Alternatively, the NPV can be found using the NPV function in Excel. First, click on "Formulas," then "Financial," then "NPV." Next, input the hurdle rate (12%) and high- light the array of yearly cash flows to find their present value. Finally, subtract the $9 million initial investment . Note that the NPV will be slightly different ($366,838) from that shown above ($368,500) because the PV factors in the table are rounded to three decimal points.
2. Since the NPV is positive when a hurdle rate of 12% is used, the IRR must be higher than 12%. If we calculate the NPV using a hurdle rate of 14%, the NPV is negative, meaning the IRR is less than 14%. Thus, the IRR is somewhe re between 12% and 14%. Alternatively, the IRR can be found using the IRR function in Excel. First, click on "Formulas," then "Financial," then "IRR." Next, highlight the array of numbers that first contains the initial investment as a negative cash flow (-9,000,000) and then contains the yearly cash flows shown above . The IRR is displayed as 13.126%.
3. The solar panel proposal meets all of the company's capital investment criteria . It has a payback of less than five years, an ARR greater than 10%, and an IRR of over 12%. Therefore, the solar panels appear to be a good capital investment from both a finan- cial and environmental standpoint .
Capital Investment Decisions and the Time Value of Money 7 43
• Appendix 12A • •
Present Value Tables and Future Value Tables Table A Present Value of $1
Present Value of $1
Periods 1% 2% 3% 4% 5% 6% 8% 10%
1 0.990 0.980 0.971 0.962 0.952 0.943 0.926 0.909
2 0.980 0.961 0.943 0.925 0.907 0.890 0.857 0.826
3 0.971 0.942 0.915 0.889 0.864 0.840 0.794 0.751
4 0.961 0.924 0.888 0.855 0.823 0.792 0.735 0.683
5 0.951 0.906 0.863 0.822 0.784 0.747 0.681 0.621
6 0.942 0.888 0.837 0.790 0.746 0.705 0.630 0.564
7 0.933 0.871 0.813 0.760 0.711 0.665 0.583 0.513
8 0.923 0.853 0.789 0.731 0.677 0.627 0.540 0.467
9 0.914 0.837 0.766 0.703 0.645 0.592 0.500 0.424
10 0.905 0.820 0.744 0.676 0.614 0.558 0.463 0.386
11 0.896 0.804 0.722 0.650 0.585 0.527 0.429 0.350
12 0.887 0.788 0.701 0.625 0.557 0.497 0.397 0.319
13 0.879 0.773 0.681 0.601 0.530 0.469 0.368 0.290
14 0.870 0.758 0.661 0.577 0.505 0.442 0.340 0.263
15 0.861 0.743 0.642 0.555 0.481 0.417 0.315 0.239
20 0.820 0.673 0.554 0.456 0.377 0.312 0.215 0.149
25 0.780 0.610 0.478 0.375 0.295 0.233 0.146 0.092
30 0.742 0.552 0.412 0.308 0.231 0.174 0.099 0.057
40 0.672 0.453 0.307 0.208 0.142 0.097 0.046 0.022
The factors in the table were generated using the following formula:
1 Present value of $1 = (l + i)n
where: i = annual interest rate n = number of periods
12%
0.893
0.797
0.712
0.636
0.567
0.507
0.452
0.404
0.361
0.322
0.287
0.257
0.229
0.205
0.183
0.104
0.059
0.033
0.011
14% 16% 18% 20%
0.877 0.862 0.847 0.833
0.769 0.743 0.718 0.694
0.675 0.641 0.609 0.579
0.592 0.552 0.516 0.482
0.519 0.476 0.437 0.402
0.456 0.410 0.370 0.335
0.400 0.354 0.314 0.279
0.351 0.305 0.266 0.233
0.308 0.263 0.225 0.194
0.270 0.227 0.191 0.162
0.237 0.195 0.162 0.135
0.208 0.168 0.137 0.112
0.182 0.145 0.116 0.093
0.160 0.125 0.099 0.078
0.140 0.108 0.084 0.065
0.073 0.051 0.037 0.026
0.038 0.024 0.016 0.010
0.020 0.012 0.007 0.004
0.005 0.003 0.001 0.001
7 44 CHAPTER 12
Periods 1% 2%
1 0.990 0.980
2 1.970 1.942
3 2.941 2.884
4 3.902 3.808
5 4.853 4.713
6 5.795 5.601
7 6.728 6.472
8 7.652 7.325
9 8.566 8.162
10 9.471 8.983
11 10.368 9.787
12 11.255 10.575
13 12.134 11.348
14 13.004 12.106
15 13.865 12.849
20 18.046 16.351
25 22.023 19.523
30 25.808 22.396
40 32.835 27.355
Table B Present Value of Annuity of $1
Present Value of Annuity of $1
3% 4% 5% 6% 8% 10% 12% 14% 16%
0.971 0.962 0.952 0.943 0.926 0.909 0.893 0.877 0.862
1.913 1.886 1.859 1.833 1.783 1.736 1.690 1.647 1.605
2.829 2.775 2.723 2.673 2.577 2.487 2.402 2.322 2.246
3.717 3.630 3.546 3.465 3.312 3.170 3.037 2.914 2.798
4.580 4.452 4.329 4.212 3.993 3.791 3.605 3.433 3.274
5.417 5.242 5.076 4.917 4.623 4.355 4.111 3.889 3.685
6.230 6.002 5.786 5.582 5.206 4.868 4.564 4.288 4.039
7.020 6.733 6.463 6.210 5.747 5.335 4.968 4.639 4.344
7.786 7.435 7.108 6.802 6.247 5.759 5.328 4.946 4.607
8.530 8.111 7.722 7.360 6.710 6.145 5.650 5.216 4.833
9.253 8.760 8.306 7.887 7.139 6.495 5.938 5.453 5.029
9.954 9.385 8.863 8.384 7.536 6.814 6.194 5.660 5.197
10.635 9.986 9.394 8.853 7.904 7.103 6.424 5.842 5.342
11.296 10.563 9.899 9.295 8.244 7.367 6.628 6.002 5.468
11.938 11.118 10.380 9.712 8.559 7.606 6.811 6.142 5.575
14.877 13.590 12.462 11.470 9 .818 8.514 7.469 6.623 5.929
17.413 15.622 14.094 12.783 10.675 9.077 7.843 6.873 6.097
19.600 17.292 15.372 13.765 11.258 9.427 8.055 7.003 6.177
23.115 19.793 17.159 15.046 11.925 9.779 8.244 7.105 6.234
The factors in the table were generated using the following formula:
. 1 [ 1 l Present value of annmty of $1 = i 1 - (l + W where:
i = annual interest rate n = number of periods
18% 20%
0.847 0.833
1.566 1.528
2.174 2.106
2.690 2.589
3.127 2.991
3.498 3.326
3.812 3.605
4.078 3.837
4.303 4.031
4.494 4.192
4.656 4.327
4.793 4.439
4.910 4.533
5.008 4.611
5.092 4.675
5.353 4.870
5.467 4.948
5.517 4.979
5.548 4.997
Capital Investment Decisions and the Time Value of Money 7 45
Table C Future Value of $1
Future Value of $1
Periods 1% 2% 3% 4% 5% 6% 8% 10%
1 1.010 1.020 1.030 1.040 1.050 1.060 1.080 1.100
2 1.020 1.040 1.061 1.082 1.103 1.124 1.166 1.210
3 1.030 1.061 1.093 1.125 1.158 1.191 1.260 1.331
4 1.041 1.082 1.126 1.170 1.216 1.262 1.360 1.464
5 1.051 1.104 1.159 1.217 1.276 1.338 1.469 1.611
6 1.062 1.126 1.194 1.265 1.340 1.419 1.587 1.772
7 1.072 1.149 1.230 1.316 1.407 1.504 1.714 1.949
8 1.083 1.172 1.267 1.369 1.477 1.594 1.851 2.144
9 1.094 1.195 1.305 1.423 1.551 1.689 1.999 2.358
10 1.105 1.219 1.344 1.480 1.629 1.791 2.159 2.594
11 1.116 1.243 1.384 1.539 1.710 1.898 2.332 2.853
12 1.127 1.268 1.426 1.601 1.796 2.012 2.518 3.138
13 1.138 1.294 1.469 1.665 1.886 2.133 2.720 3.452
14 1.149 1.319 1.513 1.732 1.980 2.261 2.937 3.797
15 1.161 1.346 1.558 1.801 2.079 2.397 3.172 4.177
20 1.220 1.486 1.806 2.191 2.653 3.207 4.661 6.728
25 1.282 1.641 2.094 2.666 3.386 4.292 6.848 10.835
30 1.348 1.811 2.427 3.243 4.322 5.743 10.063 17.449
40 1.489 2.208 3.262 4.801 7.040 10.286 21.725 45.259
The factors in the table were generated using the following formula:
Future value of $1 = (1 + W
where: i = annual interest rate n = number of periods
12% 14% 16% 18% 20%
1.120 1.140 1.160 1.180 1.200
1.254 1.300 1.346 1.392 1.440
1.405 1.482 1.561 1.643 1.728
1.574 1.689 1.811 1.939 2.074
1.762 1.925 2.100 2.288 2.488
1.974 2.195 2.436 2.700 2.986
2.211 2.502 2.826 3.185 3.583
2.476 2.853 3.278 3.759 4.300
2.773 3.252 3.803 4.435 5.160
3.106 3.707 4.411 5.234 6.192
3.479 4.226 5.117 6.176 7.430
3.896 4.818 5.936 7.288 8.916
4.363 5.492 6.886 8.599 10.699
4.887 6.261 7.988 10.147 12.839
5.474 7.138 9.266 11.974 15.407
9.646 13.743 19.461 27.393 38.338
17.000 26.462 40.874 62.669 95.396
29.960 50.950 85.850 143.371 237.376
93.051 188.884 378.721 750.378 1,469.772
7 46 CHAPTER 12
Periods 1% 2%
1 1.000 1.000
2 2.010 2.020
3 3.030 3.060
4 4.060 4.122
5 5.101 5.204
6 6.152 6.308
7 7.214 7.434
8 8.286 8.583
9 9.369 9.755
10 10.462 10.950
11 11.567 12.169
12 12.683 13.412
13 13.809 14.680
14 14.947 15.974
15 16.097 17.293
20 22.019 24.297
25 28.243 32.030
30 34.785 40.568
40 48.886 60.402
Table D Future Value of Annuity of $1
Future Value of Annuity of $1
3% 4% 5% 6% 8% 10% 12% 14% 16%
1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000 1.000
2.030 2.040 2.050 2.060 2.080 2.100 2.120 2.140 2.160
3.091 3.122 3.153 3.184 3.246 3.310 3.374 3.440 3.506
4.184 4.246 4.310 4.375 4.506 4.641 4.779 4.921 5.066
5.309 5.416 5.526 5.637 5.867 6.105 6.353 6.610 6.877
6.468 6.633 6.802 6.975 7.336 7.716 8.115 8.536 8.977
7.662 7.898 8.142 8.394 8.923 9.487 10.089 10.730 11.414
8.892 9.214 9.549 9.897 10.637 11.436 12.300 13.233 14.240
10.159 10.583 11.027 11.491 12.488 13.579 14.776 16.085 17.519
11.464 12.006 12.578 13.181 14.487 15.937 17.549 19.337 21.321
12.808 13.486 14.207 14.972 16.645 18.531 20.655 23.045 25.733
14.192 15.026 15.917 16.870 18.977 21.384 24.133 27.271 30.850
15.618 16.627 17.713 18.882 21.495 24.523 28.029 32.089 36.786
17.086 18.292 19.599 21.015 24.215 27.975 32.393 37.581 43.672
18.599 20.024 21.579 23.276 27.152 31.772 37.280 43.842 51.660
26.870 29.778 33.066 36.786 45.762 57.275 72.052 91.025 115.380
36.459 41.646 47.727 54.865 73.106 98.347 133.334 181.871 249.214
47.575 56.085 66.439 79.058 113.283 164.494 241.333 356.787 530.312
75.401 95.026 120.800 154.762 259.057 442.593 767.091 1,342.025 2,360.757
The factors in the table were generated using the following formula:
(1 + it - 1 Future value of annuity of $1 = .
where: i = annual interest rate n = number of periods
t
18% 20%
1.000 1.000
2.180 2.200
3.572 3.640
5.215 5.368
7.154 7.442
9.442 9.930
12.142 12.916
15.327 16.499
19.086 20.799
23.521 25.959
28.755 32.150
34.931 39.581
42.219 48.497
50.818 59.196
60.965 72.035
146.628 186.688
342.603 471.981
790.948 1,181.882
4,163.213 7,343.858
Capital Investment Decisions and the Time Value of Money 747
• Appendix 12B • •
Solutions to Chapter Examples Using Microsoft Excel
Excel2016
Future Value Examples from Chapter
Example 1: Future Value of a Lump Sum Let's use our lump-sum investment example from page 726 of the text. Assume that you invest $10,000 forfive years at an interest rate of 6%. Use the following procedure to find its future value five years from now:
1. In an Excel spreadsheet, click on Formulas.
2. Click on Financial.
3. Choose FV from the dropdown list. The following will appear as a dialog box. Fill in the variables as follows:
Rate= .06
Nper = 5
Pmt = (leave blank since this is used for annuities)
PV = -10000 (the negative sign indicates that the amount is a cash outflow, not inflow)
Type = (leave blank)
4. The future value now appears under the dialog box as = $13,382.26 (rounded).
Example 2: Future Value of an Annuity Let's use the annuity investment example from page 726 of the text. Assume that you invest $2,000 at the end of each year for five years. The investment earns 6% interest. Use the following procedures to find the investment's future value five years from now.
1. In an Excel spreadsheet, click on Formulas.
2. Click on Financial.
3. Choose FV from the dropdown list. The following will appear as a dialog box. Fill in the variables as follows:
Rate= .06
Nper = 5
Pmt = -2000 (the negative sign indicates that the amount is a cash outflow, not inflow)
PV = (leave blank because this is used for lump-sum amounts)
Type = (leave blank)
4. The future value now appears under the dialog box as = $11,274.19 (rounded).
7 48 CHAPTER 12
Present Value Examples from Chapter
Example 1: Present Value of an Annuity-Lottery Option #2 Let's use the lottery payout Option #2 from pages 727-728 of the text for our example. Option #2 was to receive $150,000 at the end of each year for the next 10 years. The interest rate was assumed to be 8%. Use the following procedures to find the present value of the payout option:
1. In an Excel spreadsheet, click on Formulas.
2. Click on Financial.
3. Choose PV from the dropdown list. The following will appear as a dialog box. Fill in the variables as follows:
Rate= .08
Nper = 10
Pmt = -150000
Fv = (leave blank since this is used for lump sums)
Type = (leave blank)
4 . The present value answer now appears under the dialog box as= $1,006,512.21 (rounded).
Example 2: Present Value of a Lump Sum-Lottery Option #3 Let's use the lottery payout Option #3 from pages 727-728 of the text for our example. Option #3 was to receive $2 million 10 years from now. The interest rate was assumed to be 8%. Use the following procedures to find the present value of the payout option:
1. In an Excel spreadsheet, click on Formulas.
2. Click on Financial.
3. Choose PV from the dropdown list. The following will appear as a dialog box. Fill in the variables as follows:
Rate= .08
Nper = 10
Pmt = (leave blank since this is used for annuities)
FV = -2000000
Type = (leave blank)
4. The present value answer now appears under the dialog box as= $926,386.98 (rounded).
NPV Examples from Chapter Example 1: NPV of Allegra's Smartphone Project-An Annuity Recall from page 731 of the text that the Smartphone project required an investment of $1 million and was expected to generate equal net cash inflows of $305,450 each year for five years. The company's discount rate was 14%.
1 . In an Excel spreadsheet, type in the future cash flows expected from the investment in the order in which they are expected to be received. Your spreadsheet should show five con- secutive cells as follows: 305450, 305450, 305450, 305450, 305450.
2. Click on Formulas.
3. Click on Financial.
Capital Investment Decisions and the Time Value of Money 7 49
4. Choose NPV from the dropdown list. The following will appear as a dialog box. Fill in the variables as follows:
Rate= .14
Value 1 = (Highlight array of cells containing the cash flow data from Step 1) 5. The present value of the cash flows appears at the bottom of the dialog box as
1,048,634.58.
6. Finally, subtract the initial cost of the investment ($1 million) to obtain the NPV $48,634.58.
Example 2: NPV of Allegra's Speaker Project-Unequal Cash Flows Recall from page 733 of the text that the Speaker project required an investment of $1 million and was expected to generate the unequal periodic cash inflows shown in Exhibit 12-11. The company's discount rate was 14%.
1. In an Excel spreadsheet, type in the future cash flows expected from the investment in the order in which they are expected to be received. Your spreadsheet should show five con- secutive cells with the following values in them: 500000, 350000, 300000, 250000, 40000.
2. Click on Formulas.
3. Click on Financial.
4. Choose NPV from the dropdown list. The following will appear as a dialog box. Fill in the variables as follows:
Rate= .14
Value 1 = (Highlight array of cells containing the cash flow data from Step 1) 5. The present value of the cash flows appears at the bottom of the dialog box as =
1,079,196.40 (rounded).
6. Finally, subtract the initial cost ofthe investment ($1 million) to obtain the NPV = $79,196.40 (rounded).
Example 3: NPV of an Investment with a Residual Value If an investment has a residual value, simply add the residual value as an additional cash inflow in the year in which it is to be received. For example, assume as we did in Exhibit 12-13 on page 735 that the Smartphone project equipment will be worth $100,000 at the end of its five-year life. This represents an additional expected cash inflow to the company in Year 5. The company's discount rate was 14%.
1. In an Excel spreadsheet, type in the future cash flows expected from the investment in the order in which they are expected to be received. Your spreadsheet should show five con- secutive cells with the following values in them: 305450, 305450, 305450, 305450, 405450
2. Click on Formulas.
3. Click on Financial.
4. Choose NPV from the dropdown list. The following will appear as a dialog box. Fill in the variables as follows:
Rate= .14
Value 1 = (Highlight array of cells containing the cash flow data from Step 1) 5. The present value of the cash flows appears at the bottom of the dialog box as
1,100,571.45 (rounded).
6. Finally, subtract the initial cost of the investment ($1 mi llion) to obtain the NPV $100,571.45 (rounded).
7 50 CHAPTER 12
IRR Examples from Chapter Example 1: IRR of Allegra's Smartphone Project-An Annuity Recall from page 737 that the Smartphone project req uired an investment of $1 million and was expected to generate equal net cash inflows of $305,450 each year for five years.
1. In an Excel spreadsheet, first type in the initial investment as a negative number and then type in the future cash flows expected from the investment in the order in which they are expected to be received. Your spreadsheet should show the following consecutive cells : -1000000,305450,305450,305450,305450,305450.
2. Click on Formulas.
3. Click on Financial.
4. Choose IRR from the dropdown list. The following will appear as a dialog box. Fill in the variables as follows:
Values= (Highlight array of cells containing the data from Step 1)
5. The IRR appears at the bottom of the dialog box as = 16.01 % (rounded).
Example 2: IRR of Allegra's Speaker Project-Unequal Cash Flows Recall from page 733 that the Speaker project required an investment of $1 million and was expected to generate the unequal periodic cash inflows shown in Exhibit 12-11.
1. In an Excel spreadsheet, first type in the initial investment as a negative number and then type in the future cash flows expected from the investment in the order in which they are expected to be received. Your spreadsheet should show the following consecutive cells: -1000000,500000,350000,300000,250000,40000.
2. Click on Formulas.
3. Click on Financial.
4. Choose IRR from the dropdown list. The following will appear as a dialog box. Fill in the variables as follows:
Values= (Highlight array of cells containing the data from Step 1)
5. The IRR appears at the bottom of the dialog box as = 18.23% (rounded).
Example 3: IRR of an Investment with a Residual Value If an investment has a residual value, simply add the residual value as an additional cash inflow in the year in which it is to be received. For example, assume as we did in Exhibit 12-13 on page 735 that the Smartphone project equi p ment will be worth $100,000 at the end of its five-year life. This rep resents an additional expected cash inflow to the company in Year 5 .
1. In an Excel spreadsheet, type in the future cash flows expected from the investment in the order in which they are expected to be received. Your spreadsheet should show six consecutive cells with the following values in them: -1000000, 305450, 305450, 305450, 305450, 405450.
2. Click on Formulas.
3. Click on Financial.
4. Choose IRR from the dropdown list. The following will appear as a dialog box. Fill in the variables as follows:
Values= (Highlight array of cells containing the data from Step 1)
5. The IRR appears at the bottom of the dialog box as= 17.95% (rounded).
Capital Investment Decisions and the Time Value of Money 751
• Appendix 12C • •
Using a Tl-83, Tl-83 Plus, Tl-84, or Tl-84 Plus Calculator to Perform Time Value of Money Calculations
Time Value of Money Calculations Using a Tl-83, Tl-83 Plus, Tl-84, or Tl-84 Plus Calculator to Perform Time Value of Money Calculations
Steps to perform basic present value and future value calculations:
1. On the Tl-83 Plus or Tl-84 Plus: Press [APPS] to show the applications menu .
On the Tl-83 or Tl-84: Press [2nd] [X-1] [ENTER] to show the applications menu .
2. Choose Finance to see the finance applications menu .
3. Choose TVM solver to obtain the list of time value of money (TVM) variables:
N = number of periods (years)
1% = interest rate per year (do not convert percentage to a decimal)
PV = present value
PMT = amount of each annuity installment
FV = future value
P/Y = number of compounding periods per year (leave setting at 1)
C/Y = number of coupons per year (leave setting at 1)
PMT: End or Begin (leave setting on End to denote an ordinary annuity)
4. Enter the known variables and set all unknown variables to zero (except P/Y and C/Y, which need to be left set at 1).
5. To compute the unknown variable, scroll to the line for the var iable you want to solve and then press [ALPHA] [ENTER].
6. The answer will now appear on the calculator.
7. Press [2nd] [QUIT] to exit the TVM solver when you are finished . If you would like to do more TVM calculations, you do not need to exit. Simply repeat Steps 4 and 5 using the new data.
Comments:
i. The order in which you input the variables does not matter.
ii. The answer will be shown as a negative number unless you input the original cash flow data as a negative number. Use the [(-)] key to enter a negative number, not the mi- nus key; otherwise you will get an error message. The calculator follows a cash flow sign convention that assumes that all positive figures are cash inflows and all negative figures are cash outflows.
iii. The answers you get will vary slightly from those found using the PV and FV tables in Appendix 12A. Why? Because the PV and FV factors in the tables have been rounded to three digits.
7 5 2 CHAPTER 12
Example 1: Future Value of a Lump Sum Let's use our lump-sum investment example from the text. Assume that you invest $10,000 for five years at an interest rate of 6%. Use the following procedure to find its future value five years from now:
1 . On the Tl-83 Plus or Tl-84 Plus: Press [APPS] to show the applications menu.
On the Tl-83 or Tl-84: Press [2nd] [X-1] [ENTER] to show the applications menu.
2. Choose Finance to see the finance applications menu.
3. Choose TVM solver to obtain the list of time value of money (TVM) variables.
4 . Fill in the variables as follows:
N=S
1%= 6
PV = -10000 (Be sure to use the negative number(-) key, not the minus sign .)
PMT= 0
FV = 0
P/Y = 1
C/Y = 1
PMT: End or Begin
5. To compute the unknown future value, scroll down to FV and press [ALPHA] [ENTER].
6. The answer will now appear as FV = 13,382.26 (rounded).
If you forgot to enter the $10,000 principal as a negative number (in Step 4), the FV will be displayed as a negative number.
Example 2: Future Value of an Annuity Let's use the annuity investment example from the text. Assume that you invest $2,000 at the end of each year for five years. The investment earns 6% interest. Use the following procedure to find the investment's future value five years from now:
1 . On the Tl-83 Plus or Tl-84 Plus: Press [APPS] to show the applications menu.
On the Tl-83 or Tl-84: Press [2nd] [X-1] [ENTER] to show the applications menu.
2. Choose Finance to see the finance applications menu.
3. Choose TVM solver to obtain the list of time value of money (TVM) variables.
4. Fill in the variables as follows:
N=S
1%= 6
PV = 0
PMT = -2000 (Be sure to use the negative number(-) key, not the minus sign .)
FV = 0
P/Y = 1
C/Y = 1
PMT: End or Begin
5. To compute the unknown future value, scroll down to FV and press [ALPHA] [ENTER].
6. The answer will now appear as FV = 11,274.19 (rounded).
If you forgot to enter the $2,000 annuity as a negative number (in Step 4), the FV will be dis- played as a negative number.
Example 3: Present Value of an Annuity-Lottery Option #2 Let's use the lottery payout Option #2 from the text for our example. Option #2 was to receive $150,000 at the end of each year for the next 10 years. The interest rate was assumed to be 8%. Use the following procedure to find the present value of this payout option:
1 . On the Tl-83 Plus or Tl-84 Plus: Press [APPS] to show the applications menu.
On the Tl-83 or Tl-84: Press [2nd] [X-1] [ENTER] to show the applications menu.
2. Choose Finance to see the finance applications menu .
Capital Investment Decisions and the Time Value of Money 753
3. Choose TVM solver to obtain the list of time value of money (TVM) variables.
4. Fill in the variables as follows:
N = 10
1%= 8
PV = 0
PMT = -150000 (Be sure to use the negative number(-) key, not the minus sign .)
FV = 0
P/Y = 1
C/Y = 1
PMT: End or Begin
5. To compute the unknown present value, scroll down to PV and press [ALPHA] [ENTER].
6. The answer will now appear as PV = 1,006,512.21 (rounded).
Had we not entered the annuity as a negative figure, the present value would have been shown as a negative number.
Example 4: Present Value of a Lump Sum-Lottery Option #3 Let's use the lottery payout Option #3 from the text as our example. Option #3 was to rece ive $2 million 10 years from now. The interest rate was assumed to be 8%. Use the following procedure to find the present value of this payout option:
1. On the Tl-83 Plus or Tl-84 Plus: Press [APPS] to show the applications menu.
On the Tl-83 or Tl-84: Press [2nd] [X-1] [ENTER] to show the applications menu.
2. Choose Finance to see the finance applications menu.
3. Choose TVM solver to obtain the list of time value of money (TVM) variables.
4. Fill in the variables as follows:
N = 10
1%= 8
PV = 0
PMT = 0
FV = -2000000 (Be sure to use the negative number(-) key, not the minus sign .)
P/Y = 1
CIY = 1 5. PMT: End or Begin
6. To compute the unknown present value, scroll down to PV and press [ALPHA] [ENTER].
7. The answer will now appear as PV = 926,386.98 (rounded).
Had we not entered the $2 million future cash flow as a negative, the present value would have been shown as a negative number.
Technology Makes It Simple
NPV Calculations Using a Tl-83, Tl-83 Plus, Tl-84, or Tl-84 Plus calculator to perform NPV calculations
Steps to performing NPV calculations:
If you are currently in the TVM solver mode, exit by pressing [2nd] [Quit].
1. On the Tl-83 Plus or Tl-84 Plus: Press [APPS] to show the applications menu .
On the Tl-83 or Tl-84: Press [2nd] [X-1] [ENTER] to show the applications menu .
2. Choose Finance to see the finance applications menu .
754 CHAPTER 12
3. Choose npv to obtain the NPV prompt : npv(.
4. Fill in the following information, being careful to use the correct symbols: npv (hurdle rate, initial investment*, {cash flow in Year 1, cash flow in Year 2, etc.})
5 . To compute the NPV, press [ENTER].
6 . The answer will now appear on the calculator.
7 . To exit the worksheet, press [CLEAR]. Alternatively, if you would like to change any of the assumptions for sensitivity analysis, you may press [2nd] [ENTER] to recall the formula, edit any of the values, and then recompute the new NPV by pressing [ENTER].
Note: If you would like to find just the present value (not the NPV) of a stream of unequal cash flows, use a zero (0) for the initial investment.
Example 1: NPV of Allegra's Smartphone Project-An Annuity Recall that the Smartphone project required an investment of $1 million and was expected to generate equal net cash inflows of $305,450 each year for five years. The company's discount, or hurdle rate, was 14%.
1. On the Tl-83 Plus or Tl-84 Plus: Press [APPS] to show the applications menu .
On the Tl-83 or Tl-84: Press [2nd] [X-1] [ENTER] to show the applications menu.
2. Choose Finance to see the finance applications menu .
3. Choose npv to obtain the NPV prompt : npv(.
4 . Fill in the following information, paying close attention to using the correct symbols:
npv (14, -1000000, {305450, 305450 , 305450, 305450, 305450}) (Be sure to use the negative number(-) key, not the minus sign .)
5. To compute the NPV, press [ENTER].
6. The answer will now appear on the calculator: 48,634.58 (rounded).
7 . [CLEAR] the worksheet or recall it [2nd] [ENTER] for sensitivity analysis.
Example 2: NPV of Allegra's Speaker Project-Unequal Cash Flows Recall that the Speaker project required an investment of $1 million and was expected to generate the unequal periodic cash inflows shown in Exhibit 12-11. The company's discount rate was 14%.
1 . On the Tl-83 Plus or Tl-84 Plus: Press [APPS] to show the applications menu .
On the Tl-83 or Tl-84: Press [2nd] [X-1] [ENTER] to show the applications menu.
2. Choose Finance to see the finance applications menu .
3. Choose npv to obtain the NPV prompt : npv(.
4 . Fill in the following information, paying close attention to using the correct symbols:
npv (14, -1000000, {500000, 350000, 300000, 250000, 40000}) (Be sure to use the negative number(-) key, not the minus sign .)
5 . To compute the NPV, press [ENTER].
6. The answer will now appear on the calculator: 79,196.40 (rounded).
7 . [CLEAR] the worksheet or recall it [2nd] [ENTER] for sensitivity analysis .
Example 3: Investment with a Residual Value If an investment has a residual value, simply add the residual value as an additional cash inflow in the year in which it is to be received. For example, assume as we did in Exhibit 12-13 that the Smartphone project eguipment will be worth $100,000 at the end of its five-year life. This repre- sents an additional expected cash inflow to the company in Year 5, so we'll show the cash inflow in Year 5 to be $405,450 (= $305,450 + $100,000). The company's discount rate was 14%.
1. On the Tl-83 Plus or Tl-84 Plus: Press [APPS] to show the applications menu .
On the Tl-83 or Tl-84: Press [2nd] [X-1] [ENTER] to show the applications menu.
2. Choose Finance to see the finance applications menu .
*The initial investment must be entered as a negative number.
Capital Investment Decisions and the Time Value of Money 755
3. Choose npv to obtain the NPV prompt : npv(.
4. Fill in the following information, paying close attention to using the correct symbols:
npv (14, -1000000, {305450, 305450, 305450, 305450, 405450}) (Be sure to use the negative number(-) key, not the minus sign .)
5. To compute the NPV, press [ENTER].
6. The answer will now appear on the calculator: 100,571.45 (rounded).
7. [CLEAR] the worksheet or recall it [2nd] [ENTER] for sensitivity analysis.
IRR Calculations Using a Tl-83, Tl-83 Plus, Tl-84, or Tl-84 Plus calculator to perform IRR calculations
The procedure for finding the IRR is virtually identical to the procedure used to find the NPV. The only differences are that we choose IRR rather than N PV from the Finance menu and we don't insert a given hurdle rate.
Steps to performing IRR calculations:
If you are currently in the TVM solver mode, exit by pressing [2nd] [Quit].
1. On the Tl-83 Plus or Tl-84 Plus: Press [APPS] to show the applications menu .
On the Tl-83 or Tl-84: Press [2nd] [X-1] [ENTER] to show the applications menu .
2. Choose Finance to see the finance applications menu .
3. Choose irr to obtain the /RR prompt : irr(.
4. Fill in the following information, paying close attention to using the correct symbols: irr (initial investment*, {cash flow in Year 1, cash flow in Year 2, etc.})
5. To compute the IRR press [ENTER].
6. The answer will now appear on the calculator.
7. To exit the worksheet, press [CLEAR]. Alternatively, if you would like to change any of the assumptions for sensitivity analysis, you may press [2nd] [ENTER] to recall the formula, edit any of the values, and then recompute the new IRR by pressing [ENTER].
Example 1: IRR of Allegra's Smartphone Project-An Annuity Recall that the Smartphone project required an investment of $1 million and was expected to generate equal net cash inflows of $305,450 each year for five years. Use the following procedure to find the investment's IRR:
1. On the Tl-83 Plus or Tl-84 Plus: Press [APPS] to show the applications menu.
On the Tl-83 or Tl-84: Press [2nd] [X-1] [ENTER] to show the applications menu.
2. Choose Finance to see the finance applications menu .
3. Choose irr to obtain the /RR prompt : irr(.
4. Fill in the following information, paying close attention to using the correct symbols:
irr (-1000000, {305450, 305450, 305450, 305450, 305450}) (Be sure to use the negative number(-) key, not the minus sign.)
5. To compute the IRR, press [ENTER].
6. The answer will now appear on the calculator: 16.01 (rounded).
7. [CLEAR] the worksheet or recall it [2nd] [ENTER] for sensitivity analysis.
*The initial investment must be entered as a negative number.
7 56 CHAPTER 12
Example 2: IRR of Allegra's Speaker Project-Unequal Cash Flows Recall that the Speaker project required an investment of $1 million and was expected to gener- ate the unequal periodic cash inflows shown in Exhibit 12-11. Use the following procedures to find the investment's IRR:
1 . On the Tl-83 Plus or Tl-84 Plus: Press [APPS] to show the applications menu .
On the Tl-83 or Tl-84: Press [2nd] [X-1] [ENTER] to show the applications menu.
2. Choose Finance to see the finance applications menu .
3. Choose irr to obtain the /RR prompt : irr(.
4 . Fill in the following information, paying close attention to using the correct symbols:
irr (-1000000, {500000, 350000, 300000, 250000, 40000}) (Be sure to use the negative number(-) key, not the minus sign .)
5 . To compute the IRR, press [ENTER].
6. The answer will now appear on the calculator: 18.23 (rounded).
7. [CLEAR] the worksheet or recall it [2nd] [ENTER] for sensitivity analysis.
Example 3: Investment with a Residual Value If an investment has a residual value, simply add the residual value as an additional cash inflow in the year in which it is to be received. For example, assume as we did in Exhibit 12-13 that the Smartphone project equipment will be worth $100,000 at the end of its five-year life. This repre- sents an additional expected cash inflow to the company in Year 5, so we'll show the cash inflow in Year 5 to be $405,450 (= $305,450 + $100,000).
1 . On the Tl-83 Plus or Tl-84 Plus: Press [APPS] to show the applications menu .
On the Tl-83 or Tl-84: Press [2nd] [X-1] [ENTER] to show the applications menu.
2. Choose Finance to see the finance applications menu .
3 . Choose irr to obtain the /RR prompt : irr(.
4 . Fill in the following information, paying close attention to using the correct symbols:
irr (-1000000, {305450, 305450, 305450, 305450, 405450}) (Be sure to use the negative number(-) key, not the minus sign .)
5 . To compute the IRR, press [ENTER].
6. The answer will now appear on the calculator: 17 .95 (rounded).
7 . [CLEAR] the worksheet or recall it [2nd] [ENTER] for sensitivity analysis.
Learning Objectives • 1 Describe the importance of capital investments and the capital budgeting process
• 2 Use the payback and accounting rate of return methods to make capital investment decisions
• 3 Use the time value of money to compute the present and future values of s ingle lump sums and annuities
• 4 Use discounted cash flow models to make capital investment decisions
• 5 Compare and contrast the four capital budgeting methods
Accounting Vocabulary Accounting Rate of Return (ARR). (p. 717) A measure of profitabil ity computed by dividing the average annua l operat - ing income from an asset by the initia l investment in the asset.
Annuity . (p. 723) A stream of equa l installments made at equa l t ime intervals.
Capital Budgeting. (p. 711) The process of making cap ital investment decisions. Companies make capital investments when they acquire capital assets-assets used for a long pe - riod of time.
Capital Rationing. (p. 712) Choosing among alternative capital investments due to limited funds.
Compound Interest . (p. 723) Interest computed on the prin- cipa l and all interest earned to date.
Discount Rate. (p. 731) Management 's minimum desired rate of return on an investment; a lso called the hurdle rate and required rate of return.
Hurdle Rate. (p. 731) Management 's minimum desired rate of return on an investment; also ca lled the discount rate and required rate of return.
Internal Rate of Return (IRR). (p. 736) The rate of return (based on discounted cash flows) that a company can expect to earn by investing in a cap ita l asset. The interest rate that makes the NPV of the investment equal to zero.
LEED. (p. 714) LEED, which stands for Leadership in Energy and Environmental Design, is a cert ification system developed by the U.S. Green Building Council as a way of promoting and evaluating environmenta lly friend ly construction projects.
Net Present Value (NPV). (p. 731) The difference between the present value of the investment 's net cash inflows and the investment 's cost.
Payback Period . (p. 714) The length of t ime it takes to re- cover, in net cash inflows, the cost of a capita l out lay.
Post-Audits. (p. 713) Comparing a capita l investment 's ac- tual net cash inflows to its projected net cash inflows.
Present Value Index. (p. 734) An index that computes the number of do llars returned for every do llar invested, with all calculations performed in present value dollars. It is computed as present value of net cash inflows divided by investment; a lso ca lled profitabi lity index.
Profitability Index. (p. 734) An index that computes the number of do llars returned for every do llar invested, with all calculations performed in present value dollars. Computed as present value of net cash inflows divided by investment; a lso cal led present value index.
Required Rate of Return. (p. 731) Management's minimum des ired rate of return on an investment; a lso ca lled the dis- count rate and hurdle rate.
Simple Interest. (p. 723) Interest computed only on the pr incipa l amount.
Time Value of Money. (p. 723) The fact that money can be invested to earn income over time.
757
758 CHAPTER 12
My Accou nti nglab Go to http://myaccountinglab.com/ for the following Quick Check, Short Exercises, Exercises, and Problems. They are available with immediate grading, explanations of correct and incorrect answers, and interactive media that acts as your own on line tutor.
Quick Check 1. (Learning Objective 1) Which of the following methods
of analyzing capital investments factors in the time value of money?
a. Payback period
b. Accounting rate of return
c. Internal rate of return
d. All of the above methods factor in the time value of money .
2. (Learning Objective 2) After identifying potential capi- tal investments, the next step in the capital budgeting process is which of the following?
a. Performing post-audits of the capital investments
b. Engaging in capital rationing
c. Analyzing potential investments through at least one of the four methods
d. Estimating the future net cash inflows of the investments
3 . (Learning Objective 2) Which of the following is false with regard to the payback period?
a. All else being equal, a shorter payback period is more desirable than a longer payback period .
b. It is computed as follows, regardless of whether cash flows are equal or unequal : Initial investment -;- Expected annual net cash inflow.
c. The payback period is the length of time it takes to recover the initial cost of the capital investment.
d. The payback period gives no indication of the in- vestment's profitability .
4. (Learning Objective 2) Which of the following methods focuses on the operating income an asset generates rather than the net cash inflows it generates?
a. Payback period
b. Accounting rate of return
c. Internal rate of return
d. Net present value
5. (Learning Objective 2) In order to convert the average annual net cash inflow from the asset back to the average annual operating income from the asset, one must
a. add annual depreciation expense .
b. subtract annual depreciation expense .
c. multiply by annual depreciation expense .
d. divide by annual depreciation expense .
6. (Learning Objective 3) The time value of money de- pends on which of the following factors?
a. Principal amount
b. Interest rate
c. Number of periods
d. All of the above
7. (Learning Objective 4) The internal rate of return is which of the following?
a. The internal management's minimum required rate of return
b. The accounting rate of return minus 1%
c. The interest rate that makes the NPV of an invest- ment equal to zero
d. The amount of time it takes to recoup the initial investment
8. (Learning Objective 4) An investment's NPV is calcu- lated as which of the following?
a. The present value of the net cash inflows from the investment minus the investment's initial investment
b. The investment's initial investment minus the pres- ent value of the investment
c. The future value of the investment minus the invest- ment's initial investment
d. The investment's initial investment minus the future value of the investment
9. (Learning Objective 4) When potential capital invest- ments of different size are compared, management should choose the one with the
a. highest NPV. b. lowest IRR.
c. lowest NPV.
d. highest profitability index .
10. (Learning Objective 5) Which of the following methods calculates the investment's unique rate of return?
a. Internal rate of return
b. Payback period
c. Net present value
d. Accounting rate of return
Quick Check Answers
e ·o ~ P . 6 e ·g :> • L P ·9 q ·s q ·17 q "£ P ·z :, . ~
Capital Investment Decisions and the Time Value of Money 759
Short Exercises
512-1 Order the capital budgeting process (Learning Objective 1) Place the following activities in order from first to last to illustrate the capital budgeting process :
a. Make investments
b. Use feedback to reassess investments already made
c. Identify potential capital investments
d. Screen/analyze investments using one or more of the methods discussed
e. Budget capital investments
f. Project investments' cash flows
g. Perform post-audits
Playmore Products Data Set used for 51 2-2 through 51 2-5: Playmore Products is considering producing toy action figures and sandbox toys. The products require different specialized machines, each costing $1 million. Each machine has a five-year life and zero residual value . The two products have different patterns of predicted net cash inflows:
Annual Net Cash Inflows
Year Toy action figure project
1 ....... .......... ............. ....... .. $ 312,500
2 .......... ............. .......... ...... 312,500
3 ....................................... 312,500 4 ....................................... 312,500
5 ....................................... 312 500
Total ............ ............. ....... .. $1 562 500
Sandbox toy project
$ 518,000
380,000
340,000 240,000
50000
$1528000
Playmore will consider making capital investments only if the payback period of the pro- ject is less than 3 .5 years and the ARR exceeds 8%.
51 2-2 Compute payback period-equal cash inflows (Learning Objective 2) Refer to the Playmore Products Data Set . Calculate the toy action figure project's pay- back period . lfthe toy action figure project had a residual value of $175,000, would the payback period change? Explain and recalculate if necessary . Does this investment pass Playmore's payback period screening rule?
51 2-3 Compute payback period-unequal cash inflows (Learning Objective 2) Refer to the Playmore Products Data Set . Calculate the sandbox toy project's payback period . If the sandbox toy project had a residual value of $175,000, would the payback period change? Explain and recalculate if necessary . Does this investment pass Playmore's payback period screening rule?
51 2-4 Compute ARR-equal cash inflows (Learning Objective 2) Refer to the Playmore Products Data Set . Calculate the toy action figure project's ARR. If the toy action figure project had a residual value of $175,000, would the ARR change? Explain and recalculate if necessary . Does this investment pass Playmore's ARR screening rule?
512-5 Compute ARR-unequal cash inflows (Learning Objective 2) Refer to the Playmore Products Data Set . Calculate the sandbox toy project's ARR. If the sandbox toy project had a residual value of $175,000, would the ARR change? Explain and recalculate if necessary. Does this investment pass Playmore's ARR screening rule?
51 2-6 Find the present values of future cash flows (Learning Objective 3) Your grandmother would like to share some of her fortune with you . She offers to give you money under one of the following scenarios (you get to choose) :
1. $8,750 a year at the end of each ofthe next seven years
2. $48,750 (lump sum) now
3. $99,350 (lump sum) seven years from now
Calculate the present value of each scenario using a 6% interest rate . Which scenario yields the highest present value? Would your preference change if you used a 12% inter- est rate?
760 CHAPTER 12
512-7 Show how timing affects future values (Learning Objective 3) Assume that you make the following investments:
a. You invest a lump sum of $7,550 for three years at 12% interest . What is the invest- ment's value at the end of three years?
b. In a different account earning 12% interest, you invest $2,517 at the end of each year for three years . What is the investment's value at the end of three years?
c. What general rule of thumb explains the difference in the investments' future values?
51 2-8 Compare payout options at their future values (Learning Objective 3) Listed below are three lottery payout options .
Option 1: $940,000 now
Option 2: $148,000 at the end of each year for the next ten years
Option 3: $1,850,000 ten years from now
Rather than compare the payout options at their present values (as is done in the chapter}, compare the payout options at their future value ten years from now.
a. Using an 8% interest rate, what is the future value of each payout option?
b. Rank your preference of payout options .
c. Does computing the future value rather than the present value of the options change your preference of payout options? Explain .
51 2-9 Relationship between the PV tables (Learning Objective 3) Use the Present Value of $1 table (Appendix 12A, Table A) to determine the present value of $1 received one year from now . Assume a 10% interest rate . Use the same table to find the present value of $1 received two years from now . Continue this process for a total of five years .
a. What is the total present value of the cash flows received over the five-year period?
b. Could you characterize this stream of cash flows as an annuity? Why or why not?
c. Use the Present Value of Annuity of $1 table (Appendix 12A, Table B) to determine the present value of the same stream of cash flows . Compare your results to your answer in Part A.
d. Explain your findings .
512-10 Compute NPV--equal net cash inflows (Learning Objective 4) Woodsy Music is considering investing $625,000 in private lesson studios that will have no residual value . The studios are expected to result in annual net cash inflows of $90,000 per year for the next nine years . Assuming that Woodsy Music uses an 8% hurdle rate, what is the net present value (NPV) of the studio investment? Is this a favorable investment?
512-11 Compute IRR-equal net cash inflows (Learning Objective 4) Refer to Woodsy Music in 512-10 . What is the approximate internal rate of return (IRR) of the studio investment?
512-12 Compute NPV-unequal net cash inflows (Learning Objective 4) The local supermarket is considering investing in self-checkout kiosks for its customers . The self-checkout kiosks will cost $45,500 and have no residual value . Management ex- pects the equipment to result in net cash savings over three years as customers grow ac- customed to using the new technology: $14,000 the first year; $21,000 the second year; $27,000 the third year. Assuming a 14% discount rate, what is the NPV of the kiosk invest- ment? Is this a favorable investment? Why or why not?
51 2-13 Compute I RR-unequal net cash inflows (Learning Objective 4) Refer to the supermarket in 512-12 . What is the approximate internal rate of return (IRR) of the kiosk investment?
Capital Investment Decisions and the Time Value of Money 7 61
51 2-14 Compare the capital budgeting methods (Leaming Objective 5) Fill in each statement with the appropriate capital budgeting method : payback period, ARR, NPV, or IRR. a. ___ ignores salvage value after the payback period .
b. ___ uses discounted cash flows to determine the asset's unique rate of return .
c. ___ highlights risky investments .
d. In capital rationing decisions, the profitability index must be computed to compare investments requiring different initial investments when the method is used.
e. ___ and ___ incorporate the time value of money .
f. ___ focuses on time, not profitability.
g. ___ uses accrual accounting income .
h. ___ measures profitability but ignores the time value of money .
i. ___ finds the discount rate that brings the investment's NPV to zero .
512-15 Identify capital investments (Leaming Objective 1) Which of the following purchases would be considered capital investments?
a. The upgrade of the customer service fleet to new fuel-efficient vehicles has a cost of $400,000 .
b. The cost of raw materials for the year is estimated at $570,000 .
c. All of the computers at the help desk are being upgraded at a cost of $202,000 .
d. The total cost of the management succession program for the coming year is pro- jected to be $330,000 .
e. The cost to retrofit one of a company's closed retail outlets into a customer service center is projected to be $250,000 .
f. The cost of workers' compensation insurance for the coming year is projected to be $430,000.
g. To support the launch ofthe new product line, staff training costs are $175,000 .
h. The cost to purchase a new retail commerce system for the company's website is $1,785,000 .
i. The replacement of the engine on one of the company's aircraft is $240,000 (this will not increase the useful life of the plane) .
j. The delivered, installed cost of a new production line is $720,000 .
512-16 Identify ethical standards violated (Leaming Objectives 1, 2, 3, 4, & 5) For each of the situations listed, identify the primary standard from the IMA Statement of Ethical Professional Practice that is violated (competence, confidentiality, integrity, or credibility) . Refer to Exhibit 1-7 for the complete standard .
a. Luciana accepts a kickback payment from a contractor to make sure that the contac- tor's bid is accepted .
b. Ben is a staff accountant . He has recently been moved into a position where he will be working on capital budgeting proposals . Ben does not know how to make an NPV calculation, but he does not take the steps to acquire the skills. He figures he can use ARR and payback for investment analysis instead .
c. Dania does not include an estimate of maintenance costs associated with a new computer system . She knows that her department needs the computer system . If the maintenance costs were included in the estimate, the computer system purchase might not be approved .
d. Gordon is anxious to impress his date, Laura. Laura works in Purchasing, while Gordon works in Accounting . When they start talking about people they work with, Gordon shares salary information about each person .
e. Emmanuel's company is in negotiations to purchase one of its suppliers . Emmanuel, a management accountant, does not disclose that his mother is a major stockholder of the supplier.
7 6 2 CHAPTER 12
EXERCISES Group A E1 2-17 A Compute payback period-equal cash inflows (Learning Objective 2)
Root Products is considering acquiring a manufacturing plant . The purchase price is $900,000 . The owners believe the plant will generate net cash inflows of $300,000 annu- ally. It will have to be replaced in eight years . To be profitable, the investment's payback period must occur before the investment's replacement date . Use the payback method to determine whether Root Products should purchase this plant .
E1 2-1 SA Compute payback period and analyze changes (Learning Objective 2) The Cleveland Foodbank is a nonprofit organization that receives donations of food and distributes this food to appropriate charitable organizations . Many times, large quantities of food need to be shrinkwrapped to secure the items for shipping to the charitable or- ganizations . The VP of Operations at the Cleveland Foodbank recently performed a time study of the time that its warehouse personnel spend waiting for the shrinkwrap machine to become available . He used this wait time data and the following assumptions to deter- mine the financial benefit of buying a second shrinkwrap machine .
• Cost of new shrinkwrap machine plus installation = $24,000
• Average wait time per warehouse picker per day= 60 minutes
• Number of warehouse pickers = 7
• Hourly wage of warehouse personnel = $12 .00
• Foodbank is open 5 days a week, 52 weeks a year, except for 10 holidays
• Expected useful life of machine= 15 years
• Expected salvage value = $2,000
Requirements
1. What is the expected net cash inflow per year from purchasing a second shrinkwrap machine (i.e ., how much cost could be saved each year by eliminating the wait time)?
2. What is the payback period of the second shrinkwrap machine? Round your answer to the nearest two decimal places .
3. What would the expected net cash inflow per year be if the hourly wage rate used for this analysis was increased by 25% to reflect the cost of employee benefits?
4. What is the payback period of the second shrinkwrap machine when the increased wage rate is used to calculate the expected net cash inflow per year? Round your an- swer to the nearest two decimal places .
5. Did the payback period using the increased hourly wage rate increase or decrease as compared to the original payback period using the hourly rate without any benefits included? Explain .
E12-19A Compute payback period-unequal cash inflows (Learning Objective 2) Robinson Hardware is adding a new product line that will require an investment of $1,550,000 . Managers estimate that this investment will have a 10-year life and generate net cash inflows of $330,000 the first year, $275,000 the second year, and $250,000 each year thereafter for eight years . The investment has no residual value . Compute the pay- back period .
E1 2-20A ARR with unequal cash inflows (Learning Objective 2) Refer to the Robinson Hardware information in E12-19A. Compute the ARR for the investment .
E1 2-21 A Compute and compare ARR (Learning Objective 2) Star Golf Products is considering whether to upgrade its equipment . Managers are con- sidering two options . Equipment manufactured by Heatherwood Inc. costs $900,000 and will last six years and have no residual value . The Heatherwood equipment will generate annual operating income of $153,000 . Equipment manufactured by Riverland Limited costs $1,350,000 and will remain useful for seven years . It promises annual operating in- come of $249,750, and its expected residual value is $100,000 .
Which equipment offers the higher ARR?
Capital Investment Decisions and the Time Value of Money 7 63
E1 2-22A Compare retirement savings plans (Learning Objective 3) Assume that you want to retire early at age 52 . You plan to save using one of the follow- ing two strategies : (1) save $2,700 a year in an IRA beginning when you are 27 and end- ing when you are 52 (25 years) or (2) wait until you are 37 to start saving and then save $4,500 per year for the next 15 years . Assume that you will earn the historic stock market average of 10% per year.
Requirements
1. How much out-of-pocket cash will you invest under the two options?
2. How much savings will you have accumulated at age 52 under the two options?
3. Explain the results.
4. If you let the savings continue to grow for 10 more years (with no further out-of- pocket investments}, under each scenario, what will the investment be worth when you are age 62?
E12-23A Calculate the payback and NPV for a sustainable energy project (Learning Objectives 1 & 3)
Grant Industries is evaluating whether to invest in solar panels to provide some of the electrical needs of its main office building in Buffalo, New York. The solar panel project would cost $600,000 and would provide cost savings in its utility bills of $50,000 per year . It is anticipated that the solar panels would have a life of 20 years and would have no re- sidual value .
Requirements
1 . Calculate the payback period in years of the solar panel project .
2. If the company uses a discount rate of 12%, what is the net present value of this project?
3. If the company has a rule that no projects will be undertaken that have a payback period of more than five years, would this investment be accepted? If not, what arguments could the energy manager make to try to obtain approval for the solar panel project?
4. What would you do if you were in charge of approving capital investment proposals?
E12-24A Fund future cash flows (Learning Objective 3) Samantha wants to take the next four years off work to travel around the world . She estimates her annual cash needs at $30,000 (if she needs more, she'll work odd jobs) . Samantha believes she can invest her savings at 8% until she depletes her funds .
Requirements
1. How much money does Samantha need now to fund her travels?
2. After checking with a number of banks, Samantha learns she'll be able to invest her funds only at 6% . How much does she need now to fund her travels?
E1 2-25A Choosing a lottery payout option (Learning Objective 3) Congratulations! You've won a state lotto! The state lottery offers you the following (after- tax) payout options :
Option #1 : $14,500,000 six years from now
Option #2 : $2,200,000 at the end of each year for the next six years
Option #3 : $12,500,000 four years from now
Requirement Assuming that you can earn 6% on your funds, which option would you prefer?
E1 2-26A Solve various time value of money scenarios (Learning Objective 3) 1. Suppose you invest a sum of $4,000 in an interest-bearing account at the rate of 10%
per year . What will the investment be worth six years from now?
2. How much would you need to invest now to be able to withdraw $6,000 at the end of every year for the next 20 years? Assume a 12% interest rate.
SUSTAINABILITY
764 CHAPTER 12
3. Assume that you want to have $160,000 saved seven years from now . If you can invest your funds at a 6% interest rate, how much do you currently need to invest?
4. Your aunt Eugenia plans to give you $2,000 at the end of every year for the next 10 years. If you invest each of her yearly gifts at a 12% interest rate, how much will they be worth at the end ofthe 10-year period?
5. Suppose you want to buy a small cabin in the mountains four years from now. You estimate that the property will cost $51,000 at that time . How much money do you need to invest each year in an interest-bearing account earning 6% per year to accumulate the purchase price?
E12-27 A Calculate NPV-equal annual cash inflows (Learning Objective 4) Use the NPV method to determine whether Vargas Products should invest in the follow- ing projects:
• Project A costs $280,000 and offers eight annual net cash inflows of $56,000 . Vargas Products requires an annual return of 16% on projects like A.
• Project B costs $380,000 and offers nine annual net cash inflows of $74,000 . Vargas Products demands an annual return of 12% on investments of this nature .
Requirement What is the NPV of each project? What is the maximum acceptable price to pay for each project?
E12-28A Calculate IRR-equal cash inflows (Learning Objective 4) Refer to Vargas Products in E12-27 A. Compute the IRR of each project and use this infor- mation to identify the better investment .
E12-29A Calculate NPV-unequal cash flows (Learning Objective 4) Walker Industries is deciding whether to automate one phase of its production process . The manufacturing equipment has a six-year life and will cost $905,000 . Projected net cash inflows are as follows :
Year 1 .................................................................................................. .
Year 2 .................................................................................................. .
Year 3 .... ............. .......... .......... ....... .......... ............. .......... .......... ....... .... .
Year 4 .................................................................................................. .
Year 5 .................................................................................................. .
Year 6 .... ............. .......... .......... ....... .......... ............. .......... .......... ....... .... .
Requirements
$262,000
$255,000
$224,000
$210,000
$204,000
$173,000
1. Compute this project's NPV using Walker Industries' 14% hurdle rate . Should the company invest in the equipment? Why or why not?
2. Walker Industries could refurbish the equipment at the end of six years for $105,000 . The refurbished equipment could be used one more year, providing $72,000 of net cash inflows in Year 7 . In addition, the refurbished equipment would have a $55,000 residual value at the end of Year 7. Should Walker Industries invest in the equipment and refurbish it after six years? Why or why not? (Hint: In addition to your answer to Requirement 1, discount the additional cash outflow and inflows back to the present value .)
E12-30A Compute I RR-unequal cash flows (Learning Objective 4) Brooklyn Tables is considering an equipment investment that will cost $960,000 . Projected net cash inflows over the equipment's three-year life are as follows: Year 1: $484,000; Year 2 : $388,000; and Year 3 : $286,000 . Brooklyn Tables wants to know the equipment's IRR.
Requirement Use trial and error to find the IRR within a 2% range . (Hint: Use Brooklyn Tables' hurdle rate of 8% to begin the trial-and-error process .)
Optional : Use a business calculator o r spreadsheet to compute the exact IRR.
Capital Investment Decisions and the Time Value of Money 7 65
E12-31A Capital rationing decision (Learning Objective 4) Stanton Manufacturing is considering three capital investment proposals . At this time, the company has funds available to pursue only one of the three investments .
Equipment A Equipment B Equipment C
Present value of net cash inflows ................................................... .
Investment ................................................ .
NPV .......................................................... .
$1,710,000
(1 425 000}
$ 285 000
$1,950,000
(1 875 000}
$ 75 000
$2,180,000
(1 744 000)
$ 436 000
Requirement Which investment should Stanton Manufacturing pursue at this time? Why?
Wolf Valley Expansion Data Set used for E12-32A through E12-33A: Assume that Wolf Valley's managers developed the following estimates concerning a planned expansion to its Brook Park Lodge (all numbers assumed):
Number of additional skiers per day ............................................................ .
Average number of days per year that weather conditions allow skiing at Wolf Valley .......... .......... .......... ............. ....... .......... .......... ............ .
Useful life of expansion (in years) ................................................................. .
Average cash spent by each skier per day ................................................... . $
125
160
8
240
Average variable cost of serving each skier per day ................................... .
Cost of expansion ........................................................................................ .
Discount rate ................................................................................................ .
$ 142
$8,000,000
12%
Assume that Wolf Valley uses the straight-line depreciation method and expects the lodge expansion to have a residual value of $1,000,000 at the end of its eight-year life.
E1 2-32A Compute payback and ARR with residual value (Learning Objective 2) Consider how Wolf Valley, a popular ski resort, could use capital budgeting to decide whether the $8 million Brook Park Lodge expansion would be a good investment.
Requirements
1. Compute the average annual net cash inflow from the expansion.
2. Compute the average annual operating income from the expansion .
3. Compute the payback period .
4. Compute the ARR.
E12-33A Calculate NPV with and without residual value (Learning Objective 4) Refer to the Wolf Valley Data Set in E12-32A.
Requirements
1. What is the project's NPV? Is the investment attractive? Why or why not?
2. Assume that the expansion has no residual value . What is the project's NPV? Is the investment still attractive? Why or why not?
E1 2-34A Compute payback period and discuss qualitative factors (Learning Objectives 2 and 5)
A variety of robots were featured at the 2016 National Restaurant Show that could be used for a variety of tasks in restaurants . These robots were introduced at the same time that an ongoing debate ensued in the United States about the merits of a national mini- mum wage of $15 per hour for every worker. A former McDonald's USA CEO, Ed Rensi, said that purchasing a $35,000 robotic arm would be cheaper than paying fast-food work- ers $15 per hour for food preparation tasks like bagging French fries .
7 66 CHAPTER 12
Project
A .........................
B .........................
c ......................... D .........................
To test the former CEO's assertion using a hypothetical example, make the following assumptions:
a. For the cost of the hourly workers, use a total wage rate of $18 per hour to reflect payroll taxes (the hourly wage rate used here is higher than $15 since payroll taxes can add 15% or more to the hourly wage rate) .
b. Assume that freight and installation for the robot's initial placement in a McDonald's restaurant will be a one-time cost of $5,000 .
c. The robot will require annual maintenance service . Assume an annual service contract is required that costs 10% ofthe original robot cost including the original freight/ installation .
d. Assume that the robot will replace 10 employee hours per day, 360 days per year (the robot will not, at least initially, be as versatile as a person and cannot fully eliminate all food prep workers at this point).
e. Electricity and supplies consumed by the robot will be assumed to be $1,500 per year .
Requirements
1. What would the payback period be on a McDonald's robot used for food prepara- tion? (Round to the nearest two decimal places .)
2. What qualitative factors would McDonald's need to consider when deciding whether to purchase robots to replace some of its food preparation workers?
3. Given the payback period, would net present value (NPV) or internal rate of return (IRR) be likely to be useful tools for analyzing this decision? Support your response .
E1 2-35A Comparing capital budgeting methods (Learning Objective 5) The following table contains information about four projects in which Andrews Corpora- tion has the opportunity to invest . This information is based on estimates that different managers have prepared about their potential project .
Investment Net Present Life of Internal Rate Profitability Payback Period Accounting Required Value Project of Return Index in Years Rate of Return
$ 205,000 $ 61,770 5 24% 1.30 2.77 17%
$ 420,000 $ 19,032 6 22% 1.05 3.18 15%
$1,010,000 $214,075 3 19% 1.21 2.13 11%
$1,540,000 $ 2,796 4 12% 1.00 3 .03 21%
Requirements
1. Rank the four projects in order of preference by using the
a. net present value .
b. project profitability index .
c. internal rate of return .
d. payback period .
e. accounting rate of return .
2. Which method(s) do you think is best for evaluating capital investment projects in general? Why?
EXERCISES Group B E1 2-36B Compute payback period-equal cash inflows (Learning Objective 2)
Langor Products is considering acquiring a manufacturing plant . The purchase price is $2,400,000 . The owners believe the plant will generate net cash inflows of $300,000 an- nually. It will have to be replaced in nine years . To be profitable, the investment's payback period must occur before the investment's replacement date . Use the payback method to determine whether Langor should purchase this plant .
Capital Investment Decisions and the Time Value of Money 7 6 7
E1 2-37B Compute payback period and analyze changes (Learning Objective 2) The Cleveland Foodbank is a nonprofit organization that receives donations of food and distributes this food to appropriate charitable organizations . Many times, large quantities of food need to be shrinkwrapped to secure the items for shipping to the charitable organizations . The VP of Operations at the Cleveland Foodbank recently performed a time study of the time that its warehouse personnel spend waiting for the shrinkwrap machine to become available . He used this wait time data and the following assumptions to determine the financial benefit of buying a second shrinkwrap machine.
• Cost of new shrinkwrap machine plus installation = $25,000
• Average wait time per warehouse picker per day= 60 minutes
• Number of warehouse pickers = 7
• Hourly wage of warehouse personnel = $14 .00
• Foodbank is open 5 days a week, 52 weeks a year, except for 10 holidays
• Expected useful life of machine = 15 years
• Expected salvage value = $1,000
Requirements
1. What is the expected net cash inflow per year from purchasing a second shrinkwrap machine (i.e., how much cost could be saved each year by eliminating the wait time)?
2. What is the payback period of the second shrinkwrap machine? Round your answer to the nearest two decimal places .
3. What would the expected net cash inflow per year be if the hourly wage rate used for this analysis was increased by 20% to reflect the cost of employee benefits?
4. What is the payback period of the second shrinkwrap machine when the increased wage rate is used to calculate the expected net cash inflow per year? Round your answer to the nearest two decimal places.
5. Did the payback period using the increased hourly wage rate increase or decrease as compared to the original payback period using the hourly rate without any benefits included? Explain.
E1 2-38B Compute payback period-unequal cash inflows (Learning Objective 2) Archer Hardware is adding a new product line that will require an investment of $1,460,000. Managers estimate that this investment will have a 10-year life and generate net cash inflows of $335,000 the first year, $285,000 the second year, and $240,000 each year thereafter for eight years . The investment has no residual value . Compute the payback period .
E12-39B ARR with unequal cash inflows (Learning Objective 2) Refer to the Archer Hardware information in E12-38B . Compute the ARR for the investment.
E1 2-40B Compute and compare ARR (Learning Objective 2) Atlanta Tennis Products is considering whether to upgrade its manufacturing equipment . Managers are considering two options . Equipment manufactured by Kunshier Inc. costs $1,200,000 and will last for four years with no residual value . The Kunshier equipment will generate annual operating income of $198,000. Equipment manufactured by Preston Limited costs $1,100,000 and will remain useful for five years . It promises annual operat- ing income of $236,500, and its expected residual value is $100,000 . Which equipment offers the higher ARR?
E12-41 B Compare retirement savings plans (Learning Objective 3) Assume you want to retire early at age 53. You plan to save using one of the following two strategies: (1) save $3,600 a year in an IRA beginning when you are 28 and ending when you are 53 (25 years) or (2) wait until you are 41 to start saving and then save $7,500 per year for the next 12 years . Assume you will earn the historic stock market average of 12% per year .
7 6 8 CHAPTER 12
SUSTAINABILITY
Requirements
1. How much out-of-pocket cash will you invest under the two options?
2. How much savings will you have accumulated at age 53 under the two options?
3. Explain the results .
4. If you were to let the savings continue to grow for nine more years (with no further out-of-pocket investments), under each scenario, what will the investments be worth when you are age 62?
E1 2-42B Calculate the payback and NPV for a sustainable energy project (Learning Objectives 1 & 3)
Herschel Industries is evaluating whether to invest in solar panels to provide some of the electrical needs of its main building in Innsbrook, Virginia. The solar panel project would cost $550,000 and would provide cost savings in its utility bills of $80,000 per year. It is anticipated that the solar panels would have a life of 15 years and would have no residual value .
Requirements
1. Calculate the payback period in years of the solar panel project .
2. If the company uses a discount rate of 10%, what is the net present value of this project?
3. If the company has a rule that no projects will be undertaken that would have a pay- back period of more than five years, would this investment be accepted? If not, what arguments could the energy manager make to try to obtain approval for the solar panel project?
4. What would you do if you were in charge of approving capital investment proposals?
E12-43B Fund future cash flows (Learning Objective 3) Hazel wants to take the next six years off work to travel around the world . She estimates her annual cash needs at $35,000 (if she needs more, she'll work odd jobs) . Hazel believes she can invest her savings at 6% until she depletes her funds .
Requirements
1. How much money does Hazel need now to fund her travels?
2. After checking with a number of banks, Hazel learns she'll only be able to invest her funds at 4% . How much does she need now to fund her travels?
E1 2-44B Choosing a lottery payout option (Learning Objective 3) Congratulations! You've won a state lotto! The state lottery offers you the following (after- tax) payout options:
Option #1 : $12,000,000 six years from now
Option #2: $2,200,000 at the end of each year for the next five years
Option #3: $10,500,000 four years from now
Requirement Assuming that you can earn 10% on your funds, which option would you prefer?
E1 2-45B Solve various time value of money scenarios (Learning Objective 3) Solve these various time value of money scenarios .
1. Suppose you invest a sum of $3,000 in an interest-bearing account at the rate of 10% per year. What will the investment be worth six years from now?
2. How much would you need to invest now to be able to withdraw $6,000 at the end of every year for the next 20 years? Assume a 12% interest rate.
3. Assume that you want to have $135,000 saved seven years from now . If you can invest your funds at an 8% interest rate, how much do you currently need to invest?
4. Your aunt Gracen plans to give you $3,500 at the end of every year for the next ten years. If you invest each of her yearly gifts at a 12% interest rate, how much will they be worth at the end of the ten-year period?
Capital Investment Decisions and the Time Value of Money 7 69
5. Suppose you would like to buy a small cabin in the mountains four years from now. You estimate that the property will cost $53,000 at that time . How much money would you need to invest each year in an interest-bearing account at the rate of 8% per year in order to accumulate the purchase price?
E12-46B Calculate NPV-equal annual cash inflows (Learning Objective 4) Use the NPV method to determine whether McKnight Products should invest in the fol- lowing projects :
• Project A costs $265,000 and offers seven annual net cash inflows of $65,000 . McKnight Products requires an annual return of 16% on projects like A.
• Project B costs $385,000 and offers nine annual net cash inflows of $72,000 . McKnight Products demands an annual return of 12% on investments of this nature .
Requirement What is the NPV of each project? What is the maximum acceptable price to pay for each project?
E12-47B Calculate I RR-equal cash inflows (Learning Objective 4) Refer to McKnight Products in E12-46B . Compute the IRR of each project and use this information to identify the better investment .
E1 2-48B Calculate NPV-unequal cash flows (Learning Objective 4) Fielding Industries is deciding whether to automate one phase of its production process. The manufacturing equipment has a six-year life and will cost $910,000 .
Projected net cash inflows are as follows:
Year 1 ........................................................................................................ .
Year 2 ........................................................................................................ .
Year 3 ........................................................................................................ .
Year 4 ........................................................................................................ .
Year 5 ........................................................................................................ .
Year 6 ........................................................................................................ .
Requirements
$264,000
$252,000
$222,000
$210,000
$203,000
$173,000
1. Compute this project's NPV using Fielding Industries' 16% hurdle rate . Should the company invest in the equipment? Why or why not?
2. Fielding Industries could refurbish the equipment at the end of six years for $102,000 . The refurbished equipment could be used for one more year, providing $74,000 of net cash inflows in Year 7 . Additionally, the refurbished equipment would have a $50,000 residual value at the end of Year 7. Should the company invest in the equip- ment and refurbish it after six years? Why or why not? (Hint: In addition to your an- swer to Requirement 1, discount the additional cash outflows and inflows back to the present value .)
E1 2-49B Compute I RR-unequal cash flows (Learning Objective 4) Newark Tables is considering an equipment investment that will cost $955,000 . Projected net cash inflows over the equipment's three-year life are as follows : Year 1: $492,000; Year 2: $394,000; and Year 3 : $286,000 . Newark Tables wants to know the equipment's IRR.
Requirement Use trial and error to find the IRR within a 2% range . (Hint: Use Newark Tables' hurdle rate of 10% to begin the trial-and-error process .)
Optional: Use a business calculator or spreadsheet to compute the exact IRR.
770 CHAPTER 12
E1 2-50B Capital rationing decision (Learning Objective 4) Luton Manufacturing is considering three capital investment proposals . At this time, Lu- ton only has funds available to pursue one of the three investments .
Present value of net cash inflows ............ .
Investment ............................................... .
NPV ....... .................. ..... ..... ..... ............ ..... .
Requirement
Equipment A
$1,700,000
(1 360 000)
$ 340 000
Which investment should Luton pursue at this time? Why?
Equipment B
$1,970,000
(1588710}
$ 381 290
Soar Mountain Data Set used for E12-51B-E12-52B.
Equipment C
$2,220,000
(2 000 000\
$ 220 000
Assume that Soar Mountain's managers developed the following estimates concerning a planned expansion of its State Park Lodge (all numbers assumed) :
Number of additional skiers per day ....................................................... . 118
Average number of days per year that weather conditions allow 164 skiing at Soar Mountain .......................................................................... .
Useful life of expansion (in years) ....... .......... .......... .......... .......... .......... ... . 10
Average cash spent by each skier per day ..... ..... ....... ............. ....... ......... . $ 238
Average variable cost of serving each skier per day .... .......... ....... ......... . $ 134
Cost of expansion .......... .......... .......... .......... .......... .......... .......... .......... ... . $9,500,000
Discount rate ..... .......... .......... ....... .......... ............. .......... .......... ....... ......... . 12%
Assume that Soar Mountain uses the straight-line depreciation method and expects the lodge expansion to have a residual value of $700,000 at the end of its 10-year life.
E1 2-51 B Compute payback and ARR with residual value (Learning Objective 2) Consider how Soar Mountain, a popular ski resort, could use capital budgeting to decide whether the $9 .5 million State Park Lodge expansion would be a good investment .
Requirements
1. Compute the average annual net cash inflow from the expansion .
2. Compute the average annual operating income from the expansion .
3. Compute the payback period .
4. Compute the ARR.
E1 2-52B Calculate NPV with and without residual value (Learning Objective 4) Refer to the Soar Mountain Data Set in E12-51 B.
Requirements
1. What is the project's NPV? Is the investment attractive? Why or why not?
2. Assume the expansion has no residual value . What is the project's NPV? Is the in- vestment still attractive? Why or why not?
E1 2-53B Compute payback period and discuss qualitative factors (Learning Objectives 2 and 5)
A variety of robots were featured at the 2016 National Restaurant Show that could be used for a variety of tasks in restaurants . These robots were introduced at the same time that an ongoing debate ensued in the United States about the merits of a national mini- mum wage of $15 per hour for every worker . A former McDonald's USA CEO, Ed Rensi, said that purchasing a $35,000 robotic arm would be cheaper than paying fast-food work- ers $15 per hour for food preparation tasks like bagging French fries .
Capital Investment Decisions and the Time Value of Money 771
To test the former CEO's assertion using a hypothetical example, make the following assumptions :
a. For the cost of the hourly workers, use a total wage rate of $17 .50 per hour to reflect payroll taxes (the hourly wage rate used here is higher than $15 since payroll taxes can add 15% or more to the hourly wage rate) .
b. Assume that freight and installation for the robot's initial placement in a McDonald's restaurant will be a one-time cost of $5,500 .
c. The robot will require annual maintenance service . Assume an annual service contract is required that costs 12% of the original robot cost including the original freight/installation .
d. Assume that the robot will replace 10 employee hours per day, 360 days per year (the robot will not, at least initially, be as versatile as a person and cannot fully eliminate all food prep workers at this point) .
e. Electricity and supplies consumed by the robot will be assumed to be $2,000 per year .
Requirements
1. What would the payback period be on a McDonald's robot used for food prepara- tion? (Round to the nearest two decimal places .)
2. What qualitative factors would McDonald's need to consider when deciding whether to purchase robots to replace some of its food preparation workers?
3. Given the payback period, would net present value (NPV) or internal rate of return (IRR) be likely to be useful tools for analyzing this decision? Support your response .
E1 2-54B Comparing capital budgeting methods (Learning Objective 5) The following table contains information about four projects in which Orion Corporation has the opportunity to invest . This information is based on estimates that different man- agers have prepared about the company's potential project .
Investment Net Present Life of Internal Rate Profitability Payback Period Project Required Value Project of Return Index in Years
A ........ ............. .... $ 220,000 $ 61,190 5 23% 1.28
B ......................... $ 410,000 $ 37,744 6 22% 1.09
c ......................... $1,030,000 $191,498 3 18% 1.19 D ......................... $1,545,000 $ 52,680 4 12% 1.03
Requirements
1. Rank the four projects in order of preference by using the
a. net present value .
b. project profitability index.
c. internal rate of return .
d. payback period .
e. accounting rate of return .
2. Which method(s) do you think is best for evaluating capital investment projects in general? Why?
PROBLEMS Group A P1 2-SSA Solve various time value of money scenarios (Learning Objectives 3 & 4)
1. Irving just hit the jackpot in Las Vegas and won $35,000! If he invests it now at a 10% interest rate, how much will it be worth in fifteen years?
2. Trent would like to have $3,500,000 saved by the time he retires in 30 years . How much does he need to invest now at a 14% interest rate to fund his retirement goal?
3. Assume that Ramona accumulates savings of $1 .5 million by the time she retires . If she invests this savings at 12%, how much money will she be able to withdraw at the end of each year for twenty years?
4. Jessica plans to invest $4,000 at the end of each year for the next seven years . Assuming a 10% interest rate, what will her investment be worth seven years from now?
2.82
3.20
2.17
3 .07
Accounting Rate of Return
20%
14%
13%
24%
7 7 2 CHAPTER 12
5. Assuming a 6% interest rate, how much would Katie have to invest now to be able to withdraw $13,000 at the end of each year for the next nine years?
6. Victor is considering a capital investment that costs $510,000 and will provide the fol- lowing net cash inflows :
Year Net Cash Inflow
1 ...................................................................................................... .
2 ...................................................................................................... .
3 ...................................................................................................... .
Using a hurdle rate of 12%, find the NPV ofthe investment .
7. What is the IRR of the capital investment described in Question 6?
P1 2-56A Retirement planning in two stages (Learning Objective 3)
$304,000
$206,000
$108,000
You are planning for a very early retirement . You would like to retire at age 40 and have enough money saved to be able to draw $205,000 per year for the next 30 years (based on family history, you think you'll live to age 70). You plan to save for retirement by making 10 equal annual installments (from age 30 to age 40) into a fairly risky investment fund that you expect will earn 10% per year. You will leave the money in this fund until it is completely depleted when you are 70 years old . To make your plan work, answer the following questions :
1. How much money must you accumulate by retirement? (Hint : Find the present value of the $205,000 withdrawals .)
2. How does this amount compare to the total amount you will draw out of the invest- ment during retirement? How can these numbers be so different?
3. How much must you pay into the investment each year for the first ten years? (Hint : Your answer from Requirement 1 becomes the future value of this annuity .)
4. How does the total out-of-pocket savings compare to the investment's value at the end of the ten10-year savings period and the withdrawals you will make during retirement?
P1 2-57 A Evaluate an investment using all four methods (Learning Objectives 2 & 4)
Blue Water World is considering purchasing a water park in Columbus, Ohio, for $2,050,000 . The new facility will generate annual net cash inflows of $515,000 for eight years . Engineers estimate that the facility will remain useful for eight years and have no residual value . The company uses straight-line depreciation . Its owners want payback in less than five years and an ARR of 12% or more . Management uses a 14% hurdle rate on investments of this nature .
Requirements
1. Compute the payback period, the ARR, the NPV, and the approximate IRR of this in- vestment. (If you use the tables to compute the IRR, answer with the closest interest rate shown in the tables .)
2. Recommend whether the company should invest in this project .
P1 2-SSA Compare investments with different cash flows and residual values (Learning Objectives 2 & 4)
Scribbles Inc. operates a chain of coffee shops . The company is considering two pos- sible expansion plans . Plan A would open eight smaller shops at a cost of $8,440,000 . Expected annual net cash inflows are $1,400,000 with zero residual value at the end of ten years . Under Plan B, Scribbles would open three larger shops at a cost of $8,340,000 . This plan is expected to generate net cash inflows of $1,200,000 per year for ten years, the estimated life ofthe properties . Estimated residual value is $1,075,000 . Scribbles uses straight-line depreciation and requires an annual return of 8%.
Requirements
1. Compute the payback period, the ARR, and the NPV of these two plans . What are the strengths and weaknesses of these capital budgeting models?
2. Which expansion plan should Scribbles choose? Why?
3. Estimate Plan A's IRR. How does the IRR compare with the company's required rate of return?
Capital Investment Decisions and the Time Value of Money 773
PROBLEMS Group B P1 2-59B Solve various time value of money scenarios (Learning Objectives 3 & 4)
1. Charlie just hit the jackpot in Las Vegas and won $30,000! If he invests it now, at a 14% interest rate, how much will it be wo rth fifteen years from now?
2. Roderick would like to have $3,000,000 saved by the time he retires in 40 years . How much does he need to invest now at a 10% interest rate to fund his retirement goal?
3. Assume that Penny accumulates savings of $2 million by the time she retires . If she invests this savings at 12%, how much money will she be able to withdraw at the end of each year for fifteen years?
4. Hannah plans to invest $3,000 at the end of each year for the next eight years . As- suming a 14% interest rate, what will her investment be worth eight years from now?
5. Assuming a 6% interest rate, how much would Rachel have to invest now to be able to withdraw $12,000 at the end of every year for the next nine years?
6 . Darren is considering a capital investment that costs $500,000 and will provide the following net cash inflows :
Year
1 ......................................................................................................... .
2 ......................................................................................................... .
3 ......................................................................................................... .
Using a hurdle rate of 12%, find the NPV of the investment .
7. What is the IRR of the capital investment described in Question 6?
Net Cash Inflow
$308,000
$205,000
$102,000
P1 2-60B Retirement planning in two stages (Learning Objective 3) You are planning for an early retirement . You would like to retire at age 40 and have enough money saved to be able to draw $225,000 per year for the next 40 years (based on family history, you think you'll live to age 80). You plan to save by making 20 equal annual installments (from age 20 to age 40) into a fairly risky investment fund that you expect will earn 12% per year . You will leave the money in this fund until it is completely depleted when you are 80 years old .
To make your plan work, answer the following :
1. How much money must you accumulate by retirement? (Hint: Find the present value of the $225,000 withdrawals .)
2. How does this amount compare to the total amount you will draw out of the invest- ment during retirement? How can these numbers be so different?
3. How much must you pay into the investment each year for the first twenty years? (Hint: Your answer from Requirement 1 becomes the future value of this annuity .)
4. How does the total out-of-pocket savings compare to the investment's value at the end of the twenty-year savings period and the withdrawals you will make during retirement?
P1 2-61 B Evaluate an investment using all four methods (Learning Objectives 2 & 4) Lazy River World is considering purchasing a water park in Chattanooga, Tennessee, for $1,950,000 . The new facility will generate annual net cash inflows of $505,000 for eight years . Engineers estimate that the facility will remain useful for eight years and have no residual value . The company uses straight-line depreciation . Its owners want payback in less than five yea rs and an ARR of 10% or more . Management uses a 14% hurdle rate on investments of this nature .
Requirements
1. Compute the payback period, the ARR, the NPV, and the approximate IRR of this investment .
2. Recommend whether the company should invest in this project .
774 CHAPTER 12
P1 2-62B Compare investments with different cash flows and residual values (Learning Objectives 2 & 4)
Tree City Inc. operates a chain of coffee shops . The company is considering two pos- sible expansion plans . Plan A would involve opening eight smaller shops at a cost of $8,940,000 . Expected annual net cash inflows are $1,600,000, with zero residual value at the end of ten years . Under Plan B, Tree City would open three larger shops at a cost of $8,540,000 . This plan is expected to generate net cash inflows of $1,400,000 per year for ten years, the estimated life of the properties . Estimated residual value for Plan B is $1,075,000 . Tree City uses straight-line depreciation and requires an annual return of 8%.
Requirements
1. Compute the payback period, the ARR, and the NPV of these two plans . What are the strengths and weaknesses of these capital budgeting models?
2. Which expansion plan should Tree City choose? Why?
3. Estimate Plan A's IRR. How does the IRR compare with the company's required rate of return?
Serial Case C1 2-63 Calculate payback period and NPV after hotel renovation (Learning
Objective 2)
This case is a continuation of the Caesars Entertainment Corporation serial case that began in Chapter 1. Refer to the introductory story in Chapter 1 (see page 43) for additional back- ground. (The components of the Caesars serial case can be completed in any order.)
Caesars Palace ® Las Vegas made headlines when it undertook a $75 million renovation . In mid-September 2015, the hotel closed its then-named Roman Tower, which was last updated in 2001, and started a major renovation of the 567 rooms housed in that tower . On January 1, 2016, the newly renamed Julius Tower reopened, replacing the Roman Tower. In addition to renovating the existing rooms and suites in the former Roman Tower, 20 guest rooms were added to the Roman Tower.
Assume that the annual fixed operating costs for the Julius Tower will be $2,390,000 and that the variable cost per hotel room night after the renovation is $27 . Also assume that maintenance costs in the seventh year, after the renovation, will be $17,000,000; maintenance costs, twelve years after the renovation, are estimated at $25,000,000. The towers in Caesars Palace ® Las Vegas are generally renovated once every fifteen years . Assume the renovated tower's room rate is $149 per night, and 91 .2% occupancy is expected on average .
Questions
1. In number of years, what is the payback period of the renovation? Ignore the mainte- nance costs in the seventh and twelfth years for the purpose of the payback calculation .
2. What is the net present value (NPV) of this investment? Assume an interest rate of 10%.
3. What qualitative factors did Caesars's management likely consider when making the deci- sion to renovate the hotel?
CRITICAL THINKING Discussion & Analysis A 1 2-64 Discussion Questions
Capital Investment Decisions and the Time Value of Money 77 5
1. Describe the capital budgeting process in your own words .
2. Define capital investment . List at least three examples of capital investments other than the examples provided in the chapter.
3. "As the required rate of return increases, the net present value of a project also increases ." Explain why you agree or disagree with this statement.
4. Summarize the net present value method for evaluating a capital investment opportunity . Describe the circumstances that create a positive net present value . Describe the circum- stances that may cause the net present value of a project to be negative. Describe the advantages and disadvantages of the net present value method .
5. Net cash inflows and net cash outflows are used in the net present value method and in the internal rate of return method . Explain why accounting net income is not used instead of cash flows .
6. Suppose you are a manager and you have three potential capital investment projects from which to choose . Funds are limited, so you can only choose one of the three proj- ects . Describe at least three methods you can use to select the one project in which to invest .
7. The net present value method assumes that future cash inflows are immediately rein- vested at the required rate of return, while the internal rate of return method assumes that future cash inflows are immediately invested at the internal rate of return rate . Which assumption is better? Explain your answer .
8. The decision rule for NPV analysis states that the project with the highest NPV should be selected . Describe at least two situations when the project with the highest NPV may not necessarily be the best project to select .
9. List and describe the advantages and disadvantages of the internal rate of return method .
10. List and describe the advantages and disadvantages of the payback method .
11. Oftentimes, investments in sustainability projects do not meet traditional investment se- lection criteria. Suppose you are a manager and have prepared a proposal to install solar panels to provide lighting for the office . The payback period for the project is longer than the company's required payback period, and the project's net present value is slightly negative . What arguments could you offer to the capital budgeting committee for ac- cepting the solar energy project in spite of it not meeting the capital selection criteria?
12. Think of a company with which you are familiar. What are some examples of possible sustainable investments that the company may be able to undertake? How might the company management justify these possible investments?
Application & Analysis Mini Cases
A 12-65 Evaluating the Purchase of an Asset with Various Capital Budgeting Methods
In this activity, you will be evaluating whether you should purchase a hybrid car or its gasoline- engine counterpart . Select two car models that are similar, with one being a hybrid model and one being the nonhybrid model. (For example, the Honda Civic is available as a hybrid or a gasoline-engine model.) Assume that you plan to keep your car for ten years and that at the end of the ten years, the resale value of both models will be negligible .
Basic Discussion Questions
1. Research the cost of each model (include taxes and title costs) . Also, obtain an estimate of the miles-per-gallon fuel efficiency of each model.
7 7 6 CHAPTER 12
2. Estimate the number of miles you drive each year . Also estimate the cost of a gallon of fuel.
3. Given your previous estimates from 1 and 2, estimate the total fuel cost of driving the hy- brid model for one year . Also estimate the total fuel cost of driving the nonhybrid model for one year . Calculate the fuel cost savings offered by the hybrid model over the nonhy- b rid model.
4. Calculate the NPV of the hybrid model, using the annual fuel savings as the annual cash inflow for the 10 years you would own the car. Assume a requi red rate of return of 10%.
5. Compare the NPV of the hybrid model with the cost of the gasoline-engine model. Which model has the lowest cost (the lowest NPV)? From a pu rely financial standpoint, does the hybrid model make sense?
6. Now look at the payback period of the hybrid model. Use the difference between the cost of the hybrid model and the gasoline-engine model as the investment . Use the annual fuel savings as the expected annual net cash inflow. Ignoring the time value of money, how long does it take for the additional cost of the hybrid model to pay for itself through fuel savings?
7. What qualitative factors might affect your decision about which model to purchase?
A 12-66 Ethics involved with capital budgeting proposal (Learning Objectives 1, 2, 3, 4, & 5)
Carlson Products, Inc., is a manufacturer of a variety of construction products, including insula- tion, pipe, and gypsum . The company has been experiencing steady growth over the past few decades and is mode rately profitable .
The board of directors at Carlson has developed criteria that all capital budgeting projects undertaken at Carlson must meet in order to be approved :
1. The project's net present value (NPV) must be positive . The company uses a hurdle rate of 10% when calculating NPV.
2. The project's payback period must be less than four years .
3. The project's accounting rate of return (ARR) must be greater than 8%.
Samantha Pace is a division manager at Carlson . She is developing a proposal to install solar panels at the company's Flagstaff, Arizona, manufacturing facility. The solar panels, requiring an investment of $1 .25 million, will significantly reduce the company 's carbon footprint . The project will help the company to save approximately 25% of its current energy costs at that facility . Samantha is excited about this project, both for its dollar savings and for its sustain- ability impact. She finalizes the calculations for the capital budgeting criteria for the solar panel proposal and is delighted to see that her proposed project meets all of the company's capital budgeting criteria . She sends the proposal to Peter Nichols, the controller for Carlson. Peter is responsible for approving all proposed capital budgeting projects that require less than a $2 million investment . Carlson's board of directors must approve all capital budgeting projects that require more than a $2 million investment .
Peter reviews the solar panel proposal. He thinks it is a promising project and feels that the company should undertake this project and other sustainability projects so that the com- pany can reduce its environmental impact .
As he double checks the calculations in Samantha's proposal, he discovers that she has made a few mistakes . Instead of using a hurdle rate of 10%, she actually used a hurdle rate of 6% . She also did not include the impact of the annual depreciation expense for the solar pan- els in the calculation of ARR. If Peter makes the corrections, the solar panel p roject will fail the NPV criteria and the ARR criteria .
Peter is conflicted over what to do . He knows that no one is likely to discover Samantha's errors in the capital budgeting proposal if he app roves it; the erro rs are not obvious . He really wants to approve the project, since he believes strongly that these types of initiatives are the direction in which Carlson Products needs to head in order to remain competitive in the future . He also can rationalize that the impact of the errors is minimal and that the project does not fail the capital budgeting criteria by a significant margin . On the other hand, he knows that the board of directors of Carlson has been rigid in its application of the capital budgeting criteria in the projects it has reviewed .
Capital Investment Decisions and the Time Value of Money 777
Requirements
1. Using the IMA Statement of Ethical Professional Practice as an ethical framework, an- swer the following questions:
a. What is(are) the ethical issue(s) in this situation?
b. What are Peter's responsibilities as a management accountant? Should he approve the solar panel project? Why or why not?
2. Are there any better alternative courses of action that Peter might take to resolve this conflict than to simply approve or reject the proposal? Support your answer .
A12-67 Capital budgeting qualitative factors (learning Objectives 1, 2, 3, 4, & 5) For years, it has been cheaper to manufacture many products overseas (China and other coun- tries) than in the United States . Labor is still less expensive overseas than in the United States, but the cost difference has been decreasing.
General Electric (GE) has brought back its refrigerator production to the United States from overseas and has announced plans to produce a new top load washer in the United States as well.
In recent years, Google's Motorola announced that it would be assembling its Moto X smartphone in Fort Worth, Texas, making it the first smartphone assembled in the United States . Lenovo also recently opened a new ThinkPad manufacturing facility in North Carolina .
For these companies, it is likely that the capital budgeting proposals for the U.S. manufac- turing sites did not meet the companies' standard capital budgeting criteria . Yet the compa- nies are still opting to manufacture some products in the United States, where it is, for the time being, more expensive than other locations .
Questions
1. What qualitative factors would likely have been considered when GE, Google, and Lenovo made their decisions to invest in U.S. manufacturing facilities? In other words, why would GE, Google, and Lenovo decide to manufacture products in the United States when all of these companies have well-established facilities and supply chains in China?
2. What challenges will these companies likely face in manufacturing products in U.S. plants?
3. What stakeholders are impacted, either positively or negatively, by the decision to manu- facture in the United States? How are these stakeholders impacted?
4. What ethical issues potentially arise from not producing in the lowest cost location?
Try It Solutions
page 717:
Since the net cash inflows are expected to be equal each year, payback is calculated as follows:
Payback period Initial investment
Expected annual net cash inflow
$4,000,000 $750,000 = 5.33 years
page 719:
ARR is calculated as follows:
Average annual net cash inflow - Annu al depreciation expense ARR= ..
1 .
Imtia investment
The ARR focuses on the operating income generated from the investment, not the net cash inflow from the investment. Thus, to use this formula, we need to find the annual depreciation expense, which will be used to reconcile net cash inflows back to operating income:
Annual depreciation = $ 4
million = $200 000 20 years '
REAL LIFE
7 7 8 CHAPTER 12
Now we calculate ARR as follows:
ARR = $750,000 - $200,000 = 13
o/c $4,000,000 ·
75 0
page 733:
The NPV is the difference between the present value of the wind turbine's future net cash flows ($750,000 per year for 20 years) and the cost of the initial investment ($4 million). It can be found using the Annuity PV factor for i = 12%, n = 20, as follows:
_J A B C D E 1 NPV Calculation for Equal
AnnualNetCashlnflows Annuity PV Factor
(i= 12%) Annual Net Cash Inflow
Present Value
2 Present value of annuity, n = 20 7.469 X $ 750,000 = $ 5,601,750 3 Less: Initial investment 4,000,000 4 Net present value (NPV) $ 1,601,750 5
Alternatively, one can use the NPV function in Excel to arrive at an NPV of $1,602,083.
The positive NPV indicates that the wind turbine will earn more than the company's 12% hurdle rate. Therefore, it is a favorable investment.
page 738:
The easiest way to calculate the IRR is by using the IRR function in Excel, which results in an IRR of 18.07%.
Alternatively, one can look for the Annuity PV factor for n = 20 that is closest to the following:
Initial investment = $4,000,000 = 533
Amount of each equal net cash inflow $750,000
The Annuity PV factor at n = 20 that is closest to 5.33 occurs when i = 18%. At 18%, the Annuity PV factor is 5.353. Thus, the IRR of the wind turbine is close to 18%.
Marie C. Fields/Shutterstock
Sources: www.nerdwa llet.com/b log/ credit-card-data/average-credit-card- debt- househo ld/
Statement of Cash Flows
Learning Objectives
• 1 Classify cash flows as operating, investing, or financing activities
• 2 Prepare the statement of cash flows using the indirect method
• 3 Prepare the statement of cash flows using the direct method
In the past 35 years, the United States has seen the proliferation of credit card debt . From 1980 to 2015, the average household credit card debt grew from $518 to
$15,762. In 2015, the total national consumer credit card debt stood at $733 billion, making it
the fourth-largest class of debt, behind mortgages, student loans, and automobile loans. Why
do people use credit cards? Some people use credit cards simply as a matter of convenience,
so they don't have to carry cash or personal checks . Others use credit cards to earn rewards,
such as free airplane miles . But many people use credit cards because they do not have enough
funds to pay for the things they need or want . In other words, the cash they generate from their
salary or wages is not high enough to cover their expenses (such as food, clothing, housing, and
entertainment) and to make necessary debt payments (such as monthly car and student loan
payments) . In the end, credit card debt is incurred because cash inflows are not high enough to
cover cash outflows.
Just as cash flows are important to personal finances, they are equally important to a com-
pany's finances . To better understand the financial health of a company, we must understand
how the company generates cash, and how the cash is being used . That's exactly the kind of
information that is presented in the statement of cash flows .
7 80 CHAPTER 13
A s the opening story shows, good cash management is critical to individuals and com-panies alike. Managers use cash budgets, as discussed in Chapter 9, to plan for their cash needs. But investors and creditors, who want to understand how the company is generating and using cash, do not have access to internal cash budgets. Rather, they must rely on the company's financial statements to provide them with information on whether the company's cash increased or decreased over the course of the year, and the reasons for the change. In this chapter, we'll discuss how the statement of cash flows presents inves- tors, creditors, and managers with important information on how a company generated and used cash over a given period of time.
What Is the Statement of Cash Flows? Companies prepare four basic financial statements:
1. Income statement
2. Balance sheet
3. Statement of stockholders' equity
4. Statement of cash flows 1
You are already familiar with the first three statements from your financial accounting course. These statements do not present much information about the company's cash. For example, the balance sheet gives a "snapshot" of the company's ending cash balance, but it does not report whether cash increased or decreased during the period or why. The state- ment of cash flows is an important and necessary statement because it shows the overall in- crease or decrease in cash during the period, as well as how the company generated and used cash during the period. Exhibit 13-1 shows the basic format of a statement of cash flows.
EXHIBIT 13-1 Basic Format ofthe Statement of Cash Flows
_J A I B 1 SportsTime, Inc. 2 Statement of Cash Flows 3 For the year ended December 31, 2017 4 5 Cash orovided (or used) bv ooeratine: activities (itemized list) $ XXX 6 Cash orovided (or used) bv investine: activities (itemized list) xx 7 Cash orovided (or used) bv financine: activities (itemized list) xx 8 Net increase (or decrease) in cash XXX 9 Cash, beginning of the vear xx 10 Cash, end of the vear $ XXX 11
II Why is this important? Why is cash so important? It is important because anyone involved with the company has certain expectations regarding the company's cash:
"The statement of cash flows shows
how the company generated and used cash during the year, enabling managers, investors, and creditors to predict whether the company can meet its cash
obligations in the future."
• Employees expect payment of their salaries and wages.
• Suppliers expect payment for their products and services.
• Creditors expect to be repaid loans and interest payments.
• Investors expect dividends.
• Governmental taxing authorities expect payment of income taxes, payroll taxes, and property taxes.
The statement of cash flows helps all of these stakeholders evaluate how the company has generated and used cash in the past, which in turn helps them predict whether the company will
1 Statement of Accounting Standards No. 95 governs cash flow reporting. The standard was produced by the Financial Accounting Standards Board in 1987.
Statement of Cash Flows 781
be able to meet its cash obligations in the future. It also helps managers understand if the company is generating sufficient cash from its day-to-day operating activities to enable investments in new equipment, new stores, or new businesses. If insufficient cash is being generated from the day-to-day operations of the company to fund these investments, then the company may need to cut back on expenses or planned investments, or consider rais- ing more capital through selling stocks or taking out loans.
Typically, the statement of cash flows defines "cash" as all cash and cash equivalents. Cash generally includes petty cash, checking, and savings accounts. Cash equivalents include very safe, highly liquid assets that are readily convertible into cash, such as money market funds, certificates of deposit that mature in less than three months, and U.S. Treasury bills. Throughout this chapter, any references to cash will include cash and cash equivalents.
Three Types of Activities That Generate and Use Cash As Exhibit 13-1 illustrates, the statement of cash flows classifies all business transactions into three different types of activities. These activities are presented on the statement of cash flows in the following order:
1. Operating activities
1 Classify cash flows a~. operating, investing, ·or financing activities ·
2. Investing activities
3. Financing activities II Why is this important? Let's take a look at the kind of transactions that would fall under each category.
Operating Activities Operating activities primarily consist of the day-to-day profit- making activities of the company. These activities include such transactions as making or buying inventory, selling inventory, selling services, paying employees, and advertising. These activi- ties typically affect current asset accounts such as inventory and accounts receivable, as well as current liability accounts such as salaries payable and accounts payable. Operating activities also include any other activity that affects net income (not just op- erating income). Therefore, this category also includes receiving interest income and paying interest expense, receiving dividend income, and paying for income tax expense. Keep the following rule of thumb in mind when deciding if an activity should be clas- sified as an operating activity: 2
"Financial statement readers want to know how much of the
company's cash was generated from
day-to-day company operations versus how much was raised by
selling investments or company stock, or by borrowing money . A company that doesn't raise sufficient
cash from operations won't be able to survive in the long run."
Transactions that affect net income, current assets, and current liabilities are classi- fied as operating activities on the statement of cash flows.
Investing Activities Investing activities include transactions that involve buying or selling long-term assets. These activities include buying or selling property, plant, or equipment; buying or selling stock in other companies (if the stock is meant to be held for the long term); or loaning money to other companies with the goal of earning interest income from the loan. Keep the following rule of thumb in mind when deciding if an activity should be classified as an investing activity:
Transactions that affect long-term assets are classified as investing activities on the statement of cash flows.
2 Because the entire statement of cash flows, including cash flows from operating, investing, and financing activities, is needed to explain the change in the company's cash account during the year, the change in the cash account is the only current asset account excluded from this rule of thumb.
782 CHAPTER 13
Financing Activities
Financing activities include transactions that either generate capital for the company or pay it back. These activities include selling company stock, issuing long-term debt (such as notes or bonds), buying back company stock (also known as treasury stock), paying dividends to stockholders, and repaying the principal amount on loans. Keep the following rule of thumb in mind when deciding whether an activity should be classified as a financing activity:
Transactions that affect long-term liabilities and stockholders' equity are classified as financing activities on the statement of cash flows.
Exhibit 13-2 presents a list of common sources and uses of cash and shows how they are classified on the statement of cash flows. We have italicized those items that you may have difficulty remembering because they are not completely intuitive.
EXHIBIT 13-2 Classification of Act ivities on the Statement of Cash Flows
Operating Activities (Cash flows related to the primary, day-to-day profit-making activities of the company; these activities affect net income, current assets, and current liabilities)
• Cash received from sale of services or merchandis e
• Cash received from interest income
• Cash received from dividend income
• Cash paid to purchase inventory
• Cash paid for selling, general, and administrative expenses
• Cash paid for interest expense
• Cash paid for income taxes
Non-cash adjustments to net income (indirect method):
• Depreciation and amortization expense
• Gain or loss on sale of property, plant, or equipment
Investing Activities (Cash flows related to buying and selling investments; these activities affect long-term assets)
• Cash received from sale of property, plant, or equipment
• Cash received from collection of long-term loans
• Cash received from sale of long-term equity (stock) investments
• Cash paid to purchase property, plant, or equipment
• Cash paid for purchasing long-term equity (stock) investments
Financing Activities ( Cash flows related to generating and repaying capital; these activities affect long-term liabilities and stockholders' equity accounts)
• Cash received from issuing long-term debt (such as notes and bonds)
• Cash received from issuing stock
• Cash received from using a line of credit
• Cash used to pay back long-term debt
• Cash used to pay dividends
• Cash used to buy back company stock (treasury stock)
Statement of Cash Flows 783
For example, consider the following:
• Even though interest income and dividend income are earned from investments, they are both classified as cash flows from operating activities because they affect (in- crease) net income.
• Interest expense occurs because the company has borrowed money, so you might think this is a financing activity. However, it is classified as an operating activity be- cause it affects (decreases) net income.
• Certain revenues and expenses (such as depreciation) affect net income, yet do not generate or use cash. Under the indirect method, they are used in the operating sec- tion of the statement of cash flows to reconcile accrual basis net income back to the cash basis.
• The payment of dividends is a distribution of the company's equity (not an expense on the income statement); therefore, it is classified as a financing activity.
Noncash Investing and Financing Activities Sometimes companies have significant investing or financing activities that do not involve cash. For example, a company may purchase property, plant, or equipment by issuing common stock to the seller, rather than paying cash. Liabilities, such as bonds or notes payable, may be extinguished by converting them to common stock.
Any significant noncash investing or financing activity must be disclosed in a supple- mentary schedule to the statement of cash flows or in a footnote to the financial statements. Why? Because these activities will affect future cash flows, such as the future payment of dividends and interest. Since financial statement readers use the statement of cash flows to make predictions about future cash flows, they need to be made aware of any noncash investing or financing transactions that took place during the year.
Classify each of the following transactions as an operating, investing, or financing activity .
1. Selling inventory
2. Issuing stock
3. Paying dividends
4. Paying employee salaries
5. Buying a new fleet of vehicles with cash
Please see page 837 for solutions.
Two Methods of Presenting Operating Activities The operating activities section of the statement of cash flows may be presented using either the direct or indirect method. These different methods only affect the format of the presentation. Both methods result in the same dollar figure for the net cash provided by operating activities. Keep in mind that these methods only affect the operating activities section and have no bearing on the investing or financing sections of the statement.
Direct Method The direct method lists the receipt and payment of cash for specific operating activities. For example, the operating activities would list line items such as the following:
• Cash receipts from customers
• Cash payments for inventory
• Cash payments for salaries and wages
• Cash payments for insurance
784 CHAPTER 13
See Exercises E13-21A and E13-31B
In essence, the direct method lists many of the same items shown on the income statement but calculates them on a cash rather than an accrual basis. The accrual basis of accounting requires that revenues are recorded when they are earned (when the sale takes place) rather than when cash is received on the sale. Likewise, expenses are recorded when they are incurred, rather than when they are paid. These timing differences give rise to cur- rent assets such as accounts receivable and current liabilities such as wages payable. Thus, accrual-based net income almost always differs from the cash basis.
Indirect Method The indirect method begins with the company's net income, which is prepared on an ac- crual basis and then reconciles it back to the cash basis through a series of adjustments. This method reconciles net income to the cash basis by adjusting for (1) noncash revenues (such as gains on the sale of property, plant, and equipment) or noncash expenses (such as depreciation or amortization), and (2) changes in the current asset and current liability accounts. For example, an increase in accounts receivable indicates that more sales were made than were collected. Therefore, an adjustment would be made to net income to re- flect this increase in accounts receivable.
Which Method Is Most Commonly Used? Recent surveys show that over 99% of companies currently use the indirect method. 3
Why? Because it is easier and, therefore, less costly to prepare. Furthermore, if a company chooses to use the direct method, it must also provide a supplementary schedule recon- ciling net income to the cash basis. In essence, a company that chooses to use the direct method must also perform the indirect method for a supplementary disclosure.
Currently, the Financial Accounting Standards Board (FASB) and International Ac- counting Standards Board (IASB) encourage companies to use the direct method. How- ever, the boards have jointly proposed that companies be required to use the direct method in the future. 4 The outcome of this proposal is uncertain at this time. The second half of the chapter will illustrate both the indirect and direct methods.
You've just learned that all business transactions must be classified into one of three different types of activities for the statement of cash flows. A company's sustainabil- ity initiatives will also fall into the same three categories. Some examples are listed next.
Operating Activities-affect net income, current assets, and current liabilities
• Expenses related to researching and developing sustainable products and packaging
• Income generated from selling scrap and recyclable materials
• Income and expenses related to producing, marketing, and distributing new "green" products
Investing Activities-affect long-term assets
• Investments in solar paneling or wind turbines
• Investments in environmentally friendly production equipment
• Investments in LEED certified buildings
3 American Institute of Certified Public Accountants, Accounting Trends and Techniques: 2010, New York, NY, 2010. 4 Financial Accounting Standards Boar d, Financial Accounting Series Discussion Paper Number 1630- 100: Preliminary Views on Financial Statement Presentation, Norwalk, CT, October 16, 2008, Paragraph 3.70-3.83.
Statement of Cash Flows 785
Financing Activities-affect long-term liabilities and owners' equity
• Stocks issued to raise capital for projects involving biofuel production
• Bonds issued to raise capital for investing in a fleet of hybrid delivery vehicles
Sustainability initiatives, such as those listed above, are not itemized separately in the statement of cash flows. Rather, they are presented in combination with other similar activities. For example, all capital investments, whether or not en- vironmentally friendly, are presented as "investments in plant and equipment." However, to provide more detailed information to both internal and external users, companies may disclose cash flows related to significant sustainability initiatives on their corporate websites or in Corporate Social Responsibility (CSR) reports. These disclosures help investors and other stakeholders understand how the com- pany is positioning itself to address social and environmental issues that impact the company's operations, and therefore profitability and cash position, in the future.
786 CHAPTER 13
Statement of Cash Flows The following guidelines present some decisions that need to be made before preparing the statement of cash flows .
Decision
What financial statements should my company prepare?
How should my company define "cash" for the statement of cash flows?
What types of cash flows should be presented on the statement of cash flows?
How can I tell if a cash transaction should be classified as an operating activity?
How can I tell if a cash transaction should be classified as an investing activity?
How can I tell if a cash transaction should be classified as a financing activity?
My company purchased a piece of land in exchange for company stock. Since the transaction didn't affect cash, do we include it on the statement of cash flows?
Should my company use the direct or indirect method for presenting the cash flows from operating activities?
Guidelines
A set of financial statements includes the (1) income statement, (2) balance sheet, (3) statement of stockholders' equity, and (4) statement of cash flows .
The statement of cash flows usually explains changes in both cash and cash equivalents . Cash and cash equivalents include petty cash, checking and savings account deposits, money markets, short-term certificates of deposit, and U.S. Treasury bills.
All cash flows must be classified into one of the following three categories: 1. Cash flows from operating activities 2. Cash flows from investing activities 3. Cash flows from financing activities
Cash flows from operating activities include the day-to-day profit-making activities of the firm. These activities include any transactions that affect net income (includ- ing interest income and expense, and dividend income), current assets, or current liabilities .
Cash flows from investing activities include all transactions that affect long-term assets.
Cash flows from financing activities include transactions that generate capital for the company or pay it back . These transactions affect long-term liabilities and stockholders' equity.
Even though the transaction didn't affect cash this year, it needs to be disclosed because it will affect future cash flows . All significant noncash investing or financ- ing transactions need to be disclosed either in a supplementary schedule to the statement of cash flows or in a footnote to the financial statements .
Either method is currently acceptable . However, if you use the direct method, you must also present a supplementary schedule that is the same as the informa- tion presented using the indirect method . As a result, the vast majority of compa- nies use the indirect method .
Statement of Cash Flows 787 - SUMMARY PROBLEM 1 . • _.
Classify each of the following transactions as an operating, investing, or financing activity; or a noncash investing and financing activity .
1. Payment of salaries
2. Purchase of land with cash
3. Issuance of stock
4. Repayment of long-term notes
5. Payment of rent
6. Collection of sales revenue
7. Conversion of bonds payable to common stock
8. Loss on the sale of equipment
9. Purchase of anothe r company's stock (to be held for more than one year)
10. Purchase of merchandise inventory
11. Proceeds from the sale of a building
12. Payment of dividends
13. Collection of interest income
14. Purchase of treasury stock (company buys back its own stock)
15. Payment of interest on long-term debt
• SOLUTION Transaction
1. Payment of salaries
2 . Purchase of land with cash
3 . Issuance of stock
4 . Repayment of long-term notes
5 . Payment of rent
6 . Collection of sales revenue
7 . Conversion of bonds payable to common stock
8 . Loss on the sale of equipment
9 . Purchase of another company's stock (to be held for more than one year)
10 . Purchase of merchandise inventory
11. Proceeds from the sale of a building
12. Payment of dividends
13 . Collection of interest income
14 . Purchase oftreasury stock (company buys back its own stock)
15 . Payment of interest on long-term debt
Type of Activity
Operating
Investing
Financing
Financing
Operating
Operating
Noncash Investing and Financing; must be disclosed, even though it doesn 't use cash
Operating
Investing
Operating
Investing
Financing
Operating
Financing
Operating
7 8 8 CHAPTER 13
2 _Prepare the statement -: ---of cash flows using the __ .- indirect method
How Is the Statement of Cash Flows Prepared Using the Indirect Method? In this section, we'll use the indirect method to prepare the statement of cash flows for Sports Time, Inc., a regional retailer of sporting goods equipment.
II Why is this important? "Most companies currently
Information Needed to Prepare the Statement of Cash Flows In order to prepare the statement of cash flows, the following company information is needed:
use the indirect method , so understanding how it is prepared
1. Income statement for the current year
2. Comparative balance sheets (balance sheets for the end of the current year and prior year)
and interpreted is crucial. This method highlights the differences between accrual based net income
and the cash basis."
3. Miscellaneous additional information relating to investing and financing transactions
Exhibit 13-3 presents SportsTime's income statement, and Exhibit 13-4 presents the company's comparative balance sheets. Additional information about the company's investing and fi- nancing transactions will be presented as needed throughout the remainder of this chapter.
EXHIBIT 13-3 Income Statement
_J A B C 1- SportsTime, Inc. 2 Income Statement 3 For the Vear Ended December 31, 2017 4 5 Sales revenues $ 9,500,000 6 Less: Cost of goods sold 7,125,000 7 Gross profit 2,375,000 8 Less operating expenses: 9 Salaries and wages expense $ 580,000 10 Insurance expense 25,000 11 Depreciation expense 142,000 12 Other operating expenses 230,000 13 Total operating expenses 977,000 14 Operating income $ 1,398,000 15 Plus other income and less other expenses: 16 Interest expense 60000 17 Gain on sale of PP&E 1000 18 Total other income and expenses 59,000 19 Income before income taxes 1,339,000 20 Less: Income tax expense 401,700 21 Net income $ 937,300 22
Preparing the Cash Flows from Operating Activities The indirect method requires that we begin the operating activities section with the com- pany's accrual-based net income, which is found on the income statement. Then, we make all adjustments needed to convert, or reconcile, net income back to a cash basis. These adjustments will include the following:
• Noncash expenses and revenues (found on the income statement)
• Changes in the current asset accounts (found on the comparative balance sheets)
• Changes in the current liability accounts (found on the comparative balance sheets)
Statement of Cash Flows 789
EXHIBIT 13-4 Comparat ive Balance Sheets
_J A B C
1 SportsTime, Inc. 2 Comparative Balance Sheets 3 December 31, 2017 and 2016
4 Increase
Assets 2017 2016 (Decrease) 5 Current assets: 6 Cash $ 203 500 $ 125 000 78 500 7 Accounts receivable 365,000 330,000 35,000
- 3 lnventorv 632,000 657,000 {25,000) 9 Preoaid insurance 20,000 15,000 5 000 10 Total current assets 1,220,500 1,127,000 11 12 Prooertv. olant and eauioment 3,415,000 2,900,000 515,000 13 Less: Accumulated deoreciation (499,000) (380,000) 119,000 14 Investments 285,000 185,000 100,000
- 15 Total assets $ 4,421,500 $ 3,832,000 16 17 Liabilities 18 Current liabilities: 19 Accounts pavable $ 245 000 $ 285 000 {40 000) 20 Waees Pavable 57 000 48 500 8 500 21 Interest payable 3,000 8,000 (5,000) 22 Income taxes payable 146,700 120 000 26,700 23 Other accrued expenses pavable 15,500 28,500 {13,000) 24 Total current liabilities 467,200 490,000 25 26 Long-term liabilities 550,000 750,000 (200,000) 27 Total liabilities 1,017,200 1,240,000 28 29 Stockholders' equity 30 Common stock 1100 000 1100 000 0
I 31 Retained earnines 2 304 300 1492 000 812,300 32 Total stockholders' equity 3,404,300 2,592,000
J 33 34 Total liabilities and equitv $ 4,421,500 $ 3,832,000
l 35
Noncash Expenses
Depreciation expense is perhaps the most common noncash expense found on the income statement. Depreciation is simply the systematic write-off of the cost of plant and equip- ment over time. No cash actually trades hands when depreciation expense is recorded. Since depreciation expense reduced net income by $142,000 (Exhibit 13-3), but didn't use cash, we must add it back to net income to convert net income back to the cash basis. Therefore, we begin our statement of cash flows by adding back depreciation expense, as shown (in blue) in Exhibit 13-5.
We would also add back any amortization of intangible assets or depletion of natural resources for the same reason. SportsTime's income statement does not show any amorti- zation or depletion expense, so these adjustments are not needed.
Noncash Revenues
The income statement in Exhibit 13-3 shows a $1,000 gain on the sale of property, plant, and equipment (PP&E). A gain on the sale arises when the equipment is sold for more than its net book value. The net book value is the original cost of the equipment less its accumulated depreciation. Let's assume that Sports Time sold some old display shelves and dressing room chairs for $3,000. Company records indicate that this equipment originally
790 CHAPTER 13
EXHIBIT 13-5 Adjusting Net Income for Depreciation Expense
_J A B I C
1 SportsTime, Inc. 2 Statement of Cash Flows-Operating Act1v1t1es Section (Indirect Method) 3 For the Year Ended December 31, 2017 4 5 Operating Activities: 6 Net income $ 937,300 7 Adjustments to reconcile net income to cash basis: 8 Depreciation expense $ 142,000 9
cost $25,000 and that at the time of sale, accumulated depreciation on this equipment totaled $23,000. The gain on sale would have been calculated as follows:
Sale price of equipment.................................................................... $3,000
Original cost of the equipment......................................................... $25,000
Less: Accumulated depreciation ....................................................... 23,000
Net book value of equipment .................................................. .
Gain on sale .................................................................................... .
The actual cash received on the sale, $3,000, will be reported as a source of cash in the investing section of the statement of cash flows. But the $1,000 gain, which increased accrual-based net income, does not actually represent cash received. Therefore, the $1,000 gain must be deducted from net income to convert it back to the cash basis. Exhibit 13-6 incorporates this gain (in blue) on our developing statement of cash flows.
EXHIBIT 13-6 Adjusting Net Income for Gain on Sale
-_J A B I C 1 SportsTime, Inc. 2 Statement of Cash Flows-Operating Act1v1t1es Section {Indirect Method) 3 For the Vear Ended December 31, 2017 4 5 Operating Activities: 6 Net income $ 937,300 7 Adjustments to reconcile net income to cash basis: 8 Depreciation expense $ 142,000 9 Gain on sale of equipment (1,000) 10
Conversely, a loss on the sale of equipment would have occurred if the equipment was sold for less than the equipment's net book value. Since a loss doesn't represent a pay- out of cash (in fact, cash is received for the sale) we would add back the loss to net income to convert it back to the cash basis.
Changes in Current Asset Accounts The next step in preparing the statement of cash flows is to adjust net income for any changes in current asset accounts. The comparative balance sheets in Exhibit 13-4 shows that the balance in all current asset accounts changed over the year. Remember, the entire statement of cash flows is attempting to explain the change in the cash account. So, we will need to analyze the changes to all current asset accounts except for cash.
Statement of Cash Flows 791
Let's first look at those accounts that had increases over the course of the year: ac- counts receivable and prepaid insurance.
ACCOUNTS RECEIVABLE Exhibit 13-4 shows a $35,000 increase in accounts receivable. An increase in accounts receivable indicates that more sales were made than were collected. To reconcile net income back to the cash basis, we need to subtract any sales that were not yet collected in cash. To do so, we subtract the $35,000 increase in accounts receivable from net income.
PREPAID INSURANCE Exhibit 13-4 shows a $5,000 increase in prepaid insurance. An increase in prepaid insurance indicates that the company paid more for insurance than was recorded as insurance expense. To reconcile net income to the cash basis, we need to subtract more than was expensed. To do so, we subtract the $5,000 increase in prepaid insurance from net income.
Exhibit 13-7 illustrates the general rule for reconciling net income to cash basis for increases in any current asset accounts.
EXHIBIT 13-7 General Rule for Increases in Current Asset Accounts
- If' '""'"' ""' '"'""' ;""'""· ..
-- .. . the" sobtract '"'"'' horn "" ;"com,.
Now let's look at an example of a current asset account that decreased over the course of the year.
INVENTORY Exhibit 13-4 shows a $25,000 decrease in inventory. The decrease in inventory indicates that the company sold more merchandise inventory than it purchased. Its inventory level shrunk. So the Cost of Goods Sold expensed on the income statement is greater than the cash paid to purchase the merchandise from the company's suppliers. To reconcile net income back to the cash basis, we need to subtract less than the amount expensed. To do so, we add back the $25,000 decrease in inventory to net income.
Exhibit 13-8 illustrates the general rule for reconciling net income to cash basis for decreases in any current asset accounts.
EXHIBIT 13-8 General Rule for Decreases in Current Asset Accounts
-- If""'""""""""""'"""'· ..
- .. . th'"'dd '"'"'"" "" ;"com,.
7 9 2 CHAPTER 13
The general rule of thumb for current asset accounts is as follows:
If a current asset account increases, then subtract the change from net income. If a current asset account decreases, then add the change to net income.
Notice that for changes in current assets, we reconcile net income back to the cash basis by adjusting in the opposite direction. The adjustments for changes in current asset accounts are pictured in blue in Exhibit 13-9.
EXHIBIT 13-9 Adjusting Net Income for Changes in Current Asset Accounts
_J A B I C
1 SportsTime, Inc. 2 Statement or Casn F1ows-Operatmg Act1v1t1es Section {Indirect Method) 3 For the Vear Ended December 31, 2017 4 5 Operating Activities: 6 Net income $ 937,300 7 Adjustments to reconcile net income to cash basis: 8 Depreciation expense $ 142,000 9 Gain on sale of equipment (1,000) 10 Increase in accounts receivable (35,000) 11 Decrease in inventory 25,000 12 Increase in prepaid insurance (5,000) 13
Changes in Current Liability Accounts Now let's take a look at one current liability account that decreased over the course of the year (interest payable) and another that increased (wages payable).
INTEREST PAYABLE Exhibit 13-4 shows a $5,000 decrease in interest payable. A de- crease in interest payable indicates that the company paid out more than it expensed for interest expense during the year. Therefore, to reconcile net income to the cash basis, we need to subtract more than was expensed. To do so, we subtract the $5,000 decrease in interest payable from net income.
Exhibit 13-10 shows the general rule for reconciling net income to cash basis for any decreases in current liability accounts.
EXHIBIT 13-10 General Rule for Decreases in Current Liability Accounts
- If"""'"' Uability mo"'td""""· ..
- . . . th,m '"btrnet ,haog, from oet ;,com,.
WAGES PAYABLE Exhibit 13-4 shows a $8,500 increase in wages payable. An increase in wages payable indicates that more wage expense was incurred than was paid. To rec- oncile net income to the cash basis, we need to subtract less than was expensed. There- fore, we need to add back the $8,500 increase in wages payable to net income.
Statement of Cash Flows 793
Exhibit 13-11 illustrates the general rule for reconciling net income to cash basis for increases in any current liability account.
EXHIBIT 13-11 Genera l Rule for Increases in Current Liabil ity Accounts
The general rule of thumb for current liability accounts is as follows:
If a current liability account increases, then add the change to net income. If a current liability account decreases, then subtract the change from net income.
Notice that for changes in current liabilities, we reconcile net income back to the cash basis by adjusting in the same direction. The adjustments for changes in current liability accounts are pictured in blue in Exhibit 13-12.
EXHIBIT 13-12 Cash Flows from Operating Activit ies (Indirect Method)
_J A B C
1 SoortsTime Inc. 2 Statement of Cash Flows-Ooeratine: Activities Section /Indirect Method) 3 For the Vear Ended December 31, 2017 4 5 Operating Activities: 6 Net income $ 937,300 7 Adjustments to reconcile net income to cash basis: 8 Depreciation expense $ 142,000 9 Gain on sale of equipment (1,000) 10 Increase in accounts receivable (35,000) 11 Decrease in inventory 25,000 12 Increase in prepaid insurance (5,000) 13 Decrease in accounts payable (40,000) 14 Increase in wages payable 8,500 15 Decrease in interest payable (5,000) 16 Increase in income taxes payable 26,700 17 Decrease in other accrued expenses payable (13,000) 18 Total reconciling adjustments 103,200 19 Net cash provided by operating activities 1,040,500 20
Interpreting Cash Flows from Operating Activities Exhibit 13-12 shows the completed operating activities section of the statement of cash flows. As you can see, the day-to-day profit-making activities of the company have gener- ated over $1 million in cash during the year. That's a positive sign-a company that is not providing cash from operating activities can't survive in the long run. It also shows that cash was drained by allowing accounts receivable to increase and by paying down many of the company's current liabilities (such as accounts payable, interest payable, and other accrued expenses). Finally, this reconciliation shows that net cash provided by operations was $103,200 higher than net income, once again showing that accrual-based net income differs from the cash basis.
794 CHAPTER 13
Assume you are in charge of preparing the operating activities section of the statement of cash flows using the indirect method . In order to reconcile the company's net income back to the cash basis, would you (1) add or (2) subtract each ofthe following?
1. An increase in accounts receivable
2. Depreciation expense
3. A decrease in accounts payable
4. A gain on the sale of equipment
5. A decrease in prepaid insurance
6. An increase in wages payable
Please see page 837 for solutions .
Preparing the Cash Flows from Investing Activities Recall that transactions affecting long-term asset accounts are classified as investing ac- tivities. So the first step in preparing the investing section is to determine whether any changes occurred in the long-term assets accounts during the year. The comparative bal- ance sheets presented in Exhibit 13-4 show changes in three long-term asset accounts:
1. Property, Plant, and Equipment-increase of $515,000
2. Accumulated Depreciation (a contra asset to Property, Plant, and Equipment)--in- crease of $119,000
3. Investments-increase of $100,000
After noting these changes, we would need to delve into the company's records (such as the general journal) to find more information about these investing activities. The follow- ing additional information was found:
a. Equipment originally costing $25,000 was sold for $3,000. The equipment had
accumulated depreciation of $23,000, resulting in a gain of $1,000.
b. The company purchased $100,000 of stock in XYZ company.
No stock investments were sold during the year.
Now let's see how we use this information to sort out investment activities that took place during the year.
Property, Plant, and Equipment By analyzing the change in this account, we can figure out how much cash the company paid for new property, plant, and equipment (PP&E) during the year:
Beginning balance, PP&E (from Exhibit 13-4) ............................................ . $2,900,000
Plus: Purchases of PP&E ............................................................................. .
Less: Original cost of equipment sold (from the additional
information given) .................................................................................. . (25,000)
Ending balance, PP&E (from Exhibit 13-4 ) ................................................. . $3,415,000
Statement of Cash Flows 795
We can illustrate this relationship in the form of an equation and then solve for the un- known amount:
Beginning PP&E + Purchases of PP&E - PPE sold = Ending PP&E $2,900,000 + ??? - $25,000 = $3,415,000
We can rearrange the equation as follows:
Purchases of PP&E = $3,415,000 + $25,000 - $2,900,000
Solving the equation yields the following:
Purchases of PP&E = $540,000
On the statement of cash flows, we will show that $540,000 was used to purchase new property, plant, and equipment. Additionally, the sale of the old equipment for $3,000 will be shown as a receipt of cash. Notice that the statement of cash flows doesn't just show the net change in the Property, Plant, and Equipment account. Rather, the company needs to show the purchase and sale of plant assets separately.
Accumulated Depreciation
This account is reconciled as follows:
Beginning balance, Accumulated depreciation (Exhibit 13-4) .......................... .
Plus: Depreciation expense (Exhibit 13-3) ....................................................... .
Less: Accumulated depreciation on sold equipment (from the additional
information given) ..................................................................................... .
Ending balance, Accumulated depreciation (Exhibit 13-4) .............................. .
$380,000
142,000
(23,000)
$499,000
We already accounted for the depreciation expense as an adjustment to net income in the operating activities section of the statement of cash flows. Likewise, the accumulated depreciation on the sold equipment was taken into account in calculating the gain on sale. This, too, became an adjustment to net income in the operating activities section. Because we have completely reconciled the change in this account and have already made the nec- essary adjustments, no other adjustments are needed.
Investments Changes in long-term investments are analyzed as follows:
Beginning balance, Investments (Exhibit 13-4) ................................................. . $185,000
Plus: Purchases of stock investments (from the additional
information given) ....................................................................................... .
Less: Sale of stock investments ......................................................................... .
Ending balance, Investments (Exhibit 13-4) ..................................................... . $285,000
According to the additional information given, SportsTime purchased $100,000 of new stock investments during the year and did not sell any. Therefore, the investment ac- count is completely reconciled as follows:
Beginning investments + Purchases of investments - Investments sold = Ending investments $185,000 + $100,000 $0 $285,000
796 CHAPTER 13
Any purchase or sale of long-term investments needs to be listed separately on the statement of cash flows. Keep in mind that if the company had sold some investments for an amount that differed from the original purchase price, a gain or loss would have resulted. This gain or loss would be shown as an adjustment to net income in the operat- ing section of the statement, much like a gain or loss on the sale of property, plant, or equipment.
Now that we have analyzed the changes in each long-term asset account, we can prepare the investing section of the statement of cash flows. Exhibit 13-13 shows that the company used much of the cash it generated from operations ($1,040,500, from Exhibit 13-12) to pay for new investments in property, plant, and equipment ($540,000) and new stock investments ($100,000).
EXHIBIT 13-13 Investing Activities Section of the Statement of Cash Flows
_J A B C
1 SoortsTime Inc. 2 Statement of Cash Flows-lnvestine: Activities Section 3 For the Vear Ended December 31, 2017 4 5 Investing Activities: 6 Cash used to purchase property, plant, and equipment $ (540,000) 7 Proceeds from the sale of equipment 3,000 8 Cash used to purchase investments in stock (100,000) 9 Net cash used by investing activities (637,000) 10
Preparing the Cash Flows from Financing Activities Financing activities include transactions that either generate capital for the company or pay it back. Financing activities affect long-term liabilities and owners' equity accounts. The comparative balance sheets shown in Exhibit 13-4 show changes in the company's long-term liabilities, common stock, and retained earnings accounts. We'll have to analyze the changes in each of these accounts to determine the cash provided and used by financ- ing activities. We'll also need the following information obtained from company records.
a. $100,000 of new bonds were issued during the year.
b. $300,000 of bonds were repaid during the year.
c. The board of directors declared cash dividends of $125,000 during the year.
Long-Term Liabilities
Any change in long-term liabilities can be explained either by new borrowings (issuance of notes or bonds payable) or by the repayment of principal on existing debt:
Beginning balance, Long-term liabilities (Exhibit 13-4) .................................... . $750,000
Plus: Cash proceeds from new bond issuance ................................................... .
Less: Repayment of principal on existing debt .................................................. .
End balance, Long-term liabilities (Exhibit 13-4) ............................................. . $550,000
The additional information provided reconciles this account as follows:
Beginning long-term liabilities + Bond issuance - Repayments of principal = Ending long-term liabilities $750,000 + $100,000 $300,000 $550,000
We'll need to show the issuance and repayments separately on the statement of cash flows.
Statement of Cash Flows 797
Common Stock
There was no change in the common stock account on the balance sheet (Exhibit 13-4 ); there- fore, we can conclude that no transactions involving common stock took place during the year.
Retained Earnings Retained earnings represents the cumulative earnings of a company, less distributions to the company's owners. We analyze the retained earnings account as follows:
Beginning balance, Retained earnings (Exhibit 13-4 ) ................................... .
Plus: Net income (Exhibit 13-3) .................................................................. .
Less: Dividends declared during the year (from the additional
information given) .................................................................................. .
Ending balance, Retained earnings (Exhibit 13-4) ....................................... .
$1,492,000
937,300
(125,000)
$2,304,300
Since there was no dividends payable shown on the balance sheet, we can conclude that all dividends declared during the year ($125,000) were also paid out to stockholders. Remember, dividends are a distribution of capital back to the owners, not an expense on the income statement. Therefore, the dividends paid will be shown as a use of cash in the financing section of the statement of cash flows.
Exhibit 13-14 shows the completed statement of cash flows for Sports Time, prepared using the indirect method. The information provided in the financing section shows that the company used $300,000 for paying down long-term debt but obtained $100,000 of new debt (perhaps at a lower interest rate). The company used an additional $125,000 to pay dividends to its owners.
EXHIBIT 13-14 Statement of Cash Flows (Indirect Method)
- _J A B C
1 SportsTime, Inc. 2 Statement ot Cash Flows (Indirect Method) 3 For the Vear Ended December 31, 2017 4 5 Operating Activities: 6 Net income $ 937,300 7 Adjustments to reconcile net income to cash basis: 8 Depreciation expense $ 142,000 9 Gain on sale of equipment (1,000) 10 Increase in accounts receivable (35,000) 11 Decrease in inventory 25,000 12 Increase in prepaid insurance (5,000) 13 Decrease in accounts payable (40,000) 14 Increase in wages payable 8,500 15 Decrease in interest payable (5,000) 16 Increase in income taxes payable 26,700 17 Decrease in other accrued expenses payable (13,000) 18 Total reconciling adjustments 103,200 19 Net cash provided by operating activities 1,040,500 20 21 Investing Activities: 22 Cash used to purchase property, plant, and equipment $ (540,000) 23 Proceeds from the sale of equipment 3,000 24 Cash used to purchase investments in stock (100,000) 25 Net cash used by investing activities (637,000) 26 27 Financing Activities: 28 Proceeds from bond issuance $ 100,000 29 Repayment of long-term debt (300,000) 30 Cash payments tor dividends (125,000) 31 Net cash used by tinancing act1v1t1es (325,000) 32 Net increase 1n cash 78,500 33 Lash, beginning at the year 125,000 34 Lash, end at the year $ 203,500 35
798 CHAPTER 13
Interpreting the Statement of Cash Flows The statement of cash flows shown in Exhibit 13-14 presents a detailed explanation of how SportsTime generated and used cash during the year. In summary, we see that a little over $1 million in cash was generated by the company's day-to-day operating activities. Roughly 61 % of this cash was used to purchase new, long-term investments, and 31 % was used to decrease company debt and pay dividends. The remaining 8% was added to the company's cash balance, leaving cash $78,500 higher than it was at the beginning of the year.
Free Cash Flow Many potential investors calculate the company's free cash flow using the information provided on the statement of cash flows. Free cash flow represents the amount of excess cash a business generates after taking into consideration the capital expenditures neces- sary to maintain its business. This cash can then be used for expansion, to pay dividends, to pay down debt, or for any other business purpose (which is why it is called "free"). Essentially, it is the cash generated from the company's core business that is "left over" after paying bills and making capital expenditures. Free cash flow is calculated as follows:
Free cash flow = Net cash provided by operating activities - Capital expenditures
Using the information provided in Exhibit 13-14, we can calculate SportsTime's free cash flow as follows:
= $1,040,500 - $540,000 = $500,500
The presence of free cash flow means that Sports Time has the ability to expand, produce new products, pay dividends, buy back treasury stock, or reduce its debt. Potential inves- tors place high value on a company's ability to generate free cash flow and often use it as a means of valuing stock.
Recap: Steps to Preparing the Statement of Cash Flows Using the Indirect Method Exhibit 13-15 summarizes the steps used to create a statement of cash flows using the indirect method.
EXHIBIT 13-15 Steps for Using the Indirect Method
Step 1. Begin the operating section with the company's net income and add back any noncash expenses (such as depreciation or
losses on the sale of property, plant, and equipment) and subtract any noncash revenues (such as gains on the sale of
property, plant, or equipment). This information is found on the company's income statement.
Step 2. Adjust net income for all changes in current asset and current liability accounts (other than the Cash account) that are
found on the company's comparative balance sheet:
• Add hack decreases in current asset accounts and increases in current liability accounts. • Subtract increases in current asset accounts and decreases in current liability accounts.
Step 3. Prepare the investing section by analyzing the changes in all long-term asset accounts found on the company's comparative
balance sheet. Separately list all cash transactions that took place during the year affecting these accounts (such as buying
and selling property). Any gains or losses on sales, depreciation, or amortization of these assets has already been accounted
for in the operating section.
Step 4. Prepare the financing section by analyzing the changes in all long-term liability and equity accounts found on the company's
comparative balance sheet. Separately list all cash transactions that took place during the year affecting these accounts (such
as issuing new debt or paying down existing debt, selling stock, buying treasury stock, or paying dividends).
Step 5. Present a subtotal of the amount of cash provided or used by each of the three types of activities (operating, investing, and
financing). Use the subtotals to find the overall increase or decrease in cash during the year. Then add the increase to (or
subtract the decrease from) the company's beginning cash balance to arrive at the ending cash balance shown on the
company's balance sheet. J
Statement of Cash Flows 799
How ls the Statement of Cash Flows Prepared Using the Direct Method? In this section, we'll prepare the statement of cash flows using the direct method. Keep in mind that the choice of method (indirect versus direct) only affects the operating activities section of the statement of cash flows. The investing and financing sections are the same regardless of the method used.
3 Prepare the statement of cash flows using the direct method ·
Overview The direct method lists the receipt and payment of cash for specific operating activities. For example, the operating activities would list such line items as follows:
II Why is this important?
• Cash receipts from customers
• Cash payments (to suppliers) for purchase of inventory
• Cash payments (to employees) for salaries and wages
In essence, the direct method lists many of the same items shown on the income statement but calculates them on a cash rather than an accrual basis. Exhibit 13-16 shows SportsTime's statement of cash flows using the direct method. Notice the reference numbers (1-7) provided in the operating activities section the schedule. These ref-
"In the future , the FASB and IAS B may require companies to use the direct method . This method shows, in a straightforward manner,
what the company received and paid cash for during the year."
erence numbers are only provided for the sake of instruction and are never included on an actual statement of cash flows. In the following section, we'll show the supporting calcula- tions for each referenced line item on the statement.
EXHIBIT 13-16 Statement of Cash Flows (Direct Method)
_j A B C I D
1 SportsTime, Inc. 2 Statement of Cash Flows (Direct Method) 3 For the Vear Ended December 31, 2017 4 5 Operating Activities: Ref.* 6 Cash receipts from customers (1) s 9,465,000 7 Cash payments for inventory (2) (7,140,000) 8 Cash payments for insurance (3) (30,000) 9 Cash payments for salaries and wages (4) (571,500) 10 Cash payments for interest expense (5) (65,000) 11 Cash payments for income taxes (6) (375,000) 12 Cash payments for other operating expenses (7) (243,000) 13 Net cash provided by operating activities 1,040,500 14 15 Investing Activities: 16 Cash used to purchase property, plant, and equipment s (540,000) 17 Proceeds from the sale of equipment 3,000 18 Cash used to purchase investments in stock (100,000) 19 Net cash used by investing activities (637,000) 20 21 Financing Activities: 22 Proceeds from bond issuance s 100,000 23 Repayment of long-term debt (300,000) 24 Cash payments for dividends (125,000) 25 Net cash used by financing activities (325,000) 26 Net increase in cash 78,500 27 Cash, beginning ot the year 125,000 28 Cash, end ot the year s 203,500 29
*NOTE: The reference numbers are provided for the sake of instruction only and are never actually shown on the statement of cash flows .
800 CHAPTER 13
Notice that the net cash provided by operating activities ($1,040,500) is the same as we found using the indirect method (shown in Exhibit 13-14).
Determining Cash Payments and Receipts The best way to make sure you've captured all cash transactions from operating activi- ties is to analyze every current asset and current liability account shown on the balance sheet (Exhibit 13-4) and incorporate related information from the income statement (Exhibit 13-3) as necessary. Let's start with current assets.
(1} Cash Receipts from Customers
To determine the amount of cash received from customers we must analyze accounts re- ceivable. Accounts receivable increases when sales are made and decreases when cash is collected:
Beginning balance, Accounts receivable (Exhibit 13-4)..................................... $ 330,000
Plus: Sales revenue (Exhibit 13-3) .................................................................... 9,500,000
Less: Cash collections of accounts receivable .................................................. .
Ending balance, Accounts receivable (Exhibit 13-4) ......................................... $ 365,000
Solving for the unknown, we determine that cash collections of sales must be $9,465,000.
(2) Cash Payments for Inventory
The next current asset account on the balance sheet is inventory. We'll use this account, along with accounts payable (current liability}, to figure out how much cash was used to purchase inventory. First, let's think about what affects the inventory account: The account increases for the purchase of inventory and decreases for the cost of goods sold. Therefore, we can establish the following relationship:
Beginning balance, Inventory (Exhibit 13-4) .............................................. .
Plus: Purchases of inventory ....................................................................... .
Less: Cost of goods sold (Exhibit 13-3) ...................................................... .
Ending balance, Inventory (Exhibit 13-4) ................................................... .
$ 657,000
(7,125,000)
$ 632,000
Solving for the unknown, we determine that purchases of inventory must have been $7,100,000.
However, did the company pay for all of these purchases during the year? We'll only know by investigating the changes in accounts payable (we assume SportsTime uses ac- counts payable only for inventory purchases}:
Beginning balance, Accounts payable (Exhibit 13-4) ................................... .
Plus: Purchases of inventory ........................................................................ .
Less: Cash payments for inventory .............................................................. .
Ending balance, Accounts payable (Exhibit 13-4) ....................................... .
$ 285,000
7,100,000
( ?)
$ 245,000
Solving for the unknown, we determine that payments for inventory must have been $7,140,000.
Statement of Cash Flows 801
(3) Cash Payments for Insurance
The next current asset on the balance sheet is prepaid insurance. This account will increase for purchases of insurance and decrease as a result of recording insurance expense:
Beginning balance, Prepaid insurance (Exhibit 13-4) ........................................ .
Plus: Payments for insurance ............................................................................ .
Less: Insurance expense (Exhibit 13-3) ............................................................. .
Ending balance, Prepaid insurance (Exhibit 13-4) ............................................ .
$ 15,000
(25,000)
$20,000
Solving for the unknown, we determine that payments for insurance must have been $30,000.
Now that we've analyzed all of the current asset accounts found on the company's balance sheet, we turn our attention to the current liability accounts shown in Exhibit 13-4. The first current liability shown is accounts payable. We've already analyzed that account when calculating the amount of inventory purchased. The remaining current li- ability accounts include wages payable, interest payable, income taxes payable, and other accrued expenses payable. We'll examine each of these next.
(4) Cash Payments for Salaries and Wages Wages payable increases when we record salaries and wages expense and decreases when the company pays its employees:
Beginning balance, Wages payable (Exhibit 13-4) ........................................... .
Plus: Salaries and wages expense (Exhibit 13-3) .............................................. .
Less: Payments for salaries and wages ............................................................ .
Ending balance, Wages payable (Exhibit 13-4) ................................................ .
$ 48,500
580,000
( ?)
$ 57,000
Solving for the unknown, we determine that payments for salaries and wages must have been $571,500.
(5) Cash Payments for Interest Expense Interest payable increases when we record interest expense and decreases when the com- pany pays interest:
Beginning balance, Interest payable (Exhibit 13-4) ............................................ .
Plus: Interest expense (Exhibit 13-3) ................................................................. .
Less: Payments for interest ................................................................................ .
Ending balance, Interest payable (Exhibit 13-4) ................................................ .
$ 8,000
60,000 ( ?)
$ 3,000
Solving for the unknown, we determine that payments for interest expense must have been $65,000.
802 CHAPTER 13
(6) Cash Payments for Income Taxes
Income taxes payable increases when we record income tax expense and decreases when the company pays income taxes:
Beginning balance, Income taxes payable (Exhibit 13-4) ................................. .
Plus: Income tax expense (Exhibit 13-3) .......................................................... .
Less: Payments for income taxes ..................................................................... .
Ending balance, Income taxes payable (Exhibit 13-4) ..................................... .
$120,000
401,700
( ?)
$146,700
Solving for the unknown, we determine that payments for income taxes must have been $375,000.
(7) Cash Payments for Other Operating Expenses SportsTime's income statement lists many of their operating expenses separately: salaries and wages expense, insurance expense, and depreciation expense. It then lumps together its remaining operating expenses, as shown in Exhibit 13-3. "Other operating expenses" would include such expenses as rent, utilities, telephone and Internet, and supplies. Sports- Time records liabilities for these expenses as "other accrued expenses payable":
Beginning balance, Other accrued expenses payable (Exhibit 13-4) .................... .
Plus: Other operating expenses (Exhibit 13-3) .................. ................. .............. .
Less: Payments for other operating expenses ................................................... .
Ending balance, Other accrued expenses payable (Exhibit 13-4) ..................... .
$ 28,500
230,000
( ?)
$ 15,500
Solving for the unknown, we determine that payments for other operating expenses must have been $243,000.
Cash Flows from Operating Activities By analyzing each current asset and current liability account, we have figured out the actual cash receipts and cash payments made for each operating activity during the year. After listing each transaction separately (Exhibit 13-16), we see that the net cash flow from operating activities totals $1,040,500, just as it did using the indirect method.
Comparing the Direct and Indirect Methods As you can see, the direct method requires much more analysis than the indirect method. As a result, most companies currently use the indirect method. However, the FASB and IASB have jointly recommended that companies use the direct method because it shows cash receipts and cash payments in a much more straightforward manner. Nonetheless, both methods result in the same net amount of cash provided by operating activities (for SportsTime, $1,040,500).
Statement of Cash Flows 803
Statement of Cash Flows ·-..... .. . Companies have a choice of using the indirect method or direct method . The following decision guidelines provide general guidance for preparing the statement of cash flows using either method .
Decision
What kind of information is needed in order to prepare the statement of cash flows?
If my company uses the indirect method, what adjustments should be shown when reconciling net income to the cash basis?
To reconcile net income to the cash basis, do we add or subtract changes in current asset ac- counts? (indirect method)
To reconcile net income to the cash basis, do we add or subtract changes in current liability ac- counts? (indirect method)
What process should be used to prepare the investing section of the statement of cash flows?
What process should be used to prepare the financing section of the statement of cash flows?
My company has decided to use the direct method . What process should be used to prepare the operating section of the state- ment of cash flows?
Guidelines
The following information is needed:
1. Income statement for the year
2. Balance sheets for the current and prior year (comparative balance sheets)
3. Additional information about investing and financing activities that occurred during the year
1. All noncash expenses are added back to net income. 2. All noncash revenues are deducted from net income . 3. All changes in current asset and current liability accounts will either be added
or deducted from net income (as indicated below) .
• If a current asset account increases, then subtract the change from net income. • If a current asset account decreases, then add the change to net income .
• If a current liability account increases, then add the change to net income . • If a current liability account decreases, then subtract the change from net income .
You will need to analyze the change in every long-term asset account found on the balance sheet . Purchases and sales of investments need to be disclosed separately on the statement of cash flows . (You can't just show the net change in each account .)
You will need to analyze the change in every long-term liability and owners' equity account found on the balance sheet to determine the financing transactions that took place during the year .
Each current asset and current liability account will need to be analyzed to determine the cash transactions underlying the change in the account . These transactions typically include the following:
• Receipts from customers
• Payments for inventory
• Payments for salaries and wages
• Payments for other operating expenses (listed separately, or grouped together, depending on the presentation of expenses in the income statement)
804 CHAPTER 13
• - • SUMMARY PROBLEM 2
Urban Togs is a regional retailer of trend-setting clothing that is made with socially and environmentally friendly practices. The company's income statement and comparative balance sheets are presented below. In addition, the following information was gathered from the com- pany's records:
a. No new debt was issued during the year.
b. Dividends of $200,000 were declared by the board of directors.
c. Equipment with an original cost of $20,000 was sold for $9,000.
The equipment had accumulated depreciation of $15,000 at the time of sale.
Requirement
Prepare the company's statement of cash flows using the indirect method.
_J A B I C
1 Urban Togs 2 Income Statement 3 For the Vear Ended December 31, 2017 4 5 Sales revenues $ 4,750,000 6 Less: Cost of goods sold 3,562,500 7 Gross profit 1,187,500 8 Less operating expenses: 9 Salaries and wages expense $ 340,000 10 Insurance expense 10,000 11 Depreciation expense 75,000 12 Other operating expenses 125,000 13 Total operating expenses 550,000 14 Operating income $ 637,500 15 Plus other income and less other expenses: 16 Interest expense 8 000 17 Gain on sale of PP&E 4,000 18 Total other income and expenses 4,000 19 Income before income taxes 633 500 20 Less: Income tax expense 190 050 21 Net income $ 443 450 22
Statement of Cash Flows 805
_J A B C
1 Urban Togs 2 Comparative Balance Sheets 3 December 31, 2017 and 2016
4 Increase
Assets 2017 2016 (Decrease) 5 Current assets: 6 Cash $ 187,000 $ 85 000 102 000 7 Accounts receivable 37,000 57,000 (20,000) 8 lnventorv 337,500 350,000 (12 500) 9 Preoaid insurance 5,000 3,000 2,000 10 Total current assets 566,500 495,000 11 12 Prooertv. olant and eauioment 1,860,000 1,660,000 200,000
- 13 Less: Accumulated denreciation (310,000) (250,000) 60,000 14 Investments 50,000 50,000 0
- 15 Total assets $ 2,166,500 $ 1,955,000 16 17 Liabilities 18 Current liabilities:
""1 9 Accounts payable $ 65,000 $ 85,000 (20,000) ""-ZO Wages payable 29000 25 000 4000
21 Interest payable 2,000 8,000 (6,000) 22 Income taxes payable 100 050 85 000 15 050 23 Other accrued expenses payable 13,000 18,000 (5,000) 24 Total current liabilities 209,050 221,000 25 26 Long-term liabilities 80,000 100,000 (20,000) 27 Total liabilities 289,050 321,000 28 29 Stockholders' equity 30 Common stock 850000 850 000 0 31 Retained earnings 1 027,450 784 000 243,450 32 Total stockholders' eauitv 1,877,450 1,634,000 33 34 Total liabilities and equity $ 2,166,500 $ 1,955,000 35
• SOLUTION The following steps are taken to prepare the statement of cash flows using the indirect method: 1. We begin the operating section with the company's net income, and we add back any
noncash expenses (depreciation) and then subtract any noncash revenues (gains on the sale of property, plant, or equipment).
2. We then adjust net income for all changes in current asset and current liability ac- counts (other than the cash account):
• We add decreases in current asset accounts and increases in current liability accounts .
• We subtract increases in current asset accounts and decreases in current liability accounts .
3. To prepare the investing section, we analyze the changes in all long-term asset ac- counts. We separately list all cash transactions that took place during the year (for ex- ample, buying and selling property, plant, and equipment or long-term investments). Any gains, losses, depreciation, or amortization of these assets have already been ac- counted for in the operating section.
806 CHAPTER 13
4. To prepare the financing section, we analyze the changes in all long-term liability and equity accounts. We separately list all cash transactions that took place during the year (for example, issuing new debt or paying down existing debt, selling stock, buy- ing treasury stock, or paying dividends) .
~~ A I B -----r- c- 1 Urban Togs 2 Statement ot Cash Flows {Indirect Method) 3 For the Vear Ended December 31, 2017 4 5 Operating Activities: 6 Net income s 443 450 7 Adjustments to reconcile net income to cash basis: 8 Depreciation expense $ 75,000 9 Gain on sale of equipment (4,000} 10 Decrease in accounts receivable 20,000 11 Decrease in inventory 12,500 12 Increase in prepaid insurance (2,000) 13 Decrease in accounts payable (20,000) 14 Increase in wages payable 4,000 15 Decrease in interest payable (6,000) 16 Increase in income taxes payable 15,050 17 Decrease in other accrued expenses payable (5,000) 18 Total reconciling adjustments 89,550 19 Net cash provided by operating activities 533,000 20 21 Investing Activities: 22 Cash used to purchase property, plant, and equipment s (220,000) 23 Proceeds from the sale of equipment 9,000 24 Net cash used by investing activities (211,000) 25 26 Financing Activities: 27 Repayment ot long-term debt s (20,000) 28 Cash payments tor dividends (200,000) 29 Net cash used by tinancing activities (220,000) 30 Net increase in cash 102,000 31 Cash, beginning ot the year 85,000 32 cash, end ot the year s 187,000 33
Analysis of Investing and Financing Activities: Property, Plant, and Equipment:
Beginning balance, PP&E ............................................................................ . $1,660,000
Plus: Purchases of PP&E ............................................................................. .
Less: Original cost of equipment sold (given) .............................................. . (20,000)
Ending balance, PP&E ................................................................................ . $1,860,000
Solving for the unknown, the company must have purchases of $220,000 of property, plant, and equipment . This will be shown as an investing activity .
Accumulated Depreciation:
Beginning balance, Accumulated depreciation ................................................. .
Plus: Depreciation expense .............................................................................. .
Less: Accumulated depreciation on sold equipment (given) ............................. .
Ending balance, Accumulated depreciation ..................................................... .
The depreciation expense will be shown as an operating activity .
Gain on Sale of Equipment:
Sale price of equipment (given) ..................................................... .
Original cost of the equipment ..................................................... .
Less: Accumulated depreciation ................................................... .
Net book value of equipment ................................................ .
Gain on sale ................................................................................. .
$20,000
15,000
Statement of Cash Flows 807
$250,000
75,000
(15,000)
$310,000
$9,000
5,000
$4,000
The $4,000 gain on sale will be shown as an adjustment to net income in the operating section, while the $9,000 cash received will be shown as an investing activity .
Long-Term Liabilities:
Beginning balance, Long-term liabilities ........................................................... .
Plus: Cash proceeds from new bond issuance (given) ....................................... .
Less: Repayment of principal on existing debt .................................................. .
End balance, Long-term liabilities .................................................................... .
$100,000
0
$ 80,000
Solving for the unknown, the company must have repaid $20,000 of principal on the existing long-term debt. This will be shown as a financing activity .
Retained Earnings:
Beginning balance, Retained earnings ........................................................... .
Plus: Net income .......................................................................................... .
Less: Dividends declared during the year (given) .......................................... .
Ending balance, Retained earnings ............................................................... .
The payment of dividends will be shown as a financing activity .
$ 784,000
443,450
(200,000)
$1,027,450
Learning Objectives • 1 Classify cash flows as operating, investing, or financing activities
• 2 Prepare the statement of cash flows using the indirect method
• 3 Prepare the statement of cash flows using the direct method
Accounting Vocabulary Accrual Basis of Accounting. (p. 784) Revenues are re- corded when they are earned (when the sale takes p lace) rather than when cash is received on the sa le. Likewise, ex- penses are recorded when they are incurred rather than when they a re paid .
Cash Equivalents. (p. 781) Very safe, highly liquid assets that are read ily convertible into cash, such as money market funds, certificates of deposit that mature in less than three months, and U.S. treasury bills.
Comparative Balance Sheets. (p. 788) A comparison of the balance sheets from the end of two fisca l periods, usual ly high- light ing the changes in each account.
Direct Method. (p. 783) A method of presenting cash flows from operating act ivities that separate ly lists the receipt and payment of cash for specific operating activities.
Financing Activities. (p. 782) Activities that either generate capita l for the company or pay it back, such as issuing stock or long-term debt, paying dividends, and repaying principal amounts on loans; th is includes al l act ivities that affect long - term liab ilities and owners' equity.
Free Cash Flow. (p. 798) The amount of excess cash a business generates after taking into consideration the capital expenditures necessary to maintain its business. It is ca lcu- lated as net cash flow from operat ing activities minus capita l expenditures.
808
Indirect Method. (p. 784) A method of presenting the cash flows from operating activities that begins with the com - pany's net income, wh ich is prepared on an accrual basis, and then reconci les it back to the cash basis through a series of adjustments.
Investing Activities . (p. 781) Activities that involve buying o r se lling long-term assets, such as buying or sel ling property, p lant, or equipment; buying or se lling stock in other compa - nies (if the stock is meant to be held for the long term); or loan ing money to other companies with the goal of earning interest income from the loan.
Net Book Value. (p. 789) The original cost of plant or equip- ment less its accumu lated deprec iation.
Operating Activities . (p. 781) The day -to-day profit-making activities of the company, such as making or buying inven- tory, sel ling inventory, selling services, paying employees, advertising, and so forth; this also includes any other activity that affects net income (not just operating income), current as- sets, or current liabi lities.
Statement of Cash Flows. (p. 780) One of the four basic financial statements; the statement shows the overa ll increase o r decrease in cash during the period as we ll as how the com- pany generated and used cash during the period.
Statement of Cash Flows 809
MyAccounting lab Go to http://myaccountinglab.com/ for the following Quick Check, Short Exercises, Exer- cises, and Problems. They are available with immediate grading, explanations of correct and incorrect answers, and interactive media that acts as your own online tutor.
Quick Check
1. (Learning Objective 1) Which of the following is not one of the activities found on the statement of cash flows?
a. Administrative activities
b. Financing activities
c. Investing activities
d. Operating activities
2. (Learning Objective 1) Transactions that affect long- term liabilities and stockholders' equity are classified as which of the following?
a. Administrative activities
b. Financing activities
c. Investing activities
d. Operating activities
3. (Learning Objective 1) Transactions that affect long- term assets are classified as which of the following?
a. Operating activities
b. Investing activities
c. Administrative activities
d. Financing activities
4. (Learning Objective 1) Transactions that affect net income, current assets, and current liabilities are classi- fied as which of the following?
a. Investing activities
b. Financing activities
c. Administrative activities
d. Operating activities
5. (Learning Objective 1) Interest and dividend income are both classified as
a. financing activities .
b. administrative activities .
c. operating activities .
d. investing activities.
6. (Learning Objective 1) The payment of dividends is classified as a(n)
a. administrative activity .
b. investing activity .
c. operating activity .
d. financing activity.
7. (Learning Objective 1) Which method of preparing the statement of cash flows is most commonly used in the United States, even though FASB and IASB encourage the use of the other method?
a. Accrual
b. Direct
c. Indirect
d. Standard
8. (Learning Objective 2) If using the indirect method, which of the following statements is correct?
a. An increase in a current asset account should be subtracted from net income.
b. An increase in a current liability account should be subtracted from net income.
c. A decrease in a current liability account should be added to net income .
d. None of the items listed is correct if using the indi- rect method .
9. (Learning Objective 3) The difference between the two methods of presenting the statement of cash flows is only found in the section reporting
a. financing activities.
b. administrative activities.
c. operating activities.
d. investing activities.
10. (Learning Objective 3) Which one of the following lines would be found on the statement of cash flows for a company using the direct method?
a. Increase in prepaid insurance
b. Gain on sale of property, plant, and equipment
c. Depreciation expense
d. Cash receipts from customers
Quick Check Answers
p ·o~ J .6 e ·g J "L p ·9 J ·s p ·v q "£ q ·c e · ~
81 0 CHAPTER 13
a. Decrease in inventory
Short Exercises
513-1 Classifying cash flows (Learning Objective 1) Breakneck Creek Corporation is preparing its statement of cash flows (indirect method) for the past year . Listed below are items used in preparing the company's statement of cash flows . Specify how each item would be treated on Breakneck Creek Corporation's statement of cash flows by using the following abbreviations :
1. Operating activity-addition to net income (0+)
2. Operating activity-subtraction from net income (0-)
3. Financing activity (F)
4. Investing activity (I)
5. Activity that is not on the statement of cash flows (NA)
h . Depreciation expense
b . Increase in accounts receivable i. Retained earnings
c. Repayment of long-term loan j. Increase in prepaid insurance expense
d . Loss on sale of building k. Gain on sale of land
e . Payment of dividends to stockholders I. Sale of common stock
f. Increase in accounts payable
g . Net income
m. Sale of equipment no longer being used
n. Decrease in accrued taxes payable
513-2 Preparing the operating cash flows section (indirect method) (Learning Objective 2)
Majestic Corporation began the year with accounts receivable , inventory, and prepaid ex- penses totaling $67,000 . At the end of the year, Majestic had a total of $77,000 for these current assets . At the beginning of the year, it owed current liabilities of $42,000, and at year-end, current liabilities totaled $39,000 .
Net income for the year was $80,000 . Included in net income was a $6,000 gain on the sale of land and depreciation expense of $7,000 .
Show how Majestic should report cash flows from operating activities for the year . The company uses the indirect method.
513-3 Identifying activities for the statement of cash flows-indirect method (Learning Objectives 1 & 2)
Identify each of Knox Industries' transactions listed below as operating (0), investing (I}, financing (F}, noncash investing and financing (NIF}, or a transaction that is not re- ported on the statement of cash flows (NA) . Also indicate whether the transaction in- creases ( + ) or decreases( - ) cash . The indirect method is used for operating activities .
a. Issuance of common stock for cash
b . Purchase of new forklift with cash
c. Purchase of equipment by issuing note payable
d . Depreciation of building
e . Decrease in raw materials inventory
f. Payment of cash dividend
g . Increase in prepaid rent expense
h. Purchase of treasury stock
i. Cash sale of land (no gain or loss)
j. Sale of long-term investment (no gain or loss)
k. Increase in salaries payable
I. Amortization of patent
m . Purchase building with cash
n . Decrease in accrued taxes payable
o . Gain on sale of equipment
p . Repayment of long-term debt
Statement of Cash Flows 811
513-4 Classify cash flows as operating, investing, or financing (Learning Objectives 1 & 2)
For each of the following situations, identify whether the activity is an operating, investing, or financing activity and compute the cash provided or used by the activity . The indirect method is used .
Activity
Operating (0) Investing (I)
Financing (F)
a . A building with a cost of $188,000 and accumulated depreciation of $44,000 was sold for a $17,000 gain .
b . Net income for last year was $117,000 . The accumulated depreciation balance increased by $20,000. There were no changes in noncash current assets or liabilities . There were also no sales of plant assets .
c. Net income was $23,000 for the year . Accounts receivable increased by $8,000, and accounts payable increased by $1,000 . There were no other changes in the noncash current assets and current liabilities. There was no depreciation for the year .
d . Bonds payable with a face value of $60,000 were retired with a cash payment for their face value. New bonds were issued later in the year for $37,000.
e . Bonds payable were retired for their face value of $65,000 (cash paid). Cash dividends of $11,000 were also paid. A new long-term note payable was signed for cash proceeds of $25,000.
f. A plant asset with a cost of $66,000 and accumulated depreciation of $15,000 was sold for a $12,000 loss .
g . Current assets (not including cash) increased by $1,000, and current liabilities decreased by $10,000 . There was no depreciation . Net income was $55,000 for the year .
h . Common stock was issued for $260,000 cash. Dividends of $25,000 were paid in cash .
i. Noncash current assets decreased by $6,000, and current liabilities decreased by $15,000 . Depreciation was $14,000 for the year, while net income was $53,000.
513-5 Calculate investing cash flows (Learning Objectives 1, 2, & 3) McCabe Company reported the following financial statements for 2016 and 2017:
_J A B C
1 McCabe Company 2 Income Statement 3 For the Vear Ended December 31, 2017 4 5 Sales revenues $ 4,810,000 6 Less: Cost of goods sold 2,890,000 7 Gross profit 1,920,000 8 Less operating expenses: 9 Salaries and wages expense $ 370,000 10 Insurance expense 14,000 11 Depreciation expense 71,000 12 Other operating expenses 127,000 13 Total operating expenses 582,000 14 Operating income $ 1,338,000 15 Plus other income and less other expenses: 16 Interest expense 6,100 17 Other income and expenses 0 18 Total other income and expenses 6,100 19 Income before income taxes 1,331,900 20 Less: Income tax expense 403,700 21 Net income $ 928,200 22
Amount of Cash Flow
Increase(+) Decrease (-)
81 2 CHAPTER 13
_J A l B T C 1 McCabe Company 2 Comparative Balance Sheets 3 December 31, 2017 and 2016 4 Assets 2017 2016 5 Current assets: 6 Cash $ 585,000 s 468,000 7 Accounts receivable 78,000 14,000 8 Inventory 990,000 240,000 9 Prepaid insurance 4,500 4,500 10 Total current assets $ 1,657,500 $ 726,500 11 12 Property, plant, and equipment s 1,250,000 $ 1,130,000 13 Less: Accumulated depreciation (277,000) (206,000) 14 Investments 46,000 68,000 15 Total assets $ 2,676,500 $ 1,718,500 16 17 Liabilities 18 Current liabilities: 19 Accounts payable $ 24,000 s 47 000 20 Wages payable 14 000 15 000 21 Interest payable 2 200 5 600 22 Income taxes payable 276 000 35 000 23 Other accrued expenses payable 28 000 15 000 24 Total current liabilities $ 344 200 $ 117 600 25 26 Long-term liabilities 69,000 85,000 27 Total liabilities $ 413 200 $ 202 600 28 29 Stockholders' equity 30 Common stock $ 723,000 $ 773,000 31 Retained earnings 1,540,300 742,900 32 Total stockholders' equity $ 2,263,300 $ 1 515,900 33 34 Total liabilities and equity $ 2,676,500 s 1,718,500 35
Compute the following investing cash flows:
a. Purchases of plant assets (all were for cash). There were no sales of plant assets.
b. Proceeds from the sale of investments. There were no purchases of investments.
513-6 Calculate financing cash flows (Learning Objectives 2 & 3) Use the data given in 513-5 for the McCabe Company to compute the following financing cash flows:
a. New borrowing or payment of long-term notes payable . McCabe Company had only one long-term note payable transaction during the year (this long-term note payable is the only long-term liability that the company has).
b. Issuance of common stock or retirement of common stock. The company had only one common stock transaction during the year .
c. Payment of cash dividends (same as dividends declared).
Statement of Cash Flows 813
513-7 Classify cash flows as operating, investing, or financing (Learning Objectives 1, 2, & 3)
The items in the following table may or may not appear in a statement of cash flows .
1. Issuance of stock
2. Principal payments on long-term notes payable
3. Depreciation expense
4 . Increase in accounts receivable
5 . Cash received from customers
6. Purchase of plant assets with cash
7 . Decrease in payroll taxes payable
8 . Cash paid to suppliers
9 . Dividends paid
10 . Increase in salaries payable
11. Cash paid for taxes
12. Purchase of treasury stock
For each of the items in the table, indicate the following:
Operating (0) Investing (I) Financing (F)
1. Would the item appear on the statement of cash flows under operating activities (0), investing activities (I), or financing activities (F)?
2. Would the item appear on the statement of cash flows using the direct method (D}, indirect method (I}, or both (B)?
3. Would the item result in an increase(+) or a decrease(-) when computing cash flow?
513-8 Prepare statement of cash flows (indirect method) (Learning Objective 2) Daniel Corporation uses the indirect method to prepare its statement of cash flows. Data related to cash activities for last year are as follows :
Net income ................................................................................. . $ 92,900
Dividends paid (cash) ................................................................. . $ 50,800
Depreciation expense ................................................................ . $ 11,000
Net decrease in current assets ...... .......... ................. ............. ..... . $ 21,000
Issued new long-term notes payable for cash ................. .......... . $ 51,800
Paid cash for building ................................................................. . $275,000
Net decrease in current liabilities ............ ................. ............. ..... . $ 5,600
Sold long-term investment for cash ........................................... . $100,000
Answer the following questions:
1. What was the net cash flow from operating activities for the year?
2. What was the cash flow from (or used for) investing activities for the year?
3. What was the cash flow from (or used for) financing activities for the year?
4. What was the net change in cash for the year?
5. If the beginning balance of cash for the year was $154,000, what was the balance of cash at the end of the year?
Direct (D) Indirect (I) Both (B)
Increase(+) Decrease(-)
81 4 CHAPTER 13
513-9 Calculate increase or decrease in current assets and liabilities (Learning Objective 2)
A recent statement of cash flows for Oleg Company reported the following information:
....I A B C 1 Net income $ 452,800 2 Adjustments to reconcile net income to cash basis: 3 Depreciation expense $ 64,000 4 Accounts receivable (29,000) 5 Inventory 16,200 6 Other current assets (8,600) 7 Accounts payable (17,000) 8 Other current liabilities 195,000 9 Total reconciling adjustments 220,600 10 Net cash provided by operating activities $ 673,400 11
Based on the information presented in the statement of cash flows for Oleg Company, determine whether the following accounts increased or decreased during the period: Accounts Receivable, Inventory, Other Current Assets, Accounts Payable, and Other Current Liabilities.
513-10 Prepare statement of cash flows (direct method) (Learning Objective 3) Commander Corporation uses the direct method to prepare its statement of cash flows . Data related to cash activities for last year appear next.
Paid for equipment ............................................ $17,000 Paid for interest .................................................. $ 4,700
Paid to suppliers ................................................. $39,000 Paid for utilities .................................................. $20,000
Paid for insurance ............................................... $ 9,800 Paid dividends .................................................... $ 7,400
Depreciation expense ........................................ $ 3,300 Received from customers. .................................. $51,000
Paid for advertising ............................................ $ 7,300 Paid for taxes. .................................................... $ 5,600
Received from sale of land. ................................ $20,000 Received from issuing long-term
Received from sale of plant assets ..................... $ 6,700 note payable .................................................. $26,000
Paid to employees. ............................................. $16,000
Answer the following questions:
1. What was the net cash flow from operating activities for the year?
2. What was the net cash flow from investing activities for the year?
3. What was the net cash flow from financing activities for the year?
4. What was the net change in cash for the year?
5. If the beginning balance of cash for the year was $342,000, what was the balance of cash at the end of the year?
Statement of Cash Flows 815
513-11 Identify ethical standards violated (Learning Objectives 1, 2, & 3) For each of the situations listed, identify the primary standard from the IMA Statement of Ethical Professional Practice that is violated (competence, confidentiality, integrity, or credibility) . Refer to Exhibit 1-7 for the complete standard.
a. Chrissy uses the indirect method to prepare the statement of cash flows, even though her company has adopted International Financial Reporting Standards . She is unfamiliar with the steps required to produce a statement using the direct method .
b. Layne is an accountant at Black Squirrel Radio Group, Inc. She has helped to prepare the financial statements . She knows that the internal controls over cash are weak, but she does not speak up because she feels that it is not her job .
c. The statement of cash flows has never been Erik's strength; he struggled with it in school. This year, Erik cannot get the statement of cash flows to balance, so he de- cides to hide the amount that the statement is off by adding that difference to one of the items in the operating section .
d. Mark does not disclose to upper management that his sister is a partner in the ac- counting firm that the company is hiring for the audit .
e. Quinn is an accountant at Murphy & Swanson, Inc. Quinn confides to a close friend that he is concerned about the future of Murphy & Swanson . Quinn explains that op- erating cash flows are negative; this information is on the not-yet-released financial statements .
EXERCISES Group A E13-12A Prepare operating cash flows section (indirect method)
(Learning Objective 2)
The comparative balance sheet for Coastal Travel Services, Inc., for December 31, 2017 and 2016, is as follows :
_J A ----r B -,-- C - 1 Coastal Travel Services, Inc. 2 Comparative Balance Sheets 3 December 31, 2017 and 2016 4 Assets 2017 2016 5 Current assets: 6 Cash $ 44,000 $ 17,000 7 Accounts receivable 80,000 85,000 8 lnventorv 61,000 20,000 9 Prepaid insurance 8,000 16,000 10 Total current assets $ 193,000 $ 138,000 11 12 Land $ 108,000 $ 121,000 13 Equipment 80,000 58,000 14 Less: Accumulated depreciation (16,000) (11,000) 15 Total assets $ 365,000 $ 306,000 16 17 Liabilities 18 Current liabilities: 19 Accounts payable $ 30 000 $ 36000 20 Wages payable 35 000 27 000 21 Interest payable 16 000 15 000 22 Income taxes payable 11000 8000 23 Total current liabilities $ 92 000 $ 86000 24 25 Notes payable (long term) 100 000 91000 26 Total liabilities $ 192 000 $ 177 000 27 28 Stockholders' equity 29 Common stock $ 136,000 $ 116 000 30 Retained earnings 37,000 13 000 31 Total stockholders' equity $ 173,000 $ 129 000 32 33 Total liabilities and equity $ 365,000 $ 306000 34
81 6 CHAPTER 13
The following information is taken from the records of Coastal Travel Services, Inc.:
a. Land was sold fo r $9,200 .
b. Equipment was purchased for cash .
c. There were no disposals of equipment during the year .
d. The common stock was issued for cash .
e. Net income for 2017 was $32,000 .
f. Cash dividends paid during t he year were $8,000 .
Coastal Travel Services, Inc., uses the indirect method for p reparing the statement of cash flows . Prepare the operating section of the statement of cash flows for 2017 .
E13-13A Prepare statement of cash flows (indirect method) (Learning Objective 2)
Using the data given in E 13-12A, prepare the statement of cash flows (indirect method) for Coastal Travel Services, Inc., for 2017 .
E13-14A Calculate cash flows from operating, investing, and financing activities (direct method) (Learning Objectives 2 & 3) Compute the following cash flows for Clear Media Services Company for the past year, assuming the company uses the direct method :
1. The beginning balance of Retained Earnings was $138,000, while the end ofthe year balance of Retained Earnings was $180,000 . Net income for the year was $60,000 . No dividends payable were on the balance sheet . How much was paid in cash dividends during the year?
2. The beginning and ending balances of the Common Stock account were $215,000 and $270,000, respectively . Where would the increase in Common Stock appear on the statement of cash flows?
3. The beginning and ending balances of the Treasury Stock account were $53,000 and $80,000, respectively . Where would the increase in Treasury Stock appear on the statement of cash flows?
4. The Property, Plant, & Equipment (net) increased by $ 13,000 during the year to have a balance of $155,000 at the end of the year . Depreciation for the year was $17,000 . Acquisitions of new plant assets paid for with cash during the year totaled $41,000 . Plant assets were sold at a loss of $2,000 .
a. What were the cash proceeds from the sale of plant assets?
b. What amount would be reported on the investing section of the statement of cash flows? Would it be a source of cash o r a use of cash?
c. What amount, if any, would be reported on the operating section of the state- ment of cash flows?
E13 -1 SA Calculate operating cash flows (indirect method) (Learning Objective 2)
Ericson Corporation has the following activities for the past year :
Net income .............. .......... .......... .................... . . $ ? Cost of goods sold ..... .......... ....... .......... .......... .. $ 49,000
Payment of dividends ....................................... . $ 6,000 Other operating expenses ........... ............. ........ $ 14,000
Proceeds from issuance of stock ..... ........ ......... . $ 73,000 Depreciation expense ..... .......... ....... .......... ....... $ 20,000
Purchase of treasury stock ............................... . $ 13,000 Purchase of equipment with cash ..................... $ 26,000
Sales revenue ................................................... . $124,000 Proceeds from sale of land ............................... $ 19,000
Payment of long-term note payable ....... ......... . $ 13,000 Increase in current assets other than cash ........ $ 6,000
Decrease in current liabilities ........................... . $ 9,000
Requirement Prepare the operating activities section of Ericson Co rporation's statement of cash flows for the year ended December 31, using the indirect method for operating cash flows .
Statement of Cash Flows 817
E13-16A Prepare statement of cash flows (indirect method) (Learning Objective 2)
Using the data given in E13-15A, prepare statement of cash flows for Ericson Corporation for the year . Ericson Corporation uses the indirect method for operating activities .
E13-17 A Prepare statement of cash flows (indirect method) (Learning Objective 2)
Innovations Corporation is preparing its statement of cash flows for the past year. The company has gathered the following information about the past year just ended on December 31 .
Retire bond payable (long-term) ............ ........... .
Paid dividends in cash .... ....... .......... .......... ........ .
Decrease in inventory ........................................ .
Decrease in accounts payable ........................... .
Sold land (investment) .... ....... .......... .......... ........ .
Increase in interest payable ............................... .
Cash balance, beginning of year. ...................... .
$17,000
$30,000
$10,000
$11,000
$ 18,000
$ 700
$90,000
Net income. ........................................................ $91,000
Requirement
Decrease in accounts receivable ....................... .
Increase in salaries payable ................ .......... .... . .
Depreciation expense ....................................... .
Increase in prepaid insurance ............................ .
Decrease in other short-term liabilities ........ ..... .
Increase in taxes payable .................................. .
Purchase of new computer system with cash ... .
Prepare a statement of cash flows for the past year using the indirect method .
E13-1 SA Compute operating cash flows using direct method (Learning Objective 3)
Middleton Spas provides the following data for the year just ended on December 31 .
Payment of long-term note payable ................. . $ 4,000 Payments to employees .................................... .
Depreciation expense ........ ....... ............. .......... . . $ 4,400 Proceeds from sale of land ........... ............. ........ .
Purchase of equipment with cash ..................... . $ 9,500 Payment of dividends ........................................ .
Purchase of treasury stock ................................ . $ 12,500 Payments to suppliers ....................................... .
Gain on sale of land ........... ....... ............. .......... . . $ 1,000 Increase in salaries payable .......... ............. ........ .
Cost of goods sold .................................. .......... . $108,000 Payment of income tax ..................................... .
Proceeds from issuance of common stock ........ . $ 12,500 Collections from customers ............................... .
Beginning balance, cash ................................... . $ 15,000 Sales revenue .................................................... .
Requirement Prepare the operating activities section of Middleton Spas' statement of cash flows for the year just ended, using the direct method for operating cash flows.
E13-19A Prepare statement of cash flows (direct method) (Learning Objective 3)
Using the data from E13-18A, prepare the statement of cash flows using the direct method.
$ 8,000
$ 9,000
$16,000
$ 200
$ 2,000
$ 4,000
$17,000
$ 64,000
$ 40,500
$ 11,000
$ 65,000
$ 12,000
$ 9,500
$153,000
$167,000
81 8 CHAPTER 13
SUSTAINABILITY
E13-20A Prepare statement of cash flows (direct method) (Learning Objective 3)
Shadi Interiors began the year with cash of $55,000 . During the year, Shadi Interiors earned service revenue of $404,000 . Cash collections for the year were $400,000 . Ex- penses for the year were $365,000, with $350,000 of that total paid in cash . The company also used cash to purchase equipment for $70,000 and to pay a cash dividend to stock- holders of $25,000 . During the year, the company also borrowed $44,000 cash by issuing a long-term note payable .
Requirement Prepare the company's statement of cash flows using the direct method .
E13-21 A Classify sustainable activities' effect on cash flows (Learning Objectives 1, 2, & 3)
The Plastic Lumber Company, Inc., (PLC) is a manufacturer that takes in post-consumer plastics (i.e., empty milk jugs) and recycles those plastics into a "plastic lumber" that can be used to build furniture, decking, and a variety of other items . Because Plastic Lumber has a strong focus on sustainability, the company managers try, whenever possible, to use recycled materials and to invest in sustainable projects .
Last year, the company engaged in several sustainable p ractices that have an im- pact on its cash flows . For each of the transactions listed below, indicate whether the transaction would have affected the operating, investing, or financing cash flows of the company . Additionally, indicate whether each transaction would have increased (+ )or decreased (-) cash .
Transactions:
1. New production equipment that is 60% more energy efficient than the old equipment was purchased for cash .
2. When the plastic wood is cut into lengths needed to build park benches, the end pieces cut off are scrap . PLC sold this cutting scrap to another recycler.
3. Engineers at PLC performed research into a new process that injects tiny air bubbles into the plastic to reduce the usage of raw materials (plastics) and to reduce the weight of the finished products .
4. Throughout the year, PLC participated in several trade shows that featured green products for use by parks and recreation facilities . For each trade show, PLC incurred cash expenses for transportation, registration, meals and lodging, and booth setup .
5. A Toyota Prius hybrid automobile was purchased for use by the CEO of PLC. PLC paid cash .
6. PLC issues long-term bonds during the year to help finance growth .
7. PLC became a minority partner in a solar-panel electricity generation project by in- vesting $1 million in cash in the project .
8. A fleet of plug-in electric cars was purchased for sales staff . PLC paid cash .
9. A wind-turbine was built to power part of PLC's operations . PLC paid cash .
10. PLC installed a "living roof" on its manufacturing facility. This roof is made mostly from sedum runoff and doubles the expected life of the roof over that of a conven- tional roof . The plants also reduce heating and cooling needs by providing an extra layer of insulation . Additionally, the plants absorb carbon dioxide to help reduce greenhouse gases . The living roof was paid for with cash.
EXERCISES Group B E13-22B Prepare operating cash flows section (indirect method)
(Learning Objective 2)
Statement of Cash Flows 819
The comparative balance sheet for Seaway Travel Services, Inc., for December 31, 2017 and 2016, is as follows:
_J A B I C
1 Seaway Travel Services, Inc. 2 Comparative Balance Sheets 3 December 31, 2017 and 2016 4 Assets 2017 2016 5 Current assets: 6 Cash $ 45,000 $ 12,000 7 Accounts receivable 75,000 81,000 8 Inventory 59,000 19,000 9 Prepaid insurance 14,000 17,000 10 Total current assets $ 193,000 $ 129,000 11 12 Land $ 101,000 $ 117,000 13 Equipment 76,000 56,000 14 Less: Accumulated depreciation (19,000) (14,000) 15 Total assets $ 351,000 $ 288,000 16 17 Liabilities 18 Current liabilities: 19 Accounts payable $ 25,000 $ 32,000 20 Wages payable 32,000 21,000 21 Interest payable 14,000 12 000 22 Income taxes payable 12 000 10000 23 Total current liabilities $ 83 000 $ 75 000 24 25 Notes payable (long term) 98,000 88,000 26 Total liabilities $ 181,000 $ 163,000 27 28 Stockholders' equity 29 Common stock 5 125,000 5 115,000 30 Retained earnings 45,000 10,000 31 Total stockholders' equity $ 170,000 $ 125,000 32 33 Total liabilities and equity $ 351,000 $ 288,000 34
The following information is taken from the records of Seaway Travel Services, Inc.:
a. Land was sold for $13,000 .
b. Equipment was purchased for cash.
c. There were no disposals of equipment during the year .
d. The common stock was issued for cash .
e. Net income for 2017 was $40,000 .
f. Cash dividends paid during the year were $5,000 .
Seaway Travel Services, Inc., uses the indirect method for preparing the statement of cash flows. Prepare the operating section of the statement of cash flows for 2017 .
E13-23B Prepare statement of cash flows (indirect method) (Learning Objective 2) Using the data given in E13-22B, prepare the statement of cash flows (indirect method) for Seaway Travel Services, Inc., for 2017 .
E13-24B Calculate cash flows from operating, investing, and financing activities (direct method) (Learning Objectives 2 & 3) Compute the following cash flows for High Seas Nautical Company for the past year, as- suming the company uses the direct method :
1. The beginning balance of Retained Earning was $137,000, while the end ofthe year balance of Retained Earnings was $175,000 . Net income for the year was $61,000 . No dividends payable were on the balance sheet. How much was paid in cash divi- dends during the year?
820 CHAPTER 13
2. The beginning and ending balances of the Common Stock account were $212,000 and $274,000, respectively . Where would the increase in Common Stock appear on the statement of cash flows?
3. The beginning and ending balances of the Treasury Stock account were $57,000 and $75,000, respectively . Where would the increase in Treasury Stock appear on the statement of cash flows?
4. Property, Plant, and Equipment (net) increased by $11,000 during the year to have a balance of $152,000 at the end of the year . Depreciation for the year was $17,000 . Acquisitions of new plant assets paid for with cash during the year totaled $37,000 . Plant assets were sold at a loss of $3,000 .
a. What were the cash proceeds from the sale of plant assets?
b. What amount would be reported on the investing section of the statement of cash flows? Would it be a source of cash or a use of cash?
c. What amount would be reported on the operating section of the statement of cash flows? How would it be presented?
E13-25B Calculate operating cash flows (indirect method) (Learning Objective 2) Thompson Corporation has the following activities for the past year :
Net income ....... .......... .......... .................... ........ . $ ? Cost of goods sold ........ .......... ....... .......... ........ . $53,000
$13,000
$22,000
$28,000
$23,000
$ 7,000
Payment of dividends ........ .......... .................... . . $ 8,000 Other operating expenses ............................... .
Proceeds from issuance of stock .... ........ ......... . . $ 79,000 Depreciation expense .... .......... ....... .......... ...... . .
Purchase of treasury stock .............. ................. . $ 16,000 Purchase of equipment with cash .................... .
Sales revenue .......... ..... ..... .......... ................. .... . $118,000 Proceeds from sale of land .......... .......... .......... . .
Payment of long-term note payable ..... .......... . . $ 11,000 Increase in current assets other than cash ...... . .
Decrease in current liabilities .......... ................. . $ 6,000
Requirement Prepare the operating activities section of Thompson Corporation 's statement of cash flows for the year ended December 31, using the indirect method for operating cash flows .
E13-26B Prepare statement of cash flows (indirect method) (Learning Objective 2)
Using the data given in E13-25B, prepare the statement of cash flows for Thompson Cor- poration for the year . The company uses the indirect method for operating activities .
E13-27B Prepare statement of cash flows (indirect method) (Learning Objective 2)
The Dragon Corporation is preparing its statement of cash flows for the past year just ended on December 31 . The controller has gathered the following information about the past year .
Retire bond payable (long-term) ....................... .
Paid dividends in cash ....................................... .
Decrease in inventory ........ .......... .................... .. .
Decrease in accounts payable ................ .......... . .
Sold land (investment) ....................................... .
Increase in interest payable ......... .................... .. .
Cash balance, beginning of year. ........... ........... .
Net income ......... .......... .......... ......... ........ .......... .
Requirement
$12,000
$33,000
$10,000
$12,000
$23,000
$ 400
$91,000
$89,000
Decrease in accounts receivable ....................... .
Increase in salaries payable ............................... .
Depreciation expense .......... ....... .......... .......... .. .
Increase in prepaid insurance ....... ..................... .
Decrease in other short-term liabilities ............. .
Increase in taxes payable ..... ....... .......... .......... .. .
Purchase of new computer system with cash ... .
Prepare a statement of cash flows for the past year using the indirect method .
$ 8,000
$ 6,000
$14,000
$ 700
$ 1,000
$ 2,000
$ 9,000
Statement of Cash Flows 821
E13-28B Compute operating cash flows using the direct method (Learning Objective 3)
Comfort Spas provides the following data for the year just ended December 31 .
Payment of long-term note payable ................. .
Depreciation expense ....................................... .
Purchase of equipment with cash .............. ....... .
Purchase of treasury stock ................................ .
Gain on sale of land .......................................... .
Cost of goods sold ............................................ .
Proceeds from issuance of common stock ........ .
$ 4,500
$ 4,800
$ 7,500
$ 11,500
$ 1,100
$113,000
$ 14,500
Payments to employees ..................................... $ 63,000
Proceeds from sale of land ................................. $ 41,000
Payment of dividends .................................... ..... $ 14,000
Payments to suppliers ........................................ $ 62,000
Increase in salaries payable ................................ $ 13,000
Payment of income tax ...................................... $ 9,000
Collections from customers ................ .......... ...... $151,000
Beginning balance, cash .... ....... ............. .......... . . $ 14,500 Sales revenue .... ................. .......... ............. ......... $169,000
Requirement Prepare the operating activities section of Comfort Spas' statement of cash flows for the year ended December 31 using the direct method for operating cash flows .
E13-29B Prepare statement of cash flows (direct method) (Learning Objective 3) Using the data for E13-28B, prepare the statement of cash flows using the direct method .
E13-30B Prepare statement of cash flows (direct method) (Learning Objective 3) Shabnam Interiors began the year with cash of $55,000 . During the year, Shabnam Inte- riors earned service revenue of $406,000 . Cash collections for the year were $405,000 . Expenses for the year were $375,000, with $360,000 of that total paid in cash . The com- pany also used cash to purchase equipment for $85,000 and to pay a cash dividend to stockholders of $24,000 . During the year, the company borrowed $58,000 cash by issuing a long-term note payable .
Requirement Prepare the company's statement of cash flows using the direct method .
E13-31 B Classify sustainable activities' effect on cash flows (Learning Objectives 1, 2, & 3)
The Plastic Lumber Company, Inc. (PLC) is a manufacturer that takes in post-consumer plastics (i.e ., empty milk jugs) and recycles those plastics into a "plastic lumber" that can be used to build furniture, decking, and a variety of other items . Because Plastic Lumber has a strong focus on sustainability, the company managers try, whenever possible, to use recycled materials and to invest in sustainable projects .
Last year, the company engaged in several sustainable practices that have an im- pact on its cash flows . For each of the transactions listed below, indicate whether the transaction would have affected the operating, investing, or financing cash flows of the company . Additionally, indicate whether each transaction would have increased ( +) or decreased H cash .
Transactions:
1. PLC became a minority partner in a wind-turbine project by investing $2 million in cash in the project .
2. A new delivery truck that uses biofuel was purchased for cash .
3. PLC built a new building for its manufacturing facility. The new building is LEED certified and was paid for with cash .
4. PLC sold plastic scrap generated by its manufacturing process .
5. Engineers and scientists at PLC performed research into whether another kind of post-consumer plastic not currently used in its plastics extrusion process could be used .
6. Throughout the year, PLC participated in several trade shows that featured green products for use by parks and recreation facilities . For each trade show, PLC incurred cash expenses for transportation, registration, meals and lodging, and booth setup .
SUSTAINABILITY
8 2 2 CHAPTER 13
7. Solar panels were installed on PLC's administrative offices to supply part of the elec- tricity needed for its operations . PLC paid cash .
8. Six Toyota Prius Hybrid automobiles were purchased for the use ofthe sales staff . PLC paid cash .
9. PLC issued common stock during the year to help finance growth.
10. New production equipment that is 75% more energy efficient than the old equipment was purchased for cash.
PROBLEMS Group A P13-32A Prepare statement of cash flows (indirect method)
(Learning Objective 2)
Prepare a statement of cash flows using the indirect method . The income statement for 2017 and the balance sheets for 2017 and 2016 are presented for Harding Industries, Inc.
-_j A I B C 1 Hardine; Industries, Inc. 2 Income Statement 3 For the Vear Ended December 31, 2017 4 5 Sales revenues $ 956,000 6 Less: Cost of goods sold 381,000 7 Gross profit $ 575,000 8 Less operating expenses: 9 Salaries and wages expense $ 190,000 10 Insurance expense 10,500 11 Depreciation expense 52,000 12 Other operating expenses 84,000 13 Total operating expenses 336,500 14 Operating income $ 238,500 15 Plus other income and less other expenses: 16 Interest expense $ 5,800 17 Gain on sale of PP&E 4,000 18 Total other income and expenses 1,800 19 Income before income taxes $ 236,700 20 Less: Income tax expense 71,010 21 Net income $ 165,690 22
Statement of Cash Flows 823
_J A B I C
1 Harding Industries, Inc. 2 Comparative Balance Sheets 3 December 31, 2017 and 2016 4 Assets 2017 2016 5 Current assets: 6 Cash $ 474,000 $ 286,000 7 Accounts receivable 71,000 125,000 8 Inventory 329,000 216,000 9 Prepaid insurance 8,500 5,500 10 Total current assets $ 882,500 $ 632,500 11 12 Property, plant, and equipment $ 625,000 $ 595,000 13 Less: Accumulated depreciation (152,000) (110,000) 14 Investments 87,000 75,000 15 Total assets $ 1,442,500 $ 1,192,500 16 17 Liabilities 18 Current liabilities: 19 Accounts payable (inventory purchases) $ 59,000 $ 32,000 20 Wages payable 16,300 17,300 21 Interest payable 1,500 700 22 Income taxes oavable 62 010 13 000 23 Other accrued expenses payable 6,500 3,200 24 Total current liabilities $ 145,310 $ 66,200 25 26 Long-term liabilities 68,000 26,000 27 Total liabilities $ 213,310 $ 92,200 28 29 Stockholders' eauitv 30 Common stock $ 602,000 $ 602,000 31 Retained earnings 627,190 498,300 32 Total stockholders' equity $ 1,229,190 $ 1,100,300 33 34 Total liabilities and equity $ 1,442,500 $ 1,192,500 35
Additional information follows:
a. Sold plant asset for $4,300. The original cost of this plant asset was $10,300 and it had $10,000 of accumulated depreciation associated with it .
b. Paid $6,500 on the bonds payable; issued $48,500 of new bonds payable.
c. Declared and paid cash dividends of $36,800.
d. Purchased new investment for $12,000. Paid cash.
e. Purchased new equipment for $40,300 . Paid cash .
Requirement Prepare a statement of cash flows for Harding Industries, Inc., for the year ended Decem- ber 31, 2017, using the indirect method.
P13-33A Prepare statement of cash flows (indirect method) (Learning Objectives 1 & 2)
The 2017 and 2016 balance sheets of Rabb Corporation follow. The 2017 income state- ment is also provided . Rabb had no noncash investing and financing transactions during 2017. During the year, the company sold equipment for $15,100, which had originally cost $13,500 and had a book value of $10,500 . The company did not issue any notes payable during the year but did issue common stock for $31,000. The company pur- chased plant assets and long-term investments with cash.
8 24 CHAPTER 13
-_j A I B C 1 Rabb Corporation 2 Income Statement 3 For the Year Ended December 31, 2017 4 5 Sales revenues $ 347,000 6 Less: Cost of goods sold 76,000 7 Gross profit $ 271,000 8 Less operating expenses: 9 Salaries and wages expense $ 24,500 10 Depreciation expense 5,900 11 Other operating expenses 13,000 12 Total operating expenses $ 43,400 13 Operating income $ 227,600 14 Plus other income and less other expenses: 15 Interest expense $ 9,900 16 Gain on sale of PP&E 4,600 17 Total other income and expenses 5,300 18 Income before income taxes $ 222,300 19 Less: Income tax expense 37,000 20 Net income $ 185,300 21
-_j A I B C 1 Rabb Corporation 2 Comparative Balance Sheets 3 December 31, 2017 and 2016 4 Assets 2017 2016 5 Current assets: 6 Cash $ 51,500 $ 20,500 7 Accounts receivable 32,300 29,100 8 Inventory 86,500 93,000 9 Prepaid insurance 3,300 2,600 10 Total current assets $ 173,600 $ 145,200 11 12 Prooertv, olant, and eauioment 152,000 138,000 13 Less: Accumulated depreciation (30,300) (27,400) 14 Investments 117,000 0 15 Total assets $ 412,300 $ 255,800 16 17 Liabilities 18 Current liabilities: 19 Accounts payable $ 33 900 $ 36,500 20 Wages payable 2 900 7,300 21 Interest payable 2 100 0 22 Income taxes payable 5 400 0 23 Other accrued expenses payable 18 500 22,500 24 Total current liabilities $ 62 800 $ 66,300 25 26 Long-term liabilities 76,000 110,000 27 Total liabilities $ 138 800 $ 176,300 28 29 Stockholders' equity 30 Common stock 102,000 71,000 31 Retained earnings 171,500 8,500 32 Total stockholders' equity $ 273,500 $ 79,500 33 34 Total liabilities and equity $ 412,300 $ 255,800 35
Requirements
1. Prepare the statement of cash flows for Rabb Corporation for 2017 using the indirect method.
2. Evaluate the company's cash flows for the year . Discuss each of the categories of cash flows in your response.
P13-34A Prepare a statement of cash flows (direct method) (Learning Objectives 1 & 3)
Statement of Cash Flows 825
Williams Digital Services, Inc., has provided the following data from the company 's re- cords for the year just ended December 31:
a . Collection of interest ......................................................................................... . $ 5,200
b . Cash sales .......................................................................................................... . $252,500
c. Credit sales ........... ......................... ..... .......... .................... .......... .......... .......... ... . $673,500
d . Proceeds from sale of long-term investment .................................................... . $ 12,300
e . Gain on sale of investment ................................................................................ . $ 2,100
f. Payments to suppliers .......................... ....................... ................. ...................... . $570,000
g . Cash payments to purchase plant assets ........ ............. ....... .......... .......... .......... . $ 52,400
h . Depreciation expense .... ....... ........ ..... ....... ........ ......................... ....... ........ ........ . $ 63,200
i. Salaries expense ........ ....... .......... .......... ....................... ....... .......... .......... ............ . $ 77,100
j. Payment of short-term note payable by issuing common stock .... .......... .......... . $ 71,700
k. Cost of goods sold .................................. .......... .............................. .......... ........ . $567,000
I. Proceeds from issuance of long-term note payable ......... .......... .... ...... .... ...... ... . $ 24,900
m. Income tax expense and payment ................................................................... . $ 38,000
n. Proceeds from issuance of common stock ........................................................ . $ 21,500
o . Receipt of cash dividends ................................................................................. . $ 6,600
p . Interest revenue ................................................................................................ . $ 6,100
q . Payment of cash dividends ............................................................................... . $ 28,200
r. Collections of accounts receivable ..................................................................... . $572,000
s . Amortization expense ........................................................................................ . $ 3,700
t . Payments on long-term notes payable .............................................................. . $ 44,500
u. Interest expense and payments ........................................................................ . $ 12,400
v. Purchase of equipment by issuing common stock to seller .............................. . $ 17,900
w. Payment of salaries ........................................................................................... . $ 74,400
x . Proceeds from sale of plant assets .................................................................... . $ 24,700
y. Loss on sale of plant assets ................. ....................... ................. ...................... . $ 3,800
z. Cash and cash equivalents balance, beginning of year ...... ............. .......... ........ . $ 25,500
Requirements
1. Prepare the statement of cash flows for Williams Digital Services, Inc., using the direct method for cash flows from operations . Note that you will need to calculate the end- ing balance of cash and cash equivalents . Include a schedule of noncash investing and financing activities .
2. Evaluate Williams' cash flows for the year . Discuss each of the categories of cash flows in your response.
826 CHAPTER 13
P13-35A Prepare statements of cash flows (indirect and direct method) (Learning Objectives 1, 2, & 3)
Marshall Sign Company, Inc., has the following comparative balance sheet as of March 31, 2017 .
_J A B I C
1 Marshall Sign Company, Inc. 2 Comparative Balance Sheets 3 March 31, 2017 and 2016
4 Increase
Assets 2017 2016 (Decrease) 5 Current assets: 6 Cash $ 55 900 $ 14 200 41 700 7 Accounts receivable 51,600 53,200 (1600) 8 Inventory 65,100 60,100 5,000 9 Prepaid insurance 4,100 5,500 (1,400) 10 Total current assets $ 176,700 $ 133,000 11 12 Land 35,500 97,500 (62,000) 13 Eauipment, net 71,600 70,300 1,300 14 Investments 10,100 6,900 3,200 15 Total assets $ 293,900 $ 307,700
- 16 - 17 Liabilities """18 Current liabilities: """19 Accounts payable $ 4 700 $ 3 500 1200 :--zo Note payable, short-term 43 200 48 000 (4 800)
21 Income tax payable 13,900 15,600 (1 700) 22 Salary payable 9,400 12,200 (2,800) 23 Interest payable 8,400 7,400 1,000 24 Accrued liabilities 1,900 3,300 (1,400) 25 Total current liabilities $ 81,500 $ 90,000 26 27 Long-term liabilities 49,000 93,400 (44,400) 28 Total liabilities $ 130,500 $ 183,400 29 30 Stockholders' equity
I 31 Common stock 69 000 61600 7,400 132 Retained earnings 94,400 62,700 31,700
33 Total stockholders' equity $ 163,400 $ 124,300 34 35 Total liabilities and equity $ 293,900 $ 307,700
136
Selected transaction data for the year ended March 31, 2017, include the following:
a . Net income ...................................................................................................... .
b . Paid long-term note payable with cash .......................................................... .
c. Cash payments to employees ......................................................................... .
d . Loss on sale of land ......................................................................................... .
e . Acquired equipment by issuing long-term note payable ............................... .
f. Cash payments to suppliers ............................................................................. .
g . Cash paid for interest ...................................................................................... .
h . Depreciation expense on equipment ............................................................. .
i. Paid short-term note payable by issuing common stock ................................. .
j . Paid cash dividends .......................................................................................... .
k. Received cash for issuance of common stock ................................................. .
I. Cash received from customers ......................................................................... .
m. Cash paid for income taxes ............. ....................... ........................................ .
n. Sold land for cash ............................................................................................ .
o . Interest received (in cash) ............................................................................... .
p . Purchased long-term investment for cash ......... .......... .......... ......................... .
$ 77,100
$ 59,500
$ 41,800
$ 9,900
$ 15,100
$145,700
$ 3,200
$ 13,800
$ 4,800
$ 45,400
$ 2,600
$296,100
$ 12,200
$ 52,100
$ 1,900
$ 3,200
Statement of Cash Flows 827
Requirements
1. Prepare the statement of cash flows for Marshall Sign Company, Inc., for the year ended March 31, 2017, using the indirect method for operating cash flows . Include a schedule of noncash investing and financing activities . All of the current accounts, ex- cept short-term notes payable, result from operating transactions .
2. Also prepare a schedule of cash flows from operations using the direct method .
PROBLEMS Group B P13-36B Prepare statement of cash flows (indirect method)
(Learning Objective 2)
Prepare the statement of cash flows using the indirect method . The income statement for 2017 and the balance sheets for 2017 and 2016 are presented for Hall Industries .
-_J A B I C 1 Hall Industries, Inc. 2 Income Statement 3 For the Year Ended December 31, 2017 4 5 Sales revenues $ 953,000 6 Less: Cost of goods sold 377,000 7 Gross profit $ 576,000 8 Less operating expenses: 9 Salaries and wages expense $ 187,000 10 Insurance expense 12,000 11 Depreciation expense 46,700 12 Other operating expenses 84,000 13 Total operating expenses 329,700 14 Operating income $ 246,300 15 Plus other income and less other expenses: 16 Interest expense 5,400 17 Gain on sale of PP&E 3,500 18 Total other income and expenses 1,900 19 Income before income taxes $ 244,400 20 Less: Income tax expense 73,320 21 Net income $ 171,080 22
8 2 8 CHAPTER 13
_j A I B C
1 Hall Industries, Inc. 2 Comparative Balance Sheets 3 December 31, 2017 and 2016 4 Assets 2017 2016 5 Current assets: 6 Cash $ 477,000 $ 291,000 7 Accounts receivable 71,000 122,000 8 Inventory 334,000 213,000 9 Prepaid insurance 6,500 5,000 10 Total current assets $ 888,500 $ 631,000 11 12 Property, plant, and equipment 600,000 590,000 13 Less: Accumulated depreciation (150,000) (113,000) 14 Investments 91,000 78,000 15 Total assets $ 1,429,500 $ 1,186,000 16 17 Liabilities 18 Current liabilities: 19 Accounts payable (inventory purchases) $ 54 000 $ 40000 20 Wages payable 16,100 17 800 21 Interest payable 1800 500 22 Income taxes oavable 64 320 10 500 23 Other accrued expenses payable 6100 3 000 24 Total current liabilities $ 142 320 $ 71800 25 26 Long-term liabilities 60000 25 000 27 Total liabilities $ 202 320 $ 96 800 28 29 Stockholders' eauitv 30 Common stock 601 000 601 000 31 Retained earnings 626,180 488,200 32 Total stockholders' equity $ 1,227,180 $ 1,089,200 33 34 Total liabilities and equity $ 1,429,500 $ 1,186,000 35
Additional information follows :
a. Sold plant asset for $4,200. The original cost of this plant asset was $10,400 and it had $9,700 of accumulated depreciation associated with it.
b. Paid $4,500 on the bonds payable; issued $39,500 of new bonds payable .
c. Declared and paid cash dividends of $33,100 .
d. Purchased new investment for $13,000. Paid cash .
e. Purchased new equipment for $20,400 . Paid cash .
Requirement Prepare a statement of cash flows for Hall Industries, Inc., for the year ended December 31, 2017, using the indirect method .
P13-37B Prepare statement of cash flows (indirect method) (Learning Objectives 1 & 2)
The 2017 and 2016 balance sheets of Gibson Corporation follow. The 2017 income state- ment is also provided . Gibson had no noncash investing and financing transactions during 2017 . During the year, the company sold equipment for $15,200, which had originally cost $12,800 and had a book value of $11,300 . The company did not issue any notes payable during the year but did issue common stock for $31,000 . The company pur- chased plant assets and long-term investments with cash.
Statement of Cash Flows 829
-_J A B I C 1 Gibson Corporation 2 Income Statement 3 For the Year Ended December 31, 2017 4 5 Sales revenues $ 344,000 6 Less: Cost of goods sold 77,000 7 Gross profit $ 267,000 8 Less operating expenses: 9 Salaries and wages expense $ 25,000 10 Depreciation expense 4,700 11 Other operating expenses 13,000 12 Total operating expenses 42,700 13 Operating income $ 224,300 14 Plus other income and less other expenses: 15 Interest expense 9,300 16 Gain on sale of PP&E 3,900 17 Total other income and expenses 5,400 18 Income before income taxes $ 218,900 19 Less: Income tax expense 36,500 20 Net income $ 182,400 21
--_J A B I C 1 Gibson Corporation 2 Comparative Balance Sheets 3 December 31, 2017 and 2016 4 Assets 2017 2016 5 Current assets: 6 Cash $ 48,500 $ 20,500 7 Accounts receivable 32,300 29,900 8 Inventory 86,500 93,000 9 Prepaid insurance 3,000 2,500 10 Total current assets $ 170,300 $ 145,900 11 12 Prooertv, olant, and eauioment 151,000 134,000 13 Less: Accumulated depreciation (30,600) (27,400) 14 Investments 110,000 0 15 Total assets $ 400,700 $ 252,500 16 17 Liabilities 18 Current liabilities: 19 Accounts pavable $ 33 400 $ 36 700 20 Wages pavable 2 700 7 600 21 Interest pavable 2 800 0 22 Income taxes pavable 5 500 0 23 Other accrued expenses payable 18 700 22 600 24 Total current liabilities $ 63 100 $ 66 900 25 26 Long-term liabilities 76 000 112 000 27 Total liabilities $ 139100 $ 178 900 28 29 Stockholders' equity 30 Common stock 102,000 71000 31 Retained earnings 159,600 2 600 32 Total stockholders' equity $ 261,600 $ 73,600 33 34 Total liabilities and equity $ 400,700 $ 252 500 35
Requirements
1. Prepare the statement of cash flows for Gibson Corporation for 2017 using the indirect method.
2. Evaluate the company's cash flows for the year. Discuss each of the categories of cash flows in your response.
830 CHAPTER 13
P13-38B Prepare a statement of cash flows (direct method) (Learning Objectives 1 & 3)
Huggins Digital Services, Inc., has provided the following data from the company's records for the year just ended December 31 :
a . Collection of interest ........................................................................................ . $ 5,700
b . Cash sales ......................................................................................................... . $251,000
c. Credit sales .... .................. ..... ..... ....... ..... ..... ..... .................. .......... ....... .......... .... . $677,500
d . Proceeds from sale of long-term investment ................................................... . $ 12,400
e . Gain on sale of investment ............................................................................... . $ 2,900
f. Payments to suppliers ................. ........................................ .............................. . $572,500
g . Cash payments to purchase plant assets ...... ............. .......... ................. ........... . $ 52,500
h. Depreciation expense ..... ..... ..... ....... ..... ..... .......... ........ ..... .......... ....... .......... .... . $ 63,700
i. Salaries expense ...... .......... .......... ....... ....................... .......... .............................. . $ 77,200
j. Payment of short-term note payable by issuing common stock ............ ........... . $ 71,800
k. Cost of goods sold ............... ................. .......... ....................... ................. ......... . $565,500
I. Proceeds from issuance of long-term note payable .......... .......... ....... .......... .... . $ 24,900
m. Income tax expense and payment .................................................................. . $ 38,400
n. Proceeds from issuance of common stock ....................................................... . $ 22,000
o . Cash receipt of dividend revenue .................................................................... . $ 6,800
p . Interest revenue ............................................................................................... . $ 5,800
q . Payment of cash dividends .............................................................................. . $ 28,100
r. Collections of accounts receivable .................................................................... . $572,000
s . Amortization expense ....................................................................................... . $ 3,300
t . Payments on long-term notes payable ............................................................. . $ 43,500
u . Interest expense and payments ....................................................................... . $ 12,900
v. Purchase of equipment by issuing common stock to seller ............................. . $ 17,200
w. Payment of salaries .......................................................................................... . $ 74,200
x . Proceeds from sale of plant assets ................................................................... . $ 24,400
y. Loss on sale of plant assets ........ ........................................ .............................. . $ 3,500
z. Cash and cash equivalents balance, beginning of year .......... ....... .......... ......... . $ 25,100
Requirements
1. Prepare the statement of cash flows for Huggins Digital Services, Inc., using the direct method for cash flows from operations . Note that you will need to calculate the end- ing balance of cash and cash equivalents . Include a schedule of noncash investing and financing activities .
2. Evaluate the company's cash flows for the year . Discuss each of the categories of cash flows in your response .
P13-39B Prepare statements of cash flows (indirect and direct method) (Learning Objectives 1, 2, & 3)
Graphic Company, Inc., has the following comparative balance sheet as of March 31, 2017 .
Statement of Cash Flows 831
_j A B C
1 Graphic Company, Inc. 2 Comparative Balance Sheets 3 March 31, 2017 and 2016
4 Assets 2017 2016 Increase
(Decrease) 5 Current assets: 6 Cash 55,400 $ 14 900 40500 7 Accounts receivable 51,600 53,300 (1,700) 8 Inventory 64,900 59 800 5100 9 Prepaid insurance 4,100 5,300 (1,200) 10 Total current assets $ 176,000 $ 133,300 11 12 Land 34,000 95,500 (61,500)
- 13 Eauipment, net 71,500 70,400 1,100 14 Investments 9,800 6,900 2,900
- 15 Total assets $ 291,300 $ 306,100 16 l T Liabilities 18 Current liabilities:
'"1 9 Accounts payable $ 4,900 $ 3,500 1,400 20 Note payable short-term 43 200 48 500 (5 300) 21 Income tax payable 13,800 15,100 (1,300) 22 Salarv payable 9 400 12 400 (3 000) 23 Interest payable 8,200 7,000 1,200 24 Accrued liabilities 2,600 3,700 (1,100) 25 Total current liabilities $ 82,100 $ 90,200 26 27 Long-term liabilities 48,300 93,700 (45,400) 28 Total liabilities $ 130,400 $ 183,900 29 30 Stockholders' equity 31 Common stock 69,400 61,900 7,500 32 Retained earnings 91,500 60,300 31,200 33 Total stockholders' equity $ 160,900 $ 122,200 34
I 35 Total liabilities and equity $ 291,300 $ 306,100 ~ 36
Selected transaction data for the year ended March 31, 2017, include the following:
a. Net income, $76,800
b. Paid long-term note payable with cash, $59,600
c. Cash payments to employees, $42,700
d. Loss on sale of land, $9,200
e. Acquired equipment by issuing long-term note payable, $14,200
f. Cash payments to suppliers, $145,600
g. Cash paid for interest, $3,000
h. Depreciation expense on equipment, $13,100
i. Paid short-term note payable by issuing common stock, $5,300
j. Paid cash dividends, $45,600
k. Received cash for issuance of common stock, $2,200
I. Cash received from customers, $295,200
m. Cash paid for income taxes, $11,600
n. Sold land for cash, $52,300
o. Interest received (in cash}, $1,800
p. Purchased long-term investment for cash, $2,900
Requirements
1. Prepare the statement of cash flows for Graphic Company, Inc., for the year ended March 31, 2017, using the indirect method for operating cash flows. Include a sched- ule of noncash investing and financing activities. All of the current accounts except short-term notes payable result from operating transactions .
2. Also prepare a schedule of cash flows from operations using the direct method .
83 2 CHAPTER 13
Serial Case C13-40 Analyze a statement of cash flows (Learning Objective 1)
This case is a continuation of the Caesars Entertainment Corporation serial case that be- gan in Chapter 1. Refer to the introductory story in Chapter 1 (see page 43) for additional background. (The components of the Caesars serial case can be completed in any order.)
Following are the consolidated statements of cash flows for Caesars Entertainment Corporation for the years ended December 31, 2012 through 2014. 5
Caesars Entertainment Corporation Consolidated Statements of Cash Flows (condensed and adapted)
in millions
Year Ended December 31,
2014 2013 2012
Cash flows from operating activities
Net loss $ (2,866) $ (2,940) $ (1,503)
Adjustments to reconcile cash flows 2,131 2,841 1,536
Cash flows from operating activities (735) (99) 33
Cash flows from investing activities
Acquisitions of property and equipment (998) (726) (507)
Other investing activities 309 791 (718)
Cash flows from investing activities (689) 65 (1,225)
Cash flows from financing activities
Proceeds from inssuance of long-term debt 4,436 6,039 4,162
Repayments of long-term debt (2,833) (6,605) (2,661)
Other financing activities (89) 1,217 (28)
Cash flows from financing activities 1,514 651 1,473
Net cash flows from operating, investing, 90 617 281 and financing
Other adjustments to cash (55) 396 586
Net increase (decrease) in cash and cash equivalents 35 1,013 867
Cash and cash equivalents, beginning of period 2,771 1,758 891
Cash and cash equivalents, end of period $2,806 $2,771 $1,758
Questions
1. Looking at the statements of cash flows above, which activity has generated the most cash for Caesars?
2. Now switch to thinking about Caesars's renovation of its hotel tower in Caesars Palace® Las Vegas. How would the renovation expenditures be reported in the statement of cash flows?
3. After completion, how should the interest, on the renovation cost, be reported on the statement of cash flows?
5 All statements have been condensed and adapted for educational purposes.
CRITICAL THINKING Discussion & Analysis A 13-41 Discussion Questions
1. How do managers use the statement of cash flows?
2. Describe at least four needs for cash within a business .
Statement of Cash Flows 833
3. Define an "operating activity ." List two examples of an operating activity on the state- ment of cash flows that would increase cash. List two examples of an operating activity that would decrease cash .
4. Define an "investing activity ." List two examples of an investing activity on the statement of cash flows that would increase cash . List two examples of an investing activity that would decrease cash .
5. Define a "financing activity ." List two examples of a financing activity on the statement of cash flows that would increase cash . List two examples of a financing activity that would decrease cash .
6. Define a "noncash investing or financing" activity . Describe an activity that would need to be disclosed as a noncash investing or financing activity .
7. Describe the difference between the direct and the indirect methods of preparing the op- erating section of the statement of cash flows.
8. Describe the process for reconciling net income to the cash basis . What items are added to net income? What items are subtracted from net income?
9. When preparing a statement of cash flows using the indirect method, what information is needed? What documents or statements would be used?
10. Summarize the process for preparing the operating section of the statement of cash flows when using the direct method .
11. Provide an example of an operating cash inflow that could result from sustainability activities. Also provide an example of an operating cash outflow that would support sustainability .
12. Think of a company with which you are familiar. Describe an investing activity related to a company's sustainability efforts that would be classified as a use of cash on a company's statement of cash flows . Describe a financing activity related to a company's sustainability efforts that would be classified as a use of cash on a company's statement of cash flows .
Application & Analysis Mini Cases
A 13-42 Cash Flow Statements from Companies in the Same Industry Select an industry in which you are interested and select two companies within that industry . Obtain their annual reports by going to each company's website and downloading the report for the most recent year . (On many company websites, you will need to visit the Investor Rela- tions section or other similarly named link to obtain the company's financial statements .)
Basic Discussion Questions For each of the companies you selected, answer the following:
1. Which method is used to calculate the cash provided or used by operations?
2. What items increased cash provided by operations?
3. What items decreased cash provided by operations?
4. Overall, was cash increased or decreased by operating activities?
834 CHAPTER 13
5. Did investing activities in total increase cash or decrease cash during the year? What were the major uses or sources of cash related to investing?
6. Did financing activities in total increase cash or decrease cash during the year? What were the major uses or sources of cash related to financing?
7. What items (if any) are disclosed as significant noncash financing or investing activities? Now that you have looked at each company's cash flow statements individually, compare the two companies . What can you tell about each company from its statement of cash flows? Can you tell if one company is stronger than the other from their statements of cash flows? What clues do you have?
A 13-43 Ethics involved with statement of cash flows preparation (Learning Objectives 1, 2, & 3)
The Green Giraffe Restaurant Group has 21 restaurants scattered across the midwestern portion of the United States . Green Giraffe is not publicly held but is owned by a small group of investors .
For years, the company has used the indirect method in preparing its statement of cash flows . Recently, it has come to the attention of a few of the investors that the state- ment of cash flows might be easier to understand and use if it were prepared using the direct method . At the quarterly meeting of the investors, they decide that the statement of cash flows for the Green Giraffe Restaurant Group should be p repared using the direct method .
Christopher Wargo is the controller for the Green Giraffe Restaurant Group . He g raduated from college several years ago . He vaguely recalls learning about the direct method for preparing the statement of cash flows in college but has never used the method . Wargo is rather resentful that the investors are dictating accounting policy; he feels that the financial reporting that is currently done is adequate . Besides, even if the company reports using the direct method, a supplemental schedule of the indi rect method will still need to be p repared . This change just seems to create extra work for Wargo .
Wargo decides he'll just do his best in preparing the statement using the direct method . He looks on line and finds the Wikipedia page for the statement of cash flows and uses that model to prepare the statement . The company's information system is not set up to collect data for the direct method at this time . The data can be obtained, but it will take several days . Wargo decides to just estimate the numbers that he's missing rather than spend the t ime to get the correct numbers . He feels it is unlikely that the au- dito rs will find these few numbers that he has plugged; after all, the totals will be correct . This shortcut he is taking will save him hours of work .
Requirements
1. Using the IMA Statement of Ethical Professional Practice as an ethical framework, answer the following questions :
a. What is(are) the ethical issue(s) in this situation?
b. What are Wargo's responsibilities as a management accountant?
2. Discuss what Wargo should do in this situation . Refer to the IMA Statement of Ethical Professional Practice in your response .
Statement of Cash Flows 835
A 13-44 Analyzing statements of cash flows (Learning Objectives 1, 2, & 3) Sears Holding Corporation (SHLD) announced in April 2016 that it would be closing 68 Kmart and 10 Sears stores during the second half of 2016 . The stores it is closing have not been profitable for Sears, and it is looking to improve profitability with the closures .
Similarly, Wal-Mart Stores, Inc. (WMT) announced in January 2016 that it would be closing 269 stores worldwide. Again, this move is an effort to increase profitability for Wal-Mart .
Sears' fiscal year-end is the Saturday closest to January 31 . Following are its statement of cash flows for the most recent three years .
Sears Holding Corporation Statements of Cash Flows
(in millions)
Year Ended
Jan.30,2016 Jan.31,2015 Feb. 1,2014
Operating activities:
Net income (loss)
Adjustments to convert to cash basis
Net cash used by operations
Investing activities:
Sales of property and investments
Purchases of PP&E
Other investing activities
Net cash provided by investing
Financing activities:
Proceeds from issuance of debt
Repayments of debt
Other increases (decreases) in debt
Dividends paid for Sears Canada
Other financing activities
Net cash provided (used) by financing
Effect of exchange rates
Net change in cash
Cash, beginning of year
Cash, end of year
$(1,128)
(1,039)
(2,167)
2,730
(211)
2,519
(1,405)
1,091
(50)
(364)
(12)
250
$238
$(1,810) $(1,116)
423 7
(1,387) (1,109)
424 995
(270) (329)
173 (2)
327 664
1,025 994
(80) (83)
(1,117) 238
(27) (14)
484 (233)
285 902
(3) (38)
(778) 419
1,028 609
$250 $1,028
REAL LIFE
836 CHAPTER 13
Wal-Mart's fiscal year-end is January 31 . To follow are its statements of cash flows for the most recent three years .
Wal-Mart Stores, Inc. Statements of Cash Flows
(in millions)
Fiscal Years Ended
Jan.31,2016 Jan.31,2015 Jan.31,2014
Operating activities:
Net income (loss) $15,080 $17,099 $16,695
Adjustments to convert to cash basis 12,309 11,465 6,562
Net cash provided by operations 27,389 28,564 23,257
Investing activities:
Purchases of PP&E (11,477) (12,174) (13,115)
Proceeds from disposal of PP&E 635 570 727
Proceeds from disposal of some ops 246 671
Other investing activities (79) (192) (138)
Net cash used by investing (10,675) (11,125) (12,526)
Financing activities:
Net change in borrowings 1,235 (6,288) 911
Proceeds from issuance of debt 39 5,174 7,072
Repayments of long-term debt (4,432) (3,904) (4,968)
Dividends paid (6,294) (6,185) (6,139)
Purchase of company stock (4,112) (1,015) (6,683)
Other financing activities (2,558) (2,853) (982)
Net cash provided (used) by financing (16,122) (15,071) (10,789)
Effect of exchange rates (1,022) (514) (442)
Net change in cash (430) 1,854 (500)
Cash, beginning of year 9,135 7,281 7,781
Cash, end of year $8,705 $9,135 $7,281
Requirements
1. Using its statements of cash flows, answer the following questions about Sears: a. Is Sears generating cash from its operations?
b. Describe what investing activities Sears has been involved in over the past three years . Are investing activities an overall source or use of funds for Sears?
c. What financing activities has Sears been undertaking in the past three years? Has it been paying dividends to its common stockholders? (Note : Sears Canada is a hold- ing that does not represent Sears common stockholders .)
d. How will the closure of the Kmart and Sears stores impact the 2016 statement of cash flows?
2. Using its statements of cash flows, answer the following questions about Wal-Mart : a. Is Wal-Mart generating cash from its operations?
b. Describe what investing activities Wal-Mart has been involved in over the past three years . Are investing activities an overall source or use of funds for Wal-Mart?
c. What financing activities has Wal-Mart been undertaking in the past three years? Has it been paying dividends to its common stockholders?
d. How will the closure of the Wal-Mart stores impact the 2016 statement of cash flows?
3. Judging from the statements of cash flows, which company, Sears or Wal-Mart, is healthier?
4. Why do you think Sears and Wal-Mart would have fiscal year-ends around January 31 rather than using a calendar year-end of December 31?
Statement of Cash Flows 837
A 13-45 Use cash flow data to evaluate potential investments (Learning Objectives 1 & 2)
Your company has some excess cash and would like to invest it in the stock of another com- pany . You investigate several different stocks and are trying to decide which stock would be the best investment for your company . One factor you investigate is each company's cash flow. The summaries of the cash flow statements for your three top stock cho ices follow:
(000s omitted)
Net cash provided by (used for) operating activities ............................................. .
Cash provided by (used for) investing activities :
Cash used to purchase plant or equipment ............................................. .
Proceeds from the sale of equipment ............ .
Cash used to purchase investments in stock ....................................................... .
Net cash provided by (used for) investing activities .... .............................. .......... .. .
Cash provided by (used for) financing activities :
Proceeds from bond issuance ....................... .. .
Repayment of long-term debt ....... .......... ....... .
Cash proceeds from issuance of stock ........... .
Cash payments for dividends ......................... .
Net cash provided by (used for) financing activities .............................................. .
Net increase in cash ................................................ .
Dalton Corp.
$(20,000)
$8,000
8,000
23,500
(1,000)
(2 500)
20000
$8,000 -
Meredith Enterprises
$28,100
$(12,100)
(5 000)
(17,100)
4,000
(2,000)
(5,000)
(3 000)
$8,000
Although you will look at many other criteria in your stock purchase recommendation, what can you tell about each of the three companies listed? Based solely on cash flow, which stock appears to be better?
Try It Solutions page 783:
1. Operating
2. Financing
3. Financing
4. Operating
5. Investing
page 794:
1. Subtract increases in current asset accounts.
2. Add back depreciation expense since it is a noncash expense .
3. Subtract decreases in current liability accounts .
4. Subtract gain made on a sale since it represents noncash revenue.
5. Add decreases in current asset accounts.
6. Add increases in current liability accounts.
Thornton, Inc.
$16,000
$(25,000)
$(25,000)
5,000
12,000
17 000
$8,000
Financial Statement Analysis
Learning Objectives
Kurt Brady/A lamy
Sources: https: // corporate. target .com/ corporate-respons i bi I ity; https ://co rpora te. target.com/ articl e/2014/04/bu I lseye- 1 ove-h istory-of-ta rget- 1 ogo; https:// corporate. target .com/ a bout/ awards-recognit ion; https://nrf .com/2015/top100-table
• 1 Perform a horizontal analysis of financial statements
• 2 Perform a vertical analysis of financial statements
• 3 Prepare and use common-size financial statements
• 4 Compute the standard financial ratios
With over $73 billion in annual sales,TargetCorporationiscurrentlythe sixth-largest retailer in the United States . Its trademark symbol, the bull's-eye, is recognized
by 96% of people surveyed . Target has a reputation for being one of the largest supporters of
corporate social responsibility . Ever since 1962, Target has committed 5% of its yearly income
to support local communities . In addition, Target is committed to integrating environmental sus-
tainability throughout its business operations. As a result of these corporate practices, Fortune
magazine has ranked Target Corporation as one of "America's Most Admired Companies," and
Corporate Responsibility magazine has ranked Target as one of the 100 Best Corporate Citizens .
All of these accolades might lead one to believe that Target must be highly profitable .
Indeed, Target has earned yearly net income from continuing operations since before the turn
of the twenty-first century . But net income alone does not tell the whole story . Has revenue
grown steadily, or have there been large fluctuations-ups and downs-over the course of re-
cent years? How big was each year's profit in relation to sales? For every dollar sold, how much
of it ended up as gross profit, and how much of it was eaten up by operating expenses? What
kind of return has the company been providing to shareholders? And how quickly has Target
been able to sell its highly seasonable and fashion-trended merchandise? Financial statement
analysis can help us answer these questions .
Financial Statement Analysis 839
In this chapter, we'll examine several analytical tools that are frequently used to judge the financial performance of a company as a whole. To illustrate, we'll apply these tools to Supermart, a regional retailer of general merchandise that is similar to, but much smaller than Target. Then we will apply these analytical tools directly to Target Corporation's financial statements in the mid-chapter and end-of-chapter summary problems.
What Are the Most Common Methods of Analysis? There are three ways to analyze financial statements:
• Horizontal analysis provides a year-to-year comparison of a company's performance in different periods.
• Vertical analysis provides a means of evaluating the relative size of each line item in the financial statements. It also al- lows us to compare companies of different size.
II Why is this important? "Evaluating the performance
• Ratio analysis provides a means of evaluating the relation- ships between key components of the financial statements.
We'll explain the first two methods in this half of the chapter and then devote the second half of the chapter to ratio analysis.
To use these tools, we must begin with the company's fi- nancial statements. Exhibit 14-1 presents Supermart's income statement for the last two years, while Exhibit 14-2 presents the company's balance sheet for the last two years.
of a company is difficult without
some type of benchmark for comparison . Therefore, managers typically benchmark financial performance over time, against other companies, or against
industry averages ."
EXHIBIT 14-1 Supermart Income Statement
_J A B C D E
1 Supermart 2 Income Statement 3 For the Years Ended December 31, 2017 and 2016 4 (amounts in thousands) 5 2017 2016 6 Sales revenues $ 858,000 $ 803,000 7 Less: Cost of goods sold 513,000 509,000 8 Gross profit $ 345,000 $ 294,000 9 Less: Operating expenses 244,000 237 000 10 Operating income $ 101,000 $ 57,000 11 Less: Interest expense 20,000 14 000 12 Income betore income taxes $ 81,000 $ 43,000 13 Less: Income tax expense 33,000 17 000 14 Net income $ 48,000 $ 26 000 15
What Is Horizontal Analysis? Managers, investors, and creditors are interested in knowing whether a company's rev- enues, expenses, assets, and liabilities are increasing or decreasing over time, and to what extent. To address this issue, financial statement users perform horizontal analysis, which is the comparison of financial statement line items between accounting periods. The change in each line item between periods is stated as a dollar amount and also as a percentage. The comparison can be made between months, quarters, or years. In our example, we'll be comparing years (2017 versus 2016). For each line item in the financial statements, we compare the balances between periods as follows:
STEP 1: To find the dollar amount of the change, subtract the line item's balance in the earlier period from its balance in the later period.
STEP 2: To find the percentage change, divide the dollar amount of change by the balance in the earlier period. The earlier period is often referred to as the base year.
1 Perform a hor izonta f·. analysis of financ ia l statements
840 CHAPTER 14
EXHIBIT 14-2 Supermart Balance Sheet
_J A B C D E
1 Supermart 2 Balance Sheets 3 December 31, 2017 and 2016 4 (amounts in thousands) 5 2017 2016 6 Assets 7 Current assets: 8 Cash $ 29,000 $ 32,000 9 Accounts receivable 114,000 85,000 10 Inventory 113,000 111,000 11 Other current assets 6,000 8,000 12 Total current assets $ 262,000 $ 236,000 13 Property, plant, and equipment, net 507,000 399,000 14 Other noncurrent assets 18,000 9,000 15 Total assets $ 787,000 $ 644,000 16 17 Liabilities 18 Current liabilities: 19 Accounts payable $ 73 000 $ 68 000 20 Notes payable 42 000 27 000 21 Accrued liabilities 27 000 31000
• 22 Total current liabilities $ 142 000 $ 126 000 23 Long-term liabilities 289 000 198 000 24 Total liabilities $ 431 000 $ 324 000 25 26 Stockholders' eauitv 27 Common stock, no par $ 186 000 $ 186 000 28 Retained earnings 170 000 134 000 29 Total stockholders' equity $ 356,000 $ 320,000 30 31 Total liabilities and equity $ 787 000 $ 644 000 32
Let's illustrate with Supermart's sales revenue, shown in Exhibit 14-1:
STEP 1: Compute the dollar amount of change in sales revenue from 2016 to 2017:
2017 2016 Increase
$858,000 - $803,000 = $55,000
STEP 2: Divide the dollar amount of change by the balance in the base year (2016):
P h Dollar amount of change
ercentage c ange = B ase-year amount
= $$8s:to0o0o = 0.068 (rounded) = 6.8%
We now see that Supermart's sales revenue increased by $55,000, or 6.8%, over the previous year.
Financial Statement Analysis 841
Horizontal Analysis of the Income Statement Exhibit 14-3 shows a complete horizontal analysis of Supermart's income statement.
EXHIBIT 14-3 Supermart Comparat ive Income Statement-Hor izonta l Analysis
_J A B C D E 1 Supermart 2 ComDarative Income Statement 3 For the Years Ended December 31, 2017 and 2016 4 5 (amounts in thousands) lncrease/(Decrease) 6 2017 2016 Change Percentage 7 Sales revenues $ 858,000 $ 803,000 5 55,000 6.8% 8 Less: Cost ot goods sold 513,000 509,000 4,000 0.8% 9 Gross proht $ 345,000 $ 294,000 $ 51,000 17.3% 10 Less: Operating expenses 244,000 237,000 7,000 3.0% 11 operating income $ 101,000 $ 57,000 $ 44,000 77.2% 12 Less: Interest expense 20,000 14,000 6,000 42.9% 13 Income betore income taxes $ 81,000 $ 43,000 $ 38,000 88.4% 14 Less: Income tax expense 33,000 17,000 16,000 94.1% 15 Net income $ 48,000 $ 26,000 $ 22,000 84.6% 16
The horizontal analysis shows that sales increased by almost 7%, yet the cost of goods sold increased by less than 1 %. Supermart was either able to raise its prices, find cheaper suppliers, or sell products with higher margins. As a result, gross profit was about 17% higher than that of the previous year. Supermart was also able to hold its operating expenses to a 3% increase. These factors all contributed to increasing operating income by 77% over the previous year! Interest expense increased by almost 43 % as a result of more debt (as shown in the company 's comparative balance sheet in Exhibit 14-2), pos- sibly combined with a higher interest rate. Finally, as a result of the increased income, income taxes also increased substantially. The end result was almost an 85% increase in net income over the previous year.
Horizontal Analysis of the Balance Sheet Exhibit 14-4 shows a complete horizontal analysis of Supermart's balance sheet.
The horizontal analysis shows that Supermart's accounts receivable grew substan- tially over the year (34%), while its cash decreased about 9%. The company may have relaxed its credit terms to generate more sales. The company also has taken on more short- and long-term debt, which may have been used to finance the significant additions to property, plant, and equipment and the increase in noncurrent assets that occurred during the year.
Trend Percentages Trend percentages are a form of horizontal analysis that indicate the direction a business is taking over a longer period of time, such as 3, 5, or 10 years. For example, in Exhibit 14-3, we saw that Supermart 's net income increased a whopping 85% over the previous year. Has income always been increasing at such a significant rate? Or was that an isolated growth spurt limited to a one-year period? Investors typically like to see smooth growth trends over time rather than large, sporadic fluctuations in sales and net income.
Trend percentages are computed by first selecting a base year. The base-year amounts are set equal to 100%. The amount of each line item in the following years is expressed as a percentage of the base-year amount as follows:
T d o/c _ Line item balance($) in any year 100
ren ° - Line item balance($) in base year X
842 CHAPTER 14
EXHIBIT 14-4 Comparative Balance Sheet-Horizontal Analysis
__J A B C D E 1 Supermart 2 Comparative Balance Statement 3 December 31, 2017 and 2016 4 5 (amounts in thousands) Increase/ (Decrease) 6 Assets 2017 2016 Change Percentage 7 Current assets: 8 Cash $ 29,000 $ 32,000 $ (3,000) -9.4% 9 Accounts receivable 114,000 85,000 29,000 34.1% 10 Inventory 113,000 111,000 2,000 1.8% 11 Other current assets 6,000 8,000 (2,000} -25.0% 12 Total current assets $ 262,000 $ 236,000 $ 26,000 11.0% 13 Property, plant, and equipment, net 507,000 399,000 108,000 27.1% 14 Other noncurrent assets 18,000 9,000 9,000 100.0% 15 Total assets $ 787,000 $ 644,000 $ 143,000 22.2% 16 17 Liabilities 18 Current liabilities: 19 Accounts payable 5 73,000 5 68,000 5 5,000 7.4% 20 Notes payable 42,000 27,000 15,000 55.6% 21 Accrued liabilities 27,000 31,000 (4,000) -12.9% 22 Total current liabilities $ 142,000 $ 126,000 $ 16,000 12.7% 23 Long-term liabilities 289,000 198,000 91,000 46.0% 24 Total liabilities $ 431,000 :;, 324,000 $ 107,000 33.0% 25 26 Stockholders' equity 27 Common stock, no oar $ 186,000 $ 186,000 0 0.0% 28 Retained earnings 170,000 134,000 36,000 26.9% 29 Total stockholders' eauitv $ 356,000 $ 320,000 36,000 11.3% 30 31 Total liabilities and eauitv $ 787,000 $ 644,000 $ 143,000 22.2% 32
Supermart's sales revenue and trend percentages from 2012 to 2017 are pictured in Exhibit 14-5. We selected 2012 as the base year, so that year's percentage is set equal to 100. For example, to find the trend percentage for 2017, we performed the following calculation: $858,000 --;-$600,000 = 1.43 X 100 = 143%.
EXHIBIT 14-5 Supermart's Sales Trend
...:J A B C D E F G -
Supermart Base Year 1 Trend Data 2017 2016 2015 2014 2013 2012 2 Sales revenue $ 858 000 $ 803 000 $ 690 000 $ 648 000 $ 618 000 $ 600 000 3 Trend oercentae:e 143% 134% 115% 108% 103% 100% 4
From the percentages, we see that sales increased at a fairly slow, even rate in the earlier years (2012-2015). However, the rate of increase picked up in the later years (2016 and 2017). Supermart is obviously experiencing growth, either in existing store sales, or by adding new retail locations. Trend data are often pictured using line graphs. In fact, publicly traded companies show the trend of their stock returns in the 10-K filings required by the Securities and Exchange Commission (SEC). Exhibit 14-6 shows Supermart's sales trend. As you can see, sales have increased every year, but the rate of increase has been larger in recent years (as shown by the steeper incline of the line from 2015 to 2017).
You can perform a trend analysis on any item you consider important. Trend analysis is widely used to predict future financial figures.
Financial Statement Analysis 843
EXHIBIT 14-6 Line Graph of Sales Trend
Sales Revenue Trend
$900,000
$800,000 Ill = = Ill > Ill $700,000 = rn Ill iii en
$600,000
$500,000 2012 2013 2014 2015 2016
Year
Starbucks Corporation's net revenues from 2011 to 2015 were as follows (in millions of dollars):*
• $19,162.7 (2015)
• $16,447 .8 (2014)
• $14,866.8 (2013)
• $13,299.5 (2012)
• $11,700.4 (2011)
2017
Calculate trend percentages for the five-year period using 2011 as the base year.
*Source: Starbucks Corporation 2015 10-K and 2012 10-K.
Please see page 893 for solutions.
What Is Vertical Analysis? Horizontal analysis shows how different financial statement line items change over time. However, additional analysis is needed to understand the composition of the financial statements, in terms of the relative size of each line item as a proportion of the company's total sales or total assets.
Vertical analysis shows the relative size of each financial statement line item as a percent- age of a total amount, or base figure. The base figure is set at 100% . When performing vertical analysis of an income statement, sales revenue is usually considered the base figure (100%).
. . . Each income statement line item Vertical analysis% for mcome statement= S
1 a es revenue
Exhibit 14-7 shows the vertical analysis of Supermart's 2017 income statement. The vertical analysis shows that Supermart's gross profit is 40% of sales revenue. Operating expenses use up 28% of each dollar sold, while income taxes and interest use up another 6%.
2 Perform a vertical analysis of financia l statements
844 CHAPTER 14
As a result of all of these expenses, only 5.6% of every sales dollar ends up as net income (for every $1.00 of sales revenue, a little less than $0.06 ends up as net income).
EXHIBIT 14-7 Income Statement-Vertical Ana lysis
_J A B C D E
1 Supermart 2 Income Statement-Vertical Analysis 3 For the Vear Ended December 31, 2017 4
2017 Percentage 5 (in thousands) (rounded) 6 Sales revenues s 858,000 100.0% 7 Less: Cost of goods sold 513,000 59.8% 8 Gross profit $ 345,000 40.2% 9 Less: Operating expenses 244,000 28.4% 10 Operating income $ 101,000 11.8% 11 Less: Interest expense 20,000 2.3% 12 Income before income taxes $ 81,000 9.4% 13 Less: Income tax expense 33,000 3.8% 14 Net income $ 48,000 5.6%
- 15
When performing vertical analysis of a balance sheet, total assets is usually consid- ered the base (100%).
v · I I · '¾ f b I h Each balance sheet line item ert1ca ana ys1s o or a ance s eet = Total assets
Exhibit 14-8 shows the vertical analysis of Supermart's 2017 balance sheet. The base amount (100%) is total assets.
EXHIBIT 14-8 Balance Sheet-Vert ical Ana lysis
_J A B C D
1 Supermart 2 Balance Sheet-Vertical Analysis 3 December 31, 2017 4
2017 Percentage 5 (in thousands) (rounded) 6 Assets 7 Current assets: 8 Cash $ 29,000 3.7% 9 Accounts receivable 114,000 14.5% 10 lnventorv 113,000 14.4% 11 Other current assets 6,000 0.8% 12 Total current assets $ 262,000 33.3% 13 Property, plant, and equipment, net 507,000 64.4% 14 Other noncurrent assets 18,000 2.3% 15 Total assets $ 787,000 100.0% 16 17 Liabilities 18 Current liabilities: 19 Accounts payable $ 73,000 9.3% 20 Notes payable 42,000 5.3% 21 Accrued liabilities 27,000 3.4% 22 Total current liabilities $ 142,000 18.0% 23 Long-term liabilities 289,000 36.7% 24 Total liabilities $ 431,000 54.8% 25 26 Stockholders' equity 27 Common stock, no par $ 186 000 23.6% 28 Retained earnings 170 000 21.6% 29 Total stockholders' equity $ 356,000 45.2% 30 31 Total liabilities and equity $ 787 000 100.0% 32
Financial Statement Analysis 845
The vertical analysis of Supermart's balance sheet reveals that most of the company's as- sets (64%) consist of property, plant, and equipment. Inventory and receivables together make up about 29% of the company's assets. While the company is in the business of selling merchandise and therefore needs a fair amount of inventory, the receivables bal- ance may be higher than desirable. Current liabilities are only 18% of total assets, but long-term debt is double that amount. Finally, stockholders' equity makes up a significant portion of total assets (45%).
How Do We Compare One Company with Another? Horizontal analysis and vertical analysis provide a great deal of useful data about a com- pany. However, many times we want to benchmark, or compare, a company against either (1) its competitor or (2) industry averages.
To compare Supermart to another company, we can use a common-size statement. A common-size statement reports only percentages-the same percentages that appear in a vertical analysis. By using only the percentages rather than gross dollar amounts, we are able to compare companies that vary in terms of size. For example, in Exhibit 14-9 we use common-size income statements to compare Supermart, a smaller regional retailer, to Target, a large national retailer.
EXHIBIT 14-9 Common-Size Income Statements
_J A B C D E
1 Supermart and Target 2 Common Size Income Statements 3 4 Supermart Tareet* 5 Sales revenues 100.0% 100.0% 6 Less: Cost of goods sold 59.8% 70.5% 7 Gross profit 40.2% 29.5% 8 Less: Operating expenses 28.4% 22.0% 9 Operating income 11.8% 7.5% 10 Less: Interest expense 2.3% 0.8% 11 Income before income taxes 9.4% 6.7% 12 Less: Income tax expense 3.8% 2.2% 13 Net income 5.6% 4.5% 14
*NOTE: Adapted from Target's 2015 income statement. Only income from continuing operations is included .
Exhibit 14-9 shows that Supermart is actually more profitable, on each dollar of sales revenue (5.6%), than Target (4.5%). Supermart's gross profit (40.2%) is about 11 percentage points higher than Target's (29.5% ), but its operating expenses use up more of each sales dollar (28.4%) than do Target's operating expenses (22.0% ). Likewise, Su- permart's income taxes and interest expense also use up a slightly larger percentage of sales revenue.
Using Microsoft Excel While horizontal and vertical analyses are tedious to perform by hand, spreadsheet soft- ware, such as Microsoft Excel, takes the grunt work out of the analyses, allowing manag- ers to focus on interpreting the data. Each of the exhibits in this chapter was constructed using Microsoft Excel, allowing you to easily duplicate them yourself. In an Excel work- sheet, simply type in the company's financial statements, as pictured in Exhibits 14-1 and 14-2, and then instruct the software to perform the calculations described earlier in the chapter. Finally, in order to obtain a trend graph, like that pictured in Exhibit 14-6, simply highlight the Sales Revenue data shown in Exhibit 14-5, and then click on "Insert," "Line Graph." Excel is also useful for calculating the ratios described in the second half of the chapter.
3 Prepare and use ·. common-size financi ~I.
statements
846 CHAPTER 14
• Decision Guidelines
Horizontal and Vertical Analyses In order to make well-informed financial decisions, investors, creditors, and managers need to determine how well the company is performing . The following guidelines help these decision makers judge the financial performance of a company .
Decision
What methods are generally used to evaluate a company's performance?
How is horizontal analysis performed?
How does trend analysis differ from horizontal analysis?
What line item on the income statement is used as the base amount (100%) for vertical analysis?
What line item on the balance sheet is used as the base amount (100%) for verti- cal analysis?
How can I compare two companies that differ in size?
Guidelines
• Horizontal analysis
• Vertical analysis
• Ratio analysis
Horizontal analysis is a two-step process :
1. To find the dollar amount ofthe change, subtract the line item's balance in the earlier period from its balance in the later period .
2. To find the percentage change, divide the dollar amount of change by the balance in the earlier period. The earlier period is often referred to as the base year .
Horizontal analysis performed over a longer period of time (3-10 years) is usually called trend analysis . When performing trend analysis, a base year is chosen and set to 100%. All years after the base year are calculated as a per- centage of the base year .
T d o/c _ Line item balance($) in any year 100
ren ° - Line item balance($) in base year X
Net sales revenue is generally used as the base amount (100%) for vertical analysis of the income statement .
. . . Each income statement line item Vertical analysis% for mcome statement= S
1 a es revenue
Total assets are generally used as the base amount (100%) for vertical analysis of the balance sheet .
y · 1 1 · o/c f b I h Each balance sheet line item ert1ca ana ys1s o or a ance s eet = Total assets
Common-size income statements and balance sheets are generally used to compare companies that differ in size. Common-size financial statements present side-by-side vertical analyses percentages of different companies .
Financial Statement Analysis 847
SUMMARY PROBLEM 1 • •
Target Corporation's annual sales and net income data for the years 2009-2015 as well as the company's 2015 and 2014 comparative income statements (adapted) are presented below .1
_J A B C D E F G H
1 (in millions) 2015 2014 2013 2012 2011 2010 2009 2 Sales revenue $ 73,785 $ 72,618 $ 71,279 $ 73,301 $ 69,865 $ 67,390 $ 65,357 3 Net income $ 3 321 $ 2 449 $ 2,694 $ 2 999 $ 2,929 $ 2 920 $ 2,488 4
_J A B I C D E
1 Target Corporation 2 Income Statements (Adapted) 3 For the Fiscal Years 2015 and 2014 4 (amounts in millions) 5 2015 2014 6 Sales revenues $ 73,785 $ 72,618 7 Less: Cost of goods sold 51,997 51,278 8 Gross profit 21,788 21,340 9 Less: Operating expenses 16,258 16,805 10 Operating income 5,530 4,535 11 Less: Interest expense 607 882 12 Income betore income taxes 4,923 3,653 13 Less: Income tax expense 1,602 1,204 14 Net income $ 3,321 $ 2,449 15
Requirements
1. Perform a trend analysis of sales revenues and net income for the years 2009-2015, using 2009 as the base year . Comment on the results .
2. Perform a horizontal analysis of the income statements for the years 2014-2015 and comment on the results.
3. Perform a vertical analysis of the income statements for the years 2014-2015 and comment on the results.
• SOLUTIONS Requirement 1
---=i- A B C D E F G H 1 (in millions) 2015 2014 2013 2012 2011 2010 2009 2 Sales revenue $ 73,785 $ 72,618 $ 71,279 $ 73,301 $ 69 865 $ 67,390 $ 65,357 3 Trend oercentae:e 113% 111% 109% 112% 107% 103% 100% 4 5 Net income $ 3,321 $ 2,449 $ 2,694 $ 2,999 $ 2,929 $ 2,920 $ 2,488 6 Trend percentage 133% 98% 108% 121% 118% 117% 100% 7
1Adapted from Target's income statements: 2015 fiscal year ended January 30, 2016, and 2014 fiscal year ended January 31, 2015. Net income shown is from continuing operations and does not include gains and losses from discontinued operations.
848 CHAPTER 14
Sales revenue is currently 113% of the base-year amount . Revenue has gradually increased over time, with a slight dip in 2013. Net income is currently 133% of what it was in 2009 . However, the increase has not been gradual, like it was with sales revenue, except in 2010-2012. The years 2013-2015 showed significant fluctuations in net income that do not correspond directly with the increase in sales. Thus, factors other than sales must have had a significant influence on net income during the most recent years.
Requirement 2
_J A B C D E
1 Target Corporation 2 Horizontal Analysis of Comparative Income Statements (Adapted 3 For the Fiscal Years 2015 and 2014 4 5 (amounts m m,llionsJ Increase/ Decrease) 6 2015 2014 Chanee Percentaee 7 Sales revenues $ 73 785 $ 72,618 $ 1,167 1.6% 8 Less: Cost of goods sold 51997 51,278 719 1.4% 9 Gross profit 21 788 21,340 448 2.1% 10 Less: Operating expenses 16 258 16,805 (547) -3.3% 11 Operating income 5 530 4,535 995 21.9% 12 Less: Interest expense 607 882 (275) -31.2% 13 Income before income taxes 4 923 3,653 1,270 34.8% 14 Less: Income tax expense 1602 1,204 398 33.1% 15 Net income $ 3 321 $ 2,449 $ 872 35.6% 16
Sales revenue increased at a slightly higher rate than Cost of Goods Sold, leading to a 2 .1% increase in Gross Profit . Target was able to reduce its operating costs by 3 .3% and its interest expense by 31 .2%, leading to a 35 .6% increase in net income .
Requirement 3
_J A I B C D E 1 Target Corporation 2 Income Statements (Adapted 3 For the Fiscal Years 2015 and 2014 4 5 2015 2014
Amount Percent Amount Percent 6 (in millions) (rounded) (in millions) (rounded) 7 Sales revenues $ 73,785 100.0% $ 72,618 100.0% 8 Less: Cost of goods sold 51,997 70.5% 51,278 70.6% 9 Gross profit 21,788 29.5% 21,340 29.4% 10 Less: Operating expenses 16,258 22.0% 16,805 23.1% 11 Operating income 5,530 7.5% 4,535 6.2% 12 Less: Interest expense 607 0.8% 882 1.2% 13 Income before income taxes 4,923 6.7% 3,653 5.0% 14 Less: Income tax expense 1,602 2.2% 1,204 1.7% 15 Net income $ 3 321 4.5% $ 2,449 3.4% 16
In 2015, the vertical analysis shows that Target's gross profit is about 29% of sales, whereas operating expenses use up 22% ofthe company's sales . In 2015, interest expense and income taxes, combined, use up another 3% of sales revenue . As a result, in 2015, net income is approximately 4 .5% of sales revenue . This means that for every dollar of sales revenue generated by the company, only about four cents ends up as net income . The 2014 vertical analysis shows fairly similar percentages, aside from slightly dif- ferent percentages (about 0 .5%-1% different) for operating expenses, interest expense, and income taxes .
Financial Statement Analysis 849
What Are Some of the Most Common Financial Ratios? In this half of the chapter, we'll discuss many different financial ratios that managers, inves- tors, and creditors use when analyzing a company's financial statements. After illustrating how to compute these ratios using Supermart's data, we'll compare them to the ratios of three department store retailers that are in the same industry peer group according to each of the companies' 10-K filings. The three retailers include: Walmart (which is the largest retailer in the world), Macy's, and Kohl's. In the end-of-chapter Summary Problem, you'll get the chance to calculate these ratios for Target Corp, which is also in the same industry peer group. Most of the information needed for these ratios can be found in the company's financial statements (refer to Supermart's income statement and balance sheet in Exhibits 14-1 and 14-2, respec- tively). A few of the ratios require the knowledge of the company's closing market price, which can be found online or in the Wall Street Journal. Other ratios require knowledge of the number of shares outstanding. This information can be obtained in the company's 10-K filing.
The ratios we'll discuss in this chapter may be classified as follows:
1. Measuring ability to pay current liabilities
2. Measuring ability to sell inventory and collect receivables
3. Measuring ability to pay long-term debt
4. Measuring profitability
5. Analyzing stock investments
4 Compute the standard financia l ratios ·
Measuring Ability to Pay Current Liabilities Working capital is defined as follows:
Working capital= Current assets - Current liabilities
Working capital measures the ability to meet short-term ob- ligations with current assets. Supermart's 2017 working capital is calculated as follows:
$262,000 - $142,000 = $120,000
This shows that Supermart has ample current assets to meet its current obligations. Rather than measuring working capital alone, managers often measure the company's ability to meet cur- rent obligations by calculating two common ratios: the current ratio and the acid-test, or quick, ratio.
II Why is this important? "Managers use different financial ratios to evaluate a company's performance, depending on the
underlying need . For example, if a manager wants to know how quickly inventory is selling, he or she will calculate inventory turnover . If a manager wants to know how easily the
company will be able to meet its current obligations , he or she will
Current Ratio The most widely used ratio is the current ratio, which is current assets divided by current liabilities. The current ratio measures the ability to pay current liabilities with current assets.
calculate the current ratio or the
acid-test ratio ."
Supermart's current ratio at December 31, 2017 and 2016 is calculated as follows: 2
Formula
. Current assets Current ratIO = Current liabilities
Supennart's Current Ratio
2017
$262,000 $142,000
2016
$236,000 1.
85 $126,000
2The solutions to all ratio calculations in this chapter have been rounded.
1.87
850 CHAPTER 14
What is an acceptable current ratio? The answer depends on the industry, though a current ratio in the range of 1.5 to 2.0 is generally considered fairly strong. Of the three retailers we are comparing, Kohl's has the strongest current ratio, showing that it has the ability to pay off short-term obligations with short-term assets with relative ease:3
Company Current Ratio
Walmart............................................................................................................. 0.93
Macy's............................................................................................................... 1.34
Kohl's................................................................................................................. 1.87
Acid-Test Ratio
The acid-test ratio, or quick ratio, tells us whether the entity could pay all of its current liabilities if they came due immediately. That is, could the company pass this acid test?
To compute the acid-test ratio, we add cash, short-term investments, and net current receivables (accounts and notes receivable, net of allowances) and divide this sum by cur- rent liabilities. Inventory and prepaid expenses are not included in the acid test because they are the least liquid current assets. Supermart's acid-test ratios for 2017 and 2016 follow:
Formula
Cash + Short-term investments
Acid-test ratio = __ +_N_et_cu_r_r_en_t_r_e_ce_i_va_b_l_e_s _ Current liabilities
Supermart's Acid-Test Ratio
2017 2016
$29,000 + $0 $32,000 + $0 + $114,000 + $85,000 $142,000 1.0l $126,000
0.93
An acid-test ratio of 0.90 to 1.00 is acceptable in most industries. We do not present comparative statistics for Walmart, Macy's, and Kohl's, since their balance sheets do not identify short-term investments separately.
Measuring Ability to Sell Inventory and Collect Receivables The ability to sell inventory and collect receivables is fundamental to business. In this section, we discuss three ratios that measure the company's ability to sell inventory and collect receivables.
Inventory Turnover Inventory turnover measures the number of times a company sells its average level of inventory during a year. A high rate of turnover indicates ease in selling inventory; a low rate indicates difficulty. A value of "6" means that the company sold its average level of inventory six times-every two months-during the year.
To compute inventory turnover, we divide cost of goods sold by the average inventory for the period. We use the cost of goods sold-not sales-because both cost of goods sold and inventory are stated at cost. Sales at retail prices are not comparable with inventory at cost.
Supermart's inventory turnover for 2017 is as follows:
Formula
Cost of goods sold Inventory turnover = A .
verage mventory
Supermart's 2017 Inventory Turnover
$513,000 ($111,000 + $113,000)/2
4.6
3 All information given for Walmart Stores, Inc., Macy's Inc., and Kohl's Corporation was calculated using the companies' financial statements reported for fiscal year 2015 (fiscal year ended January 30, 2016), as found in each company's SEC 10-K filing.
Financial Statement Analysis 851
Notice that average inventory is calculated by adding the beginning inventory ($111,000) and ending inventory ($113,000) for the period, and then dividing by two.
Inventory turnover varies widely with the nature of the business. Because of product innovation, some industries (for example, high-technology industries) must turn their in- ventory very quickly to avoid inventory obsolescence. However, in other industries, the risk of obsolescence is not so great.
Of the three retailers we are comparing, Walmart has the strongest inventory turn- over by far, selling its average inventory over 8 times a year:
Company Inventory Turnover
Walmart........................................................................................................ 8.06
Macy's .......................................................................................................... 3.02
Kohl's............................................................................................................ 3.12
Accounts Receivable Turnover
Accounts receivable turnover measures the ability to collect cash from credit customers. This means that the higher the ratio, the faster the cash collections. But a receivable turn- over that's too high may indicate that credit is too tight, causing the loss of sales to good customers.
For illustrative purposes, we'll assume that all of Supermart's sales were made on account. The accounts receivable turnover is computed by dividing net credit sales by average net accounts receivable. Supermart's accounts receivable turnover ratio for 2017 is computed as follows:
Formula Supermart's 2017
Accounts Receivable Turnover
. Net credit sales Accounts receivable turnover = A . bl
verage net accounts rece1va e $858,000
($85,000 + $114,000)/2 8.6
We don't show comparative statistics for Walmart, Macy's, or Kohl's because we don't know the percentage of sales made on account (most customers at these stores pay with cash, debit, or third-party credit cards, such as Visa and Mastercard).
Days' Sales in Receivables
The days' sales in receivables ratio also measures the ability to collect receivables. Days' sales in receivables tell us how many days' sales remain in Accounts Receivable. To com- pute the ratio, we can follow a logical two-step process:
1. Divide net sales by 365 days to figure average sales for one day.
2. Divide this average day's sales amount into average net accounts receivable.
This two-step process is illustrated using Supermart's 2017 data as follows:
Formula Supermart's 2017 Days' Sales
in Accounts Receivable
Days' sales in average Accounts receivable:
, Net sales 1. One day s sales =
365 days
2 Days' sales in average= Average net accounts receivable
· accounts receivable One day's sales
$858,000 365 days
($85,000 + $114,000)/2 $2,351
$2,351
42 days
852 CHAPTER 14
Supermart's ratio tells us that 42 average days' sales remain in accounts receivable and need to be collected. Let's assume that, like many companies, Supermart gives its customers 30 days to pay. Supermart's ratio shows that, on average, customers are taking longer- about 42 days-to pay. This could be a result of general economic conditions (such as a recession), or Supermart's particular customer base. In either event, Supermart may need to increase its efforts to collect receivables more quickly if it expects to be paid within 30 days of sale.
Select 2015 financial data for Starbucks Corporation is as follows (in millions of dollars):*
• Current assets $4,352.7
• Inventory $1,306.4 (end of fiscal 2015) and $1,090.9 (end of fiscal 2014)
• Current liabilities $3,653.5
• Cost of goods sold $7,787.5
1. Calculate the current ratio.
2. Calculate inventory turnover.
*Source: Starbucks Corporation 2015 10-K. Please see page 893 for solutions .
Measuring Ability to Pay Long-Term Debt The ratios discussed so far yield insight into current assets and current liabilities. They help us measure ability to sell inventory, collect receivables, and pay current liabilities. Most businesses also have long-term debt. Two key indicators of a business's ability to pay long-term liabilities are the debt ratio and the times-interest-earned ratio.
Debt Ratio The relationship between total liabilities and total assets-called the debt ratio-shows the proportion of assets financed with debt. When the debt ratio is 1, all of the assets are financed with debt. A debt ratio of 0.50 means that debt finances half the assets; the owners of the business have financed the other half. The higher the debt ratio, the higher the company's financial risk. The debt ratios for Supermart at the end of 2017 and 2016 follow:
Formula
D b . Total liabilities e t ratio = Total assets
Supermart's Debt Ratio
2017
$431,000 $787,000
2016
0 $324,000 = O 50 · 55
$644,000 .
Supermart's debt ratio increased slightly in 2017. Of the three retailers we are com- paring, Walmart has the lowest debt ratio, indicating that only 58% of its assets are financed with debt:
Company Debt Ratio
Walmart............................................................................................................... 0.58 Macy's................................................................................................................. 0.79 Kohl's................................................................................................................... 0.60
Financial Statement Analysis 853
Times-Interest-Earned Ratio
The debt ratio says nothing about ability to pay interest expense. Analysts use the times- interest-earned ratio to relate operating income to interest expense. This ratio is also called the interest-coverage ratio. It measures the number of times operating income can cover interest expense. A high interest-coverage ratio indicates ease in paying interest expense; a low ratio suggests difficulty.
To compute this ratio, we divide operating income by interest expense. Calculation of Supermart's times-interest-earned ratio follows:
Formula
Supermart's Times-Interest -Earned Ratio
2017 2016
. . . Income from operations T1mes-mterest-earned rat10 = I
$101,000 $20,000
5.05 $57,000 = 4 07 nterest expense $14,000 .
The company's times-interest-earned ratio shows that in 2017, the company could pay its interest about five times over with the amount of operating income it earned. Therefore, Supermart should have little trouble paying the interest expense it owes to creditors. Of the three retailers we are comparing, Walmart has the strongest times interest earned ratio, indicating that it could pay off its interest expense nine times over with income from opera- tions. In other words, it should have no trouble meeting its interest obligations:
Company Times-Interest-Earned Ratio
Walmart............................................................................................... 9.46
Macy's................................................................................................. 5.62
Kohl 's................................................................................................... 4.75
Measuring Profitability The fundamental goal of business is to earn a profit. Ratios that measure profitability are often reported in the business press. We examine six profitability measures.
Gross Profit Percentage
Recall from earlier chapters that gross profit (also called gross margin) is found by sub- tracting Cost of Goods Sold from Sales Revenue. For merchandising companies, this mea- sure of profitability is key because it tells managers and investors how much profit has been made from just marking up the sales price over the cost of the merchandise. In other words, it reflects pricing decisions as well as control over purchasing and manufacturing costs. The gross profit percentage tells managers the fraction of each sales dollar that is gross profit, or markup over the cost of the merchandise. This profit can then be used to pay for operating expenses, interest, and income taxes. The ratio is calculated as follows:
Formula
Gross profit Gross profit percentage =
Net sales
Supermart's Gross Profit %
2017
$345,000 = 40 2'¾ $858,000 .
0
2016
$294,000 = 36 6'¾ $803,000 .
0
The gross profit percentage is part of vertical analysis, but since this percentage is so important to merchandising companies, it is worth repeating here. The gross profit per- centage will vary, depend ing on the company. Higher end merchandising companies will have higher gross margin percentages, whereas discount retailers will have lower gross
854 CHAPTER 14
margin percentages. For example, of the three companies we are comparing, you can see that Walmart's gross profit percentage is lower than Macy's and Kohl's:
Company Gross Profit Percentage
Walmart............................................................................................................. 25.1 % Macy's............................................................................................................... 39.1 % Kohl's................................................................................................................. 36.1 %
Operating Income Percentage Throughout this text we have focused on operating income rather than net income because the income a company earns from its primary operations is vitally important to managers. Recall that operating income differs from net income in that it does not include interest income or interest expense (a financing decision) or income taxes. In other words, it is the profit from the company's primary business before paying interest to creditors or income taxes to the government. Thus, the operating income percentage shows the percentage of each sales dollar that becomes income from the company's primary business operations before interest and income taxes. The ratio is calculated as follows:
Formula
Supermart's Operating Income %
2017 2016
Operating income Operating income percentage = Net sales $101,000 = 11.8'¾ $57,000 = 7.1 %
$858,000 ° $803,000
The operating income percentage reflects not only pricing decisions but also the efficiency with which management has controlled operating expenses. Of the three companies we are comparing, Kohl's has the highest operating income percentage:
Company Operating Income Percentage
Walmart............................................................................................................. 5.0% Macy's............................................................................................................... 7.5% Kohl's................................................................................................................. 8.1 %
Rate of Return on Net Sales In business, the term return is used broadly as a measure of profitability. Consider a ratio called the rate of return on net sales, or simply return on sales. This ratio shows the percent- age of each sales dollar earned as net income. Supermart's rate of return on sales follows:
Formula
Net income Rate of return on sales = N
1 et sa es
Supermart's Rate of Return on Sales 2017
$48,000 $858,000
2016
$26,000 s.6% $803,000 3.2%
Companies strive for a high rate of return on sales. The higher the rate of return, the more sales dollars end up as profit. Supermart experienced a significant increase in its return on sales in the last year. Return on sales varies greatly depending on the industry. General merchandise retailers typically have a very low return on sales. All three of the
Financial Statement Analysis 855
retailers we are comparing have fairly similar ratios (in the 3-4% range), although Macy's is slightly stronger than the others:
Company Rate of Return on Sales
Walmart ................................................................................................. . 3.05%
3.95%
3.50%
Macy's ................................................................................................... .
Kohl's ..................................................................................................... .
Rate of Return on Total Assets
The rate of return on total assets, or simply return on assets, measures success in using assets to earn a profit. Two groups finance a company's assets:
1. Creditors have loaned money to the company, and they earn interest.
2. Shareholders have invested in stock, and their return is net income.
The sum of interest expense and net income is the return to the two groups that have financed the company's assets. The higher the return, the better. Computation of the return-on-assets ratio for Supermart follows:
Formula
R f Net income + Interest expense
ate o return on assets = A 1 verage tota assets
Supermart's 2017 Rate of Return on Total Assets
$48,000 + $20,000 - 0 ($644,000 + $787,000)/2 - 9·5 1/o
Of the three retailers we are comparing, Walmart has the strongest return on assets, although the other two companies are not very much lower:
Company Rate of Return on Assets
Walmart.................................................................................................. 8.56%
Macy 's.................................................................................................... 6.84%
Kohl's...................................................................................................... 7.16%
Rate of Return on Common Stockholders' Equity
A popular measure of profitability is rate of return on common stockholders' equity, often shortened to return on equity. This ratio shows the relationship between net income and common stockholders' equity-how much income is earned for each $1 invested by the common shareholders.
To compute this ratio, we subtract preferred dividends from net income to get net income available to the common stockholders. Then, we divide net income available to common stockholders by average common equity during the year. Common equity is total stockholders' equity minus preferred equity. The 2017 rate of return on common stock- holders' equity for Supermart follows:
Formula Supermart's 2017 Rate of Return on Common Stockholders' Equity
Rate of return on common Net income - Preferred dividends stockholders' equity Average common stockholders' equity
$48,000 - $0 ($320,000 + $356,000)/2
14.2%
856 CHAPTER 14
Supermart's return on equity (14.2%) is higher than its return on assets (9.5%). This difference results from borrowing at one rate-for example, 8%-and investing the money to earn a higher rate, such as the firm's 14.2% return on equity.
This practice is called trading on the equity, or using leverage. It is directly related to the debt ratio. The higher the debt ratio reaches, the higher the leverage. Companies that finance operations with debt are said to leverage their positions.
During good times, leverage increases profitability. But leverage can have a negative impact on profitability. Therefore, leverage is a double-edged sword, increasing profits during good times but compounding losses during bad times. Of the three retailers we are comparing, Macy's has the strongest return on equity:
Company Rate of Return on
Common Stockholders' Equity
Walmart ......................................................................................... . 18.15% 22.23%
11.72%
Macy's ........................................................................................... . Kohl's ............................................................................................. .
Earnings per Share of Common Stock
Earnings per share of common stock, or simply earnings per share /EPSl. is perhaps the most widely quoted of all financial statistics. EPS is the only ratio that must appear on the face of the income statement. EPS is the amount of net income earned for each share of the company's outstanding common stock. Recall the following:
Outstanding stock = Issued stock - Treasury stock
Earnings per share is computed by dividing net income available to common stock- holders by the number of common shares outstanding during the year. Preferred dividends are subtracted from net income because the preferred stockholders have priority.
Let's assume Supermart has no preferred stock outstanding, no preferred dividends, and ten million shares of common stock outstanding throughout 2016 and 2017. Since all of Supermart's financial data has rounded off three zeros (stated in thousands of dollars in Exhibits 14-1 and 14-2), we'll also need to round off three zeros from the number of shares outstanding, leaving 10,000 shares for the calculation. Given this information, we calculate the company's EPS as follows:
Supermart's Earnings per Share
Formula 2017 2016
. Net income - Preferred dividends Earnmgs per share of common stock = N b f h f
$48,000 - $0 = $4 80 $26,000 - $0 $2.60 um er o s ares o 10,000 . 10,000
common stock outstanding
Supermart's EPS increased significantly. Most companies strive to increase EPS each year, but general economic conditions, such as a recession, can prevent companies from doing so. Of the three retailers we are comparing, Walmart has the strongest EPS:
Company Earnings Per Share
Walmart........................................................................................................ $ 4.58 Macy's .......................................................................................................... $ 3.26
Kohl's............................................................................................................ $ 3.48
Financial Statement Analysis 857
Analyzing Stock Investments Investors purchase stock to earn a return on their investment. This return consists of two parts: (1) gains (or losses) from selling the stock at a price above (or below) the purchase price and (2) dividends. The ratios we examine in this section help analysts evaluate stock investments.
Price/Earnings Ratio The price/earnings ratio is the ratio of the market price of a share of common stock to the company's earnings per share. It shows the market price of $1 of earnings. This ratio, abbreviated PIE, appears in the stock listings of the Wall Street Journal. The daily closing price of all publicly traded stocks can also be found online or in the Wall Street Journal.
Assume the market price of Supermart's common stock was $60 at the end of 2017 and $35 at the end of 2016. Supermart's PIE ratio is calculated as follows:
Formula
PIE . Market price per share of common stock
rat10 = . Earnmgs per share
Su perm art's Price/Earnings Ratio
2017 2016
$60.00 = 12 5 $35.00 = l3 5 $4.80 . $2.60 .
Supermart's PIE ratio of 12.5 means that the company's stock is selling at 12.5 times earnings. The PIE ratios of the three retailers we are comparing are all very strong, but Walmart's is highest:
Company Price/Earnings Ratio
Walmart...................................................................................................... 14.49
Macy's ........................................................................................................ 12.40
Kohl's.......................................................................................................... 14.30
Dividend Yield Dividend yield is the ratio of dividends per share to the stock's market price per share. This ratio measures the percentage of a stock's market value that is returned annually as dividends. Preferred stockholders, who invest primarily to receive dividends, pay special attention to dividend yield.
Supermart paid annual cash dividends of $1.20 per share of common stock in 2017 and $1.00 in 2016, and market prices of the company's common stock were $60 in 2017 and $35 in 2016. The firm's dividend yield on common stock follows:
Formula
D . ·d d . ld k * Dividend per share of common stock 1v1 en y1e on common stoc = .
Market pnce per share of common stock
* Dividend yields may also be calculated for preferred stock.
Supennart's Dividend Yield on Common Stock
2017 2016
$1.20 - 0 $1.00 - 0 $60.00 - 2 ·0 1/o $35.00 - 2 ·9 1/o
An investor who buys Supermart common stock for $60 can expect to receive 2 % of the investment annually in the form of cash dividends.
858 CHAPTER 14
The dividends paid by companies vary substantially. Of the three retailers we are comparing, Kohl's has the strongest dividend yield:
Company Dividend Yield
Walmart ......................................................................................................... . 2.95%
3.44%
3.62%
Macy's ........................................................................................................... . Kohl's ............................................................................................................. .
Book Value per Share of Common Stock Book value per share of common stock is common equity divided by the number of common shares outstanding. Common equity equals total stockholders' equity less pre- ferred equity. Supermart has no preferred stock outstanding. Its book-value-per-share-of- common-stock ratios are calculated as follows:
Formula
Supermart's Book Value per Share of Common Stock
2017 2016
Book value per share_ Total stockholders' equity - Preferred equity $356,000 - $0 = $35 60 $320,000 - $0 = $32 00 of common stock - Number of shares of 10,000 . 10,000 .
common stock outstanding
Many experts argue that book value is not useful for investment analysis. It bears no relationship to market value and provides little information beyond stockholders' equity reported on the balance sheet. But some investors base their investment decisions on book value. For example, some investors rank stocks on the basis of the ratio of market price to book value. To these investors, the lower the ratio, the more attractive the stock, as this implies that the stock might be undervalued.
Red Flags in Financial Statement Analysis Analysts look for red flags that may signal financial trouble. Recent accounting scandals highlight the importance of these red flags. The following conditions may reveal that the company is too risky:
• Movement of Sales, Inventory, and Receivables. Sales, receivables, and inventory generally move together. Increased sales lead to higher receivables and require more inventory to meet demand. Strange movements among sales, inventory, and receiv- ables make the financial statements look suspect.
• Earnings Problems. Has net income decreased significantly for several years in a row? Has income turned into a loss? Most companies cannot survive years of consecutive losses.
• Decreased Cash Flow. Cash flow validates net income. Is net cash flow from opera- tions consistently lower than net income? If so, the company is in trouble. Are the sales of plant assets a major source of cash? If so, the company may face a cash shortage.
• Too Much Debt. How does the company's debt ratio compare to that of major com- petitors? If the debt ratio is too high, the company may be unable to pay its debts.
• Inability to Collect Receivables. Are days' sales in receivables growing faster than those of competitors? A cash shortage may be looming.
• Buildup of Inventories. Is inventory turnover too slow? If so, the company may be unable to sell goods, or it may be overstating inventory.
Financial Statement Analysis 859
Sustainability and Financial Statement AnalY,sis
Financial statement analysis only evaluates the financial viability of a com- pany using short-term data from the last few years of operations. Even a 5- to 10-year trend analysis will not adequately predict the long-term sustainability of a company. Thus, financial statement analysis, by itself, is insufficient for stake- holders who desire a more comprehensive view of an organization. Increasingly, investors are using a triple-bottom-line approach to evaluating a company's per- formance, not only focusing on historical financial ratios and trends, but also requesting information about the company's environmental and social practices.
For example, as of April 2016, over 1,500 institutional investors with over $62 trillion of assets under management had signed on to the Principles of Re- sponsible Investing (PRI) backed by the United Nations (UN). In short, these principles state that investors will include environmental, social, and governance information when making investment decisions. Information about these factors can be found in some of the following documents:
• Securities and Exchange Commission (SEC) 10-K filings of publicly traded companies. SEC rules dictate that publicly traded companies disclose any material information that would be necessary to prevent misleading financial statement readers. With respect to the environment, companies must disclose any aspects of their business operations, including pending lawsuits and risk factors, which are deemed to be material. Examples include the cost of com- plying with environmental laws and regulations, potential monetary dam- ages from health and environmental litigation, and risks associated with the scarcity of water and raw materials needed for operations. Additionally, any material risks specific to the company as a result of global warming must also be disclosed.
• Corporate Social Responsibility (CSR) reports and company websites. The vast majority of large companies now issue CSR reports. (In the United States, over 80% of companies on the S&P 500 issue CSR reports, whereas, interna- tionally, over 95% of the Global 500 companies issue CSR reports.) These re- ports typically discuss the company's initiatives, goals, and performance with respect to environmental and social impact. Chapter 15 discusses the format and content of these reports in more detail. Unlike 10-K reports, the informa- tion contained in CSR reports is not always audited. However, the Big Four accounting firms are the leaders in providing assurance services for CSR data.
In the future, information relating to the triple bottom line may be found in what is known as an integrated report. Integrated reporting, or <IR>, is a concept in its infancy that is currently being piloted by a number of large, global companies. The idea behind <IR> is to provide "one-stop shopping" whereby both material financial and nonfinancial information is contained in one report so that stakeholders can obtain a holistic, balanced view of the organization.
Sources: https://unpri.org/about; Securities and Exchange Commission (SEC) 17 CFR Parts 211, 231, and 241 (Release Nos. 33-9106, 34-61469, and FR-82), Commission Guidance Regarding Disclosure Related to Climate Change; www.ga-institute.com/news-and-events/media-coverage .html; www.ey.com/US/en/Services/Specialty-Services/Climate-Change-and-Sustainability-Services/ Value-of-sustainability-reporting
See Exercises E14-22A and E14-33B
860 CHAPTER 14
Ratio
Measuring ability to pay current liabilities:
1. Current ratio
2. Acid-test (quick) ratio
Measuring ability to sell inventory and collect receivables:
3. Inventory turnover
4. Accounts receivable turnover
5. Days' sales in receivables
Measuring ability to pay long-term debt:
6. Debt ratio
7. Times-interest- earned ratio
Using Ratios in Financial Statement Analysis How can investors, creditors, and managers measure a company's ability to pay bills, sell inven- tory, collect receivables, pay long-term debt, and so forth? How can they evaluate stock invest- ments? The decision guidelines summarize the ratios that help to answer these questions.
Computation
Current assets Current liabilities
Cash + _Short-term + Net ~urrent mvestments receivables Current liabilities
Cost of goods sold Average inventory
Net credit sales Average net accounts receivable
Average net accounts receivable One day's sales
Total liabilities Total assets
Income from operations Interest expense
Information Provided
Measures ability to pay current liabilities with current assets
Shows ability to pay all current liabilities if they come due immediately
Indicates salability of inventory-the num- ber of times a company sells its average inventory during a year
Measures ability to collect cash from credit customers
Shows how many days' sales remain in Ac- counts Receivable-how many days it takes to collect the average level of receivables
Indicates percentage of assets financed with debt
Measures the number of times operating income can cover interest expense
Ratio
Measuring profitability:
8. Gross profit percentage
9. Operating income percentage
10. Rate of return on net sales
11. Rate of return on total assets
12. Rate of return on common stockhold- ers' equity
13. Earnings per share of common stock
Analyzing stock as an investment:
14. Price/earnings ratio
15. Dividend yield
16. Book value per share of common stock
Computation
Gross profit Net sales
Operating income Net sales
Net income Net sales
Net income + Interest expense Average total assets
Net income - Preferred dividends Average common stockholders' equity
Net income - Preferred dividends Number of shares of
common stock outstanding
Market price per share of common stock Earnings per share
Annual dividend per share of common (or preferred) stock
Market price per share of common (or preferred) stock
Total stockholders' equity - Preferred equity Number of shares of
common stock outstanding
Financial Statement Analysis 861
Information Provided
Shows the percentage of each sales dollar that becomes gross profit, or markup over the cost of merchandise.
Shows the percentage of each sales dollar that becomes income from the company's primary business operations before interest and income taxes.
Shows the percentage of each sales dollar earned as net income
Measures how profitably a company uses its assets
Gauges how much income is earned for each dollar invested by common shareholders
Gives the amount of net income earned for each share of the company's common stock
Indicates the market price of $1 of earnings
Shows the percentage of a stock's market value returned as dividends to stockholders each year
Indicates the recorded accounting amount for each share of common stock outstanding
862 CHAPTER 14
• - • SUMMARY PROBLEM 2
Target Corporation's income statement was presented in Summary Problem 1. The company's balance sheets (adapted) at the end offiscal years 2015 and 2014 are presented below .4
_J A I B C
1 Target Corporation 2 Balance Sheets (Adapted) 3 End of Fiscal Year 4 (amounts in millions) 5 2015 2014 6 Assets 7 Current assets: 8 Cash, cash eauivalents, and short term investments $ 4,046 $ 2,210 9 lnventorv 8,601 8,282 10 Other current assets 1,483 3,132 11 Total current assets 14,130 13,624 12 Property, plant, and eauipment, net 25,217 25,952 13 Other noncurrent assets 915 1596 14 Total assets s 40 262 s 41172 15 16 Liabilities 17 Current liabilities: 18 Accounts payable $ 7,418 $ 7759 19 Other current liabilities 5,204 3 977 20 Total current liabilities 12,622 11 736 21 Long-term liabilities 14,683 15 439 22 Total liabilities 27,305 27175 23 24 Stockholders' equity 25 Common stock and additional paid in capital 5,398 4952 26 Retained earnings 7,559 9045 27 Total stockholders' eauity 12,957 13,997 28 29 Total liabilities and stockholders' eauity $ 40,262 $ 41,172 30 31
NOTE : Target's 2015 and 2014 fiscal years ended January 30, 2016 and January 31, 2015, respect ively .
Other company information follows :
• The company has few receivables since customers pay with cash, debit, or credit cards . Target's credit card operations were sold in 2013 . Therefore, receivables are reported as part of other current assets .
• There were 627.7 million common shares issued and outstanding at the end of fiscal year 2015 . Target had no preferred stock issued or outstanding.
• Cash dividends of $2 .20 per share were declared during fiscal year 2015 .
• The closing market price per share was $72.42 on January 30, 2016 (the end of fiscal year 2015) .4
Requirement 1 Calculate the following ratios for fiscal year 2015 :
1. Current ratio
2. Acid-test ratio
3. Inventory turnover
4http ://financ e.yahoo.com
4. Debt ratio
5. Times-interest-earned ratio
6. Rate of return on net sales
7. Rate of return on total assets
8. Rate of return on common stockholders' equity
9. Earnings per share of common stock
10. Price/earnings ratio
11. Dividend yield
12. Book value per share of common stock
• SOLUTIONS Requirement 1
. Current assets l) Current ratw = Current liabilities
= $14,130 = 1 12 $12,622 .
2 ) A .d . _ Cash + ST investments + Net current receivables
ci -teSt ratw - Current liabilities
_$_4,_04_6_+_0_+_$_0_ = 0.32 $12,622
Cost of goods sold 3) Inventory turnover = A .
verage inventory
$51,997 ($8,282 + $8,601)/2 =
6 · 16
4 ) Debt ratio= Total liabilities Total assets
= $27,305 = 0 68 $40,262 .
. . . Income from operations 5) T1mes-mterest-earned rat10 =
1 nterest expense
= $5,530 = 911 $607 .
Financial Statement Analysis 863
864 CHAPTER 14
6) Rate of return on net sales Net income
Sales revenue
= $3,321 = 4.50% $73,785
Net income + Interest expense 7) Rate of return on total assets = Average total assets
$3,321 + $607 = 9.65% ($41,172 + $40,262)/2
Net income - Preferred dividends 8) Rate of return on common stockholders' equity= Average common stockholder's equity
$3,321 - $0 = 24.64% - ($12,957 + 13,997)/2
9) Earnings per share of common stock = Number of shares of common stock outstanding
= $3,321 = $5.29 627.7
Net income - Preferred dividends
. . Market price per share of common stock 10) Price/earnmgs ratlO = Earnings per share
= $72 .42 = 13.69 $5.29
Dividend per share of common stock 11) Dividend yield = Market price per share of common stock
= $2.20 = 3.04% $72.42
Total stockholders' equity - Preferred equity 12) Book value per share of common stock = Number of shares of common stock outstanding
$12,957 - 0 627.7
$20.64
Learning Objectives • 1 Perform a horizontal analysis of financial statements
• 2 Perform a vertical analysis of financial statements
• 3 Prepare and use common-size financial statements
• 4 Compute the standard financial ratios
Accounting Vocabulary Accounts Receivable Turnover. (p. 851) Measures a compa- ny's ab ility to co llect cash from credit customers. To compute accounts receivab le turnover, d ivide net credit sales by aver - age net accounts rece ivab le.
Acid-Test Ratio. (p. 850) Ratio of the sum of cash plus short- term investments p lus net current receivab les to total current liabi lities. It te lls whether the entity can pay all of its current liabi lities if they come due immediately; also called the quick ratio.
Benchmarking. (p. 845) The practice of compar ing a company with other companies or industry averages.
Book Value per Share of Common Stock. (p. 858) Common stockho lders' equity d ivided by the number of shares of com- mon stock outstanding. It is the recorded amount for each share of common stock outstanding.
Common-Size Statement. (p. 845) A financial statement that reports on ly percentages (no do llar amounts).
Current Ratio. (p. 849) Current assets divided by current liabi lities. It measures the ability to pay current liabilities with current assets.
Days' Sales in Receivables. (p. 851) Ratio of average net accounts receivab le to one day 's sa les. It indicates how many days ' sa les remain in Accounts Receivab le awaiting co llection.
Debt Ratio. (p. 852) Ratio of total liabilities to total assets. It shows the proportion of a company's assets that is financed with debt.
Dividend Yield. (p. 857) Ratio of dividends per share of stock to the stock 's market price per share. It tells the percent- age of a stock's market va lue that the company returns to stockho lders annual ly as d ividends.
Earnings per Share (EPS). (p. 856) Amount of a company 's net income for each share of its outstanding common stock.
Gross Profit Percentage. (p. 853) The fraction of each dollar of sales revenue that is gross profit, or markup over the cost of the merchand ise.
Horizontal Analysis. (p. 839) The comparison of financia l statement line items between accounting periods. Changes are shown in gross dollar amounts and as percentages.
Interest-Coverage Ratio. (p. 853) Ratio of income from op- erations to interest expense. It measures the number of times that operating income can cover interest expense; a lso ca lled the times-interest-earned ratio.
Inventory Turnover. (p. 850) Ratio of cost of goods sold to average inventory. It indicates how rapidly inventory is sold.
Leverage. (p. 856) Earning more income on borrowed money than the related interest expense, thereby increasing the earn ings for the owners of the bus iness; a lso ca lled trading on equity.
Operating Income Percentage. (p. 854) The percentage of each sa les do llar that becomes income from the company's primary business operations before considering interest and income taxes.
Price/Earnings (P/E) Ratio. (p. 857) Ratio of the market pr ice of a share of common stock to the company's earn ings per share. It measures the value that the stock market places on $1 of a company 's earnings.
Quick Ratio. (p. 850) Ratio of the sum of cash p lus short-term investments plus net current receivables to tota l current liabili- ties. It tel ls whether the entity can pay a ll its current liabilities if they come due immediately; a lso called the acid-test ratio.
Rate of Return on Common Stockholders' Equity. (p. 855) Net income minus prefe rred dividends divided by average common stockholders ' equity. It is a measure of prof- itability; a lso ca lled return on equity.
Rate of Return on Net Sales. (p. 854) Ratio of net income to net sa les. It is a measure of profitability; a lso ca lled return on sales.
Rate of Return on Total Assets. (p. 855) Net income plus interest expense d ivided by average tota l assets. This ratio measures a company's success in using its assets to earn in- come for the peop le who finance the bus iness; a lso ca lled return on assets.
Ratio Analysis. (p. 839) Evaluating the re lationships between two or more key components of the financial statements.
Return on Assets. (p. 855) Net income p lus interest ex- pense, divided by average total assets. This ratio measures a company's success in using its assets to earn income for the peop le who finance the business; a lso ca lled rate of return on total assets.
Return on Equity. (p. 855) Net income minus preferred divi- dends, divided by average common stockho lders' equity. It is a measure of profitabi lity; also cal led rate of return on com- mon stockholders' equity.
Return on Sales. (p. 854) Ratio of net income to net sales. It is a measure of profitability; a lso called rate of return on net sales.
865
866 CHAPTER 14
Times-Interest-Earned Ratio. (p. 853) Ratio of income from operations to interest expense. It measures the number of times operating income can cover interest expense; also called the interest-coverage ratio.
Trading on Equity. (p. 856) Earning more income on borrowed money than the related interest expense, thereby increasing the earnings for the owners of the business; also called leverage.
Trend Percentages. (p. 841) A form of horizontal analysis over a longer span of time in which percentages are computed
by selecting a base year as 100% and expressing amounts for the fo llowing years as a percentage of the base amount.
Vertical Analysis. (p. 839) Analysis that shows the relative size of each financial statement line item as a percentage of a base figu re. The base figure is usually total sales (for the in- come statement) or total assets (for the balance sheet).
Working Capital. (p. 849) Current assets minus current li- abilities; measures a business's ability to meet its short-term obligations with its current assets.
MyAccounting lab Go to http://myaccountinglab.com/ for the following Quick Check, Short Exercises, Exercises, and Problems. They are available with immediate grading, explanations of correct and incorrect answers, and interactive media that acts as your own on line tutor.
Quick Check
1. (Learning Objective 1) Which of the following provides a year-to-year comparison of a company's performance in two different years?
a. Horizontal analysis
b. Vertical analysis
c. Ratio analysis
d. Time study analysis
2. (Learning Objective 1) A trend study compares financial performance against
a. the previous year .
b. a selected base year .
c. other companies within the industry .
d. the company's first year of operations .
3. (Learning Objective 2) When performing vertical analy- sis, each line item on the income statement is com- puted as a percentage of which of the following?
a. Net income
b. Operating expenses
c. Sales revenue
d. Cost of goods sold
4. (Learning Objective 2) When performing vertical analy- sis, each line item on the balance sheet is computed as a percentage of which of the following?
a. Total cash flows
b. Total stockholders' equity
c. Total assets
d. Total liabilities
5. (Learning Objective 3) Which of the following is used to compare one company against another or against an industry average, using percentages as a comparison mechanism?
a. Percentage statement
b. Horizontal statement
c. Comparison statement
d. Common-size statement
6. (Learning Objective 4) Working capital is defined as
a. current assets minus current liabilities.
b. current liabilities minus current assets .
c. current liabilities plus current assets .
d. cash minus current liabilities .
7. (Learning Objective 4) Which of the following ratios measures a company's ability to pay current liabilities?
a. Inventory turnover
b. Debt ratio
c. Dividend yield
d. Acid-test, or quick, ratio
8 . (Learning Objective 4) Which of the following ratios is used to measure profitability?
a. Current ratio
b. Rate of return on net sales
c. Times interest earned
d. Days' sales in receivables
9. (Learning Objective 4) Leverage refers to how compa- nies finance their operations with
a. issued stock .
b. treasury stock .
c. inventory .
d. debt .
10. (Learning Objective 4) Which of the following is gener- ally undesirable?
a. Increase in times-interest-earned ratio
b. Decrease in days' sales in receivables
c. Decrease in inventory turnover
d. Decrease in debt ratio
Quick Check Answers
::> ·o L P . 6 q ·g P . L e ·9 P ·s ::> ·17 ::> "£ q ·c e . L
Financial Statement Analysis 86 7
Short Exercises
514-1 Horizontal analysis of revenue and cost of sales (Learning Objective 1) Parkins Corporation reported the following on its comparative income statement :
(in millions) 2017 2016 2015
Revenue ..................................... $ 13,390 $12,875 $12,500
Cost of sales ........... ....... .......... .. $ 6,550 $ 5,750 $ 5,000
Perform a horizontal analysis of revenues and gross profit-both in dollar amounts and in pe rcentages-for 2017 and 2016 .
514-2 Find trend percentages (Learning Objective 1) Bradley Group reported the following revenues and net income amounts :
(in millions) 2017 2016 2015 2014
Revenue ............... ....... .......... ...... $8,670 $7,990 $7,565 $8,500
Net income .......... ....... ..... ..... ...... $ 636 $ 594 $ 570 $ 600
a. Show Bradley Group's trend percentages for revenues and net income . Use 2014 as the base year and round to the nearest percent .
b. Which measure increased faster during 2015-2017?
514-3 Vertical analysis of assets (Learning Objective 2) McCormick Optical Company reported the following amounts on its balance sheet at De- cember 31 :
Cash and receivables ................................................................................. .
Inventory .............. ................. ....................... ................. ............................ .
Property, plant, and equipment, net ........................................................ .
Total assets ................................................................................................ .
$49,980
43,470
116 550
$210 000
Perform a vertical analysis of McCormick Optical Company's assets at year end .
514-4 Prepare common-size income statements (Learning Objective 3) Compare Martinez and Rojo by converting their income statements to common size .
Martinez Rojo
Net sales ............................................................................... . $10,900 $19,536
Cost of goods sold ............................................................... . 6,660 14,203
Other expense ................ .......... .......... ............. ................. ... . 3 564 4 356
Net income ........................................................................... . $ 676 $ 977
Which company earns more net income? Which company's net income is a higher per- centage of its net sales?
514-5 Analyze common-size income statements (Learning Objectives 1, 2, & 3) Pandora Internet Radio by Pandora Media is a streaming music service . Its free advertising-supported radio service was first launched in 2005 . Pandora users streamed 20 .03 billion hours of Internet radio during 2014 . In December 2014, there were 81 .5 million active users of Pandora, making it the largest streaming music serv ice currently . Pandora has a database of over 1,000,000 songs from over 125,000 artists .
Pandora offers its streaming music through two services :
1. Free Service : This option allows the listener access to the music by including advertisements .
2. Pandora One : This option is a paid subscription model without any advertisements; it also allows users to have more daily skips and longer listening times .
868 CHAPTER 14
_J
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 t.4
_J
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24
While Pandora currently has plenty of cash from its investors, it has yet to generate a profit since its inception. Pandora is facing increasing competition from sources such as Apple Music (approximately 6 .5 million subscribers in 2015), Spotify (approximately 20 million paid subscribers in 2015), and other streaming services. In addition, Pandora's costs in some areas are increasing.
When Pandora released its earnings for the third quarter of 2015, earnings were less than expected by investors and Pandora's stock price fell sharply . Following are excerpts from Pandora's statement of operations, both in dollars and in common-size formats . (These excerpts are condensed for educational use only .)
A I B I C I D I Pandora Media, Inc.
Excerpt from Condensed Consolidated Statements of Operations - in DOLLARS (in thousands exceot oer share amounts) - UNAUDITED
Three months ended Nine months ended Seotember 30 Seotember 30
2014 2015 2014 2015 Revenues
Advertising $ 194,293 $ 254,656 $ 512,251 $ 664,316 Subscription and other 45,300 56,906 140,551 163,570
Tota I revenue 239,593 311,562 652,802 827,886 Cost of revenue
Cost of revenue - Content acquisition costs 111,315 211,272 331,051 467,429 Cost of revenue - Other 15,453 21,414 44,421 57,690
Total cost of revenue 126,768 232,686 375,472 525,119 Gross orofit 112,825 78,876 277,330 302,767 Ooeratine exoenses
Product develooment 13,381 21,849 38,288 56,466 Sales and marketine 72,320 107,286 200,416 285,595 General and administrative 29,143 35,603 81,369 111,169
Total operating expenses 114,844 164,738 320,073 453,230 Loss from operations $ (2,019) $ (85,862) $ (42,743) $ (150,463)
Source: Pandora Media, Inc., 3rd Quarter 2015, Financial Results
A I B I C I D I Pandora Media, Inc.
Excerot from Condensed Consolidated Statements of Ooerations - COMMON-SIZE (in thousands exceot oer share amounts) - UNAUDITED
Three months ended Nine months ended September 30, September 30,
2014 2015 2014 2015 Revenues
Advertising 81% 82% 78% 80% Subscription and other 19% 18% 22% 20%
Total revenue 100% 100% 100% 100% Cost of revenue
Cost of revenue - Content acquisition costs 46% 68% 51% 56% Cost of revenue - Other 6% 7% 7% 7%
Total cost of revenue 53% 75% 58% 63% Gross profit 47% 25% 42% 37% Operating expenses
Product development 6% 7% 6% 7% Sales and marketine 30% 34% 31% 34% General and administrative 12% 11% 12% 13%
Total ooeratine exoenses 48% 53% 49% 55% Loss from operations -1% -28% -7% -18%
Source: Pandora Media Inc. 3rd Quarter 2015 Financial Results
Financial Statement Analysis 869
Requirements
1. Using the statement of operations excerpt in dollars, what can you say about how Pandora is doing in the third quarter of 2015 compared to the third quarter of 2014? What can you say about how Pandora is doing for the nine months ended September 30, 2015 compared to September 30, 2014? Can you tell if the rate of increase is greater for revenues or expenses from 2014 to 2015? Why or why not?
2. Using the statement of operations excerpt in dollars again, why is the loss from op- erations larger in 2015 than in 2014?
3. Using the common-size statement of operations excerpt, what can you say about how Pandora is doing in the third quarter of 2015 compared to the third quarter of 2014? What can you say about how Pandora is doing for the nine months ended September 30, 2015 compared to September 30, 2014? Is the rate of increase greater for rev- enues or expenses from 2014 to 2015?
4. Using the common-size statement of operations excerpt again, why is the loss from operations larger in 2015 than in 2014? Also, what can you say about the mix of ad- vertising revenue versus subscription revenue?
5. Which statement (dollars versus common-size) is more useful for analyzing the finan- cial performance of Pandora in this case? Explain .
Cartwright's Data Set used for S14-6 through S14-10: Cartwright's, a home-improvement store chain, reported these summarized figures:
_J A B
1 Cartwright's 2 Income Statement 3 For the Year Ended December 31, 2017 4 5 2017 6 Sales revenues $ 34,988,900 7 Less: Cost of goods sold 21,766,030 8 Gross protit $ 13,222,870 9 Less: Operating expenses 5,088,250 10 Operating income $ 8,134,620 11 Less: Interest expense 217,800 12 Income before income taxes $ 7,916,820 13 Less: Income tax expense 1,925,750 14 Net income $ 5,991,070 15
870 CHAPTER 14
_J A
1 Cartwright's 2 Balance Sheets 3 December 31, 2017 and 2016 4 5 6 Assets 7 Current assets : 8 Cash 9 Short-term investments 10 Accounts receivable 11 Inventory 12 Other current assets 13 Total current assets 14 Other noncurrent assets 15 Total assets 16 17 Liabilities 18 Current liabilities: 19 Accounts payable 20 Notes payable 21 Accrued liabilities 22 Total current liabilities 23 Long-term liabilities 24 Total liabilities 25 26 Stockholders' equity 27 Common stock, no par 28 Retained earnings 29 Total stockholders' equity 30 31 Total liabilities and equity 32
514-6 Find current ratio (Learning Objective 4) Refer to the Cartwright's Data Set .
I B
2017
$ 1,200,000 $ 203,200 100,800
4,676,000 508,000
$ 6,688,000 $ 11,437,000
$ 18,125,000 $
$ 3,400,000 $ 890,000 110,000
$ 4,400,000 $ 4,300,000
$ 8,700,000 $
$ 2,502,000 $ 6,923,000
$ 9,425,000 $
$ 18,125,000 $
a. Compute Cartwright's current ratio at December 31, 2017 and 2016 .
C
2016
810,000 260,000 378,500
4,190,000 409,500
6,048,000 11,620,000 17,668,000
2,750,000 655,000 195,000
3,600,000 4,216,000 7,816,000
2,000,000 7,852,000 9,852,000
17,668,000
b. Did Cartwright's current ratio improve, deteriorate, or hold steady during 2017?
514-7 Analyze inventory and receivables (Learning Objective 4) Use the Cartwright's Data Set to compute the following :
a. The rate of inventory turnover for 2017 .
b. Days' sales in average receivables during 2017 . Assume all sales are on credit .
514-8 Compute and interpret debt ratio (Learning Objective 4) Refer to the Cartwright's Data Set .
a. Compute the debt ratio at December 31, 2017 .
b. Is Cartwright's ability to pay its liabilities strong or weak? Explain your reasoning .
514-9 Compute profitability ratios (Learning Objective 4) Use the Cartwright's Data Set to compute these profitability measures for 2017 :
a. Gross profit percentage
b. Operating income percentage
c. Rate of return on net sales
d. Rate of return on total assets
e. Rate of return on common stockholders' equity
Are these rates of return strong or weak?
Financial Statement Analysis 871
514-10 Determine earnings per share (Learning Objective 4) Use the Cartwright's Data Set when making the following calculations:
a. Compute earnings per share (EPS) for Cartwright's. The number of shares outstanding was 720,000 .
b. Compute Cartwright's price/earnings ratio . The price of a share of Cartwright's is $62 .50 .
514-11 Identify ethical standards violated (Learning Objectives 1, 2, 3, & 4) For each of the situations listed, identify the primary standard from the IMA Statement of Ethical Professional Practice that is violated (competence, confidentiality, integrity, or credibility) . Refer to Exhibit 1-6 for the complete standard .
1. Ben has not participated in any continuing education activities since he graduated five years ago because life has just been too busy. He is unprepared for the company to implement the new revenue recognition standards.
2. Tim, the corporate controller, prepares a report for the board of directors that sum- marizes the year . Tim, wanting to look good, only includes the favorable ratios and favorable events in this report.
3. Colton talks about the financial woes of the company he works for when he is out with a group of friends . He shares that the company will not be able to meet the ratios specified in the loan covenants.
4. Jordan prepares the financial statements, but the internal control system weaknesses are not disclosed.
5. Sarah, an accountant working in the Accounts Payable Department, writes a company check to herself for $1,500 to temporarily borrow money to pay her apartment rent; she plans on paying the money back after her next paycheck .
EXERCISES Group A E14-12A Trend analysis of working capital (Learning Objective 1)
Compute the dollar amount of change and the percentage of change in Gambol News Group's working capital each year during 2016 and 2017. Is this trend favorable or unfavorable?
Total current assets ........................................... .
Total current liabilities .................................... .
2017
$275,640
$195,000
E14-13A Horizontal analysis (Learning Objective 1)
2016
$254,000
$182,000
2015
$214,500
$152,000
Prepare a horizontal analysis of the following comparative income statement of The Ruby Group.
_J A B C
1 The Ruby Group 2 Income Statement 3 For the Years Ended December 31, 2017 and 2016 4 (amounts in thousands} 5 2017 2016 6 Sales revenues s 458,800 s 400,000 7 Less: Cost of goods sold 209,820 195,000 8 Gross protit s 248,980 s 205,000 9 Less: Operating expenses 95,670 90,000 10 Operating income s 153,310 s 115,000 11 Less: Interest expense 4,250 3,125 12 Income before income taxes s 149,060 s 111,875 13 Less: Income tax expense 16,420 11,875 14 Net income s 132,640 s 100,000 15
Why did net income increase by a higher percentage than net sales revenue during 2017?
(~_ )
872 CHAPTER 14
E14-14A Compute trend percentages (Learning Objective 1) Compute trend percentages for Elsie Snyder Realtors' net revenue and net income for the following five-year period, using 2013 as the base year .
(in thousands)
Net revenue ....................................... .
Net income ........................................ .
2017
$1,254
$ 174
2016
$1,026
$ 162
2015
$988
$114
2014
$893
$102
2013
$950
$120
Which grew faster during the period, net revenue or net income?
E14-1 SA Perform vertical analysis (Learning Objective 2) Riley Designs has requested that you perform a vertical analysis of its balance sheet .
_J A B
1 Riley Designs, Inc. 2 Balance Sheet 3 As of December 31 4
For the year 5 (in thousands) 6 Assets 7 Total current assets $ 43,605 8 Property, plant, and equipment, net 204,915 9 Other noncurrent assets 36,480 10 Total assets $ 285,000 11 12 Liabilities 13 Total current liabilities $ 52 440 14 Long-term liabilities 108,870 15 Total liabilities $ 161,310 16 17 Stockholders' eauitv 18 Total stockholders' equity 123,690 19 20 Total liabilities and equity $ 285,000 21
E14-16A Prepare a common-size income statement (Learning Objective 3)
Prepare a comparative common-size income statement for Jubilee Corporation . To an investor, how does 2017 compare with 2016? Explain your reasoning.
_J A B C
1 Jubilee Corporation 2 Income Statement 3 For the Years Ended December 31, 2017 and 2016 4 (amounts in thousands} 5 2017 2016 6 Sales revenues 5 494,208 5 429,000 7 Less: Cost of goods sold 172,640 160,000 8 Gross protit 5 321,568 5 269,000 9 Less: Operating expenses 143,370 135,000 10 Operating income 5 178,198 5 134,000 11 Less: Interest expense 7,500 6,000 12 Income before income taxes $ 170,698 $ 128,000 13 Less: Income tax expense 33,990 24,000 14 Net income $ 136,708 $ 104,000 15
E14-17 A Calculate ratios (Learning Objective 4) Kelleher Crafts has provided the following data :
_J A
Financial Statement Analysis 873
B C
1 Balance sheet item: Current year Preceding year 2 Cash $ 16000 $ 21000 3 Short-term investments $ 14 730 $ 25 500 4 Net receivables s 50 000 S 76140 5 lnventorv s 74000 $ 73000 6 Preoaid exoenses $ 17 260 $ 9 500 7 Total current assets $ 171990 $ 205140 8 Total current liabilities s 117 000 S 88000 9 10 Income statement: 11 Net credit sales $ 434 350 12 Cost of goods sold s 323 400 13
Requirement Compute the following ratios for the current year for Kelleher Crafts :
a. Current ratio
b. Acid-test ratio
c. Inventory turnover
d. Days' sales in average receivables (assume all sales are on credit)
E14-1 SA More ratio analysis (Learning Objective 4)
McKay Frames has asked you to determine whether the company's ability to pay current liabilities and total liabilities improved or deteriorated during 2017. To answer that ques- tion, compute these ratios for 2017 and 2016, using the following data:
_J A B C
1 2017 2016 2 Cash $ 59 500 S 49500 3 Short-term investments $ 28 500 $ 0 4 Net receivables 137150 $ 127 300 5 lnventorv 250 800 S 284960 6 Total assets 555 000 S 486 000 7 Total current liabilities 285 000 $ 208 000 8 Long-term notes payable 48 000 S 30140 9 Income from operations 164 350 ::, 169 260 10 Interest expense 47 500 s 42000 11
a. Current ratio
b. Acid-test ratio
c. Debt ratio
d. Times-interest-earned ratio
874 CHAPTER 14
E14-19A Compute profitability ratios (Learning Objective 4) Compute six ratios that measure Spenser Corporation's ability to earn profits . The com- pany's comparative income statement follows . The data for 2015 are given as needed .
_J A I B C
1 Spenser Corporation 2 Income Statement 3 For the Years Ended December 31, 2017 and 2016 4 (amounts in thousands) 5 2017 2016 2015 6 Sales revenues s 211,400 S 182,910 7 Less: Cost of goods sold 105,000 96,000 8 Gross profit s 106,400 S 86,910 9 Less: Operating expenses 53,000 46,000 10 Operating income s 53,400 S 40,910 11 Less: Interest expense 5,385 6,459 12 Income betore income taxes s 48,015 S 34,451 13 Less: Income tax expense 22,647 16,160 14 Net income s 25,368 S 18,291 15 16 Additional data: 17 Total assets s 207,000 $ 195,000 $ 180,000 18 Common stockholders equity s 101,000 $ 92,000 $ 61,110 19 Preferred dividends $ 2,980 $ 2,980 $ 0 20 Common shares outstanding during the year 27,985 27,985 26,000 21
Did the company's operating performance improve or deteriorate during 2017?
E14-20A Compute stock ratios (Learning Objective 4) Evaluate the common stock of McKnight State Bank as an investment . Specifically, use the three stock ratios to determine whether the common stock has increased or de- creased in attractiveness during the past year .
Current year Last year
Net income ..... .......... ............. ..... ............ .......... .......... ............. ....... .......... .......... ........ . $ 80,400 $ 47,200
Dividends-common .................................................................................................. . $ 21,580 $ 21,580
Dividends-preferred .... .................... .......... .......... ............. ................. .......... .......... ... . $ 14,000 $ 14,000
Total stockholders' equity at year end (includes 83,000 shares of common stock) ... . $809,300 $639,150
Preferred stock, 6% .................................................................................................... . $220,000 $220,000
Market price per share of common ............................................................................ . $ 20 .00 $ 8 .00
Financial Statement Analysis 87 5
E14-21 A Calculate ratios (Learning Objective 4) Freedom Corporation reported these figures :
_J A B I
1 Freedom Corporation 2 Balance Sheets 3 December 31, 2017 and 2016 4 (amounts in thousands) 5 2017 6 Assets 7 Current assets: 8 Cash $ 3,720 $ 9 Accounts receivable 3,000 10 lnventorv 1,900 11 Other current assets 2,300 12 Total current assets $ 10,920 $ 13 Other assets 20,000 14 Total assets $ 30,920 $ 15 16 Liabilities 17 Total current liabilities $ 12,000 $ 18 Long-term liabilities 7,920 19 Total liabilities $ 19,920 $ 20 21 Stockholders' equity 22 Total common stockholders' equity 11,000 23 24 Total liabilities and equity $ 30,920 $ 25
C D E
Freedom Corporation Income Statement
For the Year Ended December 31, 2017 (amounts in thousands)
2016 Sales revenues Less: Cost of goods sold
2,600 Gross protit 2 460 Less: Operating expenses 1300 Operating income 1,990 Less: Interest expense 8 350 Income betore income taxes
18 000 Less: Income tax expense 26 350 Net income
10 500 8 050
18 550
7,800
26,350
Freedom Corporation has 2,500,000 shares of common stock outstanding . Its stock has traded recently at $32 .90 per share . You would like to gain a better understanding of Freedom Corporation's financial position . Assume all sales are on credit . Calculate the fol- lowing ratios for 2017 and interpret the results :
a. Inventory turnover
b. Days' sales in receivables
C. Acid-test ratio
d. Times-interest-earned
e. Gross profit percentage
f. Operating income percentage
g. Return on stockholders' equity
h. Earnings per share
i. Price/earnings ratio
F
2017 $ 15 330
5120 $ 10210
3 010 $ 7 200
300 $ 6900
4 550 s 2 350
E14-22A Classify company sustainability measurements into triple-bottom- line components (Learning Objective 4) SUSTAINABILITY In its 2014/2015 Sustainable Business Report and its annual report, NIKE, Inc., describes several sustainability goals and commitments it has made . In the following list, categorize each goal (or measurement) as to whether it is oriented toward the people, planet, or profit component of the triple bottom line .
876 CHAPTER 14
Goal or Commitment
a . Use only renewable energy by the end of fiscal year 2025
b. Grow revenues to $50 billion by the end of fiscal year 2020
c. Reduce water usage in textile dyeing by 20% by 2020
d . Inspire majority of employees to engage in their communities with time, expertise, and money
e . Increase employee volunteer hours in their communities
f. Calculate sustainability performance scores for over 80% of all NIKE products by 2020
g. Continue to shift worker responsibilities from low-skilled machinery work to a more enriched job, including collaboration, problem solving, and communications
h. Increase the number of women in leadership positions
i. Reduce carbon emissions per unit of apparel and footwear by 10% as compared to 2015
j. Increase return on invested capital for shareholders
k. Reduce waste generated by 5% per unit in distribution centers by 2020
I. Invest a minimum of 1.5% of pre-tax income in community programs
EXERCISES Group B
People, Profit, or Planet?
E14-23B Trend analysis of working capital (Learning Objective 1) Compute the dollar amount of change and the percentage of change in Crocker News Group's working capital each year during 2016 and 2017 . Is this trend favorable or unfavorable?
Total current assets .............................................. .
Total current liabilities ......................................... .
2017
$358,290
$189,000
E14-24B Horizontal analysis (Learning Objective 1)
2016
$323,500
$175,000
2015
$291,500
$154,000
Prepare a horizontal analysis of the following comparative income statement of The Slate Group .
_J A B I C
1 The Slate Group 2 Income Statement 3 For the Years Ended December 31, 2017 and 2016 4 (amounts in thousands} 5 2017 2016 6 Sales revenues 5 460,000 5 400,000 7 Less: Cost of goods sold 216,200 200,000 8 Gross profit 5 243,800 5 200,000 9 Less: Operating expenses 105,800 100,000 10 Operating income 5 138,000 5 100,000 11 Less: Interest expense 9,000 6,000 12 Income before income taxes $ 129,000 $ 94,000 13 Less: Income tax expense 18,600 14,000 14 Net income $ 110,400 $ 80,000 15
Why did net income increase by a higher percentage than net sales revenue during 2017?
Financial Statement Analysis 877
E14-25B Compute trend percentages (Learning Objective 1) Compute trend percentages for Barb Sayre Realtors' net revenue and net income for the following five-year period, using 2013 as the base year .
(in thousands) 2017 2016 2015 2014 2013
Net revenue .............................................. $1,397 $1,265 $1,177 $1,034 $1,100
Net income ............................................... $ 217 $ 196 $ 133 $ 126 $ 140
Which grew faster during the period, net revenue or net income?
E14-26B Perform vertical analysis (Learning Objective 2) Carolina Designs has requested that you perform a vertical analysis of its balance sheet .
_J A B
1 Carolina Designs, Inc. 2 Balance Sheet 3 As of December 31 4
For the year 5 (in thousands) 6 Assets 7 Total current assets $ 41,720 8 Property, plant, and equipment, net 202,720 9 Other noncurrent assets 35,560 10 Total assets $ 280,000 11 12 Liabilities 13 Total current liabilities $ 52,920 14 Long-term liabilities 106,400 15 Total liabilities $ 159,320 16 17 Stockholders' equity 18 Total stockholders' equity 120,680 19 20 Total liabilities and equity $ 280,000 21
E14-27B Prepare common-size income statement (Learning Objective 3) Prepare a comparative common-size income statement for Wolf Corporation . To an inves- tor, how does 2017 compare with 2016? Explain your reasoning .
~
_J A B C
1 Wolf Corporation 2 Income Statement 3 For the Years Ended December 31, 2017 and 2016 4 (amounts in thousands} 5 2017 2016 6 Sales revenues s 458,800 S 400,000 7 Less: Cost of goods sold 209,820 195,000 8 Gross profit $ 248,980 S 205,000 9 Less: Operating expenses 95,670 90,000 10 Operating income $ 153,310 $ 115,000 11 Less: Interest expense 4,250 3,125 12 Income before income taxes $ 149,060 $ 111,875 13 Less: Income tax expense 16,420 11,875 14 Net income $ 132 640 $ 100,000 15
8 7 8 CHAPTER 14
E14-28B Calculate ratios (Learning Objective 4) Ponderosa Crafts has provided the following data:
_J A
1 Balance sheet item: 2 Cash 3 Short-term investments 4 Net receivables 5 lnventorv 6 Prepaid expenses 7 Total current assets 8 Total current liabilities 9 10 Income statement: 11 Net credit sales 12 Cost of goods sold 13
Requirement
B Current year
16 500 10 750 49 000 81000 21500
178 750 125 000
s 427 050 s 319 000
Compute the following ratios for the current year for Ponderosa Crafts :
a. Current ratio
b. Acid-test ratio
c. Inventory turnover
d. Days' sales in average receivables (assume all sales are on credit)
E14-29B More ratio analysis (Learning Objective 4)
C Preceding year
23 500 24 000 77 360 78 500 8 000
211360 86 000
Bricker Frames has asked you to determine whether the company's ability to pay current liabilities and total liabilities improved or deteriorated during 2017 . To answer this ques- tion, compute these ratios for 2017 and 2016, using the following data:
_J A B C
1 2017 2016 2 Cash s 61 500 S 47 000 3 Short-term investments $ 26 000 $ 0 4 Net receivables $ 126 560 $ 118 240 5 Inventory $ 236 300 $ 271320 6 Total assets $ 564 000 $ 492 000 7 Total current liabilities $ 278 000 $ 204 000 8 Long-term notes payable $ 20 920 $ 46 920 9 Income from operations $ 166110 $ 159 580 10 Interest expense $ 49 000 $ 39 500 11
a. Current ratio
b. Acid-test ratio
c. Debt ratio
d. Times-interest-earned ratio
Financial Statement Analysis 879
E14-30B Compute profitability ratios (Learning Objective 4) Compute six ratios that measure Tomloff Corporation's ability to earn profits . The com- pany's comparative income statement follows . The data for 2015 are given as needed .
_J A I B C
1 Tomloff Corporation 2 Income Statement 3 For the Years Ended December 31, 2017 and 2016 4 (amounts in thousands) 5 2017 2016 2015 6 Sales revenues $ 178,120 $ 167,725 7 Less: Cost of goods sold 94,000 88,000 8 Gross protit $ 84,120 $ 79,725 9 Less: Operat ing expenses 43,000 35,000 10 Operating income $ 41,120 $ 44,725 11 Less: Interest expense 7,360 8,100 12 Income before income taxes $ 33 760 $ 36,625 13 Less: Income tax expense 11,495 23,207 14 Net income $ 22 265 $ 13,418 15 16 Additional data: 17 Total assets $ 203 000 $ 192,000 $ 179,000 18 Common stockholders equity $ 110 050 $ 86,000 $ 77,000 19 Preferred dividends $ 2 660 $ 2,660 $ 0 20 Common shares outstanding during the year 26140 26,140 24,000 21
Did the company's operating performance improve or deteriorate during 2017?
E14-31 B Compute stock ratios (Learning Objective 4) Evaluate the common stock of Mumford State Bank as an investment . Specifically, use the three stock ratios to determine whether the common stock has increased or decreased in attractiveness during the past year .
Current year Last year
Net income .......................................................................... . $68,250 $57,500
Dividends-common ........................................................... . $22,575 $ 22,575
Dividends-preferred ...... ............. .......... .......... ................. .. . $14,500 $14,500
Total stockholders' equity at year-end (includes 86,000 shares of common stock) ...... ............. .......... .......... .............. . $852,800 $642,100
Preferred stock (6%) ............................................................ . $225,000 $225,000
Market price per share of common stock ........................... . $ 18 .80 $ 12.50
880 CHAPTER 14
_j
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25
A
E14-32B Calculate ratios (Learning Objective 4)
Thornton Corporation reported these figures :
B C D Thornton Corporation
Balance Sheets
E F Thornton Corporation
Income Statement December 31, 2017 and 2016 For the Year Ended December 31, 2017
(amounts m thousanClsJ (amounts m thousanClsJ 2017 2016 2017
Assets Sales revenues $ 13 140 Current assets: Less: Cost of goods sold 1980 Cash $ 5,700 $ 2,700 Gross profit $ 11160 Accounts receivable 2,100 1,860 Less: Operating expenses 660 Inventory 1,000 800 Operating income $ 10 500 Other current assets 3,950 2 640 Less: Interest expense 500
Total current assets $ 12,750 $ 8,000 Income before income taxes $ 10000 Other assets 23,500 20 000 Less: Income tax expense 7 000 Total assets $ 36,250 $ 28 000 Net income $ 3 000
Liabilities Total current liabilities $ 15,000 $ 12 500 Long-term liabilities 6,250 5 500 Total liabilities $ 21,250 $ 18 000
Stockholders' eauitv Total common stockholders' equity 15 000 10000
Total liabilities and equity $ 36,250 $ 28,000
Thornton Corporation has 3,125,000 shares of common stock outstanding . Its stock has traded recently at $31 .20 per share . You would like to gain a better understanding of Thornton Corporation's financial position . Assume all sales are on credit . Calculate the fol- lowing ratios for 2017 and interpret the results :
a. Inventory turnover
b. Days' sales in receivables
C. Acid-test ratio
d. Times-interest-earned
e. Gross profit percentage
f. Operating income percentage
g. Return on stockholders' equity
h. Earnings per share
i. Price/earnings ratio
Financial Statement Analysis 881
E14-33B Classify company sustainability measurements into triple-bottom- line components (Learning Objective 4) In its 2014/2015 Sustainable Business Report and its annual report, NIKE, Inc., describes several sustainability goals and commitments it has made . In the following list, categorize each goal (or measurement) as to whether it is oriented toward the people, planet, or profit component of the triple bottom line .
SUSTAINABILITY
Goal or Commitment People, Profit, or Planet?
a . Provide access to early active lifestyle programs for kids ages 7 to 12
b . Increase use of more sustainable materials in apparel and footwear by 2010
c. Return 100% of wastewater cleaner than required by law by 2020
d . Eliminate excessive overtime violations in contract factories
e . Increase diluted earnings per share
f. Achieve goal of zero discharge of hazardous chemicals throughout all supply chains
g . Strive for a diverse workforce
h. Eliminate landfill and incinerator waste from footwear manufacturing by 2020
i. Increase availability of training to all employees
j . Reduce waste generated by 5% per unit in finished goods manufacturing by 2020
k. Reduce the average environmental footprint (impact) of each NIKE product by 10% by 2020
I. Grow revenues to $50 billion by the end of fiscal year 2020
PROBLEMS Group A P14-34A Prepare trend analysis (Learning Objectives 1 & 4)
Net sales revenue, net income, and common stockholders' equity for Vallen Optical Cor- poration, a manufacturer of contact lenses, follow for a four-year period .
(in thousands) 2017 2016 2015 2014
Net sales revenue $7,437 $7,035 $6,499 $6,700
Net income $ 700 $ 476 $ 420 $ 560
Ending common stockholders' equity $5,525 $3,225 $5,275 $3,125
Requirements
1. Compute trend percentages for each item for 2014 through 2017 . Use 2014 as the base year .
2. Compute the rate of return on common stockholders' equity for 2015 through 2017 .
882 CHAPTER 14
P14-35A Comprehensive analysis (Learning Objectives 2, 3, & 4) Block Department Stores' chief executive officer (CEO) has asked you to compare the company's profit performance and financial position with the average for the industry . The CEO has given you the company's income statement and balance sheet, as well as the industry average data for retailers .
_j A I B C
1 Block Department Stores, Inc. 2 Income Statement Compared with Industry Averae:e 3 For the Year Ended December 31 4 (amounts in thousands) 5 Block Industry Averae:e 6 Sales revenues $ 782,000 100.0% 7 Less: Cost of goods sold 526,286 65.7% 8 Gross protit $ 255,714 34.3% 9 Less: Operating expenses 164,220 19.5% 10 Operating income $ 91,494 14.8% 11 Less: Interest expense 1,173 0.5% 12 Income before income taxes $ 90,321 14.3% 13 Less: Income tax expense 5,083 0.3% 14 Net income $ 85,238 14.0% 15
_j A I B C
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22
Block Department Stores, Inc. Balance Sheet Compared with Industry Average
As of December 31 (amounts m thousands}
Block Industry Averae:e Assets
Current assets $ 312,340 70.9% Fixed assets, net 117,760 23.7% Intangible assets, net 5,980 0.7% Other assets 23,920 4.7% Total assets $ 460,000 100.0%
Liabilities Current liabilities $ 213,440 48.3% Long-term liabilities 104,880 16.7% Total liabilities $ 318,320 65.0%
Stockholders' equity Total common stockholders' equity $ 141,680 35.0%
Total liabilities and equity $ 460,000 100.0%
Requirements
1. Prepare a common-size income statement and balance sheet for Block Depart- ment Stores . The first column of each statement should present Block Department Stores' common-size statement, while the second column should present the industry averages .
2. For the profitability analysis, compute Block Department Stores' (a) ratio of gross profit to sales, (b) ratio of operating income to sales, and (c) ratio of net income to sales . Compare these figures with the industry averages . Is Block Department Stores' profit performance better or worse than the industry average?
3. For the analysis of financial position, compute Block Department Stores' (a) ratio of current assets to total assets and (b) ratio of stockholders' equity to total assets . Com- pare these ratios with the industry averages . Is Block Department Stores' financial position better or worse than the industry averages?
Financial Statement Analysis 883
P14-36A Effect of transactions on ratios (Learning Objective 4) Financial statement data of Pacific Traveler magazine include the following items (dollars in thousands):
Cash .................................................................................................................. .
Accounts receivable, net .... ....... ............. .......... .......... .......... .......... .......... ........ .
Inventories ........................................................................................................ .
Total assets ....................................................................................................... .
Short-term notes payable ................................................................................ .
Accounts payable ............................................................................................. .
Accrued liabilities ............................................................................................. .
Long-term liabilities .......................................................................................... .
Net income ....................................................................................................... .
Common shares outstanding .... ............. .......... ..... ............... .......... .......... ........ .
Requirements
$24,500
$83,000
$180,500
$660,000
$49,500
$106,000
$44,500
$182,800
$63,180
54,000
1. Compute Pacific Traveler's current ratio, debt ratio, and earnings per share. Round all ratios to two decimal places .
2. Compute the three ratios after evaluating the effect of each transaction that follows. Consider each transaction separately .
a. Purchased inventory on account, $75,000
b. Borrowed $264,000 on a long-term note payable
c. Issued 6,750 shares of common stock, receiving cash of $210,000
d. Received cash on account, $20,500
P14-37 A Ratio analysis over two years (Learning Objective 4) Comparative financial statement data of Tennyson, Inc., follow:
_J A B
1 Tennyson, Inc. 2 Comparative Income Statements 3 For the Years Ended December 31, 2017 and 2016
C
4 (amounts ,n tnousanasJ 5 2017 2016 6 Sales revenues 5 445,910 $ 425,080 7 Less: Cost of goods sold 236,000 224,000 8 Gross protlt 5 209,910 $ 201,080 9 Less: Operating expenses 132,000 128,000 10 Operating income 15 77,910 $ 73,080 11 Less: Interest expense 10,600 11,600 12 Income before income taxes $ 67,310 $ 61,480 13 Less: Income tax expense 18,860 19,630 14 Net income $ 48,450 $ 41,850 15
8 84 CHAPTER 14
_J A I B C D
1 Tennyson, Inc. 2 Comparative Balance Sheets 3 December 31, 2017 and 2016 4 (amounts in thousands) 5 2017 2016 2015* 6 Assets 7 Current assets: 8 Cash 5 98 000 5 99 000 9 Accounts receivable 118 500 114 500 $ 103,500 10 lnventorv 132 000 163 000 $ 157,000 11 Preoaid exoenses 13 500 8 500 12 Total current assets $ 362 000 $ 385 000 13 Prooertv, olant, and eauioment, net 205 000 174 000 14 Total assets 5 567 000 5 559 000 15 16 Liabilities 17 Current liabilities $ 200,000 $ 220,000 18 Long-term liabilities 139,000 157,000 19 Total liabilities $ 339,000 $ 377,000 20 21 Stockholders' equity 22 Preferred stock 7% 5 95 000 5 95 000 23 Total common stockholders' eauitv 133 000 87 000 $ 133 000 24 Total stockholders' eauitv 5 228 000 5 182 000 25 26 Total liabilities and eauitv 5 567 000 5 559 000 27
*Selected 2015 amounts
1. Market price of Tennyson's common stock : $43 .51 at December 31, 2017, and $31 .36 at December 31, 2016
2. Common shares outstanding : 11,000,000 during 2017 and 11,000,000 during 2016
3. All sales are credit sales
Requirements
1. Compute the following ratios for 2017 and 2016 :
a. Current ratio
b. Times-interest-earned ratio
c. Inventory turnover
d. Operating income percentage
e. Return on common stockholders' equity
f. Earnings per share of common stock
g Price/earnings ratio
2. Decide (a) whether Tennyson's ability to pay debts and to sell inventory improved or deteriorated during 2017 and (b) whether the investment attractiveness of its com- mon stock appears to have increased or decreased .
P14-38A Make an investment decision (Learning Objective 4) Assume that you are purchasing an investment and have decided to invest in a company in the smartphone business . You have narrowed the choice to Best Digital Electronics or Zone Network Electronics and have assembled the following data .
Selected income statement data for the current year follows :
Net sales (all on credit) ......... .......... ....... ....................... .. .
Cost of goods sold ......................................................... .
Interest expense ............................................................. .
Net income ................. ........................................ ............ .
Best Digital
$467,200
$203,000
$ 72,800
Zone Network
$569,400
$242,000
$ 19,500
$ 95,400
Financial Statement Analysis 885
Selected balance sheet data at the beginning of the current year follow :
Best Digital Zone Network
Current receivables, net ........ .......... .......... .......... ........... . $45,060 $53,780
Inventories ...... .......... .......... ....... ............. .......... .......... .... . $73,000 $73,000
Total assets ..................................................................... . $262,000 $274,000
Common stock :
$1 par (13,000 shares) ......... ............. .......... .......... .... . $13,000
$1 par (18,000 shares) .............................................. . $18,000
Selected balance sheet and market-price data at the end of the current year follow :
Current assets :
Cash .......................................................................... .
Short-term investments ............................................ .
Current receivables, net ............ .......... .......... ........... .
Inventories .......... .......... ....... ............. .......... .......... .... .
Prepaid expenses ......... ....... ....................... ............. . .
Total current assets ................................................... .
Total assets ..................................................................... .
Total current liabilities ........ ....... ............. .... ...... .......... .... .
Total liabilities ................................................................. .
Common stock :
$1 par (13,000 shares) ......... ............. .......... .......... .... .
$1 par (18,000 shares) .............................................. .
Total stockholders' equity .............................................. .
Market price per share of common stock ........ .......... .... .
Best Digital
$ 27,000
$ 38,520
$ 37,500
$ 72,000
$ 4,980
$180,000
$300,000
$102,000
$102,000
$ 13,000
$198,000
$ 98 .00
Zone Network
$ 18,000
$ 15,400
$ 44,500
$103,000
$ 6,100
$187,000
$325,000
$ 95,000
$143,000
$ 18,000
$182,000
$ 100.70
Your strategy is to invest in companies that have low price/earnings ratios but appear to be in good shape financially . Assume that you have analyzed all other factors and that your decision depends on the results of ratio analysis .
Requirement Compute the following ratios for both companies for the current year and decide which company's stock better fits your investment strategy . Assume all sales are on credit.
a. Acid-test ratio
b. Inventory turnover
c. Days' sales in average receivables
d. Debt ratio
e. Gross profit percentage
f. Earnings per share of common stock
g. Price/earnings ratio
886 CHAPTER 14
PROBLEMS Group B P14-39B Prepare trend analysis (Learning Objectives 1 & 4)
Net sales revenue, net income, and common stockholders' equity fo r Connor Vision Cor- poration, a manufacturer of contact lenses, follow for a four-year period .
(in thousands) 2017 2016 2015 2014
Net sales revenue ................ .......... ....... ... $7,809 $7,261 $6,439 $6,850
Net income .............................................. $ 738 $ 498 $ 468 $ 600
Ending common stockholders' equity .... $5,600 $3,400 $4,600 $3,200
Requirements
1. Compute trend percentages for each item for 2014 through 2017 . Use 2014 as the base year .
2. Compute the rate of return on common stockholders' equity for 2015 through 2017 .
P14-40B Comprehensive analysis (Learning Objectives 2, 3, & 4) Ambrose Department Stores' chief executive officer (CEO) has asked you to compare the company's profit performance and financial position with the average for the industry . The CEO has given you the company's income statement and balance sheet, as well as the industry average data for retailers .
_J A B I C 1 Ambrose Department Stores, Inc. 2 Income Statement Compared with Industry Averaee 3 For the Year Ended December 31 4 (amounts in thousands} 5 Ambrose Industry Averaee 6 Sales revenues $ 784,000 100.0% 7 Less: Cost of goods sold 527,632 65.9% 8 Gross profit $ 256,368 34.1% 9 Less: Operating expenses 163,856 19.4% 10 Operating income $ 92,512 14.7% 11 Less: Interest expense 784 0.4% 12 Income before income taxes $ 91,728 14.3% 13 Less: Income tax expense 7,056 0.4% 14 Net income $ 84,672 13.9% 15
_J A B C 1 Ambrose Department Stores, Inc. 2 Balance Sheet Compared with Industry Average 3 As of December 31 4 (amounts m thousands) 5 Ambrose Industry Averaee 6 Assets 7 Current assets $ 324,000 70.8% 8 Fixed assets, net 122,880 23.8% 9 Intangible assets, net 9,120 0.8% 10 Other assets 24,000 4.6% 11 Total assets $ 480,000 100.0% 12 13 Liabilities 14 Current liabilities $ 224,640 48.1% 15 Lone-term liabilities 105,600 16.5% 16 Total liabilities $ 330,240 64.6% 17 18 Stockholders' equity 19 Total common stockholders' equity $ 149,760 35.4% 20 21 Total liabilities and equity $ 480,000 100.0% 22
Financial Statement Analysis 887
Requirements
1. Prepare a common-size income statement and balance sheet for Ambrose Department Stores . The first column of each statement should present Ambrose Department Stores' common-size statement, while the second column should present the industry averages .
2. For the profitability analysis, compute Ambrose Department Stores' (a) ratio of gross profit to sales, (b) ratio of operating income to sales, and (c) ratio of net income to sales . Compare these figures with the industry averages . Is Ambrose Department Stores' profit performance better or worse than the average for the industry?
3. For the analysis of financial position, compute Ambrose Department Stores' (a) ratios of current assets to total assets and (b) ratio of stockholders' equity to total assets . Compare these ratios with the industry averages. Is Ambrose Department Stores' financial position better or worse than the industry averages?
P14-41 B Effect of transactions on ratios (Learning Objective 4) Financial statement data of Backroad Travel magazine include the following information (dollars in thousands) :
Cash ......................... ................................................. .............................. .
Accounts receivable, net .......................................... .............................. .
Inventories ................................................................ .............................. .
Total assets .......... ....... .......... ............. .......... .......... ....... .......... ............. ... .
Short-term notes payable .......... .......... .......... .......... ....... ............. .......... .
Accounts payable ....... .......... ............. .......... .......... ................. ............. ... .
Accrued liabilities ....... ..... ..... ............. ..... ..... ..... ..... ....... ..... ............. ..... ... .
Long-term liabilities ....... ............. .......... .......... .......... ....... ............. .......... .
Net income .......... ....... .......... ............. .......... .......... ................. ............. ... .
Common shares outstanding ............. ........................................ ............ .
Requirements
$ 25,000
$ 83,500
$169,500
$680,000
$ 51,500
$105,000
$ 43,500
$208,000
$ 74,520
46,000
1. Compute Backroad Travel's cur rent ratio, debt ratio, and earnings per share . Round all ratios to two decimal places .
2. Compute the three ratios after evaluating the effect of each transaction that follows . Consider each transaction separately .
a. Purchased inventory on account, $60,000
b. Borrowed $170,000 on a long-term note payable
c. Issued 5,750 shares of common stock, receiving cash of $136,000
d. Received cash on account, $22,000
P14-42B Ratio analysis over two years (Learning Objective 4) Comparative financial statement data of Hollingsworth, Inc., follow:
_J A B
1 Hollingsworth, Inc. 2 Comparative Income Statements 3 For the Years Ended December 31, 2017 and 2016
I C
4 (amounts ,n thousanctsJ 5 2017 2016 6 Sales revenues s 449,990 S 441,010 7 Less: Cost of goods sold 234,000 226,000 8 Gross profit $ 215,990 $ 215,010 9 Less: Operating expenses 140,000 135,000 10 Operating income $ 75,990 $ 80,Ql0 11 Less: Interest expense 10,200 12,600 12 Income before income taxes $ 65,790 $ 67,410 13 Less: Income tax expense 6,690 20,310 14 Net income $ 59,100 $ 47,100 15
888 CHAPTER 14
_J A B I C D
1 Hollingsworth, Inc. 2 Comparative Balance Sheets 3 December 31, 2017 and 2016 4 (amounts in thousands) 5 2017 2016 2015* 6 Assets 7 Current assets: 8 Cash $ 97 000 $ 98 000 9 Accounts receivable 123 500 158 500 $ 120,000 10 Inventory 133 000 127 000 $ 155,500 11 Prepaid expenses 10 500 7 500 12 Total current assets $ 364 000 S 391000 13 Property, plant, and equipment, net 206 000 177 000 14 Total assets s 570 000 S 568 000 15 16 Liabilities 17 Current liabilities $ 208 000 S 230 000 18 Long-term liabilities 138000 118 000 19 Total liabilities $ 346 000 $ 348 000 20 21 Stockholders' equity 22 Preferred stock, 7% $ 90 000 $ 90000 23 Total common stockholders' equity 134 000 130000 $ 110,000 24 Total stockholders' equity $ 224 000 $ 220 000 25 26 Total liabilities and equity $ 570 000 $ 568 000 27
*Selected 2015 amounts
1. Market price of Hollingsworth's common stock : $50 .60 at December 31, 2017, and $33 .49 at December 31, 2016
2. Common shares outstanding : 12,000,000 during 2017 and 12,000,000 during 2016
3. All sales are credit sales
Requirements
1. Compute the following ratios for 2017 and 2016 :
a. Current ratio
b. Times-interest-earned ratio
c. Inventory turnover
d. Operating income percentage
e. Return on common stockholders' equity
f. Earnings per share of common stock
g. Price/earnings ratio
2. Decide (a) whether Hollingsworth's ability to pay debts and to sell inventory improved or deteriorated during 2017 and (b) whether the investment attractiveness of its com- mon stock appears to have increased or decreased .
P14-43B Make an investment decision (Learning Objective 4) Assume that you are purchasing an investment and have decided to invest in a company in the smartphone business . You have narrowed the choice to Digital Plus Electronics or Speed Network Electronics and have assembled the following data .
Selected income statement data for the current year follow :
Net sales (all on credit) ......................................... .
Cost of goods sold .............. .......... ....... .......... ...... .
Interest expense ............................. ...................... .
Net income ........................................................... .
Digital Plus
$401,500
$209,000
$49,000
Speed Network
$554,800
$231,000
$16,500
$63,000
Financial Statement Analysis 889
Selected balance sheet data at the beginning of the current year follow :
Digital Plus Speed Network
Current receivables, net ........ .......... .......... .......... .. . $34,300 $53,480
Inventories ............................................................. . $86,000 $77,000
Total assets ...... ............. ................. .......... .............. . $258,000 $276,000
Common stock:
$1 par (10,000 shares) ..................................... . $10,000
$1 par (14,000 shares) ............. .......... .......... .... . $14,000
Selected balance sheet and market-price data at the end of the current year follow :
Current assets :
Cash .......... .......... .............................. .......... ............... .
Short-term investments ............. .......... .......... ............ .
Current receivables, net ........................ .......... .......... .
Inventories .............. ................. .......... ....................... . .
Prepaid expenses ...................................................... .
Total current assets .................................................... .
Total assets ..... .......... .......... ....... ............. .... ...... .......... ..... .
Total current liabilities ..................................................... .
Total liabilities .................................................................. .
Common stock:
$1 par (10,000 shares) ............................................... .
$1 par(14,000shares) ............................................... .
Total stockholders' equity ............ ..... ..... .......... ........ ....... .
Market price per share of common stock ....................... .
Digital Plus Speed Network
$ 30,500
52,220
35,000
66,000
2,280
$186,000
$436,000
$109,000
$109,000
$ 10,000
$327,000
$ 73 .50
$ 22,000
21,200
40,000
98,000
6,800
$188,000
$434,375
$104,000
$139,000
$ 14,000
$295,375
$ 81 .90
Your strategy is to invest in companies that have low price/earnings ratios but appear to be in good shape financially . Assume that you have analyzed all other factors and that your decision depends on the results of ratio analysis .
Requirement Compute the following ratios for both companies for the current year and decide which company's stock better fits your investment strategy . Assume all sales are on credit.
a. Acid-test ratio
b. Inventory turnover
c. Days' sales in average receivables
d. Debt ratio
e. Gross profit percentage
f. Earnings per share of common stock
g. Price/earnings ratio
Serial Case C14-44 Analyze various financial statement ratios (Learning Objective 1) This case is a continuation of the Caesars Entertainment Corporation serial case that began in Chapter 1. Refer to the introductory story in Chapter 1 (see page 43) for additional back- ground. (The components of the Caesars serial case can be completed in any order.)
The statements of operations (income statements) and balance sheets for Caesars Entertain- ment Corporation 5 follow.
5 All statem ent s hav e been condensed and adapted for educational purpos es.
890 CHAPTER 14
_J
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
A I B C
Caesars Entertainment Corporation Consolidated Statements of Ooerations (condensed and adaotedl
In millions except per share data Years Ended December 31,
2014 2013 2012 Net revenues 5 8,516 $ 8,220 $ 8,186 Operating expenses 8,968 10,246 8,052 Income (loss) trom operations (452) (2,026) 134 Interest expense (2,670) (2,252) (2,100) Other gains (losses) (95) 28 162 Loss from continuing operations before taxes (3,217) (4,250) (1,804) Income tax benefit 543 1,517 701 Loss from continuing operations, net of taxes (2,674) (2,733) (1,103) Other items (109) (215) (405) Net loss $ (2,783) $ (2,948) $ (1,508)
_J A I B C
1 Caesars Entertainment Corooration 2 Consolidated Balance Sheets (condensed and adaotedl 3 In millions 4 I As of December 31, 5 2014 2013 6 Assets 7 Current Assets 8 Cash and cash equivalents $ 2 806 $ 2 771 9 Restricted cash 76 88 10 Receivables, net 518 620 11 Prepayments and other current assets 230 246 12 Inventories 43 45 131 Total current assets 3 673 3 770 14 Property and equipment, net 13 456 13 238 15 Goodwill and other intangible assets 5 516 6 551 16 Other long-term assets 890 1130 17 Total assets $ 23 535 $ 24 689 18
• 19 Liabilities and stockholders' equity 20 Current liabilities
• 21 Accounts payable $ 349 $ 443 22 Accrued exoenses 1199 1212 23 Interest payable 736 390 24 Other current liabilities 15 996 486 25 Total current liabilities 18 280 2 531 26 Long-term debt 7 434 20 918 27 Other long-term liabilities 2 563 3144 28 Total liabilities 28 277 26 593 29 Stockholders' equity (deficit) 30 I Common stock 1 1 31 Treasury stock (19) (16) 32 Additional paid-in capital 8,140 7,231 33 Retained earnings (accumulated deficit) (13,104) (10,321) 34 Other stockholders' equity items 240 1,201 35 Total stockholders' equity (deficit) (4,742) (1,904)
136 Total 11ao111t1es and stock.holders equity 5 23 535 5 24 689
Requirements
1. Calculate Caesars's net working capital for 2014 and 2013 . What does the net working cap- ital figure mean? Did Caesars's net working capital improve from 2013 to 2014? Explain.
2. Calculate Caesars's current ratio for 2014 and 2013 .
3. Calculate accounts receivable turnover for 2014. Assume all net revenue is from credit sales . Next, calculate days' sales outstanding . What does this number mean?
4. Calculate the times-interest-earned ratio for 2014 . What does this ratio mean?
CRITICAL THINKING Discussion & Analysis A 14-45 Discussion & Questions
Financial Statement Analysis 891
1. Desc ribe horizontal analysis . Describe vertical analysis . What is eac h technique used for ? How are the two methods similar? How are they different?
2. How is the current ratio calculated? What is it used to measure? How is it interpreted?
3. Assume a company has a current ratio of 2 .0 . List two examples of transactions that could cause the current ratio to increase . Also list two examples of transactions that could cause the current ratio to decrease .
4. What does the accounts receivable turnover measure? What does a relatively high ac- counts receivable turnover indicate about a company?
5. Describe the set of circumstances that could result in net income increasing while return on investment (ROI) decreases .
6. Suppose a company has a relatively high inventory turnover. What does the high inven- tory turnover indicate about the company 's short-term liquidity?
7. Desc ribe at least four financial conditions that may signal financial trouble .
8. Desc ribe at least two reasons that a company's ratios might not be comparable over time .
9. Compare and contrast the current ratio and the quick ratio .
10. Describe why book value per share of common stock may not be useful for investment analysis .
11. Find a recent annual report for a publicly held company in which you are interested . Sum- marize what sustainability information is provided in that annual report . Based on the sustainability information provided in the annual report, what measurements do you think the company might use to track its sustainability efforts? (You can use your imagination here; the actual sustainability measures are unlikely to be in the annual report .)
12. There are three components in the triple bottom line; people, planet, and profit. Which component do you think is most important? Why?
Application & Analysis Mini Cases
A14-46 Calculating Ratios for Companies Within the Same Industry Select an industry you are interested in and select three companies within that industry . Obtain their annual reports by going to each company's website and downloading the report for the most recent year . (On many companies' websites, you will need to visit the Investor Relations section to obtain the company's financial statements.) You may also collect the information from the company's Form 10-K, which can be found by searching online for "SEC Edgar data- base" and then using that site to locate the Form 10-K of interest to you .
Basic Discussion Questions For each of the three companies you selected, answer the following :
1. Calculate two ratios that measure the ability to pay current liabilities .
2. Calculate at least two ratios that measure the ability to sell inventory and collect receivables .
3. Calculate at least two ratios that measure the ability to pay long-term debt .
4. Calculate at least two ratios that measu re profitability .
5. Calculate at least two ratios that help to analyze the stock as an investment .
Now that you have crunched the numbers, interpret the ratios . What can you tell about each company and its financial position? Is one company clearly better than the others in terms of its financial position, or are all three companies similar to each other?
892 CHAPTER 14
_J
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19
REAL LIFE
A
Acid-test ratio Current ratio Debt ratio Earnings per share Inventory turnover Net income (S in millions) Rate at return on sales Receivables tu mover Return on assets
A 14-47 Ethics of financial statement analysis (Learning Objectives 1, 2, 3, & 4) Fitness Mania is a small technology start-up company that specializes in personal fitness mobile apps . The three founders have been working hard on the company for the past two years since they founded Fitness Mania .
The owners of Fitness Mania want to expand its business lines to include personal fitness trackers . To get into the manufacture and sale of personal fitness trackers, Fitness Mania will need to raise approximately $5 million from additional investors .
Fitness Mania's CEO is making a presentation to a group of potential investors who are interested in funding the new fitness tracker project . This presentation could make or break Fitness Mania, so it is a high-stakes p resentation . The CEO knows that, while several of Fitness Mania's ratios are strong, it is still struggling a bit financially . Some of Fitness Mania's ratios would raise red flags to potential investors .
The controller of Fitness Mania is Tom Black. Tom likes working for the start-up company, and he strongly believes in Fitness Mania's mission, which is to improve fitness while making it fun . Fitness Mania's products are potentially life changing for the people who use them to get more fit.
Fitness Mania 's CEO asks Tom to prepare a report for the investors that emphasizes the strong ratios while burying the weaker ratios deep in the report .
Tom prepares a report that emphasizes the strong ratios . The weaker ratios are buried deep within the report . Tom has included a lot of extra data in the report to help to cam- ouflage those weaker ratios . Tom also went one step further in the report preparation : He changed a few of the weaker ratios to make them appear stronger .
Tom rationalizes his actions by thinking that the revised report contributes to a greater good . The customers who use their fitness software products are likely to become healthier and have longer lives. He thinks that a few adjustments to the report are relatively minor when compared to the benefits that would be reaped by Fitness Mania's new product offerings if the potential investors do decide to invest in Fitness Mania .
Requirements Using the IMA Statement of Ethical Professional Practice (Exhibit 1-7) as an ethical framework, answer the following questions :
a. What is (are) the ethical issue(s) in this situation?
b. What are Tom's responsibilities as a management accountant?
A 14-48 Using financial statement ratios to analyze Coca-Cola and PepsiCo (Learning Objectives 1, 2, 3, & 4)
The Coca-Cola Company and PepsiCo, Inc., are fierce competitors in the beverage and snack ma rkets. A pe rennial question among consumers is "Coke or Pepsi"? In this case, we will be looking at the financial positions of both companies to answer the question of which company is in a stronger financial position, Coke or Pepsi.
Following is a table of various financial data and ratios for both Coca-Cola and PepsiCo . The data are arranged in alphabetic order .
B C D E F G I H
The Coca-Cola Company PepsiCo, Inc. Selected Financial Data Selected Financial Data
For years ended December 31 For years ended December 26, 27, and 28, respectively
2015 2014 2013 2015 2014 2013 0.58 0.56 0.62 0.68 0.48 0.54 1.24 1.02 1.13 1.31 1.14 1.24 0.71 0.67 0.63 0.83 0.75 0.69
s 1.69 S 1.62 $ 1.94 s 3.71 S 4.31 $ 4.37 5.83 5.61 5.63 9.68 9.43 8.94
s 7,351 $ 7,098 S 8,584 s 5,452 S 6,513 $ 6,740 16.60% 15.43% 18.32% 8.65% 9.77% 10.15%
10.54 9.85 9.73 9.64 9.80 9.49 9.01% 8.33% 10.27% 9.16% 10.03% 10.06%
Operating income percentage 19.70% 21.11% 21.83% 13.25% 14.37% 14.61% Revenues ($ in millions) $ 44,294 $ 45,998 $ 46,854 $ 63,056 $ 66,683 $ 66,415 Times-interest-earned ratio 10.20 20.10 22.09 8.61 10.54 10.65 Working capital (Sin millions) $ 6,465 $ 612 $ 3,493 $ 5,453 $ 2,571 $ 4,364
Financial Statement Analysis 893
Requirements
1. Rearrange the data and ratios into a report format that groups similar data and ratios together, to make it easier to analyze the data .
2. Using the given financial data for The Coca-Cola Company, discuss the company's:
a. Ability to pay current liabilities;
b. Ability to sell inventory and collect receivables;
c. Ability to pay long-term debt; and
d. Profitability .
3. Using the given financial data for PepsiCo, Inc., discuss the company's:
a. Ability to pay current liabilities;
b. Ability to sell inventory and collect receivables;
c. Ability to pay long-term debt; and
d. Profitability .
4. Now compare Coca-Cola's financial position to PepsiCo's financial position . How do the two companies compare in the following areas?
a. Ability to pay current liabilities
b. Ability to sell inventory and collect receivables
c. Ability to pay long-term debt
d. Profitability
5. What conclusions can you draw from your analysis of the two companies? Which com- pany do you think is in a stronger financial position?
Team Project A 14-49 Comparison of common-size financials (Learning Objective 3) Select a company and obtain its financial statements. Convert the income statement and the bal- ance sheet to common size and compare the company you selected to the industry average . Discuss how the company you selected measures up to the industry averages and form an opinion as to whether this company is above average, average, or below average. Use Google to find re- sources for identifying industry averages and common-size statements by industry . Clearly identify your sources and discuss why the source(s) you have used are likely to be reliable sources .
Try It Solutions
page 843:
Trend percentages are calculated by dividing each year's revenue by the base year's revenue, which in this case is $11,700.4. The trend percentages for 2011-2015 are as follows:
_.'..] A B C D E F Starbucks Base Vear
1 Trend Data 2015 2014 2013 2012 2011 2 Sales revenue $ 19,162 .7 $ 16,447 .8 $ 14,866 .8 $ 13,299.5 $ 11,700.4 3 Trend percentage 164% 141% 127% 114% 100% 4
page 852:
. . Current assets $4,352.7 1. The current ratio 1s calculated as follows: C
1
. b 'I'. = $ 3 653 5
= 1.19 urrent 1a 1 1t1es , .
2. Inventory turnover is calculated as follows:
Cost of goods sold $7,787.5 --------- = 6 50
Average inventory ($1,306.4 + $1,090.9)/2 ·
Sustainability
Learning Objectives
Markus Mainka/Alamy
Sources: 2015 Southwest Airlines One Report; Southwes t
Airlines Co. 2015 10-K filing.
• 1 Describe sustainability and how it can create business value
• 2 Describe sustainability reporting and the GRI framework
• 3 Describe EMA systems and their uses and challenges
Southwest Airlines is renowned for having a positive corporate culture that em- braces employees as the heart of its operations . Unlike other major airlines, after 9/11 and the
economic crisis of 2008, Southwest refused to lay off employees . The result? Southwest has
been listed for 22 consecutive years on Forbes's list of the "World's Most Admired Companies ."
It has also made Forbes's "Best Employer" list and Corporate Responsibility magazine's "Best
Corporate Citizens" list. How does Southwest do it? The company embraces the triple bottom
line : people, planet, and profit . Not only does Southwest treat its employees well, returning over
$620 million to employees in 2015 as part of its profit sharing plan, but it also treats customers
well by offering two free checked bags, no change fees, and frequent flyer points that can be
used to book any flight at any time . From an environmental perspective, Southwest has been
able to increase its jet fuel efficiency by 29% since 2005 and the company has increased recy-
cling efforts, not only with in-flight and corporate waste, but even with its used airplane seats
and billboards . As a result, Southwest earned the 2015 "Airports Going Green Award" from
the Chicago Department of Aviation . How have all of these measures affected the company's
profitability? Southwest has had 43 consecutive years of profit, which is unheard of in the airline
industry, especially during the turbulent periods following 9/11 and the latest economic crisis.
In this chapter, we'll explore why sustainability has become such a driving force in busi-ness. We'll also look at how sustainability reporting and environmental management accounting (EMA) can help support an organization's journey toward sustainability. Fi- nally, we'll consider some of the challenges associated with setting up and using EMA systems.
What Is Sustainability, and How Does It Create Business Value? The dictionary definition of sustainability refers to the ability of a system to maintain its own viability, endure without giving way, or use resources so they are not depleted or permanently damaged. 1 In other words, it's the ability of a system, including our economic system, to operate in such a manner that it is able to continue indefinitely. With respect to business, the most widely used definition of sustainability traces its roots to a report devel- oped by the United Nations (UN) in 1987 in which sustainable development was defined as "development that meets the needs of the present generation without compromising the ability of future generations to meet their own needs." 2 As shown in Exhibit 15-1, the report identified three factors relating to sustainability: environmental, social, and eco- nomic. The UN's 2030 Agenda for Sustainable Development, which was ratified in 2015, continues to reaffirm the importance of each of these factors on a global scale.3
EXHIBIT 15-1 Three Interrelated Factors of Sustainability
As a result of the UN report, forward-thinking businesses, such as Southwest Air- lines, adhere to the notion of a triple bottom line. The triple bottom line is a concept that views a company's performance not only in terms of its ability to generate economic profits for its owners, as has traditionally been the case, but also in terms of its impact on people and the planet. A company will only be viable, or sustainable, in the long run if all three of these factors are considered when making business decisions. For example, a company will not be able to survive in the long run if the natural resources it relies on (e.g., air, water, soil, minerals, plants, fuel supplies, etc.) or people it relies on (e.g., sup- pliers, customers, employees, communities) are in jeopardy. The world is a system con- nected by space and time. Air pollution in North America, for example, affects air quality in Europe and the melting of polar ice caps {space connections). Choices we make about
1 www.merriam-webster.com; http://dictionary. r eference.com 2 Brundtland Report, World Comm ission on Environment and Development (WCED), 1987, www.un-documents .net/our-common -future.pdf 3 https://sustainabledevelopment. un.org/post2015/transformingourworld
Sustainability 895
1 Descr ibe sustainab ility and how it can creat~ -- business value
896 CHAPTER 15
our energy sources today will impact future generations (time connections). Because of these connections, companies that do not incorporate sustainability into their core busi- ness values put their own long-term success at risk, as well as the long-term survival of the planet's inhabitants.
Historical Overview The Industrial Revolution, which began roughly 200 years ago, is based on what is sometimes referred to as a linear "take-make-waste" system in which companies "take" natural resources (lumber, minerals, water, fossil fuels), "make" them into products, and then sell the products to consumers or commercial enterprises that eventually dispose of the products and packaging as "waste." 4 Since the end of World War II, the U.S. economy has developed a consumer mindset that has focused on using (consuming) and throwing away products for the sake of convenience, rather than conserving resources for future generations. In essence, we have become a disposable society. However, be- cause of the limited supply of natural resources, including potable water, tillable soil, and fossil-based fuels, we have realized that the current linear economic system is not sustainable in the long run. As a result, the last 30 years have seen an increased interest in creating more sustainable business models. This interest has escalated dramatically in the last 10 years. Whereas the business community often fought pressures to become more environmentally friendly from non-governmental organizations INGOs}. such as Greenpeace and the Sierra Club, in the latter part of the last century, businesses now are finding ways to partner with these same organizations to develop better, more sustain- able business practices.
December 2015 was a watershed moment for the world as 196 countries gathered and negotiated the Paris Agreement at the 2015 United Nations Climate Change Confer- ence (COP21). The essence of the agreement, which is legally binding, is to limit global warming to less than 2 degrees Celsius above pre-industrial levels. A total of 175 countries signed the agreement on Earth Day, 2016. This agreement is a major stepping stone in international efforts to limit global warming. It sends a strong signal to businesses and the capita l markets to invest in a technology and business models that have low greenhouse gas emissions (such as carbon dioxide and methane). No doubt, further environmental regulations will follow as a result of this agreement. 5
The new, forward-thinking business model of the twenty-first century takes cues from the creative ways in which natural ecological systems create zero waste. In nature, the output and death of one organism or process become the input to life of another. Nothing becomes waste, and the system continues indefinitely. It is a circular, rather than linear, system. Likewise, businesses are now beginning to adopt operating strategies that will conserve natural resources and eliminate waste, through reducing inputs and reus- ing, repurposing, and recycling outputs. Business executives are now beginning to take a "systems thinking" approach. Rather than concerning themselves with only internal costs (those costs that are incurred and paid for by the organization and recorded in their GAAP-based accounting records), managers and accountants are now considering the external costs borne by society as a result of the company's operations and the products and services it sells. For example, greenhouse gas emissions caused by distribution trucks and landfill sites are external costs borne by society that impact the health and wellness of the planet and its inhabitants. To decrease harmful emissions, many distributors are now switching to hybrid and natural gas vehicles, while many landfills are capturing the methane and using it to generate power.
Both internal and external costs can be illuminated through the use of life-cycle as- sessment. As shown in Exhibit 15-2, life-cycle assessment, or LCA, involves studying the
4 Paul Hawken, The Ecology of Commerce, 1993, New York: HarperCollins. 5 www.un.org/sustainabledevelopment/blog/2015/12/the-paris-agreement-faqs
environmental and social impact of each product or service over the course of its entire life, from "cradle to grave" (all the way from sourcing to disposal). One of the ultimate goals of LCA is to replace the current cradle-to-grave system with a circular cradle-to- cradle system, such that the company's end product and packaging never go to waste, but are fully used (such as ice cream packaged in an ice cream cone) or become input to another product (such as Nike's creation of fitness apparel from recycled plastic beverage containers). LCA illuminates both internal and external costs, so that companies have a more complete set of information from which to generate cost-effective solutions to envi- ronmental and social concerns.
EXHIBIT 15-2 LCA: Assessing Product Impact from Cradle-to-Grave
• •.. , •...• •.•. •• • I I I ' • '' I I ''. ' • " • • II I I • • II Business is now at a tipping point. The twentieth-century business model that often
gravitated toward the exploitation of nature and people in pursuit of profit is changing into a life-sustaining business model. Because of their global reach and economic power, large corporations are recognizing that they are often in a better position to bring about positive world change than are many national governments and nonprofit agencies. As a result, businesses are beginning to embed sustainability into their core business functions, rather than simply tacking on isolated and temporary solutions to environmental and so- cial issues brought to their attention by activists. Rather than taking a defensive stance as many companies did during the twentieth century, businesses are going on the offensive by making sustainability a driving force in every aspect of the value chain.
The Business Case for Sustainability Businesses are continuing to evolve: they are now realizing they can act as positive agents of change while at the same time upholding their fiduciary responsibility to stockholders. In fact, in a recent survey, CEOs indicated that sustainability has become a more strate- gic and integral part of their business operations. 6 The outdated tension between profit creation and social responsibility is evaporating, as corporations recognize the business opportunity and value created through embedding sustainability throughout their core business functions. They are beginning to realize that sustainability and profitability are not at odds but often go hand in hand. In other words, sustainability simply makes good business sense. In this section, we explore some of the most compelling business reasons for adopting sustainable business practices, as illustrated in Exhibit 15-3.
6 www.mckinsey.com/business-functions/sustainability-and-resource-productivity/our-insights/ sustainabilitys-strategic-worth-mckinsey-global-survey-results
Sustainability 897
898 CHAPTER 15
EXHIBIT 15-3 Business Reasons for Adopting Sustainable Practices
Reducing Costs Enormous cost savings can be achieved through becoming more sustainable. What's good for the environment can also be good for the bottom line. Most of these savings come through the reduction of waste, such as the waste of materials, packaging, and energy. In fact, a relatively new term, eco-efficiency,7 has been coined to signify the economic savings that can be achieved by producing goods and services with fewer ecological resources. A few examples are as follows:
• Companies are evaluating the energy intensity of their buildings. Many companies are changing out their old incandescent light bulbs to energy-efficient LED (light-emitting diode) or CFL (compact fluorescent lamp) lighting, which often results in a payback of energy cost savings in less than one year. In addition, these types of bulbs have a longer life, thus requiring lower labor cost to change them when they burn out. For example, the Clark County School District (Las Vegas) replaced the lighting in 152 of its build- ings. This energy efficiency initiative alone saved the District over $2.25 million in just one year. 8 Likewise, the city of Las Vegas installed new LED streetlights that are saving the city over $2 million per year.9 New, energy-efficient HVAC systems (heating, venti- lating, and air conditioning) are likewise providing companies with enormous savings. The environmental savings are clear: less fossil fuel is used, fewer greenhouse gasses are emitted, and less material is needed to produce replacement bulbs.
• Companies with large fleets, such as UPS, Walmart, and Staples, are investing in hy- brid vehicles as a means of reducing their fuel needs. They are also reassessing their route logistics to decrease the number of miles traveled per unit of product delivered. These measures not only conserve fossil fuels and prevent air pollution but also save money. For example, between 2005 and 2015, Walmart doubled its fleet efficiency (cases shipped per gallon of fuel), sparing the planet of 650,000 metric tons of CO 2 per year and saving the company nearly $1 billion in 2015 alone. 10
7 This term was coined by the World Business Council for Sustainable Development in its 1992 publication, "Changing Course." 8 www.environmentalleader.com/2013/10/30/las-vegas-school-district-saves-12500-per-da y-from- ligh ting-retrofit 9 www.environmentalleader.com/2013/09/12/led-street-lights-save-las-vegas-2-million-per-year 10 http://news.walmart.com/news-archive/2015/11/17 /walmart-marks-fulfillment-of-key-global- responsibility-commitments
• Companies are performing waste audits, in which they study the stream of waste coming from their operations (solid waste, water discharge, chemicals, etc.) to iden- tify waste that can be avoided and alternative uses for the remaining waste. By reduc- ing the amount of waste sent to landfills, companies are able to avoid the tipping fees charged by waste collection companies. For example, in 2016, Unilever announced that it has now achieved "zero waste to landfill" at all 240 of its factories worldwide, plus 400 other facilities, such as offices and distribution centers. According to Unile- ver, its waste diversion efforts have saved the company over $225 million.11
• Companies are assessing the amount of materials and packaging used with their products. For example, by making its products thinner and lighter, Apple has been able to significantly reduce its carbon emissions while at the same time making the products more desirable to consumers. Even the smallest changes in packaging can have monumental effects. For example, one pizza producer saved over $600,000 in one year just from shaving 1/8" X 1/8" X 1/32" off of each pizza box. The savings resulted from a reduction in materials used for each pizza box (the equiva lent of 3,000 trees) and the ability to ship 6,848 more pizzas in each truckload (saving on gasoline).12 In another example, IKEA saved over 1.2 million euros in a single year just from figuring out a way to reduce the amount of packaging needed for one of its sofas. 13 Companies are now considering packaging, as much as manufacturing, when designing their products.
• Companies are also assessing the waste that occurs simply from the way they've al- ways operated their businesses. For example, hotels used to change sheets and towels every day. Now, most hotels are moving toward changing sheets and towels every two or three days, instead of once a day, unless requested otherwise by the customer. This measure saves the cost of maid time {labor) as well as the cost of laundering (water, energy, detergent) while also benefiting the environment. Since implementing its Travel with Purpose strategy, Hilton says it has reduced energy use by 14.5%, carbon output by 20.9%, waste output by 27.6%, and water use by 14.1 %, com- pared to 2009 levels. In the process, Hilton's worldwide environmental management is credited with saving the company over $550 million. 14
These are just a few examples of how companies are reducing their environmental impact while at the same time reducing costs. For more examples, you may wish to sign up for a free daily e-mail at Environmentalleader.com. The daily e-mail provides current news on the sustainability initiatives of well-known businesses so that you can see more examples of how businesses are reducing their environmental impact while at the same time improving their bottom line.
Generating New Revenue Streams
Sustainability 899
Sustainable product innovation can provide companies with new revenue streams. Some entrepreneurial businesses begin with a mission of providing only sustainable products. For example, Method gained market share by providing consumers with bio- degradable household cleaners and soaps. Clif Bar is now a lead- ing maker of organic energy and nutrition foods, and Terracycle makes all of its products out of recycled materials. Existing com- panies can also benefit from developing more sustainable prod- ucts. For example, Procter & Gamble used LCA to determine that the majority of energy consumed in the life cycle of its laun- dry detergent was the result of consumers washing their clothes in hot water. As a result, the company developed Tide Coldwater®, which is effective as a laundering agent in cold water.
II Why is this important? "In order to grow the company, managers must listen to what their customers , stockholders, employees, and creditors want.
Increasingly, these stakeholders want
more sustainable operations."
11 www.triplepundit.com/2015/02/unilever-zero-waste-program-saves-225-million-creating-jobs 12 www.chainalytics.com/ikea-save-millions-packaging-optimization/ 13 www.wsj.com/articles/ikea-cant-stop-obsessing-about-its-packaging-14 34533401 14 www.environmentalleader.com/2016/0 l/07 /hilton-cuts-carbon-output-20-9-saves-5 50ml
900 CHAPTER 15
Smith/MCT/Newscom
Recycling and repurposing can also provide companies with new revenue streams. After performing waste audits, companies seek alternative uses for the materials in their waste streams. By finding commercial alternatives to sending waste to landfills, companies are often able to reap significant recycling revenues. Unilever found innovative uses for the materials formerly in its waste stream. For example, the scraps left over from cutting tea bags out of fabric rolls are now sold to another company that uses the material for making pet beds. Rather than paying for these materials to be sent to landfills, as was done in the past, Unilever is now earning revenues from selling the materials.
Sustainability can also provide a competitive advantage for companies that become first movers. For example, Toyota was the first company to develop and market an afford- able hybrid vehicle. As a result, the Toyota Prius still dominates the hybrid vehicle market even though most major car manufacturers are offering hybrid alternatives.
Finally, with the new Paris Agreement in place, companies will be looking for new prod- ucts and services that will help them achieve their low-emission goals. Over 87% of companies of all sizes have made public commitments to decrease emissions and increase energy effi- ciency.15 The demand for low-emission technology will spur product and service innovations.
Increasing Market Share Consumers, supply-chain customers, and special interest groups are also putting pressure on companies to become more socially and environmentally sustainable. Consumers are increasingly selecting products not only on the basis of price and quality, but also on the basis of environmental and social impact. For example, many consumers now demand environmentally sensitive packaging, such as recyclable containers or packaging made from post-consumer-use materials. Companies, such as GE, Unilever, and Target, are capitalizing on this market trend. Each of these companies generates over $1 billion a year in sales from sustainable products. In 2014, over 50% of Unilever's market growth came from its Sustain- able Living Brands. 16 In other words, sustainable products are driving sales and market share.
Many companies are now practicing supply-chain assessment, whereby purchasing decisions are influenced by how well suppliers manage the social and environmental im- pact of their operations. Companies can, and do, refuse to purchase materials from sup- pliers that do not adhere to their environmental and social justice standards. As a result, companies that don't adopt sustainable practices are likely to lose business, while those that embed sustainability through their entire organization are likely to gain market share.
Improving External Image Community members and special interest groups can also place pressure on businesses by boycotting or picketing companies with poor environmental and social practices. A company's external image can either hurt or improve sales. For example, in 2004, Walmart started a "green" campaign, along with significant changes to its operations, because of bad public- ity over its environmental impact. Because of Walmart's sheer size, even one small move by the company has enormous effects on the environment. Likewise, The Home Depot intensi- fied its journey to sustainability after protestors headlined the company's lumber procure- ment practices. Even Apple has received bad press due to the labor conditions at overseas factories in the company's supply chain. Thus, companies need to carefully scrutinize not only their own internal operations, but all of the companies in their supply chain. Social responsibility is now a determining factor in shaping a company's image.
Reducing Compliance and Litigation Risks In many cases, companies must become more sustainable to assure regulatory compliance. If they do not comply with environmental regulations, they will face substantial fines, thus compromising their profitability. In the United States, the Environmental Protection Agency (EPA), which began operations in 1970, is the regulatory agency charged with writing, im- plementing, and enforcing environmental laws passed by Congress. These regulations per- tain to air quality, water quality, land issues, chemicals, hazardous substances, and so forth.
15 www.env ironmentalleader .com/2016/07/07/tide-of-global-climate-agreements-produces-a-wave-of-products- and-services 16 www.environmentalleader .com/2016/01/07 /how-unilever-ge-ikea-turn-a-profit-from-sustainability
European countries, in general, have even more stringent environmental laws and regulations. For example, in the United Kingdom, the Climate Change Act (2008) com- mits the UK to an 80% reduction in carbon emissions by 2050. Because many U.S. com- panies have foreign operations, they need to be aware of the environmental regulations in each geographic location in which they operate.
Rather than simply adhering to current regulations, companies need to anticipate more stringent regulations in the future. The Paris Agreement mentioned earlier in the chapter makes future regulation all the more likely. Rather than just complying with cur- rent regulations, companies may benefit from getting ahead of the game. For example, DuPont foresaw the eventual regulation of chlorofluorocarbons (CFCs), which are potent greenhouse gases. DuPont was able to gain substantial market share by developing CFC alternatives and phasing out its CFC production far ahead of its competitors that simply struggled to meet regulatory requirements.17
Regulatory fines and environmental litigation can be extremely costly. For example, in 2016 Volkswagen agreed to a $15.3 billion settlement as a result of rigging the environ- mental tests of its diesel vehicles to hide the fact that they were emitting more pollutants than allowed under California regulations. The agreement "should send a very clear mes- sage that when you break the laws designed to protect public health in this country, there are serious consequences," stated EPA Administrator Gina McCarthy. 18 Another notable environmental fine relates to the BP Deepwater Horizon oil spill of 2010. In 2015, BP reached a $20.8 billion litigation settlement with the U.S. Department of Justice. In addi- tion, BP paid out billions in operations response and cleanup costs, claims to individuals and businesses, and other proposed litigation settlements. BP estimates the total cost for the disaster at $54.6 billion. 19
Attracting and Retaining Labor Talent
In a recent survey of CFOs, "improving employee morale and hiring" was listed as one of the top five reasons for becoming more sustainable. 2° Companies are finding that they are better able to recruit top talent and retain employees longer when the organization is more sustainable. Because hiring and training new employees is costly, organizations save money by retaining good employees longer. Currently, the average employee tenure is less than five years. 21 Thus, preventing turnover can result in cost savings.
Companies are also realizing "soft" benefits from providing more sustainable work environments. These benefits include higher productivity, less absenteeism, more employee engagement, and lower health-care costs. For example, Key Bank has redesigned the physi- cal layout of its headquarters such that all of the cubicles are positioned near the exterior windows of the building in order to provide employees with natural light. Higher-level managers have their offices in the interior of the building but have glass walls to allow the natural light to penetrate. This is the opposite of traditional office configurations in which the higher-level executives receive outer offices that block the natural light from getting to the interior cubicles. KeyBank employees also have the option of using treadmill worksta- tions and mobile workstations that are not pre-assigned to specific personnel. Another example comes from Intel. Intel provides employees in its Chandler, Arizona, operations with free, healthy fresh fruit all day long and access to a free onsite fitness facility. Initia- tives such as these help boost employee health and wellness, as well as employee morale.
Costco, a large national retailer, provides another good example. Bucking the trend of most retailers to pay minimum wage, Costco's starting wage rate for employees is more than $3 per hour greater than minimum wage. Most employees also received health-care benefits. The company believes their policy is more profitable in the long run because it decreases turnover and maximizes employee productivity and loyalty. Costco is support- ing a move in Congress to increase the national minimum wage rate. 22
17 Chris Laszlo, Sustainable Value: How the World 's Leading Companies Are Doing Well by Doing Good, 2008, Stanford University Press. 18 www.bloomberg.com/news/articles/2016-06-28/volkswagen-to-pay-14- 7-billion-to-settle-u-s-emissions-claims 19 http://money.cnn.com/2015/10/06/news/companies/deepwater-horizon-bp-settlement 20 www.fuqua.duke.edu/news_events/news-releases/cfo-survey-2013-q2/#. U ffCPYHD _IU 21 http://bls.gov/news.r elease/pdflt enure.pdf 22 The Plain Dealer, March 7, 2013 . " Costco pays more than norm, backs higher minimum wage."
Sustainability 901
902 CHAPTER 15
••PR·· I ~~r:~:i: • • • I l11v.,,.l111~11l
Princip les for Respons ible Investment (PRI)
2 .Describe sustainabi lity -: .:reporting and the GRI
· framework
Attracting Capital Many institutional and retail investors (individual investors) are taking sustainability into account when making investment decisions. The growth of socially responsible investment indices, such as the Dow Jones Sustainability Index (DJSI), NASDAQ OMX CRD Global Sustainability Index, and FTSE4Good Index, has put increasing pressure on corporations to pay attention to sustainability.
As of 2016, over 1,500 institutional investors with over $62 trillion of assets un- der management had become signatories of the UN-backed Principles for Responsible Investment (PRI}. In short, these six principles include a commitment of signatories to incorporate environmental, social, and governance issues into investment analysis and decision making as part of their fiduciary responsibility to act in the long-term interests of their beneficiaries. 23 Furthermore, a 2015 survey conducted by the CFA Institute revealed that 73 % of investors (portfolio managers and research analysts) take ESG (Environmental, Social, and Governance) information into account when making investment decisions. 24
In addition to investors, lenders are increasingly taking sustainability into account when making credit decisions. Companies that do not adhere to sustainable practices may be at greater risk of defaulting on future loan payments. Why? Because they may be sub- ject to future liabilities related to their detrimental impact on society and the environment.
In this section, we have shown why adopting sustainable practices makes good busi- ness sense. In the next section, we describe how sustainability reporting is used to move companies in a more sustainable direction.
What Is Sustainability Reporting? Sustainability reporting is best viewed as a process that helps companies set goals, measure performance, and manage change as they move toward an economic model that produces long-term economic profit as well as environmental care and social responsibility. 25 A sustainability report is the primary document used for communicating a company's per- formance on all three pillars of the triple bottom line: economic, environmental, and so- cial. Sustainability reports are often referred to as Corporate Social Responsibility (CSR) reports or Environmental, Social, and Governance (ESG) reports.
Current State of Sustainability Reporting The vast majority of large companies now issue CSR reports. Over 80% of companies on the S&P 500 issued CSR reports in 2015, whereas in 2011, only 20% did. 26 Internation- ally, 92% of the Global 250 companies (the largest 250 companies in the world) now issue CSR reports. 27 As a result, large corporations that do not issue CSR reports are now in the minority.
Although sustainability reporting is still a voluntary practice in the United States, some countries (such as France, Denmark, Norway, Indonesia, and South Africa) and some stock exchanges (such as those in Brazil, Malaysia, and Singapore) require certain sustainability disclosures. In the United States, the NASDAQ urges listed companies to report on issues such as greenhouse gas emissions, water use, and gender equality-or to explain why they don't. 28 In late 2015, the World Federation of Exchanges (the trade as- sociation representing 64 public stock exchanges around the globe, whose 44,000 listed companies represent 75% of the world's GDP) issued guidance and recommendations about sustainability-related key performance indicators (KPis) that could be reported to
23 http://unpri.org 24 Environment, Social, and Governance (ESG) Survey, CFA Institute, June 2015. 25 Global Reporting Initiative, G4 Reporting Guidelines, Reporting Principles, and Standard Disclosures, http://globalreporting.org 26 www.ga-institute.com/nc/issue-master-system/news-details/ article/flash-report-eighty-one-percent-81-of- the-sp-500-index-companies-pu blished-corpora te-sustainabi .html 27 Currents of change: The KPMG Survey of Corporate Responsibility Reporting 2015. 28 http://www .sustainability-reports.com/titel-1150/
investors to ensure more efficient and transparent capital markets. 29 While these guide- lines are not binding, they do send a clear signal that sustainability disclosures are impor- tant to the capital markets.
The Securities and Exchange Commission (SEC) requires publicly traded companies to disclose any material information that would be necessary to prevent misleading the readers of financial statements. With respect to the environment, companies must dis- close any aspects of their business operations, pending lawsuits, and risk factors that are deemed to be material. Examples include the cost of complying with environmental laws and regulations, potential monetary damages from health and environmental litigation, and risks associated with the scarcity of water and raw materials needed for operations. Additionally, any material risks specific to the company as a result of global warming must also be disclosed.
Finally, while not required, there is a growing trend for companies to include some CSR information in their annual reports, as well as issue standalone reports. Of the largest 100 companies in 45 different countries (4,500 companies in all), 56% include some CSR information in their annual reports, while 73% issue standalone sustainability reports. 30
Reasons for Sustainability Reporting Sustainability reporting is a costly process, so why do firms do it? They must believe the benefits exceed the cost. As outlined earlier in the chapter, economic profit often goes hand in hand with a business's journey toward sustainability. Sustainability reporting serves several business-enhancing purposes:
1. Sustainability reporting is used as an internal change management tool. A familiar phrase in business is, "You can't manage what you don't measure." A similar adage is, "What gets measured gets managed ... and what gets managed, gets done." Thus, measurement is a key driver of organizational change. Companies need baseline mea- surements to assess where they currently stand on social and environmental perfor- mance before they are able to set realistic goals and develop strategies and initiatives to move toward those goals.
At its core, management accounting seeks to measure, collect, analyze, and report data that are relevant to managers as they plan, direct, and control company opera- tions. Viewed in this light, sustainability reporting is simply an expansion of the cost and revenue data traditionally used in the management process. Sustainability re- porting simply adds a layer of quantifiable nonfinancial data to the decision-making process.
2. Companies use their CSR reports as a means of disclosing their social and environ- mental impact information to
• consumers,
• companies in their supply chain,
• investors and creditors,
• stock exchanges and organizations that identify and rank the most sustainable companies in a wide variety of industries, and
• other stakeholders, such as NGOs, local communities, and employees.
Framework for Sustainability Reporting The Global Reporting Initiative (GRI), a nonprofit organization founded in 1997, has developed the leading framework used for sustainability reporting by companies world- wide. The GRl's mission is to make sustainability reporting standard practice by providing
29 World Federation of Exchanges ESG Recommendation Guidance and Metrics, October 2015. 3° Currents of change: The KPMG Survey of Corporate Responsibility Reporting 2015.
Sustainability 903
904 CHAPTER 15
guidance and support to organizations. 31 The GRI has continued to refine and update its reporting guidelines based on the experiences and needs of CSR preparers and users. The latest guidelines, G4, were released in May 2013.
While use of the GRI framework is not mandatory for sustainability reporting, over 24,000 CSR reports have been issued that reference the GRI framework. 32
Development of the G4 Guidelines The G4 Guidelines are the outcome of a multi-stakeholder process that included experts, businesses, and civil labor organizations from all over the world. Public opinion was also gathered during a public comment period. The G4 Guidelines were developed so that they could be used universally by organizations of any size in any region of the world. A consortium of large businesses, such as GE, Goldman Sachs, and Alcoa, as well as all of the Big Four accounting firms (Deloitte, EY, KPMG, and PricewaterhouseCoopers), provided financial support for the project and expertise on its technical features. Since the root business of the Big Four firms is auditing, the consortium's inclusion of the Big Four lends credibility to the verifiability of the metrics (KPis) included in the reporting guidelines.
Summary of the G4 Guidelines The heart of the G4 Guidelines focuses on the concepts of materiality and the triple bot- tom line: Organizations should report on those environmental, social, and economic as- pects of their business that are material to their stakeholders. Materiality is loosely defined as those aspects that "reflect the organization's significant economic, environmental and social impact; or substantively influence the assessments and decisions of stakeholders." 33
As a result, one of the first steps in preparing a CSR report is to identify and engage stakeholders, including stockholders, creditors, suppliers, employees, community mem- bers, and NGOs, in a meaningful ongoing conversation to identify material aspects of the organization's operations.
Organizations and their stakeholders use the framework shown in Exhibit 15-4 to identify the aspects of the triple bottom line that are material to their organization. Note the following in Exhibit 15-4:
• The G4 framework is organized around the three "categories" of the triple bottom line: economic, environmental, and social. In addition, the social category contains four subcategories: (1) labor practices and decent work, (2) human rights, (3) society, and (4) product responsibility.
• Within each category, the framework identifies several "aspects" of business that might be material to the organization.
• Each "aspect" can be measured and reported on using one or more "indicators." Metrics such as these are often referred to as KPis (key performance indicators). The number of indicators for each aspect is listed in parentheses in Exhibit 15-4. A detailed description of each indicator can be found in the G4 Guidelines at globalreporting.org.
Let's look at an example from Exhibit 15-4. "Water" is the third aspect listed in the "Environmental" category. In applying the G4 guidelines, a company and its stakehold- ers would need to decide how significant water is to the company's operations. If water is considered to be material, then the company should disclose information about its use of water in its CSR report. To do this, the company would measure and report on the three indicators listed for water in the G4 Guidelines: (1) total water withdrawn by source (such as groundwater, surface water, municipal water), (2) water sources significantly affected by withdrawal (such as size of water source and its importance to indigenous peoples), and (3) percentage and total volume of water recycled and reused.
31 www.globalreporting.o rg 32 http ://database.globalreport ing.org/ 33 Global Reporting Initiative, G4 Reporting Guidelines, Reporting Principles and Standard Disclosures, http://globalreporting.org
EXHIBIT 15-4 Aspects (and Number of Indicators) Within Each G4 Category
Economic Category: Social Category:
• Economic Performance (4 indicators) Subcategory: Labor Practices and Decent Work
• Market presence (2) • Employment (3 indicators) • Indirect economic impacts (2) • Labor/management relations (1) • Procurement practices (1) • Occupational health and safety (4)
• Training and education (3)
Environmental Category: • Diversity and equal opportunity (1)
• Equal remuneration for women and men (1)
• Materials (2 indicators) • Supplier assessment for labor practices (2)
• Energy (5) • Labor practices grievance mechanisms (1)
• Water (3)
• Biodiversity ( 4) Subcategory: Human Rights
• Emissions (7) • Investment (2)
• Effluents and waste (5) • Non-discr imination (1)
• Products and services (2) • Freedom of association and collective bargaining (1)
• Compliance ( 1) • Child labor (1)
• Transport (1) • Forced or compulsory labor (1)
• Overall (1) • Security practices (1)
• Supplier environmental assessment (2) • Indigenous rights (1)
• Environmental grievance mechanism (1) • Assessment (1)
• Supplier human rights assessment (2)
• Human rights grievance mechanism (1)
Subcategory: Society
• Local communities (2)
• Anti-corruption (3)
• Public policy (1)
• Anti-competitive behavior (1)
• Compliance (1)
• Supplier assessment for impacts on society (2)
• Grievance mechanisms for impacts on society (1)
Subcategory: Product Responsibility
• Customer health and safety (2)
• Product and service labeling (3)
• Marketing communications (2)
• Customer privacy (1)
• Compliance (1)
Let's apply this information to a real-life example. Intel's manufacture of semicon- ductors is a very water-intensive process. Intel would not be able to survive as a company without access to billions of gallons of water per year. Thus, the company would not be viable, nor could it be profitable, without access to this natural resource. Thus, water is a material aspect of Intel's business. Likewise, water is a main ingredient in Coca-Cola's beverages, so Coca-Cola also considers water to be a material aspect of its business. On the other hand, water is not material to a financial institution, such as KeyBank, that uses very little water. As a result of focusing on material aspects of individual businesses, the GRI framework is customizable to every type of organization.
Since water is a material environmental aspect of Intel's business, Intel's CSR re- port discloses information on several water indicators: total water withdrawn, the source and geographic location of water supplies, the amount of water lost to evaporation, the
Sustainability 905
906 CHAPTER 15
amount of water conserved, and the amount of water discharged. Because water is so critical to Intel's business, the company has performed and disclosed a complete water footprint analysis. (You may wish to look at this information on page 86 of Intel's 2015 CSR report.)
Organizations have a choice as to whether they wish to issue a core report or a comprehensive report. The reports differ as to how many indicators are included:
• Core report-at least one indicator related to each identified material aspect must be disclosed.
• Comprehensive report-all indicators related to each identified material aspect must be disclosed.
As noted, Intel has reported on all three indicators relating to water. In addition to the specific disclosures just discussed, all CSR reports that reference the
G4 Guidelines must also contain general disclosures regarding the following:
• Strategy and analysis (vision and strategy for managing triple bottom line impacts)
• Organizational profile (summary of the company's location, size, products, and brands)
• Identified material aspects and boundaries (process for determining materiality; the portion of the company included in the report, that is, the whole company or only certain segments)
• Stakeholder engagement (identification and selection of stakeholders, and frequency of engagement)
• Report profile (reporting period and content index)
• Governance (governance structure and composition)
• Ethics and integrity (mechanisms for seeking advice and reporting concerns about unethical or unlawful behavior)
This section of the text only provides a brief overview of the G4 Guidelines. A complete description of the G4 Guidelines and reporting process is available at globalreporting.org.
Assurance of Data in CSR Reports CSR reports gain more credibility if they are verified by external parties, much like fi- nancial statements become more credible when they are audited by independent CPAs. Whereas the SEC requires that publicly traded companies have their financial statements audited annually, no such requirement exists for CSR reports. Nonetheless, two-thirds of the Global 250 companies have invested in assurance services on at least some aspects of their CSR reports. 34 Assurance is a term used to denote an independent party's external validation of management's assertions. The Big Four accounting firms are the leading assurance service providers for CSR reports. 35 The Big Four firms hire many experts in other fields, such as engineers, to aid accountants in their assurance service practices. If you would like to see an example of an assurance report, the Independent Accountants' Review Report can be found on page 80 of Intel's 2015 CSR report. The report lists the indicators that were assured, as well as the criteria used for assurance. You'll note that the GRI G4 guidelines are referenced in the report.
Sustainability Accounting Standards Board (SASB} The GRI is not the only organization working on sustainability reporting. The Sustainabil- ity Accounting Standards Board (SASB) is an independent non-profit whose mission is to develop and disseminate sustainability accounting standards that help public corporations disclose material, decision-useful information to investors. 36
34 Currents of change: The KPMG Survey of Corporate Responsibility Reporting 2015. 35 http://research.verdantix.com/index.cfm/papers/Press.Details/press_id/105/verdantix-global-survey-finds-the- big-four-accounting-firms-continue-to-dominate-the-sustainability-brands-landscape 36 SASB.org
Whereas the GRI provides companies with complete freedom in determining the as- pects of sustainability that are material to their organization, SASB is trying to standardize reporting to make it more comparable between companies within the same industry. In March 2016, the SASB released the culmination of a four-year project in which it issued provisional standards for all 79 SIC (Standard Industrial Classification) industries. For each industry, SASB has devised a list of sustainability topics that are material to the in- dustry, a list of metrics to be reported for each topic, and protocols for how to collect and measure the metrics. Thus, as stated in its mission, SASB is attempting to standardize the sustainability information that would be provided by publicly traded companies in any given industry. You can go on the website (SASB.org), put in a stock ticker symbol for any publicly traded company, and find the provisional sustainability topics, metrics, and protocols applicable to that company.
For example, let's look at Southwest Airlines. SASB lists four main sustainability- related topics that should be reported for airlines:
1. Environmental footprint of fuel use
2. Labor relations
3. Competitive behavior (since only four airlines account for 75% of the market)
4. Accidents and safety management
SASB lists metrics and protocols for each of these topics. For example, fuel use has several metrics, including Scope 1 emissions (direct emissions from the company's own operations), management's short-term and long-term strategy for managing emissions, total fuel used, and percentage of renewable fuel used. Keep in mind that these provisional standards were just released in 2016 and are still under comment and review. They are not yet mandatory.
Note that the GRI Framework and SASB are not at odds but rather, are complemen- tary. Both have the common goal of advancing sustainability reporting. Whereas the GRI attempts to provide guidance to all companies in disclosing sustainability information that is relevant to a multitude of stakeholders, SASB more specifically wishes to create manda- tory, industry-specific disclosures for companies that are publicly traded on U.S. stock exchanges and targets investors as the audience for this information. 37
You can keep up with recent developments at SASB.org.
Classify each of the following GRI aspects according to GRI category : economic, environmental, or social. If it is social, further classify it according to its subcategory. Use Exhibit 15-4 as a guide .
1. Customer health and safety
2. Child labor
3. Emissions
4. Market presence
5. Equal remuneration for women and men
6. Energy
7. Anti-corruption
8. Procurement practices
Please see page 944 for solutions.
37 www.sasb.org/approach/key-relationships
Sustainability 907
······
908 CHAPTER 15
3 _.bescribe EMA systems ~ -: and their uses and
chal lenges
What Is Environmental Management Accounting (EMA)? In the last section, we described sustainability reporting and CSR reports. In this section, we describe the information needed for sustainability reporting. We also describe some of the uses of this information, as well as the challenges in collecting it.
EMA Systems Environmental management accounting (EMA) is a system used for the identification, col- lection, analysis, and use of information needed for internal decision making and external reporting. EMA collects two types of information: monetary and physical.
Monetary Information
Monetary information is the type of information traditionally used in accounting systems. Although presented in monetary terms, the categories of costs are quite different from what has traditionally been collected and reported by financial and management accounting sys- tems. For example, the monetary information reported in an EMA system may include:38
1. Materials costs of product outputs: These costs include the purchase costs of natural resources that are converted into products. An example would be the purchase cost of lumber for the manufacture of picnic tables. This category is similar to direct ma- terials, since these materials become part of the final product.
2. Materials costs of non-product outputs: These costs include the costs of water and energy that become non product output, such as air emissions and waste. An example would be the cost of water used as a coolant in a plant's manufacturing system.
3. Waste and emission control costs: These costs include the costs for handling, treating, and disposing of all forms of waste and emissions, including solid waste, hazardous waste, wastewater, and air emissions. An example would be the cost associated with treatment and disposal of hazardous by-products at a chemical production facility.
4. Prevention costs: These costs are incurred to prevent environmental costs. An ex- ample would be the costs of monitoring water output for contaminants.
5. Research and development (R&D) costs: These costs include the costs of R&D projects related to environmental issues. An example would be the costs of running a labora- tory aimed at developing biodegradable products.
6. Intangible costs: These costs include the costs of future liabilities, future regulations, productivity, company image, and stakeholder relations. An example would be the cost of a future lawsuit filed for an infringement of environmental regulations.
Physical Information Physical information has not traditionally been part of managerial accounting systems, but it is a vital part of EMA systems. Examples of physical information include the following:
1. Quantity of air emissions
2. Tons of solid waste generated
3. Gallons of wastewater generated
4. Pounds of packaging recycled
5. Total amount of water consumed
By collecting and measuring physical information, such as tons of waste sent to land- fills, EMA systems provide managers with a clearer view of the company's physical impact on the environment. The adage "You can't manage what you don't measure" applies. If a company doesn't measure physical impact information, management has little chance of trying to reduce it. 38 International Federation of Accountants (IFAC), 2005, International Guidance Document of EMA, New York: IFAC.
Materials Flow Accounting
To track their environmental inputs and outputs, organizations can use materials flow accounting /MFAl. As shown in Exhibit 15-5, MFA involves tracking all of the physi- cal inputs (materials, energy, water, and so forth) and reconciling them with the output generated (including product units, wastewater generated, air emissions, packaging, and by-products). The goal is to track where everything is going; once it is visible, steps can be taken to reduce usage or to increase efficiencies. Essentially, MFA calculates the amount of waste and emissions from a manufacturing system by tracing materials (including energy) to the finished product. Identifying the processes that lead to waste and emissions can highlight opportunities for improvement.
EXHIBIT 15-5 Materials Flow Accounting: Equating Inputs with the Company's Outputs
II/Will l·Mli·ili
ISO 14000 How do companies gain the knowledge and expertise necessary to develop and implement EMA systems? The International Organization for Standardization (ISO) has developed the ISO 14000 series of standards, which address various aspects of EMA systems. The ISO 14000 series has more than 22 standards and guidelines pertaining to environmental sustainability. In the words of the ISO, the standards provide a "practical toolbox" that help organizations implement environmental management systems. Some of these tools include LCA, greenhouse gas accounting, materials flow accounting, eco-efficiency assess- ment, environmental product labeling, and others. 39
Uses of Environmental Management Accounting Information The information contained in and produced by an organization's EMA system is designed to help support managers' primary responsibilities: planning, directing, controlling, and decision making. Specific operational and decision-making situations where management accountants can support sustainability efforts include compliance, strategy development, systems and information flow, costing, investment appraisal, performance management, and external reporting. We'll discuss each of these areas next.
Compliance
Companies are confronted with many environmental laws and regulations that can impact their operations. An EMA system gathers the information necessary to ensure that the organization complies with these laws and regulations. Management accountants also use this information to help managers understand the potential financial implications of pend- ing environmental legislation and of past practices that may have caused environmental damage.
39 International Standards Organization, "ISO 14000-Environmental Management," 2009, www.iso.org/iso/ home/standards/management-standards/iso 14000.htm
Sustainability 909
91 0 CHAPTER 1 5
For example, Extended Producer Responsibility IEPR) laws require manufacturers in certain industries to "take back" a large percentage of their products at the end of the products' life in order to reduce the amount of waste ending up in landfills and the environment. EPR laws are gaining traction, especially in the electronics industry due to the volume of e-waste produced each year. However, they are also beginning to surface in other industries. For example, Rhode Island recently passed an EPR law related to mat- tresses. The EMA system would help gather the physical information required by these laws as well as provide managers with the costs of both compliance and noncompliance. The financial ramifications should drive product engineers to develop ways of recycling, repurposing, or reusing product components.
Strategy Development In order to succeed in the long term, organizations need to integrate sustainability into their business strategy. Management accountants can use the information from the EMA
system to help identify the environmental impact of a poten- tial strategic decision, identify opportunities to make more effi-
111 Why is this important? cient use of resources, and take advantage of the organization's strengths. Additionally, they can help to assess the potential costs
"Management accountants are of not undertaking particular environmental initiatives. increasingly called upon to incorporate
environmental impact information in the analyses they provide to management."
Costing
Systems and Information Flow Management accountants can help to assess the need for new in- formation systems. They can also help to implement new systems and suggest system modifications as the organization's informa- tion needs change. New environmental laws, new products, new processes, and new technologies all create demand for new or up- dated information systems.
Management accountants can help to make environmental costs more visible. Methods can be improved for allocating environmental costs (such as waste removal, water, and energy costs) to specific products, activities, or departments. Management accountants can also help to identify and estimate potential future environmental costs that should be recognized as potential liabilities in current periods.
Investment Appraisal Management accountants can help to ensure that environmental and social costs and savings are included in capital investment analysis. Investment appraisals should include traditionally ignored factors, such as enhanced reputation, improved employee morale, and reduction of litigation and compliance risk. An analytical tool known as Social Return on Investment /SROI) can be used to explain social and environmental value in monetary terms. SROI works similarly to ROI calculations, but it includes estimates of the social and environmental costs and savings. Inclusion of this information can dramatically af- fect the results of traditional ROI calculations. LCA, described earlier, can also provide companies with the financial rationale for making new investments, such as exemplified by Procter & Gamble's investment in developing a cool-water detergent.
Performance Management As discussed earlier, sustainability reporting is most often used as an internal change man- agement tool, whereby performance is measured across a variety of environmental and so- cial metrics, goals are set, and progress toward the goals is measured. Thus, performance management is at the heart of sustainability reporting.
Many companies are now beginning to disclose their carbon and water footprints. A carbon footprint is a measure of the total emissions of carbon dioxide and other green- house gases (GHGs), often expressed for simplicity as tons of equivalent carbon dioxide. It can be calculated for individual products, individual processes, or the organization as a whole. Once the carbon footprint has been measured, managers can work toward re- ducing it. Additionally, the Carbon Disclosure Project, a nonprofit organization, collects
carbon footprint information from the world's largest companies each year and dissemi- nates that information to institutional investors and other stakeholders.
Some companies, such as Timberland and Disney , are investing in reforestation proj- ects to offset their carbon footprints in an effort to become more carbon neutral. Other companies provide customers with the opportunity to purchase carbon offsets. For ex- ample, United Airlines has partnered with Sustainable Travel International to provide a carbon offset program for its customers. At United's website, travelers have the option to calculate the carbon emissions associated with their travel and then purchase enough car- bon offsets to make their travel carbon neutral. The carbon offsets are typically invested in reforestation and renewable energy projects. 40
Similarly, a water footprint is the total volume of water use associated with the pro- cesses and products of a business. Some companies, such as Coca-Cola and Intel, measure their water footprint, thus enabling production engineers to consider means for reducing the footprint.
External Reporting As discussed earlier, EMA systems provide the information used for the sustainability reporting process. Thus, EMA systems collect the information that is necessary for com- panies to produce CSR reports.
Challenges to Implementing EMA Systems There are several challenges inherent in implementing and using an EMA system within an organization. Communication issues, hidden costs, aggregated accounting information, the historical orientation of accounting, and the newness of environmental management accounting are all potentially challenging areas.
Communication Issues
For an EMA system to work effectively, many different employees within the organization need to communicate and work togethei: For example, members of the environmental staff possess knowl- edge about environmental issues impacting the organization. Technical and production engineers have experience with the flow of materials, energy, and water throughout the company operations. Management accountants have expertise in accounting, cost assignment, and regulatory reporting. In reality, all areas of the value chain will need to coordinate efforts if sustainability is to be embed- ded within the fabric of the organization. Communication and coordination can sometimes be challenging, yet it is necessary in order to provide the information needed to strategically manage the organization's journey toward sustainability.
Hidden Costs
In a traditional accounting system, many indirect costs are assigned to overhead because they are difficult to trace directly to a product or process. As a result, many environmental costs may get buried in the overhead account. Making environmental costs visible is a vital step in managing environmental costs.
Aggregated Accounting Information Depending on the sophistication of the company's information system, accounting data are often aggregated into a limited number of accounts. For example, some companies still post material purchases into one "Purchases" account. Such a basic system does not allow man- agement to identify the specific types and quantities of materials purchased (for example, hazardous and nonhazardous), the cost per unit for the material, or the product for which it was purchased. If this specific information is tracked on the production floor, it is often not connected to the general ledger accounting data. In a similar vein, labor costs are often simply recorded as payroll expense or part of manufacturing overhead, rather than specify- ing whether the labor was related to product output, waste management, or environmental damage prevention. For an EMA system to be effective, accounting information will need to be tagged with multiple identifiers to serve various information needs.
40 http://united.com
Sustainability 911
Christophe r St ee r/E+ / Getty Images
91 2 CHAPTER 1 5
Historical Orientation of Accounting Financial accounting systems focus on providing the historical, transaction-based cost information needed for preparing financial statements in accordance with Generally Ac- cepted Accounting Principles (GAAP). However, for an EMA system to be effective in
helping management make good decisions, it will need to include
II Why is this important? a more open-minded and forward-looking definition of cost. For example, an EMA system might include an estimate of the cost of lost sales resulting from poor environmental performance. Or it might include an estimate of the cost of losing access to markets with environment-related product restrictions. It might also include an estimate of costs externalized to society. Both accountants and management will need to expand their view of what constitutes a "cost" as they develop EMA systems for their
"In order to provide managers
with relevant environmental information , accountants will need to rethink their traditional views on what constitutes a 'cost' and expand their costing systems to provide more detailed information ."
companies.
Undeveloped Field Environmental management accounting is a relatively new, unde- veloped field. Tools for providing environmental management ac- counting information are being developed and refined constantly as the field evolves. Organizations are still working to discover what information they need and how it can be reported in an ac- curate, timely, verifiable, and relevant manner.
Future of Environmental Management Accounting This chapter has briefly summarized the state of environmental management accounting as it exists today. There are a number of valid business reasons for organizations to com- mit to sustainability reporting and producing CSR reports. Organizations can use EMA, utilizing both monetary and physical information, to support these efforts. The field of environmental management accounting is relatively new and so can be challenging to implement. However, advances are being made every day.
Sustainability is a growing concern worldwide. Management accountants have a critical responsibility and opportunity to assist their organizations in supporting sustain- ability through the use of environmental management accounting information that is ac- curate, timely, and relevant.
Sustainability 913
Decision Guidelines •
Decision
What three performance factors should be considered if a company wishes to be- come more sustainable?
Why can't companies continue to operate under the linear "take-make-waste" eco- nomic model?
Why should a company use life-cycle as- sessment (LCA) to evaluate its products and services?
How does sustainability increase business value?
What is sustainability reporting, and why should companies adopt it?
How prevalent are CSR reports, and who uses them?
Is there a common framework used by all CSR reports?
How is the framework organized?
. . . . . . . . . .
Guidelines
The three pillars of sustainability are economic, environmental, and social performance . Together, these three factors are known as the triple bottom line.
Because of the earth's limited resources, the old economic model is not viable in the long run .
LCA helps companies assess the social and environmental impacts of its prod- ucts and services all the way from cradle to grave . Thus, it helps uncover pre- viously hidden external costs, as well as traditionally captured internal costs . By understanding the full costs of the product, companies can work toward reducing negative impacts and increasing positive impacts .
Sustainable practices help companies :
1. Reduce costs
2. Generate new revenue streams
3. Increase market share
4. Improve external image
5. Reduce risks
6. Attract labor talent
7. Attract capital
Sustainability reporting is a process used by companies to set goals, measure performance, and manage change as they move toward a more sustainable economic model. Sustainability reporting is used as an internal management change tool, as well as a basis for preparing CSR reports .
The majority of large domestic and international companies prepare CSR re- ports, thus putting peer pressure on those who currently do not issue reports . CSR reports are used as a way of communicating sustainability performance to a wide variety of external stakeholders .
The Global Reporting Initiative (GRI) has developed the most widely used framework . The G4 Guidelines are the most recent version of the framework .
The framework is organized around the three categories of the triple bottom line: economic, environmental, and social. Companies report on those aspects of each category that are material to their operations .
What types of information should an envi- EMA systems focus on both monetary and physical information . Materials ronmental management accounting (EMA) flow accounting (MFA) is often used to track all physical inputs and reconcile system collect and analyze? them with all of the company's outputs, including waste and emissions .
How is EMA information used?
What challenges does management face in implementing EMA systems?
EMA information is used to support management in planning, directing, and controlling operations. EMA information assists managers in determining how to best integrate sustainable practices throughout the organization . EMA also generates the information needed for external reporting purposes .
EMA systems provide much more detail than traditional accounting systems and will require effective communication throughout the organization . The existing accounting system will need to be revamped, replaced, or supple- mented to provide management with the environmental information it needs . Accountants will need to rethink the traditional definitions of" cost" and ex- pand traditional cost categories as they develop EMA systems .
Learning Objectives • 1 Describe sustainability and how it can create business value
• 2 Describe sustainability reporting and the GRI framework
• 3 Describe EMA systems and their uses and challenges
Accounting Vocabulary Assurance. (p. 906) An independent party 's external valida- tion of management 's assertions.
Big Four. (p. 904) The largest four accounting firms in the world: Deloitte, EY, KPMG, and PriceWaterhouseCoopers.
Carbon Disclosure Project. (p. 910) A nonprofit organization that collects and disseminates carbon footprint information.
Carbon Footprint. (p. 910) A measure of the total emissions of carbon dioxide and other greenhouse gases (GHGs), often expressed for simplicity as tons of equivalent carbon dioxide.
Comprehensive Report . (p. 906) A GRl-referenced report in which all indicators related to each identified material aspect are disclosed.
Core Report. (p. 906) A GRl-referenced report in which at /east one indicator related to each identified material aspect is disclosed.
Eco-Efficiency. (p. 898) Achieving economic savings by pro- ducing goods and services with fewer ecological resources.
Environmental Management Accounting (EMA). (p. 908) A system used for the identification, collection, analysis, and use of two types of information for internal decision making- monetary and physical information.
Extended Producer Responsibility (EPR) laws. (p. 910) Laws that require product manufacturers to "take back" a large percentage of the products they manufacture at the end of the product 's life in order to reduce the amount of waste ending up in landfills and the environment.
External Costs. (p. 896) Costs borne by society as a result of a company's operations and the products and services it sells.
Global Reporting Initiative (GRI). (p. 903) A nonprofit or- ganization whose mission is to make sustainability reporting standard practice by providing guidance and support to or- ganizations. The developer of the G4 Guidelines.
Internal Costs. (p. 896) Costs that are incurred and paid for by the organization and recorded in GMP-based accounting records.
Life-Cycle Assessment (LCA). (p. 896) Studying the envi- ronmental and social impacts of a product or service over its entire life, from "cradle to grave. "
Materiality. (p. 904) An important concept in CSR reporting de- fined as those aspects of a business that reflect the organization's significant economic, environmental, and social impacts, or sub- stantively influence the assessments and decisions of stakeholders.
Materials Flow Accounting (MFA). (p. 909) An account- ing system in which all physical inputs to an organization 's
914
operations are reconciled with output generated. The goal is to track where all physical inputs are going.
Monetary Information . (p. 908) The type of information tra - d itionally used in accounting systems.
Non-Governmental Organizations (NGOs). (p. 896) Not- for-profit organizations that serve the public interest, such as Greenpeace and Sierra Club.
Physical Information . (p. 908) A vital part of environmental management accounting systems. Examples include: quantity of air emissions, tons of solid waste generated, gallons of wastewater generated, pounds of packaging recycled, and to- tal amount of water consumed.
Principles for Responsible Investment (PRI). (p. 902) Six p rinciples of investing, including a commitment to incorporate environmental, social, and governance issues into investment analysis and decision making.
Social Return on Investment (SROI). (p. 910) An analytical tool that is used to explain social and environmental value in monetary terms.
Supply-Chain Assessment. (p. 900) Making purchase deci - sions based partially on how well suppliers manage the social and environmental impact of their operations.
Sustainability. (p. 895) The abil ity of a system to endure without giving way or to use resources so that they are not depleted or permanently damaged. In business, sustainability is also defined as the ability to meet the needs of the present without compromising the ability of future generations to meet their own needs.
Sustainability Report. (p. 902) The primary document used for communicating a company 's performance on all three pil- lars of the triple bottom line: economic, environmental, and social. Also known as a Corporate Social Responsibility (CSR) report.
Sustainability Reporting . (p. 902) A process that helps com- panies set goals, measure performance, and manage change as they move toward an economic model that produces long- term economic profit as well as environmental care and social responsibility.
Triple Bottom Line. (p. 895) Evaluating a company 's perfor- mance not only by its ability to generate economic profits, but also by its impact on people and the planet.
Waste Audits. (p. 899) Studying the stream of waste com - ing from company operations (solid waste, water discharge, chemicals, etc.) to determine waste that can be avoided and alternative uses for the remaining waste.
Water Footprint. (p. 911) The total volume of water use as- sociated with the processes and products of a business.
Sustainability 915
MyAccounting lab Go to http://myaccountinglab.com/ for the following Quick Check, Short Exercises, Exercises, and Problems. They are available with immediate grading, explanations of correct and incorrect answers, and interactive media that acts as your own online tutor.
Quick Check 1. (Learning Objective 1) Which of the following is not
one of the three factors related to sustainability?
a. Ecologic
b. Social
c. Environment
d. Economic
2. (Learning Objective 1) Which of the following items would be considered an external cost? a. Monthly trash hauling fee
b. Annual audit by public accounting firm
c. Impact of oil spill on aquatic life
d. Salary cost of sustainability officer
3. (Learning Objective 1) LCA stands for which of the following?
a. Life costs aggregated
b. Lower cost always
c. Lowest-cost audit
d. Life-cycle assessment
4. (Learning Objective 1) Which of the following would not be a reason to adopt sustainable business practices?
a. Improving external image
b. Reducing costs
c. Increasing compliance risks
d. Producing new revenue streams
5. (Learning Objective 2) What is the current status of sustainability reporting in the United States?
a. The SEC requires that publicly traded companies disclose any material information to prevent mis- leading the readers of financial statements .
b. Sustainability reporting using the GRI G4 reporting guidelines is required for all companies doing busi- ness in the United States, regardless of size .
c. All companies listed on the New York Stock Ex- change (NYSE) must issue sustainability reports us- ing the NYSE's sustainability reporting guidelines .
d. Sustainability reporting using the GRI G4 report- ing guidelines is required for all publicly traded companies .
6. (Learning Objective 2) Which of the following would be a reason for a company to undertake sustainability reporting?
a. The sustainability report can communicate the com- pany's social and environmental impact to consum- ers, investors, and other stakeholders .
b. Sustainability reporting can be an internal change management tool.
c. Neither a nor b is a reason for sustainability reporting .
d. Both a and b are reasons for sustainability reporting .
7. (Learning Objective 2) Which of the following aspects would not be included in the environmental category of the GRI G4 reporting guidelines?
a. Emissions
b. Transport
c. Training and education
d. Energy
8. (Learning Objective 2) Which of the following aspects would not be included in the economic category of the GRI G4 reporting guidelines?
a. Indirect economic impacts
b. Market presence
c. Procurement practices
d. Equal remuneration for women and men
9. (Learning Objective 2) Which of the following aspects would not be included in the social category of the GRI G4 reporting guidelines?
a. Child labor
b. Environmental grievance mechanism
c. Anti-corruption
d. Labor/management relations
10. (Learning Objective 3) Which of the following is not a challenge to implementing and using an environmental management accounting system?
a. Communication issues
b. Hidden costs
c. Historical orientation of accounting
d. All of the above items are challenges .
Quick Check Answers
P "OL q "6 p ·g J "L p ·9 e ·s J ·v p ·£ J ·i e ·L
91 6 CHAPTER 15
Short Exercises
515-1 Identifying reasons to pursue sustainability (Learning Objective 1) Listed below are several reasons an organization might pursue sustainability initiatives . Classify each reason as either : reducing costs, creating new revenue streams, reducing risks, increasing and retaining market share, or attracting capital.
a. Jiangsu Redbud Dyeing Technology in China, a supplier to Wal mart, had to go green as a condition of continuing to be part of Wal mart's supply chain .
b. The architectural firm of Perkins + Will recently retrofitted its 25-year-old office build- ing to the LEED platinum level, achieving the highest score ever for a LEED platinum building in North America .
c. The cleaning product company Method produces a dish and hand soap made with plastic trash recovered from the Pacific Ocean .
d. Johnson & Johnson (J & J) experienced a significant increase in the number of non- compliance notices it received in a recent year . As a result, J & J has increased sus- tainability training throughout the company and has increased management attention on sustainability processes .
e. Air France-KLM strives to keep its top spot in the Travel & Leisure sector in the Dow Jones Sustainability Index (DJSI); many institutional investors will only invest in compa- nies listed on the DJSI.
515-2 Identify aspects within each G4 category on a GRI report (Learning Objective 2)
For each of the following items, identify whether the item would be classified under the Economic, Environmental, or Social G4 category on a GRI report .
a. Emissions
b. Supplier assessment for impacts on society
c. Customer privacy
d. Diversity and equal opportunity
e. Product and service labeling
f. Supplier human rights assessment
g. Economic performance
h. Materials
i. Effluents and waste
j. Training and education
k. Indirect economic impacts
I. Customer health and safety
m. Market presence
n. Anti-competitive behavior
o. Forced or compulsory labor
p. Employment
q. Energy
515-3 Identify aspects within each G4 Social subcategory on a GRI report (Learning Objective 2)
For each of the following items, identify whether the item would be classified under the Labor Practices and Decent Work, Human Rights, Society, or Product Responsibility sub- category of the Social G4 category on a GRI report .
a. Employment
b. Supplier human rights assessment
c. Customer health and safety
d. Forced or compulsory labor
e. Equal remuneration for women and men
f. Training and education
g. Indigenous rights
h. Marketing communications
i. Diversity and equal opportunity
j. Customer privacy
k. Product and service labeling
I. Supplier assessment for impacts on society
m. Local communities n. Anti-competitive behavior
515-4 Classifying sustainability costs (Learning Objective 3) As discussed in the chapter, there are at least six categories of costs (monetary informa- tion) associated with sustainability efforts . In the table to follow, identify the proper sus- tainability cost category for each of the costs listed .
Sustainability 917
Cost Sustainability cost category
Cost of installing scrubbers to control air pollution at an electricity-generation plant
Cost to the company's image and goodwill resulting from a large chemical spill
Cost of water used to cool extruded products in a manufacturing plant
Cost of canvas used in producing tote bags
Cost of air-monitoring equipment to ensure that scrubbe rs are functioning properly (scrubbers are air-pollution control equipment)
515-5 Distinguish between monetary and physical information (Learning Objective 3)
For each of the following examples of information, specify whether it would be included in an environmental management accounting system as monetary information (M), physical information (P), or not included in the environmental management accounting system (NA).
1. Gallons of toxic waste generated
2. Pounds of cardboard recycled
3. Tons of scrap metal recycled
4. Wages of workers to comply with new EPA standards 5. Cost of the CEO's salary
6. Gallons of lubricants used in machinery
7. Cost of wages for quality control inspector
8. Cost of materials used in lab to neutralize toxins
9. Total kilowatt-hours of electricity used
10. Cost of wages for plant manager
11. Cost of electricity used to power manufacturing facilities
12. Cost of sulfur used in erasers
13. Cost of shipping raw materials between company plants
14. Costs of running a laboratory to develop alternative energy sources
15. Cost of upgrading factory equipment to reduce emissions
515-6 Identify implementation challenges (Learning Objective 3) Implementing an environmental management accounting (EMA) system can have several challenges . Following are several implementation scenarios . For each scenario, identify which type of implementation challenge it represents (a. communication issue; b . hidden cost; c. aggregated accounting information; d . historical orientation of accounting; or e . newness of EMA).
1. Company accountants can find little guidance on how to develop a sound environ- mental management accounting system .
2. The water usage costs are included in the overhead account .
91 8 CHAPTER 15
3. The cost of future lost sales resulting from the poor publicity generated by a large chemical spill are not included in the results of operations provided to management, even though the lost sales are significant .
4. The costs of handling hazardous materials are included with the material handling costs for all materials .
5. The production staff does not interact or share information with the accounting staff .
S15-7 Define key sustainability terms (Learning Objectives 1, 2, & 3) Complete the following statements with one of the terms listed . You may use a term more than once . Some terms may not be used at all.
Assurance Global Reporting Materials flow Sustainability Initiative (GRI) accounting
Eco-efficiency Internal cost Non-governmental Sustainability Accounting organizations (NGOs) Standards Board (SASB)
External cost Life-cycle Social return on Sustainability report assessment investment
a. The G4 guidelines were developed by the ___ , a nonprofit organization whose mission is to help to standardize sustainability reporting practices .
b. The impact of the Deepwater Horizon (BP) oil spill on ecosystems in and around the Gulf of Mexico is an example of a(n) ___ .
c. The ___ is developing a sustainability disclosure reporting framework.
d. ___ is often defined as the ability to meet the needs of the present generation without compromising the ability of future generations to meet their own needs .
e. When NIKE is able to achieve cost savings by producing its shoes with fewer re- sources, it is practicing ___ .
f. When a company studies the environmental and social impact of one of its products over the product's entire life, it is performing a(n) ___ .
g. A Corporate Social Responsibility (CSR) report is also known as a(n) ___ .
h. The cost of cleaning up the Deepwater Horizon oil spill to be paid by BP is a(n} ___ .
i. When the Big Four accounting firm of Deloitte validated UPS's sustainability report, Deloitte was providing ___ .
j. ___ is an analytical tool that is used to explain social and environmental value in monetary terms .
k. Doctors Without Borders and the American Society for the Prevention of Cruelty to Animals (ASPCA) are both examples of ___ .
I. The goal of ___ is to track where all physical inputs are going in an organization's operations .
S15-8 Identify ethical standards violated (Learning Objectives 1, 2, & 3) For each of the situations listed, identify the primary standard from the IMA Statement of Ethical Professional Practice that is violated (competence, confidentiality, integrity, or credibility) . Refer to Exhibit 1-7 for the complete standard .
1. Chris is asked to prepare the GRI report for the year, but he has not attended GRI training . He decides to muddle his way through the report .
2. George is frustrated because he feels that his company is not moving fast enough to adopt sustainable practices and GRI reporting . He talks to a reporter about some po- tential environmental fines the company might receive, thinking that if the company is embarrassed publicly, it will move faster on sustainability initiatives .
3. Kayleigh does not disclose that her brother is the president of the consulting firm her organization is hiring for some GRI reporting work .
4. Cynthia is a staff accountant at Briar Industries. Since Briar's GRI report is not audited, Cynthia omits a few numbers that, if published, would cause Briar to look less environ- mentally friendly . Cynthia figures that she is not likely to get caught and the report is not required .
5 . Marcia skipped attending her company's training on GRI reporting because, even though she was required to go, attendance would not be taken .
EXERCISES Group A E15-9A Identify impact of sustainability efforts (Learning Objective 1)
Sustainability involves more than just the impact of actions on the environment. The triple bottom line recognizes that a company has to measure its impact on people, planet, and profit for its long-term economic and social viability. To follow are examples of green initia- tives recently undertaken at Procter and Gamble (P&G). For each example, indicate whether the impact of this initiative would be primarily economic, environmental, or social.
a . Partnered with UNICEF to provide vaccinations to women and children at risk for maternal and neonatal tetanus
b . Partnered with Feeding America to help fight hunger
c. Adopted long-term goals of integrating 100% renewable or recycled materials into product lines and packaging
d. Aided 60 countries and saved thousands of lives by developing and providing PUR water filtration packets via the Children's Safe Drinking Water (CSDW) Program
e . Provided disaster relief to Haiti, donating PUR packets and various hygiene products
f. Planned to create products and packaging in such a way that consumer waste goes to recycling, compost, or waste-to-energy rather than landfills
g. Shareholder's equity decreased in the most recent year
h . Worked to improve and preserve the quality of water within regions and communities where operations take place to avoid contributing to water scarcity
i. Within the past year, decreased the amount of company printed pages by 11 million through combined efforts with Xerox
j. Saw total shareholder return increased in the past fiscal year
k. Moved toward 100% renewable energy to power plants to completely eliminate petroleum-based CO 2 emissions
I. Planned to eliminate manufacturing waste that is currently sent to landfills
m . Funded NGO efforts to educate children in India through Project Shiksha
E15-1 OA Sustainability and the value chain (Learning Objective 1) Each of the following scenarios describes a sustainability-related cost item for organiza- tions in recent years . For each scenario, identify which function of the value chain that cost would represent (R&D, design, purchasing/producing, marketing, distributing, or customer service) . Note: The companies and products used in this exercise are real companies with a strong sustainable practices commitment.
a. The Target Corporation, a retailing company, offers a line of garments that have been treated for stain management . However, such treatments usually include a chemical (PFOA) that has been found to be potentially harmful to humans, so Target only pur- chases from manufacturers that offer PFOA-free alternatives . The cost of the garments treated with the PFOA-alternatives would fall into which function in the value chain?
b. Patagonia, a clothing manufacturer, launched a program called the Common Threads Initiative . In an effort to prevent clothing from going to landfills, the company collects used and damaged garments from consumers . These textiles are then salvaged and recycled as new products . The costs involved in running this program to take back used garments would fall into which function in the value chain?
c. To help offset carbon emissions, U-Haul, a moving truck rental company, gives its con- sumers an option to donate $1 to $5 at the time of a transaction. Just two years after its launch, $1,000,000 was raised and 133,000 trees were planted with the proceeds. The cost of these carbon offsets purchased for the vehicles rented by U-Haul would fall into which function in the value chain?
Sustainability 919
920 CHAPTER 15
d. Bert's Bees, a manufacturer of products such as lip balm, has developed a new soap label called TerraSkin™ Wraps that is "treeless" and "bleach-free" (it is a paper-label alternative). The cost of researching the proper process and combinations of compo- nents for this new label would fall into which function in the value chain?
e. The Kellogg Company, known for its breakfast cereals, has successfully switched the majority of its packaging over to 100% recycled materials, 35% of which is consumer- recycled. According to the company's analysis, the impact of this achievement can be found in the decreased overall carbon footprint left by the company, as well as increased recyclability of this packaging . The cost of designing the life cycle of Kel- logg's packaging would fall into which function in the value chain?
f. General Mills produces a variety of different foods. The company recognizes the importance of encouraging good nutrition among the youth of America and has launched a special initiative to ensure that its marketing strategies promote healthy lifestyles. It avoids targeting children under 12 with advertisements for foods that are high in sugar . The cost of these marketing campaigns would fall into which function in the value chain?
E15-11A Sustainability and job costing (Learning Objective 1) Lowell Plastics manufactures custom park furniture and signage from recycled plastics (primarily shredded milk jugs) . Many of the company's customers are municipalities that are required by law to purchase goods that meet certain recycled-content guidelines. (Re- cycled content can include post-consumer waste materials, pre-consumer waste materials, and recovered materials .) As a result, Lowell Plastics includes two types of direct material charges in its job cost for each job: (1) virgin materials (non-recycled) and (2) recycled- content materials . Lowell Plastics also keeps track of the pounds of each type of direct material, so that the final recycled-content percentage for the job can be reported to the customer . The company also reports on the percentage of recycled content to total plas- tic used each month on its own internal reporting system to help to encourage managers to use recycled content whenever possible.
Lowell Plastics uses a predetermined manufacturing overhead rate of $9 per direct labor hour . Here is a summary of the materials and labor used on a recent job for Norton County :
Description
Virgin materials
Recycled-content materials
Direct labor
Requirements
Quantity
50 pounds
50 pounds
12 hours
1. Calculate the total cost of the Norton County job.
Cost
$ 4 .30 per pound
$ 2 .60 per pound
$ 13.00 per hour
2. Calculate the percentage of recycled-content materials used in the Norton County job (using pounds) . If items purchased by Norton County are required by county charter to contain at least 60% recycled content, does this job meet that requirement?
E15-12A Sustainability and activity-based costing (Learning Objective 1) Shaffer Industries manufactures a variety of custom widgets. The company has tradi- tionally used a plantwide manufacturing overhead rate based on machine hours to al- locate manufacturing overhead to its products . The company estimates that it will incur $1,080,000 in total manufacturing overhead costs in the upcoming year and will use 9,000 machine hours .
Up to this point, hazardous waste-disposal fees have been absorbed into the plant- wide manufacturing overhead rate and allocated to all products as part of the manu- facturing overhead process . Recently, the company has been experiencing significantly increased waste-disposal fees for hazardous waste generated by certain products, and, as a result, profit margins on all products have been negatively impacted . Company man- agement wants to implement an activity-based costing system so that managers know the cost of each product, including its hazardous waste-disposal costs .
Expected usage and costs for manufacturing overhead activities for the upcoming year are as follows:
Description of cost Estimated activity pool Estimated cost Cost driver for the year
Machine maintenance $ 450,000 Number of machine 9,000 costs hours
Engineering change $ 70,000 Number of change 1,000 orders orders
Hazardous waste $ 560,000 Pounds of 2,000 disposal hazardous material
generated
Total overhead cost $1,080,000
During the year, Job 356 is started and completed . Usage data for this job are as follows:
Requirements
290 pounds of direct material at $70 per pound
50 direct labor hours used at $25 per labor hour
140 machine hours used
11 change orders
80 pounds of hazardous waste generated
1. Calculate the cost of Job 356 using the traditional plantwide manufacturing overhead rate based on machine hours .
2. Calculate the cost of Job 356 using activity-based costing .
3. If you were a manager, which cost estimate would provide you more useful informa- tion? How might you use this information?
E15-13A Sustainability and process costing (Learning Objective 1) Sorrento Industries manufactures plastic bottles for the food industry . On average, Sor- rento pays $71 per ton for its plastics . Sorrento's waste-disposal company has increased its waste-disposal charge to $56 per ton for solid and inert waste . Sorrento generates a total of 500 tons of waste per month.
The company's managers have been evaluating the production processes for areas to cut waste . In the process of making plastic bottles, a certain amount of machine "drool" occurs . Machine drool is the excess plastic that "drips" off the machine between molds. In the past, Sorrento has discarded the machine drool. In an average month, 170 tons of machine drool are generated .
Management has arrived at three possible courses of action for the machine drool issue:
1. Do nothing and pay the increased waste-disposal charge .
2. Sell the machine drool waste to a local recycler for $13 per ton .
3. Reengineer the production process at an annual cost of $45,000 . This change in the production process would reduce the amount of machine drool generated by 60% each month . The remaining machine drool would then be sold to a local recycler for $13 per ton.
Requirements
1. What is the annual cost of the machine drool currently? Include both the original plas- tics cost and the waste-disposal cost .
2. How much would the company save per year (net) if the machine drool were to be sold to the local recycler?
3. How much would the company save per year (net) if the production process were to be reengineered?
4. What do you think the company should do? Explain your rationale .
Sustainability 921
9 2 2 CHAPTER 15
E15-14A Sustainability and cost behavior (Learning Objective 1) Lunar Entertainment is a provider of cable, Internet, and on-demand video services . Lunar currently sends monthly bills to its customers via the postal service . Because of a concern for the environment and recent increases in postal rates, Lunar management is consider- ing offering an option to its customers for paperless billing . In addition to saving printing, paper, and postal costs, paperless billing will save energy and water (through reduced paper needs, waste disposal, and transportation needs) . While Lunar would like to switch to 100% paperless billing, many of its customers are not comfortable with paperless bill- ing or may not have on line access, so the paper billing option will remain regardless of whether or not Lunar adopts a paperless billing system .
The cost of the paperless billing system would be $48,800 per quarter with no vari- able costs since the costs of the system are the salaries of the clerks and the cost of leas- ing the computer system . The paperless billing system being proposed would be able to handle up to 900,000 bills per quarter (more than 900,000 bills per quarter would require a different computer system and is outside the scope of the current situation at Lunar).
Lunar has gathered its cost data for the past year by quarter for paper, toner car- tridges, printer maintenance costs, and postage costs for the billing department . The cost data are as follows :
Quarter 1 Quarter 2 Quarter 3 Quarter 4
Total paper, toner, $689,400 $705,000 $810,000 $720,000 printer maintenance, and postage costs
Total number of bills 616,000 621,000 750,000 625,000 mailed
Requirements
1. Calculate the variable cost per bill mailed under the current paper-based billing system . Use the high-low method .
2. Assume that the company projects that it will have a total of 640,000 bills to mail in the upcoming quarter . If enough customers choose the paperless billing option so that 15% of the mailings can be converted to paperless, how much would the com- pany save from the paperless billing system (be sure to consider the cost of the pa- perless billing system)?
3. What if only 5% of the mailings are converted to the paperless option (assume a total of 640,000 bills)? Should the company still offer the paperless billing system? Explain your rationale .
E15-1 SA Sustainability and CVP concepts (Learning Objective 1) Krugman Garage Doors manufactures a premium garage door . Currently, the price and cost data associated with the premium garage door are as follows :
Average selling price per premium garage door ........................................... $ 1,000
Average variable manufacturing cost per door ....... .......... ....... .......... ........... $ 500
Average variable selling cost per door ......................................................... .
Total annual fixed costs ................................................................................. .
$ 100
$ 200,000
Krugman Garage Doors has undertaken several sustainability projects over the past few years . Management is currently evaluating whether to develop a comprehensive software control system for its manufacturing operations that would significantly reduce scrap and waste generated during the manufacturing process . If the company were to implement this software control system in its manufacturing operations, use of the software control system would result in an increase of $50,000 in its annual fixed costs while the average variable manufacturing cost per door would drop by $100 .
Requirements
1. What is the company's current breakeven point in units and in dollars?
2. If the company expects to sell 590 premium garage doors in the upcoming year, and it does not develop the software control system, what is its expected operating in- come from premium garage doors?
3. If the software control system were to be developed and implemented, what would be the company's new breakeven point in units and in dollars?
4. If the company expects to sell 590 premium garage doors in the upcoming year, and it develops the software control system, what is its expected operating income from premium garage doors?
5. If the company expects to sell 590 premium garage doors in the upcoming year, do you think the company should implement the software control system? Why or why not? What factors should the company consider?
E15-16A Sustainability and short-term decision making (Learning Objective 1) Over the past several years, decommissioned U.S. warships have been turned into artifi- cial reefs in the ocean by towing them out to sea and sinking them . The thinking was that sinking the ship would conveniently dispose of it while providing an artificial reef environ- ment for aquatic life. In reality, some of the sunken ships have released toxins into the ocean and have been costly to decontaminate . Now the U.S. government is taking b ids to instead dismantle and recycle ships that have recently been decommissioned (but have not been sunk yet) .
Assume that a recently decommissioned aircraft, the USS Freedom, is estimated to contain approximately 40 tons of recyclable mate rials able to be sold for approximately $33 .9 million. The low bid for dismantling and transporting the ship materials to appropri- ate facilities is $35.7 million. Recycling and dismantling the ship would create about 500 jobs for about a year in the Rust Belt . This geographic area has been experiencing record- high unemployment rates in recent years .
Requirements
1. Is it more financially advantageous to sink the ship (assume that it costs approximately $0 .9 million to tow a ship out to sea and sink it) or to dismantle and recycle it? Show your calculations .
2. From a sustainability standpoint, what should be done with the decommissioned air- craft carrier? List some of the qualitative factors that should enter into this analysis .
3. As a taxpayer, which action would you prefer (sink or recycle)? Defend your answer .
E15-17 A Sustainability and budgeting (Learning Objective 1) Liller Beverages manufactures its own soda pop bottles . The bottles are made from polyeth- ylene terephthalate (PED, a lightweight yet strong plastic. The company uses as much PET re- cycled resin pellets in its bottles as it can, both because using recycled PET helps the company to meet its sustainability goals and because recycled PET is less expensive than virgin PET.
Liller is continuing to search for ways to reduce its costs and its impact on the environ- ment. PET plastic is melted and blown over soda bottle molds to produce the bottles . One idea Liller's engineers have suggested is to retrofit the soda bottle molds and change the plastic formulation slightly so that 25% less PET plastic is used for each bottle . The average kilograms of PET per soda bottle before any redesign is 0 .004 kg . The cost of retrofitting the soda bottle molds will result in a one-time charge of $35,947, while the plastic reformulation will cause the ave rage cost per kilogram of PET plastic to change from $4 .00 to $4 .30.
Liller's management is analyzing whether the change to the bottle molds to reduce PET plastic usage should be made . Management expects the following number of soda bottles to be used in the upcoming year :
Number of bottles to be produced
Quarter 1
3,200,000
Quarter 2
2,600,000
Quarter 3 Quarter 4
3,000,000 2,900,000
For the upcoming year, management expects the beginning inventory of PET to be 1,280 kilograms, while ending inventory is expected to be 1,690 kilograms . During the first three quarters of the year, management wants to keep the ending inventory of PET at the end of each quarter equal to 10% ofthe following quarter's PET needs .
Sustainability 923
924 CHAPTER 15
Requirements
1. Using the original data (before any redesign of soda bottles), prepare a direct materi- als budget to calculate the cost of PET purchases in each quarter for the upcoming year and for the year in total.
2. Assume that the company retrofits the soda bottle molds and changes the plastic for- mulation slightly so that less PET plastic is used in each bottle . Now prepare a direct materials budget to calculate the cost of PET purchases in each quarter for the up- coming year and for the year in total for this possible scenario .
3. Compare the cost of PET plastic for Requirement 1 (original data) and for Require- ment 2 (making change to using less PET). What is the direct material cost savings from making the change to using less PET? Compare the total of those savings to the cost of retrofitting the soda bottle molds . Should the company make the change? Ex- plain your rationale .
E15-1 SA Sustainability and the balanced scorecard (Learning Objective 1) Classify each of the following sustainability key performance indicators (KPls) accord- ing to the balanced scorecard perspective it addresses . Choose from the following five perspectives :
• Financial perspective • Customer perspective • Internal business perspective • Learning and growth perspective • Community perspective
KPI Perspective
a . Waste-disposal costs
b. Energy use per ton of production
c. Energy use efficiency percentage
d . CO 2 in metric tons
e . Environmental fines paid (expense item on income statement)
f. Wastewater per ton of production
g. Global in-kind donations as a percentage of total income
h. Water use per ton of production
i. Percentage of management with sustainability training
j . Global charitable contributions as a percent of income
k. Safety fines paid
I. Percentage of general staff with sustainability training
m. Revenue generated through sale of recycled goods
n. Number of green products
o . Percent of packaging from products reclaimed and/or recycled
p . Percentage of total income donated to aid during natural disasters
q . Direct greenhouse gas emissions
r. Product safety ratings
E15-19A Sustainability and standard costing (Learning Objective 1) Wolfe Containers currently uses a recycled plastic to make bottles for the food industry .
Current bottle production information: The cost and time standards per batch of 10,000 bottles are as follows :
Plastic 220 kilograms at $6 .00 per kg Direct labor 4 .0 hours at $20 .00 per hour
The variable manufacturing overhead rate is based on total estimated variable manufac- turing overhead of $400,000 and estimated total direct labor hours (DLH) of 10,000 . The company allocates its variable manufacturing overhead based on direct labor hours .
Proposed changes to bottle design and production process: The container division manager is considering having both the bottle redesigned and the bottle production process reengineered so that the plastic usage would drop by 25% overall due both to generating less scrap in the manufacturing process and using less plastic in each bottle . In addition to decreasing the amount of plastic used in producing the bottles, the additional following benefits would be realized :
a. Direct labor hours would be reduced by 10% because less scrap would be handled in the production process .
b. Total estimated variable manufacturing overhead would be reduced by 5% because less scrap would need to be hauled away, less electricity would be used in the pro- duction process, and less inventory would need to be stocked .
Requirements
1. Calculate the standard cost per batch of 10,000 bottles using the current data (before the company makes any changes) . Include direct materials, direct labor, and variable manufacturing overhead in the standard cost per unit .
2. Calculate the standard cost per batch of 10,000 bottles if the company makes the changes to the bottle design and production process so that less plastic is used . In- clude direct materials, direct labor, and variable manufacturing overhead in the stan- dard cost per unit .
3. Calculate the cost savings per batch by comparing the standard cost per batch under each scenario (current versus proposed change) . Assume that the total cost to imple- ment the changes would be $121,100 . How many batches of bottles would need to be produced after the change to have the cost savings total equal the cost to make the changes?
4. What other benefits might arise from making this change to using less plastic in the manufacture of the bottles? Are there any risks? What would you recommend the company do?
E15-20A Sustainability and capital investments (Learning Objective 1) Mercado Industries is evaluating investing in solar panels to provide some of the electri- cal needs of its main office building in Boulder, Colorado . The solar panel project would cost $650,000 and would provide cost savings in its utility bills of $50,000 per year . It is anticipated that the solar panels would have a life of 15 years and would have no residual value .
Requirements
1. Calculate the payback period in years of the solar panel project .
2. If the company uses a discount rate of 12%, what is the net present value of this project?
3. If the company has a rule that no projects will be undertaken that have a payback period of more than five years, would this investment be accepted? If not, what argu- ments could managers make to get approval for the solar panel project?
4. What would you do if you were in charge of approving capital investment proposals?
E15-21 A Sustainability and the statement of cash flows (Learning Objective 1) Webber Plastics is a manufacturer that takes in post-consumer plastics (e .g ., empty milk jugs) and recycles those plastics into a variety of building materials . Because the company has a strong focus on sustainability, the company managers try, whenever possible, to use recycled materials and to invest in sustainable projects .
Last year, the company engaged in several sustainable practices that had an im- pact on its cash flows . For each of the transactions listed below, indicate whether the transaction would have affected the operating, investing, or financing cash flows of the company . Additionally, indicate whether eac h transaction would have increased ( +) or decreased (-) cash .
Transactions:
1. Webber paid off long-term bonds during the year using excess funds .
2. New production equipment that is 40% more energy efficient than the old equipment was purchased for cash .
Sustainability 925
926 CHAPTER 15
3. Webber installed a "living roof" on its manufacturing facility. This roof is made mostly from sedum, a drought-resistant perennial grass-like groundcover. The plants help to reduce stormwater runoff and double the expected life of the roof over a conven- tional roof . The plants also reduce heating and cooling needs by providing an extra layer of insulation. Additionally, the plants absorb carbon dioxide to help to reduce greenhouse gases . The living roof was paid for with cash.
4. A wind turbine was built to power part of Webber's operations . The company paid cash .
5. Engineers at Webber performed research into a new process that injects tiny air bub- bles into the plastic to reduce the usage of raw materials (plastics) and to reduce the weight of the finished products .
6. Throughout the year, Webber participated in several trade shows that featured green products for use by the housing construction industry. For each trade show, Webber incurred cash expenses for transportation, registration, meals and lodging, and booth setup.
7. A Honda Civic Hybrid automobile was purchased for use by the sales manager of Webber while on company business. The company paid cash .
8. When the plastic wood is cut into the lengths needed to make trellises, the end pieces cut off are scrap . Webber sold this cutting scrap to another recycler .
9. Webber became a minority partner in a biofuel project by investing $2 million in cash in the project .
10. A fleet of plug-in electric cars was purchased for the sales staff. The company paid cash .
E15-22A Sustainability and external financial reporting (Learning Objective 1) In its 2015 Corporate Social Responsibility Report, the Hershey Company details the re- sults from the steps it has taken to embed a sustainable culture throughout its business operations . In the following list from Hershey's CSR report, categorize each result as to whether it is oriented toward the economic, environmental, or social component of the triple bottom line.
a. Decreased total waste generated in metric tons from 2013 to 2015
b. Partnered with Feeding America to provide financial and volunteer support for six U.S. food banks
c. Had $7.4 billion in net sales during 2015
d. The Monterrey, Mexico, plant saved 16 million gallons of water in 2015 through its new system to remove salt from water
e. 71% oftotal global production took place in plants that sent zero waste to landfills
f. Decreased lost workday incident rate from 2013 to 2015
g. Decreased greenhouse gas emissions by 23% since 2009
h. Donated more than $20.7 million in cash and products to non-profit organizations in 2015
i. Met 2016 goal to source at least 50% of its cocoa from farms certified to be operating sustainably
j. Granted two paid days off to each employee to allow him or her to volunteer time in his or her community
k. Sponsored Learn to Grow programs in 464 cocoa communities in western Africa that help more than 31,000 farmers
EXERCISES Group B E15-23B Identify impact of sustainability efforts (Learning Objective 1)
Sustainability involves more than just the impact of actions on the environment . The triple bottom line recognizes that a company has to measure its impact on the economy, the environment, and society for its long-term economic and social viability. To follow are examples of green initiatives recently undertaken at Ford Motor Company . For each example, indicate whether the impact of this initiative would be primarily economic, envi- ronmental, or social.
a . Made goal to reduce CO 2 emissions in new vehicles by 30%
b . Affiliates of the Ford Volunteer Corps gave over 112,000 volunteer hours to the community, targeting everything from schools to soup kitchens
c. Became national sponsor of the Susan G. Komen Race for the Cure
d . Trained suppliers' workers in human rights via outreach programs, and as a result was ranked first in CRO Magazine's Best Citizens List
e . Expanded global markets to gain market share in more international countries
f. Planned to introduce plug-in hybrid electric vehicles that run on advanced lithium ion batteries
g . Planned to focus on increasing repertoire of small-to-midsize vehicles to respond to consumer demands in an effort to gain market share
h . Product strategy includes advancement of technology in order to reduce greenhouse gas emissions and improved fuel economy
i. Founded Ford Volunteer Corps in response to natural disasters
j. In a recent year, earned its highest net income in a decade
k. During the annual Global Week of Caring, 46,000 hours were contributed to volunteer projects like cleaning up highways
I. Introduced Ford Driving Skills for Life, which educates teens about safe driving practices
m . Planned to aggressively restructure in order to operate profitably at the current rate of consumer demand in light of the difficult economic times and the rising costs of fuel commodities
E15-24B Sustainability and the value chain (Learning Objective 1) Each of the following scenarios describes a sustainability-related cost item for organiza- tions . For each scenario, identify which function of the value chain that cost would repre- sent (R&D, design, purchasing/producing, marketing, distributing, or customer service) . Note: The companies and products used in this exercise are real companies with a strong sustainable practices commitment.
a. Able Plastics, a plastics production company, has very stringent audits on its carbon emissions and puts a lot of effort into offsetting its carbon emissions . For instance, not only does Able Plastics invest in the Strzelecki Ranges replanting site, but Able Plastics also endeavors to cut emissions by requiring that all electronic devices be fully turned off at night in all company buildings . Able Plastics also uses carbon offsets for its delivery vehicles . The cost of these carbon offsets for delivery vehicles would fall into which function in the value chain?
b. The Coca-Cola Company is currently spotlighting one of its newest innovations in packaging : the PlantBottle . In one of its promotion ads, it is hailed as "The first ever recyclable PET plastic beverage bottle made partially from plants ... and recycles just like traditional PET plastic, but does so with a lighter footprint on the planet and its scarce resources ." The cost of the research necessary for the Coca-Cola Company's newest foray into greener packaging would fall into which function in the value chain?
Sustainability 927
9 2 8 CHAPTER 15
c. The Hewlett-Packard Company, a manufacturer of computers and related products, established its own R&R program in 1987 . This program enables consumers to return any defective or used electronic goods and ink cartridges, which helps decrease the company's impact on the environment by avoiding landfills and allows the company to recycle the plastics and metals used in these products . The cost of recycling used computer products for consumers would fall into which function in the value chain?
d. The Sharp Corporation manufactures electronics . Sharp purchases recycled plastic parts to use in its products . The costs of this practice would fall into which function in the value chain?
e. Engineered Plastic Systems, LLC, a company that manufactures outdoor furniture, uses plastic lumber that is composed of recycled materials as a wood alternative for building its products . The plastic used is not only eco-friendly, but is also 50% recycled, 10% of which is post-consumer material. In promoting these eco-friendly features, the company is careful to make the distinction that it is not like other com- panies that falsely inflate their green efforts, stating specifically that it will always back up each of its claims with facts and never mislead the customer about the actual amount of recycled plastic in its products . The cost of such promotions would fall into which function in the value chain?
f. Gen Pak, LLC, manufactures food packaging and uses plastic in its products that is very conducive to recycling. In fact, much of its products are created from recycled plastic, much of which comes from GenPak's own products' post-consumer usage at the end of the products' life cycle. The cost of designing the process for continuing the life cycle of these products would fall into which function in the value chain?
E15-25B Sustainability and job costing (Learning Objective 1) Shaker Plastics manufactures custom park furniture and signage from recycled plastics (primarily shredded milk jugs) . Many of the company's customers are municipalities that are required by law to purchase goods that meet certain recycled-content guidelines. (Recycled content can include post-consumer waste materials, pre-consumer waste materials, and recovered materials .) As a result, Shaker Plastics includes two types of direct material charges in its job cost for each job : (1) virgin materials (non-recycled) and (2) recycled-content materials . The company also keeps track of the pounds of each type of direct material so that the final recycled-content percentage for the job can be re- ported to the customer . The company also reports on the percentage of recycled content to total plastic used each month on its own internal reporting system to help encourage managers to use recycled content whenever possible .
The company uses a predetermined manufacturing overhead rate of $8 .00 per direct labor hour . Here is a summary of the materials and labor used on a recent job for Osborn County:
Description
Virgin materials
Recycled-content materials
Direct labor
Requirements
Quantity
30 pounds
70 pounds
16 hours
1. Calculate the total cost of the Osborn County job .
Cost
$ 4 .00 per pound
$ 3.00 per pound
$ 15.00 per hour
2. Calculate the percentage of recycled-content materials used in the Osborn County job (using pounds) . If items purchased by Osborn County are required by county char- ter to contain at least 50% recycled content, does this job meet that requirement?
E15-26B Sustainability and activity-based costing (Learning Objective 1) Santana Industries manufactures a variety of custom products . The company has tradi- tionally used a plantwide manufacturing overhead rate based on machine hours to al- locate manufacturing overhead to its products . The company estimates that it will incur $1,005,000 in total manufacturing overhead costs in the upcoming year and will use 15,000 machine hou rs .
Up to this point, hazardous waste-disposal fees have been absorbed into the plant- wide manufacturing ove rhead rate and allocated to all products as part of the manu- facturing overhead process . Recently, the company has been experiencing significantly increased waste-disposal fees for hazardous waste generated by certain products and, as a result, profit margins on all products have been negatively impacted . Company man- agement wants to implement an activity-based costing system so that managers know the cost of each product, including its hazardous waste disposal costs .
Expected usage and costs for manufacturing overhead activities for the upcoming year are as follows :
Description of Estimated activity cost pool Estimated cost Cost driver for the year
Machine maintenance $ 300,000 Number of machine 15,000 costs hours
Engineering change $ 80,000 Number of change 2,000 orders orders
Hazardous waste $ 625,000 Pounds of 2,500 disposal hazardous material
generated
Total overhead cost $1,005,000
During the year, Job 356 is started and completed . Usage data for this job a re as follows :
Requirements
270 pounds of direct material at $20 per pound
70 direct labor hours used at $30 per labor hour
130 machine hours used
8 change orders
60 pounds of hazardous waste generated
1. Calculate the cost of Job 356 using the traditional plantwide manufacturing overhead rate based on machine hours .
2. Calculate the cost of Job 356 using activity-based costing .
3. If you were a manager, which cost estimate would provide you more useful informa- tion? How might you use this information?
E15-27B Sustainability and process costing (Learning Objective 1) Smigel Industries manufactures plastic bottles for the food industry . On average, Smigel pays $73 per ton for its plastics . Smigel 's waste-disposal company has increased its waste- disposal charge to $56 per ton for solid and inert waste . The company generates a total of 500 tons of waste per month .
Smigel's managers have been evaluating the production processes for areas to cut waste . In the process of making plastic bottles, a certain amount of machine "drool" oc- curs . Machine drool is the excess plastic that drips off the machine between molds . In the past, Smigel has discarded the machine drool. In an average month, 180 tons of machine drool are generated .
Management has arrived at three possible courses of action for the machine drool issue :
1. Do nothing and pay the increased waste-disposal charge .
2. Sell the machine drool waste to a local recycler for $11 per ton .
Sustainability 929
930 CHAPTER 15
3. Reengineer the production process at an annual cost of $70,000 . This change in the production process would reduce the amount of machine drool generated by 60% each month. The remaining machine drool would then be sold to a local recycler for $11 per ton .
Requirements
1. What is the annual cost of the machine drool currently? Include both the original plas- tics cost and the waste-disposal cost .
2. How much would the company save per year (net) if the machine drool were to be sold to the local recycler?
3. How much would the company save per year (net) if the production process were to be reengineered?
4. What do you think the company should do? Explain your rationale .
E15-28B Sustainability and cost behavior (Learning Objective 1)
Grant Entertainment is a provider of cable, Internet, and on-demand video services . Grant currently sends monthly bills to its customers via the postal service . Because of a concern for the environment and recent increases in postal rates, company management is considering offering an option to its customers for paperless billing . In addition to sav- ing printing, paper, and postal costs, pape rless billing will save energy and water (through reduced paper needs, waste disposal, and transportation needs) . While Grant would like to switch to 100% paperless billing, many of its customers are not comfortable with paperless billing or may not have online access, so the paper billing option will remain regardless of whether or not Grant adopts a paperless billing system .
The cost of the paperless billing system would be $101,120 per quarter, with no vari- able costs since the costs of the system are the salaries of the clerks and the cost of leas- ing the computer system . The paperless billing system being proposed would be able to handle up to 820,000 bills per quarter (more than 820,000 bills per quarter would require a different computer system and is outside the scope of the current situation at Grant) .
The company has gathered its cost data for the past year by quarter for paper, toner cartridges, printer maintenance costs, and postage costs for the billing department . The cost data are as follows :
Quarter 1 Quarter 2 Quarter 3 Quarter 4
Total paper, toner, $672,700 $695,000 $800,000 $700,000 printer maintenance, and postage costs
Total number of bills 550,000 575,000 740,000 600,000 mailed
Requirements
1. Calculate the variable cost per bill mailed under the current paper-based billing system . Use the high-low method .
2. Assume that the company projects that it will have a total of 680,000 bills to mail in the upcoming quarter . If enough customers choose the paperless billing option so that 25% of the mailings can be converted to paperless, how much would the com- pany save from the paperless billing system (be sure to consider the cost of the pa- perless billing system)?
3. What if only 20% of the mailings are converted to the paperless option (assume a total of 680,000 bills)? Should the company still offer the paperless billing system? Ex- plain your rationale .
E15-29B Sustainability and CVP concepts (Learning Objective 1) Killian Garage Doors manufactures a premium garage door . Currently, the price and cost data associated with the premium garage door are as follows :
Average selling price per premium garage door. ........................................... $ 1,800
Average variable manufacturing cost per door .............................................. $ 700
Average variable selling cost per door .......................................................... .
Total annual fixed costs .................................................................................. .
$ 200
$198,000
Killian Garage Doors has undertaken several sustainability projects over the past few years . Management is currently evaluating whether to develop a comprehensive software control system for its manufacturing operations that would significantly reduce scrap and waste generated during the manufacturing process . If the company were to implement this software control system in its manufacturing operations, use of the software control system would result in an increase of $72,000 in its annual fixed costs, while the average variable manufacturing cost per door would drop by $180 .
Requirements
1. What is the company 's cur rent breakeven point in units and in dollars?
2. If the company expects to sell 280 premium garage doors in the upcoming year, and it does not develop the software control system, what is its expected operating in- come from premium garage doors?
3. If the software control system were to be developed and implemented, what would be the company's new breakeven point in units and in dollars?
4. If the company expects to sell 280 premium garage doors in the upcoming year, and it develops the software control system, what is its expected operating income from premium garage doors?
5. If the company expects to sell 280 premium garage doors in the upcoming year, do you think the company should implement the software control system? Why or why not? What factors should the company consider?
E15-30B Sustainability and short-term decision making (Learning Objective 1) Over the past several years, decommissioned U.S. warships have been turned into artifi- cial reefs in the ocean by towing them out to sea and sinking them . The thinking was that sinking the ship would conveniently dispose of it while providing an artificial reef environ- ment for aquatic life. In reality, some of the sunken ships have released toxins into the ocean and have been costly to decontaminate . Now the U.S. government is taking bids to instead dismantle and recycle ships that have recently been decommissioned (but have not been sunk yet) .
Assume that a recently decommissioned aircraft, the USS Eagle, is estimated to con- tain approximately 40 tons of recyclable materials able to be sold fo r approximately $33 .9 million. The low bid for dismantling and transporting the ship materials to appropriate facilities is $36 million. Recycling and dismantling the ship would create about 500 jobs for about a year in the Rust Belt . This geographic area has been experiencing record-high unemployment rates in recent years .
Requirements
1. Is it more financially advantageous to sink the ship (assume that it costs approximately $1.4 million to tow a ship out to sea and sink it) or to dismantle and recycle it? Show your calculations .
2. From a sustainability standpoint, what should be done with the decommissioned air- craft carrier? List some of the qualitative factors that should enter into this analysis .
3. As a taxpayer, which action would you prefer (sink or recycle)? Defend your answer .
Sustainability 931
9 3 2 CHAPTER 15
E15-31 B Sustainability and budgeting (Learning Objective 1) Danico Beverages manufactures its own soda pop bottles. The bottles are made from polyethylene terephthalate (PET}, a lightweight yet strong plastic . The company uses as much PET recycled resin pellets in its bottles as it can, both because using recycled PET helps Danico to meet its sustainability goals and because recycled PET is less expensive than virgin PET.
The company is continuing to search for ways to reduce its costs and its impact on the environment . PET plastic is melted and blown over soda bottle molds to produce the bottles . One idea Danico's engineers have suggested is to retrofit the soda bottle molds and change the plastic formulation slightly so that 20% less PET plastic is used for each bottle . The average kilograms of PET per soda bottle before any redesign is 0.015 kg. The cost of retrofitting the soda bottle molds will result in a one-time charge of $84,856, while the plastic reformulation will cause the average cost per kilogram of PET plastic to change from $4 .00 to $4 .30 .
Danico's management is analyzing whether the change to the bottle molds to reduce PET plastic usage should be made . Management expects the following number of soda bottles to be used in the upcoming year:
Number of bottles to be produced
Quarter 1
2,800,000
Quarter 2
2,000,000
Quarter 3 Quarter 4
3,000,000 2,300,000
For the upcoming year, management expects the beginning inventory of PET to be 12,600 kilograms, while ending inventory is expected to be 10,880 kilograms . During the first three quarters of the year, management wants to keep the ending inventory of PET at the end of each quarter equal to 30% of the following quarter's PET needs .
Requirements
1. Using the original data (before any redesign of soda bottles), prepare a direct materi- als budget to calculate the cost of PET purchases in each quarter for the upcoming year and for the year in total.
2. Assume that the company retrofits the soda bottle molds and changes the plastic for- mulation slightly so that less PET plastic is used in each bottle . Now prepare a direct materials budget to calculate the cost of PET purchases in each quarter for the up- coming year and for the year in total for this possible scenario .
3. Compare the cost of PET plastic for Requirement 1 (original data) and for Require- ment 2 (making change to using less PET). What is the direct material cost savings from making the change to using less PET? Compare the total of those savings to the cost of retrofitting the soda bottle molds . Should the company make the change? Ex- plain your rationale.
E15-32B Sustainability and the balanced scorecard (Learning Objective 1) Classify each of the following sustainability key performance indicators (KPls) accord- ing to the balanced scorecard perspective it addresses . Choose from the following five perspectives :
• Financial perspective • Customer perspective • Internal business perspective • Learning and growth perspective • Community perspective
KPI
a . Percentage of packaging utilizing recycled mate rials
b. Number of green products available
c . Waste pounds generated per ton of production
d. Percentage of income donated to homeless shelters and food distribution units
e. Refining costs for recycled goods
f. Number of employee hours devoted to volunteering for Feeding America
g . Percentage of packaging reclaimed or recycled after use
h . Excessive overtime
i. Percentage of resources purchased from local vendors
j . Water reclamation costs
k. Revenue from recycled goods
I. Number of departments integrating sustainable practices
m. Waste-removal expense
n . CO 2 emissions per ton of production
o . Megawatts of energy consumed
p . Gas used per ton of production
q. Percentage of income donated to local after-school programs
r. Number of sustainability training hours
Perspective
E15-33B Sustainability and standard costing (Learning Objective 1) Westerville Containers currently uses a recycled plastic to make bottles for the food industry .
Current bottle production information: The cost and time standards per batch of 10,000 bottles are as follows :
Plastic 300 kilograms at $11 .00 per kg Direct labor 2 .0 hours at $20 .00 per hour
The variable manufacturing overhead rate is based on total estimated variable manu- facturing overhead of $500,000 and estimated total direct labor hours (DLH) of 10,000 . Westerville allocates its variable manufacturing overhead based on direct labor hours .
Proposed changes to bottle design and production process: The container division manager is considering having both the bottle redesigned and the bottle production process reengineered so that the plastic usage would drop by 30% overall due both to generating less scrap in the manufacturing process and using less plastic in each bottle . In addition to decreasing the amount of plastic used in producing the bottles, the following benefits would be realized :
a. Direct labor hours would be reduced by 20% because less scrap would be handled in the production process .
b. Total estimated variable manufacturing overhead would be reduced by 10% because less scrap would need to be hauled away, less electricity would be used in the pro- duction process, and less inventory would need to be stocked .
Requirements
1. Calculate the standard cost per batch of 10,000 bottles using the current data (before the company makes any changes) . Include direct materials, direct labor, and variable manufacturing overhead in the standard cost per unit .
2. Calculate the standard cost per batch of 10,000 bottles if the company makes the changes to the bottle design and production process so that less plastic is used . In- clude direct materials, direct labor, and variable manufacturing overhead in the stan- dard cost per unit .
Sustainability 933
934 CHAPTER 15
3. Calculate the cost savings per batch by comparing the standard cost per batch under each scenario (current versus prosed change). Assume that the total cost to imple- ment the changes would be $352,800 . How many batches of bottles would need to be produced after the change to have the cost savings total equal the cost to make the changes?
4. What other benefits might arise from making this change to using less plastic in the manufacture of the bottles? Are there any risks? What would you recommend the company do?
E15-34B Sustainability and capital investments (Learning Objective 1) Jaren Industries is evaluating investing in solar panels to provide some of the electrical needs of its main office building in Phoenix, Arizona . The solar panel project would cost $500,000 and would provide cost savings in its utility bills of $70,000 per year . It is an- ticipated that the solar panels would have a life of 20 years and would have no residual value .
Requirements
1. Calculate the payback period in years for the solar panel project.
2. If the company uses a discount rate of 8%, what is the net present value of this project?
3. If the company has a rule that no projects will be undertaken that have a payback period of more than five years, would this investment be accepted? If not, what argu- ments could managers make to get approval for the solar panel project?
4. What would you do if you were in charge of approving capital investment proposals?
E15-35B Sustainability and the statement of cash flows (Learning Objective 1) Whitman Plastics is a manufacturer that takes in post-consumer plastics (e.g ., empty milk jugs) and recycles those plastics into a "plastic lumber" that can be used to build furni- ture, decking, and a variety of other items . Because Whitman has a strong focus on sus- tainability, the company managers try, whenever possible, to use recycled materials and to invest in sustainable projects .
Last year, the company engaged in several sustainable practices that had an impact on cash flows . For each of the transactions listed below, indicate whether the transaction would have affected the operating, investing, or financing cash flows of the company . Additionally, indicate whether each transaction would have increased(+) or decreased(-) cash.
Transactions:
1. Whitman built a new office building as its administrative headquarters . The new building is LEED certified and was paid for with cash .
2. Solar panels were installed on the roof of the Whitman manufacturing facility to sup- ply part of the electricity needed for its operations . The company paid cash .
3. A new delivery truck that uses biofuel was purchased for cash .
4. Whitman became a minority partner in a wind-turbine project by investing $1 million in cash in the project .
5. A fleet of Toyota Prius hybrid automobiles was purchased for the use of the sales staff. The company paid cash .
6. Whitman sold plastic scrap generated by its manufacturing process .
7. New production equipment that is 25% more energy efficient than the old equipment was purchased for cash .
8. Throughout the year, Whitman participated in several trade shows that featured green products for use by parks and recreation facilities . For each trade show, Whit- man incurred cash expenses for transportation, registration, meals and lodging, and booth setup .
9. Scientists at Whitman performed research into whether another kind of post-con- sumer plastic not currently used in its plastics extrusion process could be used .
10. Whitman bought its own stock back to use for the company's 401 K plan .
E15-36B Sustainability and external financial reporting (Learning Objective 1) In its 2015 Citizenship (CSR) Report, Microsoft Corporation details the results from the steps it has taken to embed a sustainable culture throughout its business operations . In the following list from Microsoft's CSR report, categorize each result as to whether it is oriented toward the economic, environmental, or social component of the triple bottom line.
a. Funded the 110-megawatt Keechi Wind project through a 20-year agreement to pur- chase 100 % of the power output of the project
b. Made cash donations of $135 million to nonprofit organizations
c. Reduced, reused, or recycled 99% of the waste generated in its Redmond, Washing- ton, dining facilities
d. Donated Microsoft Cloud Services to 50,000 nonprofit organizations in 2015
e. Microsoft's major suppliers averaged a work-related injuries and illness rate of 0 .045 compared to an industry benchmark of 1.4
f. Increased cash dividends paid to investors in 2014 and 2015
g. 14 .3% of the US Microsoft workforce volunteered their time with nonprofits, as com- pared to 10 .8% in 2013
h. Reduced energy consumption by 15 to 20% in Microsoft's new datacenters through energy-saving design approaches
i. Redesigned packaging for Xbox One and Surface laptop/tablet to reduce use of materials and to replace plastics with paper packaging and materials from sugarcane waste
j. Had net revenue of $93 .5 billion in 2015
k. Used renewable energy (electricity) to power 23% of operations
PROBLEMS Group A P15-37 A Sustainability and cost behavior (Learning Objective 1)
Miracle Meadow Luxury Resorts has been evaluating how it might expand its sustainabil- ity efforts in its hotels . In any given month, an average of 109,500 room days are available in total (this total capacity figure is roughly estimated by taking the total number of hotel rooms in the hotels owned by Miracle Meadow and multiplying by 30 days per month) . Management is currently targeting two areas for sustainability projects : Laundry and Housekeeping .
Laundry: Currently, in each hotel room, a small sign is placed beside the bed that in- forms the hotel guest that the environment will benefit if the guest reuses the linens . The company has experienced some success with the signs; the cost of laundry has decreased slightly over the past several years that the program has been in place. Management is now considering the possibility of giving guests a $1 .00 credit on their hotel bill for each day of the stay that the linens in the room are reused rather than laundered .
Housekeeping: Management is also evaluating the possibility of expanding sustain- ability efforts in housekeeping by providing an incentive of a $1 .20 credit on the hotel bill for each day the guest opts to skip a daily room cleaning .
Sustainability 935
9 3 6 CHAPTER 15
To evaluate these options, management has gathered data for the past year for its laundry costs and housekeeping costs . The costs and occupancy data include :
Monthly Occupancy Total Housekeeping Month Percentage Total Laundry Costs Costs
January 85% $37,339 $146,456
February 79% $40,020 $140,540
March 70% $35,800 $137,180
April 63% $30,010 $121,430
May 52% $25,960 $103,870
June 48% $25,360 $ 90,610
July 56% $28,240 $108,190
August 50% $25,230 $ 85,850
September 46% $24,730 $ 80,400
October 40% $19,600 $ 75,500
November 52% $26,800 $105,040
December 61% $32,000 $113,090
To satisfy investors, management only wants to implement programs that are cost effec- tive; that is, the benefits of the program must exceed the costs of the program . Sustain- ability projects are expected to be cost effective .
Requirements
1. Using the high-low method, calculate the cost per guest of laundry per day . (The volume should be the number of room days, which you will have to calculate for each month .)
2. Using the high-low method, calculate the cost per guest of housekeeping per day . (Again, the volume should be the number of room days, which you would have calcu- lated for Requirement 1.)
3. Using the high-low method, evaluate the proposal to give guests a $1 .00 per day credit for reusing their room linens . Does it appear to be cost effective to offer this program?
4. Using the high-low method, evaluate the proposal to give guests a $1 .20 per day credit for skipping housekeeping services . Does it appear to be cost effective to offer this program?
5. Using regression analysis, calculate the cost per guest of laundry per day . (Again, the volume should be the number of room days, which you would have calculated for Re- quirement 1.)
6. Using regression analysis, calculate the cost per guest of housekeeping per day . (Again, the volume should be the number of room days, which you would have calcu- lated for Requirement 1.)
7. Using regression analysis, evaluate the proposal to give guests a $1 .00 per day credit for skipping housekeeping services . Does it appear to be cost effective to offer this program?
8. Using regression analysis, evaluate the proposal to give guests a $1 .20 per day credit for skipping housekeeping services . Does it appear to be cost effective to offer this program?
9. Regarding the two programs, what is your recommendation to management about which program(s) to implement? Provide the rationale for your recommendation .
P15-38A Sustainability and capital investments (Learning Objective 1) A living roof is a roof of a building that is completely covered with grass or other vegeta- tion planted over a waterproof layer (to protect the building interior) . The Ford Motor Company's Rouge Plant in Dearborn, Michigan, is an example of a successful implemen- tation of a living roof.
There are several benefits associated with a living roof, including the following :
1. Reduce heating and cooling costs for the building.
2. Reduce stormwater runoff .
3. Filter pollution out of air and water.
4. Help to insulate building for sound .
5. Create a habitat for various wildlife .
6. Increase life of roof (as compared to a typical traditional roof) .
Anderson Consultants, Inc., is investigating whether it should replace its current roof with a long-lasting composite roof or a living roof. A long-lasting composite roof would cost the company $1,300,000 and would last approximately 25 years . The annual mainte- nance costs on this composite roof would be approximately $17,000 per year . At the end of its useful life of 25 years, various components of the composite roof could be recycled and sold for $40,000.
The other roofing alternative is a living roof. The costs associated with constructing the living roof total $1,500,000 and include the following: vegetation $330,000, water- proof membrane $135,000, growing medium (dirt) $210,000, living roof expert consultant fee $5,000, construction costs $675,000, and other miscellaneous fees $145,000. Mainte- nance on the living roof is estimated to be $57,000 per year .
Management estimates that this living roof will last for 25 years . The following savings should result from the living roof :
• Heating and cooling costs will be reduced by $38,000 per year .
• Stormwater treatment costs will be reduced by $4,000 per year .
• Filtering system costs will be reduced by $17,000 per year .
The living roof would have no recyclable components to be sold at the end of its life. The company uses a 12% discount rate in evaluating capital investments .
Requirements
1. Calculate the present value of the composite roof .
2. Calculate the present value of the living roof .
3. From a purely quantitative standpoint, which roof would you recommend?
4. Are there qualitative factors to consider in this decision? What other factors besides financial should be considered in this situation?
PROBLEMS Group B P15-39B Sustainability and cost behavior (Learning Objective 1)
Relaxation Valley Luxury Resorts has been evaluating how it might expand its sustainabil- ity efforts in its hotels . In any given month, an average of 109,500 room days are available in total (this total capacity figure is roughly estimated by taking the total number of hotel rooms in the hotels owned by Relaxation Valley and multiplying by 30 days per month) . Management is currently targeting two areas for sustainability projects : Laundry and Housekeeping.
Laundry: Currently, in each hotel room, a small sign is placed beside the bed that in- forms the hotel guest that the environment will benefit if the guest reuses the linens . The company has experienced some success with the signs; the cost of laundry has decreased slightly over the past several years that the program has been in place. Management is now considering the possibility of giving guests a $0.80 credit on their hotel bill for each day of the stay that the linens in the room are reused rather than laundered .
Housekeeping: Management is also evaluating the possibility of expanding sustain- ability efforts in housekeeping by providing an incentive of a $0.90 credit on the hotel bill for each day the guest opts to skip a daily room cleaning .
Sustainability 937
9 3 8 CHAPTER 15
To evaluate these options, management has gathered data for the past year for its laundry costs and housekeeping costs . The costs and occupancy data include :
Monthly Occupancy Total Housekeeping Percentage Total Laundry Costs Costs
January 83% $41,470 $150,051
February 81% $41,032 $144,096
March 72% $36,814 $141,097
April 66% $31,435 $127,202
May 55% $27,449 $109,858
June 51% $26,943 $ 96,271
July 59% $29,745 $113,977
August 53% $26,739 $ 91,000
September 48% $25,797 $ 83,891
October 39% $19,700 $ 81,500
November 55% $28,336 $111,099
December 64% $33,572 $118,646
To satisfy investors, management only wants to implement programs that are cost effec- tive; that is, the benefits of the program must exceed the costs of the program . Sustain- ability projects are expected to be cost effective .
Requirements
1. Using the high-low method, calculate the cost per guest of laundry per day . (The volume should be the number of room days, which you will have to calculate for each month .)
2. Using the high-low method, calculate the cost per guest of housekeeping per day . (Again, the volume should be the number of room days, which you would have calcu- lated for Requirement 1.)
3. Using the high-low method, evaluate the proposal to give guests a $0 .80 per day credit for reusing their room linens . Does it appear to be cost effective to offer this program?
4. Using the high-low method, evaluate the proposal to give guests a $0 .90 per day credit for skipping housekeeping services . Does it appear to be cost effective to offer this program?
5. Using regression analysis, calculate the cost per guest of laundry per day . (Again, the volume should be the number of room days, which you would have calculated for Re- quirement 1.)
6. Using regression analysis, calculate the cost per guest of housekeeping per day . (Again, the volume should be the number of room days, which you would have calcu- lated for Requirement 1.)
7. Using regression analysis, evaluate the proposal to give guests a $0 .80 per day credit for skipping housekeeping services . Does it appear to be cost effective to offer this program?
8. Using regression analysis, evaluate the proposal to give guests a $0 .90 per day credit for skipping housekeeping services . Does it appear to be cost effective to offer this program?
9. Regarding the two programs, what is your recommendation to management about which program(s) to implement? Provide the rationale for your recommendation .
P15-40B Sustainability and capital investments (Learning Objective 1) A living roofis a roof of a building that is completely covered with grass or other vegeta- tion planted over a waterproof layer (to protect the building interior) . The Ford Motor Company's Rouge Plant in Dearborn, Michigan, is an example of a successful implemen- tation of a living roof.
There are several benefits associated with a living roof, including the following :
1. Reduce heating and cooling costs for the building.
2. Reduce stormwater runoff .
3. Filter pollution out of air and water .
4. Help to insulate building for sound .
5. Create a habitat for various wildlife .
6. Increase life of roof (as compared to a typical traditional roof) .
Valley View Consultants, Inc., is investigating whether it should replace its current roof with a long-lasting composite roof or a living roof. A long-lasting composite roof would cost the company $1,500,000 and would last approximately 25 years . The annual mainte- nance costs on this composite roof would be approximately $21,000 per year . At the end of its useful life of 25 years, various components of the composite roof could be recycled and sold for $45,000.
The other roofing alternative is a living roof. The costs associated with constructing the living rooftotal $1,750,000 and include the following: vegetation $300,000, water- proof membrane $145,000, growing medium (dirt) $230,000, living roof expert consultant fee $35,000, construction costs $720,000, and other miscellaneous fees $320,000 . Main- tenance on the living roof is estimated to be $61,000 per year .
Management estimates that this living roof will last for 25 years . The following savings should result from the living roof :
• Heating and cooling costs will be reduced by $35,000 per year .
• Stormwater treatment costs will be reduced by $8,000 per year .
• Filtering system costs will be reduced by $19,000 per year .
The living roof would have no recyclable components to be sold at the end of its life. The company uses a 10% discount rate in evaluating capital investments .
Requirements
1. Calculate the present value of the composite roof .
2. Calculate the present value of the living roof .
3. From a purely quantitative standpoint, which roof would you recommend?
4. Are there qualitative factors to consider in this decision? What other factors besides financial should be considered in this situation?
Serial Case C15-41 Classify Caesars Entertainment Corporation's sustainability efforts
(Learning Objective 1)
This case is a continuation of the Caesars Entertainment Corporation serial case that be- gan in Chapter 1. Refer to the introductory story in Chapter 1 (see page 43) for additional background . (The components of the Caesars serial case can be completed in any order.)
In 2016, Caesars Entertainment Corporation was recognized by Civic 50, a Points of Light initiative to measure corporate involvement in communities . Caesars' representa- tives have contributed to the development of Sustainability Accounting Standards Board (SASB) sustainability corporate Form 10-K disclosures for the service sector . Caesars also has a strong track record in sustainability initiatives within the company .
Each year for the past six years, Caesars Entertainment Corporation has issued a Cor- porate Citizenship Report that details the results of its sustainability efforts. Various high- lights from Caesars' 2014-2015 sustainability report include the following list.
a. In 2014, Caesars Foundation committed to an initial gift of $200,000 to the Cleveland Clinic Lou Ruvo Center for Brain Health .
b. In Las Vegas alone, Caesars launders around 24,000 pounds per day including bed- ding, towels, restaurant linens, and valet uniforms . Caesars has invested in an efficient
Sustainability 939
940 CHAPTER 15
laundry facility. The typical laundry load size for Caesars is 250 pounds as compared to 120-125 pounds per load in commercial laundries, enabling Caesa rs to use less wa- ter, energy, and dete rgent .
c. Hours volunteered by Caesars' employees in their communities increased from 148,080 hours in 2011 to 199,127 hours in 2014 .
d. Caesars Foundation has provided 56 vans to Meals on Wheels over its long-time part- nership with the non-profit organization .
e. Caesars' employee injury rate per 100 employees decreased from 3 .26 in 2011 to 2 .24 in 2014 .
f. Caesars retrofitted heating and cooling systems in four of its Nevada properties in 2014 to increase energy efficiency .
g. Caesars increased the amount of waste it diverted from landfills by 44 .28% in 2014 as compared to 2007 .
h. Out of eleven members in total, the number of females on Caesars' board of directors in 2012 through 2014 was zero .
i. Caesars' employee health plan experienced a 2 .2% decrease in costs from 2011 to 2014 and saved Caesars millions of dollars .
j. Caesars' greenhouse gas emissions decreased by 22 .57% in 2014 as compared to 2007 .
k. In 2014, Caesars' housekeepers collected more than 100,000 pounds of soap and toi- letries to distribute to impoverished families .
I. Caesars adopted a new corporate anti-money-launde ring policy and program in 2014 . The company hired a full-time senior manager to ensure that this anti-money-laun- dering policy is embedded throughout the corporation through training, communica- tions, and risk assessments .
m. Caesars organizes over 15,700 meetings, gatherings, and private events at its venues each year . It has committed to "Responsible Meeting" principles that include paper- less online event menus and billing; energy-efficient heating and cooling; china and linen offered in place of disposable plates, cups, and napkins; and water preset on tables only if requested .
n. $2 .9 million was gifted to local communities through the Caesars Foundation in 2014 .
o. Caesars Foundation has given more than $500,000 to support Teach for America since 2010 .
p. Caesars' water use per 1,000 square feet increased by 2.3% in 2014 as compared to 2013 .
q. Caesars' consumption of fossil fuel-based energy decreased 21 .35% in 2014 as com- pared to 2007 .
r. The employee turnover rate at Caesars increased from 13.80% in 2011 to 21.49% in 2014 .
s. Total number of employees trained in Responsible Gaming at Caesars increased from 33,345 in 2011 to 53,825 in 2014 .
t. Caesars' water consumption per air-conditioned 1,000 square feet decreased by 16 .64% as compared to 2008 .
u. LEED certification was achieved for all newly built and expanded properties owned by Caesars since 2011 .
v. Caesars increased overall corporate spending on goods or services provided by minority- and women-owned or disadvantaged business enterprises to its highest spending level.
w. The total dollars invested in communities by the Caesars Foundation and its employ- ees (including value of volunteer hours) was $86 .9 million in 2011 . In 2014, that total dollar amount was $74 .53 million.
Requirements
1. Categorize each of the Caesars sustainability results as primarily environmental, social, or economic .
2. Can any of the listed sustainability results have an impact on a second category? Go back through the list and select a second sustainability category (environmental, social, or economic) for as many of the sustainability results as you can .
3. Combining your results from Requirements 1 and 2, what conclusions can you draw about sustainability initiatives at Caesars and in business in general?
CRITICAL THINKING Discussion & Analysis A 15-42 Discussion Questions
1. Pressure to become more sustainable can usually be categorized into several reasons, in- cluding cost reduction and regulatory compliance. Think of an organization you're familiar with. Which reason(s) do you think is(are) strongest in this organization? Which reason do you think is least relevant to this organization?
2. Adding a fifth perspective of "community" to the traditional four balanced scorecard per- spectives (financial, customer, internal business, and learning and growth) is sometimes advocated as a way to measure a company's performance in sustainability. Do you think the fifth perspective should be added, or do you think sustainability measures should be integrated into the traditional four perspectives? Provide a rationale for your answer .
3. Information from an environmental management accounting (EMA) system can be used to support managers and their primary responsibilities of planning, directing, and control- ling . Think of an organization you're familiar with . Give an example of information from an EMA system that could be useful to a manager in each of these three primary responsibil- ity areas .
4. Find a recent annual report for a publicly held company in which you are interested . Sum- marize what sustainability information is provided in that annual report . Based on the sustainability information provided in the annual report, what measurements do you think the company might use to track its sustainability efforts? (You can use your imagination here; the actual sustainability measures are unlikely to be in the annual report.)
5. There are three components in the triple bottom line: economic, environmental, and social. Which component do you think is most important? Why?
6. The effect of sustainability on the environment is probably the most visible component of the triple bottom line . For a company with which you are familiar, list two examples of its sustainability efforts related to the planet.
7. One controversial area regarding sustainability is whether organizations should use their sustainability progress and activities in their advertising. Do you think a company should publicize its sustainability efforts? Why or why not?
8. Perform an online search on the terms "carbon offset" and "carbon footprint." What is a carbon footprint? What is a carbon offset? Why would carbon offsets be of interest to a company? What are some companies that offer (sell) carbon offsets?
9. Oftentimes, an investment in sustainable technology is more costly than a comparable investment in traditional technology. What arguments can you make for the investment in sustainable technology? What arguments can you make for the investment in traditional technology? You can use a specific technology or product in your arguments . For exam- ple, the hybrid model of a car is usually more expensive to purchase than the comparable gas-engine model.
10. Stakeholders are frequently the reason that companies adopt sustainable practices . Think of an organization with which you are familiar. List as many stakeholders as you can think of for this organization. For each stakeholder listed, describe why that stakeholder would have an interest in the company adopting sustainable practices .
11. The chapter discussed five challenges to implementing an environmental management accounting (EMA) system within an organization . From your viewpoint, which of these challenges seems to be the biggest obstacle to successful implementation? Which chal- lenge is most likely to be easiest to overcome? Provide your rationale for your answers .
12. Where do you think sustainability reporting is heading in the future? Will companies become more transparent, or is sustainability reporting going to be mostly on internal re- ports? How important do you think this issue is?
Sustainability 941
942 CHAPTER 15
Application & Analysis Mini Cases
A 15-43 Corporate Sustainability Reports Note: In the following activity, the word "sustainability" is used . You may need to search for "green" or "environmental accounting" or other similar terms, depending on the organization and the industry .
Locate an annual report for a company in which you are interested . Look through the an- nual report for a report on "Corporate Social Responsibility," "Sustainability," "Green," or other similar heading . Also skim the "Chairperson's Letter" or "Letter to Shareholders" for ad- ditional information on the organization's sustainability efforts . Additionally, many firms issue Corporate Social Responsibility (CSR) reports; you may use that report if you find that a CSR is available .
Basic Discussion Questions
1. What environmental accounting information does this company report?
2. What environmental goals does this company have for the upcoming five to ten years?
3. Judging from the information in the report(s) from the company, does the company ap- pear to emphasize profits, environment, or society? Or does the company appear to give equal emphasis to each component of the triple bottom line? Justify your answer .
4. What types of EMA information might be reported internally by this company? Make reasonable "guesses"; the annual report will not give this information directly . Use your imagination .
5. Perform an online search to find other sources of information about this company's sus- tainability efforts other than its own publications . What news articles can you find? Sum- marize the sustainability news about this company .
6. Perform an online search for sustainability issues in the industry in which this organiza- tion operates . Does the company appear to be addressing the sustainability issues of the industry?
7. What is your overall sense of the company 's commitment to sustainability from everything you have seen? Be specific and give details to justify your response .
Team Project A 15-44 Sustainability and investment choices Increasingly, there are calls to manufacture hybrid or electric cars . Businesses and individu- als purchase these cars to be environmentally friendly. However, there is an ongoing debate about whether these hybrid or electric cars are truly more environmentally friendly than the traditional gas-engine models and whether the additional upfront cost of the hybrid or electric model is offset by the fuel savings .
Requirements
1. Divide your team into two groups, the Traditional subgroup and the Hybrid sub- group . Select a car that comes in both a traditional gas-engine model and a hybrid model (for example, the Honda Civic comes in both a gas-engine model and a hybrid model) . Make the assumption that the vehicle will be driven for five years and the annual miles driven will be 12,000 miles . Also, before going any further, as a group, decide upon an estimate for the cost per gallon of gas .
a. The Traditional group should investigate the initial cost of the traditional gas-en- gine model. Include tax and title costs . This group should also estimate the annual fuel cost to operate this vehicle . Calculate the present value of the cost of this ve- hicle (include the initial cost and the annual fuel costs) . Use a discount rate of 6%.
b. The Hybrid group should investigate the initial cost of the hybrid model. Include tax and title costs . This group should also estimate the annual fuel cost to operate this vehicle . Calculate the present value of the cost of this vehicle (include the ini- tial cost and the annual fuel costs) . Use a discount rate of 6% .
2. The groups should compa re the costs of the two models . After comparing the costs, each group should:
a. Research the environmental issues associated with the two car models . Formulate arguments to support your group's car model (either traditional gas-engine or hybrid) .
b. Debate which model is more desirable for businesses to purchase and why . Be specific in your reasoning . Cite your sources .
At the conclusion of the debate, as a team, make a recommendation as to which model of car (traditional gas-engine or hybrid) a typical organization today should purchase and why. Write up your conclusions in a one- to two-page paper .
A 15-45 Ethics of internal sustainability reporting (Learning Objectives 1, 2, & 3) Veronica is an intern in the Accounting Department at Kessler Industries, a manufacturer of precision medical instruments . She is anxious to make a good impression because she wants to be offered a full-time position at this company when she has completed her internship .
One of the tasks that Veronica is given is to help prepare the company's internal sustainability report, which is prepared using GRI G4 guidelines . The company does not obtain independent-party assurance on its sustainability report since the report is mainly used for internal purposes and management does not feel that assurance is necessary . Veronica is excited because she is a firm believer in the need for a company to have sus- tainable practices .
The controlle r, Andy Thomas, instructs Veronica to skip the report section where the quantity of hazardous waste processed is reported . Andy explains that although this report is intended mainly for internal use, there is always a chance with any written or electronic document that it could make its way into the public's hands . Management feels that there would be public backlash over the hazardous waste, even though the company does not believe the hazardous waste creates any public health risk. The waste is dis- posed of through legal and responsible channels .
This GRI report goes to the board of directors and to the company's managers . In ad- dition, it is given to the company's bankers .
Veronica protests timidly and says that hazardous waste should probably be recorded and explained if the report is being prepared using the GRI G4 framework . The controller shuts her down promptly, stating that it is not open for debate . Andy points out that the report is only used internally and everyone in the company knows that some haza rdous waste is generated, so no harm is done by not stating the obvious . Andy feels that the risk of public disclosure is much greater than any potential harm from not including the hazardous waste on the report .
Veronica is torn about what to do . She really wants to work at this company at the conclusion of her internship. As she considers leaving the hazardous waste figures off the report as instructed, she rationalizes the potential omission by thinking that she will be able to make inroads on the reporting and prepare complete GRI reports in the future when she is a full-time employee . If she's not hired, she will have no opportunity to have a positive impact on this company .
Requirements
1. Using the IMA Statement of Ethical Professional Practice (Exhibit 1-7) as an ethical framework, answer the following questions :
a. What is(are) the ethical issue(s) in this situation?
b. What are Veronica's responsibilities as a management accountant?
c. Are there any mitigating circumstances? Is Veronica's rationalization correct?
2. Discuss the specific steps Veronica should take to resolve the situation . Refer to the IMA Statement of Ethical Professional Practice in your response .
Sustainability 943
944 CHAPTER 15
REAL LIFE A 15-46 FirstEnergy and its sustainability report (Learning Objectives 1, 2, & 3)
FirstEnergy is an electric utility serving markets in the Midwest and Mid-Atlantic regions . It operates an infrastructure of nearly 269,000 miles of distribution lines stretching from the Ohio-Indiana border to the New Jersey shore .
FirstEnergy issued a sustainability report in 2016 entitled "Sustainability report 2016 : Focusing our energy on the future ." While the report is lengthy (72 pages}, FirstEnergy does not indicate the use of GRI reporting guidelines or any other sustainability reporting standards .
Although topics may be listed in FirstEnergy's sustainability report, few actual met- rics/data are provided in the report . For example, a core GRI G4 performance indicator, G4-EN3, Energy Consumption within the Organization, is not reported. Dollars invested in selected projects are reported in the sustainability reports, but few other data are pro- vided . Goals for the future are listed in the report, but few current measures are provided . The sustainability report also does not include mention of any independent-party assur- ance of the report .
Questions
1. What reasons could FirstEnergy have for not using GRI reporting standards (or any other sustainability report ing standards) for its sustainability reporting?
2. What potential issues does a sustainability report prepared without using a standard framework such as GRI raise for stakeholders? Is such a report useful in your opinion? Explain.
3. Do you think that independent-party assurance of a sustainability report is important? Why or why not?
4. What reasons could FirstEnergy have for issuing a sustainability report?
Try It Solutions
page 907:
1. Social: Product responsibility
2 . Social: Human rights
3. Environmental
4. Economic
5. Social: Labor practices and decent work
6. Environmental
7. Social: Society
8. Economic
GLOSSARY/INDEX Combined Glossary/Subject Index
Note: Page references including the letter "n" indicate content appears in a footnote on that page.
55. A workplace organization system comprised of the following steps: sort, set in order, shine, stan- dardize, and sustain, 202
10-K filings, 842, 849, 859
A Absorption costing. The costing method where
products "absorb" both fixed and variable manu- facturing costs, 331-333, 447,455 income statement, 334 reconciling operating income, 338-340 variable costing vs, 336-338
Account analysis. A method for determining cost be- havior that is based on a manager's judgment in classifying each general ledger account as a vari- able, fixed, or mixed cost, 322
Accounting. See also specific types of accounting
within organizational structure, 9-10 perception and reality of, 6
Accounting rate of return (ARR). A measure of prof - itability computed by dividing the average annual operating income from an asset by the initial in- vestment in the asset, 711, 717-719, 739
Accounts payable. See also Liabilities
budgeted balance sheet, 530 statement of cash flows, 781, 793, 800-801
Accounts receivable. See also Sales
acid-test ratio, 850 budgeted balance sheet, 529 cash flow, indirect method, 791 collection of, 590,594, 851-852 financial statement analysis, 841, 851-852 statement of cash flow, 781, 784, 791, 793, 800
Accounts receivable turnover. Measures a compa- ny's ability to collect cash from credit customers. To compute accounts receivable turnover, divide net credit sales by average net accounts receivable, 851,860
Accrual basis of accounting. Revenues are recorded when they are earned (when the sale takes place) rather than when cash is received on the sale. Likewise, expenses are recorded when they are in- curred rather than when they are paid, 784
Accumulated depreciation, 795 Acid-test ratio . Ratio of the sum of cash plus short-
term investments plus net current receivables to total current liabilities. It tells whether the entity can pay all of its current liabilities if they come due immediately; also called the quick ratio, 850, 860
Activity cost pools, 185
setting up, 190-191 Activity-based costing (ABC). Focusing on activi-
ties as the fundamental cost objects. The costs of those activities become building blocks for com- piling the indirect costs of products, services, and customers, 184
to allocate indirect costs, 184-189 circumstances favoring, 193-194 results of, 192 target costing, 452
Activity-based management (ABM). Using activity- based cost information to make decisions that in- crease profits while satisfying customers' needs, 191
circumstances favoring, 193-194 cutting costs, 191-192 pricing and product mix decisions, 191 routine planning and control decisions, 192 using ABC across value chain, 192-193
Actual cost
direct labor variances, 664-666 direct materials variances, 660 manufacturing overhead variances, 671-672
Actual Quantity (AQ), 660-663 Actual Quantity Purchased (AQP), 661-663
Actual Quantity Used (AQU), 661-663
Aggregated accounting information, 911 Air pollution, 910-911. See also Sustainability
environmental management accounting and, 908 Allocate. To assign an indirect cost to a cost object,
56 ABC and, 184-189
American Institute of Certified Public Accountants (AICPA). The world's largest association repre- senting the accounting profession; together with the Chartered Institute of Management Accoun- tants (CIMA), offers the Chartered Global Man- agement Accountant (CGMA) designation, 11
Amortization expense. See Depreciation
Annuity. A stream of equal installments made at equal time intervals, 723
future value calculations, 726 internal rate of return, 736-739 net present value, 732-733 present value calculations, 727-730
Appraisal costs. Costs incurred to detect poor-qual- ity goods or services, 206, 207
Assets
cash payments and receipts, 800-802 debt ratio, 852 investing activities, indirect method, 794-796 operating activities, indirect method, 788-794 performance evaluation measures, 596 profitability, measuring, 853-856 return on investment, 592-597 statement of cash flows, 781 working capital, 849
Assign. To attach a cost to a cost object, 55, 56
Assurance. An independent party's external valida- tion of management's assertions, 906
Attainable standards. Standards based on currently attainable conditions that include allowances for normal amounts of waste and inefficiency. Also known as practical standards, 654
Audit committee. A subcommittee of the board of directors that is responsible for overseeing both the internal audit function and the annual finan- cial statement audit by independent CPAs, 9, 10
Average cost. The total cost divided by the number of units, 74
Average unit costs, 257-258
Avoidable fixed costs. Fixed costs that can be elimi- nated as a result of taking a particular course of action, 461-462
B Backflush costing. A simplified accounting system in
which production costs are not assigned to the units until they are finished, or even sold, thereby sav- ing the bookkeeping steps of moving the product through the various inventory accounts, 204-205
Bad debt expense, 518
Balance sheet budgeted balance sheet, 528-530 comparative balance sheet, 788, 789 horizontal analysis, 841 inventory on, 70 performance evaluation measures, 596 vertical analysis, 844-845
Balanced scorecard. A performance evaluation system that integrates financial and operational performance measures along four perspectives: financial, customer, internal business, and learn- ing and growth, 609-615
Batch-level activities. Activities and costs incurred for every batch, regardless of the number of units in the batch, 190
Benchmarking. The practice of comparing a com- pany with other companies or industry averages, 845
budgets, benefits of, 510 common-size statements, 845 standard costs and, 666-667
Benefits, employee. See also Labor
attracting and retaining talent, 901 job cost record, 114-116 labor compensation costs, 62 Manufacturing costs, 60-61
Big data, 18-19 Big Four. The largest four accounting firms in the
world: Deloitte, EY, KPMG, and PriceWater- houseCoopers, 904, 906
Bill of materials. A list of all of the raw materials needed to manufacture a job, 109
Billing rate . The labor rate charged to the customer, which includes both cost and profit components, 145-146
Biofuels, 54 Biomimicry. A means of product design in which a
company tries to mimic, or copy, the natural bio- logical process in which dead organisms (plants and animals) become the input for another organ- ism or process, 53-54
Board of Directors. The body elected by sharehold- ers to oversee the company, 9
Book value, gross vs. net, 596, 789-790 Book value per share of common stock. Common
stockholders' equity divided by the number of shares of common stock outstanding. It is the re- corded amount for each share of common stock outstanding, 858, 861
BP Deepwater Horizon oil spill, 901
Breakeven point. The sales level at which operating income is zero: Total revenues = Total expenses, 386-389
calculation methods, 386-389, 402-405 contribution margin ratio, shortcut approach
using, 388-389 cost-volume-profit graphs, 391-392 fixed cost change, 399-400 income statement approach, 387, 390 multiproduct companies, 402-405 risk indicators, 406-411 sales price changes, 396 sales revenue, 404-405 sales units and, 402-403 unit contribution margin, shortcut approach
using, 388 variable cost changes, 398-399 weighted-average contribution margin,
402-405
1-1
1-2 Glossary/Index
Budget. Quantitative expression of a plan that helps managers coordinate and implement the plan, 3. See also Capital Budgeting; Master budget
balance sheet budget, 528-530 benefits of, 510-511 budgeted income statement, 519-520 capital expenditures budget , 524 cash collections budget, 524-525 cash payments budget, 525-527 combined cash budget, 527-528 credit and debit card sales, impact of, 533-535 Decision Guidelines , 521, 537 development process, 508-510 direct labor budget, 516 direct materials budget, 515-516 financial budgets, 511, 524-531 flexible budgets, 603-608 manufacturing overhead budget, 517-518 master budget, 511-512 merchandising companies, 531-533 operating budgets, 511 performance reports and, 588-590 preparation of, 512-520 production budget, 513-514 sales budget, 512-513 sensitivity analysis and flexible budgeting,
530 service companies, 531, 532 standard costs, advantages and disadvant ages,
666-667 starting point for, 509-510 sustainability and, 536 uses for, 508
Budget committee. A committee comprised of up- per management as well as cross-functional man- agers that reviews, revises, and approves the final budget, 509
Budgeted balance sheet, 528-530
Budgeted income statement, 519-520 Business activities
changes in, cost-volume-profit analysis and, 39~05 types of, 49-53 in value chain, 51-52
Business decisions
guidelines on changing, 25 job cost record for, 119-121
Business managers/management, 8
Business sectors, types of, 49-50
Business trends and regulations, 18-24
C Cap and trade. See Carbon offsets
Capacity . See Freed capacity
Capital, attracting, 902 Capita l budgeting . The process of making capital
investment decisions. Companies make capital in- vestments when they acquire capital assets-assets used for a long period of time, 711
accounting rate of return, 717-719 Decision Guidelines, 720, 741 method s compared, 739-740 net present value, 730-736 overview of, 711-713 payback period, 714-717 present and future value tables, 743-745 sustainability and, 713-714 time value of money, 723 - 730
Capital expenditures, 527
budget, 524 Capita l rationing. Choosing among alternative
capital investments due to limited funds, 712, 733-735
Capita l turnover. Sales revenue divided by tota l as- sets. The capital turnover shows how much sales revenue is generated with every $1.00 of assets, 593-594, 611
Carbon Disclosure Project. A nonprofit organiza- tion that collects and disseminates carbon foot- print information, 910-911
Carbon emissions, 896, 901
Carbon footprint. A measure of the total emissions of carbon dioxide and other greenhouse gases (GHGs), often expressed for simplicity as tons of equivalent carbon dioxide, 910
Carbon offsets, 54, 911 Cash, acid-test ratio, 850
Cash collections budget, 524-525
Cash equivalents. Very safe, highly liquid assets that are readily convertible into cash, such as money market funds, certificates of deposit that mature in less than three months, and U.S. treasury bills, 781
Cash flow. See also Statement of Cash Flows
accounting rate of return, 717-719 capital budgeting and, 712 cash payments and receipts, 800-802 Decision Guidelines, 803 direct method, 783-784, 799-802 indirect presentation of, 784, 788-798 internal rate of return, 730, 736-739 investing activities, 794-796 net present value, 730-736 operating activities, 781 payback period, 715-716 preparing from operating activities, 788-793 red flags, 85 8
Cash payments budget, 525-527 Cash position, combined cash budget, 527-528
Certificates of deposit, 781 Certified Management Accountant (CMA) . A
professional certification issued by the IMA to designate expertise in the areas of manageria l accounting, economics, and business finance, 10-11
Certified Public Accountants (CPAs), 4
Chartered Financial Analyst ( CFA) Institute, 23
Chartered Global Management Accountant (CGMA). A designation available to qualifying American Institute of Certified Public Accoun- tants (AICPA) members that is meant to recognize the unique business and accounting skill set pos- sessed by those CPAs who work, or have worked, in business, industry, or government, 11
Chartered Institute of Management Accountants (CIMA), 11
Chief Executive Officer (CEO). The position hired by the board of directors to oversee the company on a daily basis , 9-10
Chief Financial Officer (CFO). The position respon- sible for all of the company's financial concerns, 9, 10
Chief Information Officer, 10 Chief Operating Officer (COO). The position re-
sponsible for overseeing th e company's opera - tions, 9, 10
Chief Sustainability Officer, 10
Chlorofluorocarbons (CFCs), 901
Clawback rules, 24 Climate Change Act (2008), 901
COD. Collect on Delivery, or Cash on Delivery. A sales term indicating that the inventory must be paid for at the time of delivery, 513, 524-525
Combined cash budget, 527-528
Committed fixed costs. Fixed costs that are locked in because of previous management decisions; management has little or no control over these costs in the short run, 311
Common equity, 858 Common fixed expenses. Expenses that cannot be
traced to a particular segment or product line, 463-464, 590
Common stock, cash flow, 797. See also Stock Common-size statement. A financial statement that
reports only percentages (no dollar amounts), 845
Communication
budgets, 510 EMA and, 911
Compact fluorescent lamp (CFL) lighting, 898
Companion products, discontinuation decisions, 462 Comparative balance sheets. A comparison of the
balance sheets from the end of two fiscal periods, usually high lighting the changes in each account, 788-789. See also Balance sheet
Compensation, clawback rules, 24 . See also Salaries
Competence, 13 Competition, globalization and, 20
Compliance issues, 900-901, 909-910 Compound interest. Interest computed on the prin-
cipal and all interest earned to date, 723
Comprehensive report. A GRI-referenced report in which all indicators related to each identified ma- terial aspect are disclosed, 906
Confidentiality, 13
Conformance costs. The combination of prevention and appraisal costs; the costs incurred to make sure a product or service is not defective and therefore conforms to its intended design, 207
Constraint. A factor that restricts the production or sale of a product, 464-467
Continuous flow, in lean thinking, 202
Contract manufacturers. Manufacturers that make products for other companies , not for themselves, 468
Contribution margin. Sales revenue minus variable expenses, 334, 383-384 breakeven point calculations, 388-389 decision making and, 446 discontinuation decisions, 461-462 operating leverage factor, 408-409 outsourcing decisions, 4 70 product mix decisions, 465-466, 467 special order decisions, 453-455 unit contribution margin, 383-386
Contribution margin income statement. Income statement that organizes costs by behavior (vari- able costs or fixed costs) rather than by function; can only be used by internal management, 333- 336, 338-340, 383 breakeven point calculations, 383-384, 387-388 contribution margin ratio, 385-386 decision making and, 446, 460 income statement formats compared, 334-335 for merchandising company, 336
Contribution margin per unit . The excess of the unit sales price over the variable cost per unit; also called unit contribution margin, 3 84
sales price changes, 396 variable cost changes, 398-399 weighted-average contribution margin, 402-405
Contribution margin ratio. Ratio of contribution margin to sales revenue, 385-386, 388-389
shortcut approach to breakeven point using, 388-389
Controllable costs. Costs that can be influenced or changed by management, 71
Controller. The position responsible for general fi- nancial accounting, managerial accounting, and tax reporting, 9, 10
Controlling. One of management's primary respon - sibilities; evaluating the results of business opera- tions against the plan and making adjustments to keep the company pressing toward its goals, 3, 4
Conversion costs. The combination of direct labor and manufacturing overhead costs, 61 equivalent units, 250-251 process costing, 250
Coordination, budgets and, 510
Core report. A GRI-referenced report in which at least one indicator related to each identified mate- rial aspect is disclosed, 906
Corporate culture, balanced scorecard, 613
Corporate Social Responsibility (CSR) reports, 22, 70, 859, 902-907 . See also Sustainability report
Cost allocations. See also Activity-based costing; De- partmenta l overhead rates; Plantwide overhead rate
activity-based costing to allocate, 184-189 departmental overhead rates for, 179-184
distortion of, 176-177 refining, 176-1 77
Cost behavior. A behavior that describes how costs change as volume changes, 308
account analysis to determine, 322 accounting systems communicating, 331-340 contribution margin income statement, 333-336 data concerns, 330 Decision Guidelines, 320, 341 fixed costs, 311-313 high-low method to estimate, 324-326 managers determining, 322-330 mixed costs, 314-315 regression analysis to determine, 326-328 relevant range, 316-317 scatterplots to determine, 322-324 service and merchandising companies, 335-336 step costs, 317-318 sustainability, 319 variable costs, 308-311 variab le vs. absorption costing, 336-338
Cost center. A responsibility center in which manag- ers are responsible for controlling costs, 586, 587
Cost distortion. Overcasting some products while undercosting other products, 177, 194
comparing allocation systems, 188-189 plantwide overhead rate causing, 183
Cost driver. The primary factor that causes a cost, 117
Cost equation. A mathematica l equation for a straight line that expresses how a cost behaves, 309,310
Cost hierarchy, 190-191 Cost object. Anything for which managers want to
know the cost, 55
Cost of goods manufactured. The cost of manu- facturing the goods that were finished during the period, 67-69
Cost of goods sold (CGS), 67-69, 107
budgeted income statement, 519-520 job costing vs. process costing, 247-250
Cost of goods sold, inventory, and purchases bud- get. A merchandiser's budget that computes the cost of goods sold, the amount of desired ending inventory, and amount of merchandise to be pur- chased, 531-533
Cost per equivalent unit, calculating, 267-268
Cost-benefit analysis. Weighing costs against ben- efits to help make decisions, 19. See also Financial statements, analysis of
cost of quality reports for, 209 discontinuation decisions, 460-464 outsourcing, 469, 471-472 special order decisions, 453-455
Cost-benefit test, in ABC/ABM system, 193-194
Cost-plus pricing. A pricing approach in which the company adds a desired level of profit to the product 's cost; typically used by price-setters, 120, 450-451, 452
Costs. See also Absorption costing; Activity-based costing (ABC); Expenses; Job costing; Process costing; Standard costing; specific types
actual cost, 660 balanced scorecard, 609-611 cost structure, decisions about, 409-411 Decision Guidelines, 76 decision making and, 446-44 7 defining, 5 5-62 discontinuation decisions, 460-464 environmenta l management accounting and, 908,
910 for external reporting, 57-58 fixed and variable, 72 flexib le budgets, 603-608 flow of, in job and process costing, 247-250 for internal decision making, 57 manufacturing cost variances, 608 outsourcing decisions, 469, 471-472 performance reports, 588-590 period vs. product, 62 profit markup added to, 145
responsibility accounting, 586 service firms direct costs, 143-144 service firms indirect costs, 144-145 special order decisions, 453-455 sustainability and, 898-899 target costing, 4 51-4 5 3 total and average cost calculations, 73-75 transfer price decisions, 598-599
Costs of quality report. A report that lists the costs incurred by the company related to quality. The costs are categorized as prevention costs, ap- praisal costs, internal failure costs, and externa l failure costs, 206
to aid decisions, 208-209 Decision Guidelines, 210 relationship among costs, 207 reports, 209 at service and merchandising companies, 207
Costs per equivalent unit, 256
Cost-volume-profit (CVP) analysis. Expresses the relationships among costs, volume, and profit or loss, 382
breakeven point calculations, 386-389 changes in business conditions and, 396-405 contribution margin ratio, 385-386 cost structure decisions, 409-411 data and assumptions, 382-383 Decision Guidelines, 393, 412 decision making and, 453 fixed cost changes, 399-400 graphing of, 391-392 product mix, changes in, 402-403 risk indicators, 406-411 sales price changes, 396-398 sales volume target decisions, 389-392 sustainability and, 401-402 unit contribution margin, 383-386 variable cost changes, 398-399 volume changes, 396-398
Credibility, 13
Credit, line of, 528
Credit sales, 524-525
cash collections budget, 524-525 growth in, 779 impact on budget, 533-535
Critical thinking. Improving the quality of thought by skillfu lly analyzing, assessing, and reconstructing it, 18-19
Cross-functiona l teams. Corporate teams whose members represent various functions of the orga- nization, such as R&D, design, production, mar - keting, distribution, and customer service, 10
Current ratio. Current assets divided by current liabilities. It measures the ability to pay current liabilities with current assets, 849-850, 860
Curvilinear costs. A cost behavior that is not linear (not a straight line), 318
Customer perspective, balanced scorecard, 611-612
Customer response time. The time that elapses be- tween receipt of a customer order and delivery of the product or service, 198
Customer satisfaction, ba lanced scorecard, 611
Customer service. Support provided for customers after the sale, 52, 54, 612
CVP. See Cost-volume-profit (CVP) analysis
Cycle times, 202, 203
D Data, cost-volume-profit ana lysis, 382-383
Data analytics, 18 Days' sales in receivables . Ratio of average net ac-
counts receivable to one day 's sale. It indicates how many days ' sales remain in Accounts Receiv- able awaiting collection, 851-852, 860
Debit card sales, impact on budget, 533-535
Debt
ability to pay long-term debt, 852-853 cash flows, indirect method, 796-797
Glossary/Index 1-3
red flags, 8 5 8 statement of cash flows, 782
Debt ratio. Ratio of tota l liabilities to total assets. It shows the proportion of a company's assets that is financed with debt, 852, 860
Decentralization, 5 84
Decentralize. A process where companies split their operations into different operating segments, 5 84
Decision Guidelines
balanced scorecard, 615 building blocks of managerial accounting, 63 capital budgeting, 720, 741 cash flows, direct or indirect method, 803 changing business and regulatory environment, 25 cost behavior, 320, 341 costs, 76 cost-volume-profit analysis, 393,412 financial statement analysis, 846, 860-861 horizonta l and vertical analyses, 846 job costing, 124, 139 lean operations and costs of quality, 210 managerial accounting and management
accountants, 16 master budget, 521, 537 performance evaluation, 600, 615 process costing, 261 refined costing systems, 195 relevant information for decisions, 457 short-term special business decisions, 4 74 standard costs and variances, 668, 676 statement of cash flows, 786, 803 sustainability, 913
Decision making. Identifying possib le courses of ac- tion and choosing among them, 2, 3-4. See also Budget; Financial statements, analysis of
costs, 57-58 costs of quality reports for, 208-209 Decision Guidelines, 474 discontinuation decisions, 460-464 internal, 57 outsourcing decisions, 467-4 72 pricing decisions, 448-453 process for, 444-448 product mix decisions, 464-467 regular pricing decisions, 448-453 sell as is or process further, 4 72-4 74 special order decisions, 453-455
Deepwater Horizon oil spill, 901
Defects, 19 8
Delivery time, balanced scorecard, 611, 612
Departmenta l cost allocation system, 183
Departmental overhead rates. Separate manufac- turing overhead rates established for each depart- ment, 180
to allocate indirect costs, 179-184 basic steps to compute, 180-182
Depreciation accounting rate of return, 719 accumulated, 79 5 book value decisions, 596 capital expenditures budget, 524 cash payments budget, 526-52 7 discontinuation decisions, 462-464 investing activities, indirect method, 795 operating activities, indirect method, 789 statement of cash flows, 782, 784
Design. Detailed engineering of products and ser- vices and the processes for producing them, 52
Differential cost. The difference in cost between two alternative courses of action, 71
Direct cost. A cost that can be traced to a cost ob- ject; a cost that is readily identifiable or associated with the cost object, 55, 56, 123, 143-144, 331
Direct fixed expenses. Fixed expenses that can be traced to the segment, 590
Direct labor. The cost of compensating employees who physically convert raw materials into the company's products; labor costs that are directly traceable to the finished product, 60, 61, 132 budget, 516 cost of, 526, 655, 680 recording, 680
1-4 Glossary/Index
Direct labor efficiency variance. This variance tells managers how much of the total labor variance is due to using a greater or lesser amount of time than anticipated. It is calcu lated as follows: SR X (AH - SHA), 664-666
Direct labor rate variance. This variance tells man- agers how much of the total labor variance is due to paying a higher or lower hourly wage rate than anticipated. It is calcu lated as follows: AH X (AR - SR), 664-666
Direct materials. Priniary raw 1naterials that becorne a physical part of a finished product and whose costs are traceable to the finished product, 60 , 61, 130-131
budgeted income statement, 519-520 direct materials budget, 515-516, 525-526 recording use of, 679-680 standard costing, 655, 679-682 variances, standard costs and, 658-663, 666
Direct materials price variance. This variance tells managers how much of the total direct materi- als variance is due to paying a higher or lower price than expected for the direct materials it pur- chased. It is calculated as follows: AQP X (AP - SP), 659, 660-661
Direct materia ls quantity variance. This variance tells managers how much of the total direct ma- terials variance is due to using a larger or smaller quantity of direct materials than expected . It is calculated as follows : SP X (AQU - SQA), 659, 661
Direct method. A method of presenting cash flows from operating activities that separately lists the receipt and payment of cash for specific operating activities, 783-784, 799-802
Decision Guide lines, 803
Directing. One of management's primary responsibili- ties; running the company on a day-to -day basis, 3
Discontinuation decisions, 460-464
Discount rate. Management's minimum desired rate of return on an investment; also called the hurdle rate and required rate of return, 731
Discounted cash flow methods, 730-736
capital budgeting methods compared, 739-740 Discounting cash flows, 715-718
Discretionary fixed costs. Fixed costs that are a re- sult of annual management decisions; fixed costs that are controllable in the short run, 311
Distr ibution. Delivery of products or services to cus- tomers, 52, 54
Distribution cost standards, 657
Dividend yield. Ratio of dividends per share of stock to the stock 's market price per share . It tells the percentage of a stock's market value that the company returns to stockholders annually as divi- dend s, 857-858, 861
Dividends
cash flow, indirect method, 796-797 cash payments budget, 52 7 dividend yield, 857-858 return on equity, 855 statement of cash flows, 782
Dodd-Frank Wall Street Reform and Consumer Pro- tection Act of 2010, 24
DOWN TIME. An acronym for the eight wastes: defects, overproduction, waiting, not utilizing people to their full potential , transportation, in- ventory, movement, excess processing, 198-200
E Earnings per share (EPS). Amount of a company's
net income for each share of its outstanding com- mon stock, 611, 856, 861
Earnings per share of common stock, 856, 861
Eco-efficiency. Achieving economic savings by pro- ducing goods and services with fewer ecological resources, 898
examples of, 898-899
Economic category, G4, 905
Economic performance metrics, 70
Economic sustainability, 89 5
Economic value added (EVA), 596
Economy, shifting, 20 Efficiency variance
direct labor, 664-666 manufacturing overhead, 673
Eight wastes. Defects, overproduction, waiting, not utilizing people to their full potential, transporta- tion, inventory, movement, excess processing, 198
Electronic payments, cost behavior, 319
Employees. See also Labor; Salaries; Wages
attracting and retaining talent, 901 employee capabilities, balanced scorecard, 613 empowerment of, lean thinking, 201-202 job cost record, 114-116 labor compensation costs, 62 manufacturing costs, 60-61
Energy costs, 711, 898 Ente rprise resource planning (ERP). Software sys-
tems that can integrate all of a company's world- wide functions, departments, and data into a single system, 18
Entrepreneurs, managerial accounting for, 8
Environmental category, G4, 905 Environmenta l Management Accounting (EMA).
A system used for the identification, collection, analysis, and use of two types of information for internal decision making -monetary and physical information, 895, 908 future of, 912 implementation challenges, 911-912 information for, 908-909 uses, 909-911
Environmental performance metrics, 70
Environmental Protection Agency (EPA), 900
Environmental sustainability . See Sustainability
Environmentalleader.com, 899
Environmental-related overhead costs, 189
Equipment. See Property, plant, and equipment (PPE)
Equity shares cash flow, indirect method, 796-797 common equity, 858 return on equity, 855 statement of cash flows, 782
Equiva lent u nit s. Express the amount of work done during a period in terms of fully completed unit s of output, 250
in process costing, 250-251, 266-267 Ethics , 12-15
dilemma examples, 14-15 IMA statement , 13 unethical vs. illegal behavior, 15
Europe, environmental laws in, 901
Evaluating, 4
E-waste, 123
Excel
horizontal and vertical analysis, 845 internal rate of return calculations, 739 net present value calculations, 735 present value computations, 730 regression analysis, 326-32 7, 329 scatterplots, 324 time value of money calculations and example
solutions, 725, 727, 747-753 Excess processing, 198, 200
Expenses. See also Costs; Financial statements, analy- sis of
breakeven point calculations, 386-389 cash payments budget, 525-527 common fixed expenses, 463-464, 590 cost-volume -profit graphs, 391-392 direct fixed expenses, 590 flexible budgets, 603-608 noncash expenses, 789 operating, 5 8 operating activities, indirect method, 788-794
performance reports, 588-590 SG&A,58 statement of cash flows, 782-783
Extended producer responsibil ity (EPR) laws. Laws that require product manufacturers to "take back" a large percentage of the products they manufacture at the end of the product's life in or- der to reduce the amount of waste ending up in landfills and the environment, 122-123, 910
External costs. Costs borne by society as a result of a company's operations and the products and ser- vices it sells, 896
External failure costs . Costs incurred when the company does not detect poor-quality goods or services until a~er delivery is made to customers, 206,207
External reporting
costs for, 57-58 in EMA systems, 896
F Facility-level activities. Activities and costs incurred
no matter how many units, batches, or products are produced in the plant, 190
Factory overhead. See Manufacturing overhead (MOH)
Favorable variance. A variance that causes operat- ing income to be higher than budgeted, 588-589, 607-608
Feedback, 3
balanced scorecard, 613 performance evaluation systems, 5 85
Financial accounting, managerial accounting vs, 4-5
Financial Accounting Standards Board (FASB), cash flow reporting, 784
Financial budgets. The financial budgets include the capita l expenditures budget and the cash budget. It culminates in a budgeted balance sheet, 511, 524-531
Financial perspective, balanced scorecard, 611
Financial ratios
ability to pay current liabilities, 849-850 ability to pay long-term debt, 852-853 ability to sell inventory and collect receivables,
850-852 Decision Guidelines, 860-861 profitability, 853-856 stock investments, 857-858
Financial statements. See also specific statement names
product costs and period costs in, 65-70 Financial statements, analysis of
benchmarking, 845 common financial ratios, 849-858 comparing between companies, 845 Decision Guidelines, 860-861 horizontal analysis, 839-843 ratio analysis, 839 red flags, 858 sustainability and, 859 vertical analysis, 839, 843-845
Financing activities. Activities that either generate capital for the company or pay it back, such as issuing stock or long-term debt, paying dividends, and repaying principal amounts on loans; this in- cludes all activities that affect long -term liabilities and owners ' equity, 782, 785
noncash, 783
Finished goods (FG) inventory. Completed goods that have not yet been sold, 50, 107 job costing vs. process costing, 24 7-250 production budget, 513-514 standard costs, journal entries, 681
First-in, first out (FIFO), 251
Five-step process costing procedure, 2 72
Fixed costs. Costs that stay constant in total despite wide changes in volume, 72, 311 - 313. See also Cost-volume-profit (CVP) analysis
breakeven point calculations, 386-389 changes in, sensitivity analysis, 399-400 common fixed expenses, 463-464 decision making and, 452 discontinuation decisions, 461-462 equations for, 312-313 flexible budgets, 603-608 manufacturing overhead budget, 517 operating leverage, 407-409 outsourcing decisions, 469,471 performance reports, 589 product mix decisions, 465-466 transfer price decisions, 599
Fixed operating expenses, 518
Fixed overhead budget variance. This variance measures the difference between the actual fixed overhead costs incurred and the budgeted fixed overhead costs. This variance is sometimes re- ferred to as the fixed overhead spending variance because it specifically looks at whether the com- pany spent more or less than anticipated on fixed overhead costs, 673
Fixed overhead spending variance. Another name for the Fixed Overhead Budget Variance. This variance measures the difference between the ac- tual fixed overhead costs incurred and the bud- geted fixed overhead costs, 673
Fixed overhead volume variance. This variance is the difference between the budgeted fixed overhead and the standard fixed overhead cost allocated to production. In essence, the fixed over- head volume variance measures the utilization of the fixed capacity costs. If volume is higher than originally anticipated, the variance will be favor- able. If volume is lower than originally antici- pated, the variance will be unfavorable, 674-675
Flexible budget variance. The difference between the flexible budget and actual results. The flexible budget variances are due to something other than volume, 606-608
Flexible budgets. Budgets prepared for different vol- umes of activity, 530, 603-608, 658
Forecasts, 384-385 Fossil-fuel alternatives, 54, 122
Free cash flow. The amount of excess cash a business generates after taking into consideration the capi- tal expenditures necessary to maintain its busi- ness. It is calculated as cash flows from operating activities minus capital expenditures, 798
Freed capacity
discontinuation decisions, 463 outsourcing decisions, 469,471
Freight-in costs, 59 Future value (FV)
factors, 724-730 table, 745
G G4 Guidelines, 904-906
Generally Accepted Accounting Principles (GAAP), 4,331
capital budgeting, 712 EMA and, 912 for external reporting of costs, 57-58
Global Reporting Initiative (GRI). A nonprofit orga- nization whose mission is to make sustainability reporting standard practice by providing guidance and support to organizations. The developer of the G4 Guidelines, 70, 903-904
SASB and, 907 Globalization, 20-21
Goal Congruence. When the goals of the segment managers align with the goals of top management, 585
Goals, balanced scorecard, 609-613. See also Perfor- mance evaluation; Strategic planning
Green initiatives, 22
Green technologies, investments in, 713-714
Greenwashing . The unfortunate practice of overstat- ing a company's commitment to sustainability, 54
Gross book value. Historical cost of assets, 596
Gross margin percentage, balanced scorecard, 611
Gross profit, 268-269. See also Profit
Gross profit percentage. The fraction of each dollar of sales revenue that is gross profit, or markup over the cost of the merchandise, 853-854, 861
H Hidden costs, 911
High- low method. A method for determining cost behavior that is based on two historical data points: the highest and lowest volume of activity, 324-326
Horizontal analysis. Study of percentage changes in comparative financial statements, 839-843
Decision Guidelines, 846 Human rights, as G4 sub-category, 905 Hurdle rate. Management's minimum desired rate of
return on an investment; also called the discount rate and required rate of return, 731
Ideal standards. Standards based on perfect or ideal conditions that do not allow for any waste in the production process, machine breakdown, or other inefficiencies. Also known as perfection stan- dards, 654. See also Standard cost
Illegal vs. unethical behavior, 15
Import duties, 59
Income. See also Financial statements, analysis of
accrual basis of accounting, 784 breakeven point calculations, 386-389 noncash revenue, 789-790 operating activities, indirect method, 788-794 residual income, 594-596, 597, 611 times-interest-earned ratio, 853
Income statement. See also Financial statements, analysis of
breakeven point and, 387, 390 budgeted income statement, 519-520 contribution margin income statement, 383-386,
446,460 horizontal analysis, 841 product line income statement, 450-451 standard costing, 682 vertical analysis, 843-844
Income taxes, 527, 781, 782, 802
Incremental analysis, short-term decisions, 445-446
Independent Accountants' Review Report, 906 Indifference point. The volume of sales at which a
company would be indifferent between alternative cost structures because they would result in the same total cost, 410-411
outsourcing decisions, 4 70 Ind irect cost. A cost that relates to the cost object
but cannot be traced specifically to it; a cost that is jointly used or shared by more than one cost object, 55, 56, 143-144, 177-178
Indirect labor. Labor costs that are difficult to trace to specific products, 60, 61, 132
Indirect manufacturing cost. See Manufacturing overhead (MOH)
Indirect materials. Materials whose costs are difficult to trace to specific products, 60, 61, 131
Indirect method. A method of presenting the cash flows from operating activities that begins with the company's net income, which is prepared on an accrual basis, and then reconciles it back to the cash basis through a series of adjustments, 784
Decision Guidelines, 803 financing activities, 796-797 information needs for, 788 investing activities, 794-796 operating activities, 78 8-794
Glossary/Index 1-5
Industrial Revolution, 896
Inflation, cost equations and, 332
Information systems, 613
EMA and, 910,911 Innovation, 612 Inst itute of Management Accountants (IMA). The
professional organization that promotes the ad- vancement of the management accounting profes- sion, 10
Insurance expense
cash payments, direct method, 801 cash payments budget, 526 manufacturing overhead budget, 517 prepaid insurance, 791
Intangible costs, 908
Integrated reporting (IR). A process resulting in a report that describes how a company is creating value over time using financial, manufactured, intellectual, human, social, and natural capital, 22-23, 859
Integrity, 13 Interest expense
cash flow, indirect method, 792 cash flow, overview, 783 rate of return on total assets, 855 times-interest-earned ratio, 853
Interest income, 783
Interest rate internal rate of return, 736-739 present and future value tables, 743-745 present value calculations, 728-730 time value of money, 723-730
Interest-coverage ratio. Ratio of income from oper- ations to interest expense. It measures the number of times that operating income can cover inter- est expense; also called the times-interest-earned ratio, 853, 860
Internal Audit Department, professional ethics state- ment, 13
Interna l audit function. The corporate function charged with assessing the effectiveness of the company's internal controls and risk management policies, 9, 10
Internal business perspective, balanced scorecard, 612
Internal costs. Costs that are incurred and paid for by the organization and recorded in GAAP-based accounting records, 896
Internal failure costs . Costs incurred when the com- pany detects and corrects poor-qualiry goods or services before making delivery to customers, 206, 207
Internal rate of return (IRR). The rate of return (based on discounted cash flows) that a company can expect to earn by investing in a capital asset. The interest rate that makes the NPV of the in- vestment equal to zero, 711, 730, 736-739, 740
Internal Revenue Service (IRS), 331
Internal sales, transfer price, 597-599
International Accounting Standards Board (IASB), 784
International Integrated Reporting Committee (IIRC), 22 International Organization for Standardization
(ISO), 909
Inventory, 49, 198, 199. See also Finished goods inventory; Raw materials inventory; Work-in- process (WIP) inventory on balance sheet, 70 cash flow and, 781 cash payments for, 800-801 costing systems showing, 338-340 direct materials budget, 515 indirect cash flow method, 791-792 inventory system types, 66 inventory turnover, 850-851 of manufacturing companies, 50 merchandising companies, 531-533 production budget, 513 red flags, 858 standard costs, 681
1-6 Glossary/Index
Inventory flow, in process costing, 251
Inventory turnover. Ratio of cost of goods sold to average inventory. It indicates how rapidly inven- tory is sold, 850, 860
Investing activities. Activities that involve buying or selling long-term assets, such as buying or selling property , plant, or equipment; buying or selling stock in other companies (if the stock is meant to be held for the long term); or loaning money to other companies with the goal of earning interest in come fro111 the loan, 781
cash flow, indirect method, 795-796 noncash, 783 statement of cash flows , 781 sustainability and, 784
Investment appraisal, EMA and, 910
Investment center. A responsibility center in which managers are responsible for generating revenues, controlling costs, and efficiently managing the di- vision 's assets, 586-587, 590-597
Investment indices, socially responsible, 902
Investments . See Capital budgeting
Invoice. Bill from a supplier, 110, 145-146 Irrelevant costs, 71-72
ISO 14000, 909
J Job cost record. A written or electronic document
that lists the direct materials, direct labor, and manufacturing overhead costs assigned to each individual job, 110-112
for business decisions, 119-121 custom order bidding, 120-121 financial statements, 121 high-volume sales discounts, 120 labor costs, tracing of, 114-116 manufacturing overhead allocation , 116-119 materials costs , tracing of, 112-114 pricing pressure from competitors, 120 profitability assessment, 119-120 reducing future costs, 119
Job costing. A system for assigning costs to products or services that differ in the amount of materials, labor, and overhead required. Typically used by manufacturers that produce unique, or custom- ordered products in small batches; also used by professional service firms, 104, 106
Decision Guidelines, 124, 139 for decision making, 121-123 direct or variable, 123 flow of inventory through manufacturing system,
107-108 journal entries in manufacturer's system,
129-138 manufacturers determining, 107-121 manufacturing overhead, 118-119 methods to determine, 105-106 non-manufacturing costs, 121 process costing vs, 246-250 raw materials purchasing, 109-110 record tracking, 110 scheduling production, 108 service firms, 143-146 special order decisions, 450, 455 sustainability and, 122-123 tracing direct materials cost, 112-114 tracing labor costs, 114-116 under- and overallocated overhead, 127-129
Journal entries, 191 job costing, 129-138 job costing, service firms, 146 for process costing, 259-260 in second processing department , 2 70-2 71 standard costing, 679-682
Just in time (JIT). An inventory management phi- losophy that focuses on purchasing raw materials just in time for production and completmg fm- ished goods just in time for delivery to customers, 200
direct material variances, 662
K Kaizen. A Japanese word meaning "change for the
better." 19 8
Kaplan, Robert, 609
Key performance indicators (KPls). Summary per- formance metrics used to assess how well a com- pany is achieving its goals, 609, 904-905
Knowledge economy, 20
L Labor. See also Employees
attracting and retaining talent, 901 budgeted income statement, 519-520 cash flow, direct method, 801 cash flow, indirect method, 792-793 compensation costs, 62 direct labor (See Direct labor) direct labor variances, 664-666 fixed manufacturing overhead variances, 680 indirect labor, 60, 61, 132 job cost record, 114-116 minimum wage, 901 social responsibility and, 900 standard cost of, 655, 680 variable manufacturing overhead variances,
671-672 Labor practices, as G4 sub-category, 905
Labor time record. A written or electronic docu- ment that identifies the employee, the amount of time spent on a particular job, and the labor cost charged to a job, 114-116
Lag indicators. Performance indicators that reveal the results of past actions and decisions, 609
Landfills
extended producer responsibility laws, 910 zero -waste operations, 899
Lead indicators. Performance measures that predict future performance, 609
Lean operations
Decision Guidelines, 210 in service and merchandising companies, 205 standard costing, 667, 675
Lean thinking. A philosophy and business strategy of operating without waste, 21, 198. See also Six Sigma
5S workplace organization, 202 backflush costing, 204-205 characteristics of, 200-205 continuous flow, 202 drawbacks, 205 eight wastes of traditional operations, 198-200 employee empowerment, 201-202 ]IT, 200 POUS, 204 pull system, 202-203 quality emphasis, 204 reduced setup times in, 203-204 self-contained production cells, 201 in service and merchandising companies, 205 shorter manufacturing cycle times, 202 smaller batches, 203 supply-chain management, 204 sustainability and, 205 value stream mapping, 201
Learning and growth, balanced scorecard, 613
Leases, 730n5 LEED certification. LEED, which stands for Lead -
ership in Energy and Environmental Design, is a certification system developed by the U.S. Green Building Council as a way of promoting and evaluating environmentally friendly construction projects, 714
Legal concerns, 900-901
Legal services. See Service company
Leverage. Earning more income on borrowed money than the related interest expense, thereby mcreas- ing the earnings for the owners of the business; also called trading on equity, 85 6
Liabilities
ability to pay long-term debt, 852-853 acid-test ratio, 850 cash flow, indirect method, 796 cash payments and receipts, 800-802 current, measuring ability to pay, 849-850 investing activities, indirect method, 794-796 operating activities, indirect method, 78 8-794 statement of cash flows, 781-782, 784 working capital, 849
Life-cycle assessment (LCA). Studying the environ- mental and social impact of a product or service over its entire life, from "cradle to grave," in at- tempt to minimize negative environmental con- sequences throughout the entire lifespan of the product, 53, 896-897, 899
Lifestyles of Health and Sustainability (LOHAS), 54
Light-emitting diode (LED) lighting, 898
Line of credit. A lending arrangement from a bank in which a company is allowed to borrow money as needed, up to a specified maximum amount, yet only pay interest on the portion that is actually borrowed until it is repaid, 528
Litigation risks, 900-901 Low -emission technology, 900
M Make-or-buy decisions, 467-472
Management accountants
average salaries of, 12 Decision Guidelines, 16 nontechnical competencies, 7 professional ethics, 12-15 role of, 6-7 skills required, 7-8 technical competencies, 7
Management accounting. A profession that involves partnering in management decision making , de - vising planning and performance management systems, and providing expertise in financial re- porting and control to assist management m _the formulation and implementation of an orgamza- tion's strategy, 2
as building blocks, 3 for business management, 8 business trends and regulations affecting, 18-19 as career foundation, 8-9 controlling , 3, 4 for controlling and evaluating, 4 Decision Guidelines, 16, 63 for decision making, 2-3 for directing, 3 for entrepreneurs, 8 financial accounting vs, 4-5 globalizatio n implications for, 20-21 integrated reporting, 22-23 lean thinking, 21 for marketing and sales, 8-9 for nonbusiness majors, 8-9 for planning, 3, 4 primary responsibilities, 2-3 for product costing, 3 professional associations, 10-11 quality focus, 21 Sarbanes-Oxley Act of 2002, 23-24 shifting economy and, 20 social respo nsibility, 21-22 sustainability, 21-22 triple bottom line, 21-22
Management by exception. A management tech- nique in which managers only investigate budget variances that are relatively large, 589, 608
Managerial accounting
building blocks of, 63 financial accounting vs, 4-5 management accountants and, 16 for marketing and sales, 8-9
Manufacturing company. A company that uses labor, plant, and equipment to convert raw mate - rials into new finished products, 50, 63. See also Job costing; Process costing
budgeted income statement, 519-520 constraints, 464-467 direct labor budget, 516 direct materials budget, 515-516 financial statements, 67-69 job costing determination, 107-121 job costing vs. process costing, 247-250 labor compensation costs, 62 manufacturing overhead budget, 517-518 outsourcing decisions, 467-4 72 prime and conversion costs, 61 product costs, 60-61 production budget, 513-514 shifting economy influencing, 20
Manufacturing cost, 73 determining, 105-106 variances, 608
Manufacturing cycle time. The time that elapses be- tween the start of production and the product's completion, 202, 203
Manufacturing overhead (MOH). All manufacturing costs other than direct materials and direct labor; also called factory overhead and indirect manu- facturing cost, 60, 61, 177, 331-333
activity-based costing, cost allocation, 184-189 allocating, 116-117, 134-135 budget for, 517-518, 526 budgeted income statement, 519-520 closing, 137-138 costs incurred, 133-134 departmental overhead, cost allocation, 179-184 discontinuation decisions, 463 job costing, 129-138 operating expenses, 13 7 in process costing journal entries, 260 sale of units, 136 special order decisions, 455 standard cost of, 655, 656-657, 671-675, 680 under- and overallocated, 127-129 variable overhead variances, 671-672
Margin of safety. Excess of expected sales over breakeven sales; the drop in sales a company can absorb without incurring an operating loss, 406-407
Marginal cost. The cost of producing one more unit, 75
Market price, transfer price decisions, 598-599
Market share, 609,611,614,900
Marketing. Promotion and advertising of products or services, 52
with integrity, 54 managerial accounting for, 8-9
Mass customization. Large-scale production of cus- tomized product that allows manufacturers to meet a variety of consumer desires, while at the same time achieving the efficiencies of mass pro- duction that drive down unit costs, 107
Master budget. The comprehensive planning docu- ment for the entire organization. The master budget includes the operating budgets and the financial budgets, 511-512. See also Budget credit and debit card sales, impact of, 533-535 Decision Guidelines, 521, 537 development process, 508-510 financial budgets, 511, 524-531 operating budgets, 511 overview of, 508 sensitivity analysis and flexible budgeting, 530 standard costs, advantages and disadvantages,
666-667 sustainability and budgeting, 536 uses for, 508
Master budget var iance. The difference between ac- tual results and the master budget, 603
Materia lity. An important concept in CSR reporting defined as those aspects of a business that reflect the organization's significant economic, envi- ronmental, and social impacts, or substantively influence the assessments and decisions of stake- holders, 904
Materials cost. See also Just in time (JIT) direct materials budget, 525-526
direct materials price variance, 659, 660-661 direct materials quantity variance, 659, 661 for job costing, 112-114 standard costing, 654-655, 679-682 variances, standard costs and, 660
Materials flow accounting (MFA). An accounting system in which all physical inputs to an orga- nization's operations are reconciled with output generated. The goal is to track where all physical inputs are going, 909
Materials requisition. A written or electronic docu- ment requesting that specific materials be trans- ferred from the raw materials inventory storeroom to the production floor, 113
Merchandise inventory, 49
Merchandising company. A company that resells tangible products previously bought from suppli- ers, 49, 50, 63
budgeting, 531-533 contribution margin income statement for, 336 COQ at, 207 cost behavior, 335-336 cost of goods sold, 335 discontinuation decisions, 464 financial statements, 65-66 lean operations in, 205 product costs, 58-59 using ABC across value chain, 192-193
Microsoft Excel. See Excel
Minimum wage, 901
Mixed cost. Costs that change, but not in direct pro- portion to changes in volume. Mixed costs have both variable cost and fixed cost components, 314-315 high-low method, 326-328 manufacturing overhead budget, 517
MOH pool, job costing. See Manufacturing overhead (MOH)
Monetary information. The type of information tra- ditionally used in accounting systems, 908
Money market funds, 781 Movement, 198, 199-200
Multiproduct companies, breakeven point, 402-405
N Negotiated price, transfer price decisions,
598-599
Net book value. The original cost of assets less accumu- lated depreciation, 596, 789-790
Net cash inflow
accounting rate of return, 718-719 capital budgeting and, 712 internal rate of return, 736-739 net present value, 731-736 payback period, 715-716
Net income. See also Financial statements, analysis
of operating activities, 781 profitability measures, 853-856
Net present value (NPV). The difference between the present value of the investment's net cash inflows and the investment's cost, 711, 731-736, 740
Non-business ventures, managerial accounting for, 9
Noncash expenses, 789 Noncash financing activities, 783 Noncash investing activities, 783
Noncash revenues, 789-790 Nonconformance costs. The combination of inter-
nal failure and external failure costs; the costs in- curred when a product is defective and therefore does not conform to its intended design, 207
Nonfinancial factors, decision making, 445
Nonfinancial performance measurement, 609-613
Non-governmenta l organizations (NGOs). Not-for- profit organizations that serve the public interest, such as Greenpeace and Sierra Club, 70, 896
Non-manufacturing costs, 121
Glossary/Index 1-7
Non-value-added activities. Activities that neither enhance the customer's image of the product or service nor provide a competitive advantage; also known as waste activities, 192
Norton, David, 609
Not utilizing full potential, 198, 199
0 Office environment, 901 Offshoring. Having work performed overseas. Off-
shored work can be performed either by the com- pany itself or by outsourcing the work to another company, 467-468
Oil spills, 901 Operating activities. The day-to-day profit-making
activities of the company, such as making or buy- ing inventory, selling inventory, selling services, paying employees, advertising, and so forth; this also includes any other activity that affects net in- come (not just operating income), current assets, or current liabilities, 781
direct method, 783-784, 799-802 indirect method, 784, 788-794 statement of cash flows, 781 sustainability and, 784
Operating budgets. The budgets needed to run the daily operations of the company. The operating budgets culminate in a budgeted income state- ment, 511. See also Budget
Operating cost standards, 657 Operating expenses, 333, 527. See also Costs
breakeven point calculations, 386-389 budget for, 518 cash flow, direct method, 802 cash payments budget, 525-52 7 flexible budget performance reports, 604-607 job costing, journal entries, 137 period costs, 5 8
Operating income. Earnings generated from the company's primary ongoing operations; the com- pany's earnings before interest and taxes, 65
absorption costing vs. variable costing, 336-338 accounting rate of return, 717-718 performance reports, 588-590 reconciling, between costing systems, 338-340 residual income and, 594-596, 597, 611 return on investment, 592-597 times-interest-earned ratio, 853
Operating income percentage. The percentage of each sales dollar that becomes income from the company's primary business operations before considering interest and income taxes, 854, 861
Operating Leverage. The relative amount of fixed and variable costs that make up a firm's total costs, 407-409
Operating leverage factor. At a given level of sales, the contribution margin divided by operating in- come; the operating leverage factor indicates the percentage change in operating income that will occur from a 1 % change in sales volume, 408-409
Operations, balanced scorecard, 612-613
Opportunity cost. The benefit forgone by choosing a particular alternative course of action, 471
Organization, workplace, 202 Organization chart, 587
Organizational structures, 906 of accounting, 9-10
Organization-wide performance reports, 590
Other indirect manufacturing costs. All manufac- turing overhead costs aside from indirect materi- als and indirect labor, 61
Outliers. Abnormal data points; data points that do not fall in the same general pattern as the other data points, 323, 330
Output, in process costing, 254-255 Outsourcing. Contracting an outside company to
produce a product or perform a service. Out- sourced work can be done domestically or over- seas, 467-472
1-8 Glossary/Index
Overallocated Manufacturing Overhead. The amount of manufacturing overhead allocated to jobs is more than the amount of manufacturing overhead costs actually incurred; results in jobs being overcosted, 127-129
Overhead, plantwide, cost allocation, 177-178. See also Manufacturing overhead (MOH)
Overproduction, 198-199
Owners' Equity, 796-797
p Packaging, 536, 657, 899
environmentally safe, 53 Paris Agreement, 900, 901
Participative budgeting. Budgeting that involves the participation of many levels of management, 509
Payback period. The length of time it takes to re- cover, in net cash inflows, the cost of a capital outlay, 711, 714-717, 718, 739 accounting rate of return and, 719
Percentage chang e, horizontal analysis, 839-843 Percentage of market share, balanced scorecard, 611
Perfection standards. Standards based on perfect or ideal conditions that do not allow for any waste in the production process, machine breakdown, or other inefficiencies. Also known as ideal stan- dards, 654. See also Standard cost
Performance evaluation, 583-614 . See also Financial statements , analysis of
balanced scorecard, 609-615 decentralization and, 584-585 Decision Guidelines, 600, 615 environmental management accounting and,
910-911 flexible budgets and, 603-608 goal congruence, 585, 595-596 investment center evaluation, 586-587, 590-597 limitations of, 597 measurement issues, 596 nonfinancial, 609-613 residual income, 594-596, 597 , 611 responsibility accounting, overview, 586-587 responsibility center performance reports, 5 8 8-
590 return on investment, 592-597 sales margin and capital turnover, 593-594 sustainability and, 614 systems for, 5 85 transfer pricing, 597-599
Performance reports. Reports that compare actual results against budgeted figures, 511 , 588-590
Performance scorecard or performance dash- board. A report displaying the measurement of KPis, as well as their short-term and long-term targets, 609-610
Period costs. The costs incurred by the company to operate the business that do not get treated as in- ventory, but rather are expensed immediately in the period in which they are incurred. These costs do not relate to manufacturing or purchasing product. Period costs are often called operating expenses or selling, general, and administrative expenses, 57-58
comparing, 333 financial statement reporting, 65-70 product costs vs, 62
Periodic inventory. An inventory system in which Cost of Goods Sold is calculated at the end of the period rather than every time a sale is made, 66
Perpetual inventory. An inventory system in which both Cost of Goods Sold and Inventory are up- dated every time a sale is made, 66
Physical information. A vital part of environmen- tal management accounting systems. Examples include: quantity of air emissions, tons of solid waste generated, gallons of wastewater gener ated, pounds of packaging recycled, and total amount of water consumed, 908
Pick. Storeroom workers remove items from raw ma - terials inventory that are needed by production, 113
Planning. One of management's primary responsibili- ties: setting goals and objectives for the company and deciding how to achieve them, 3, 4
balanced scorecard, 609-613, 614, 615 budget, benefits of, 510 budget process, 508-510 environmental management accounting and, 909 G4 Guidelines, 906
Plant. See Property, plant, and equipment (PPE)
Plantwide allocation system, 1 78
Plantwide overhead rate. When overhead is allo- cated to every product using the same manufac- turing overhead rate, 178
cost allocation, 177-178 cost distortion caused by, 183 distortion and, 183 indirect cost and, 177-178
Point of Use Storage (POUS). A storage system used to reduce the waste of transportation and move- ment in which tools, materials, and equipment are stored in proximity to where they will be used most frequently, 204
Pollution
carbon footprint , 910 environmental management accounting and, 908
Post-audits. Comparing a capital investment's actual net cash inflows to its projected net cash inflows, 713
Post- sales support, ba lanced scorecard, 612
Practical standards. Standards based on currently attainable conditions that include allowances for normal amounts of waste and inefficiency . Also known as attainable standards , 654
Predetermined manufacturing overhead rate. The rate used to allocate manufacturing overhead to individual jobs; calculated before the year begins as follows: total estimated manufacturing over- head costs divided by total estimated amount of allocation base, 117, 181
Preferred stockholders, 857
Prepaid insurance, 791 Present value, 724-730, 736-739
tables, 743-744
Present value index. An index that computes the number of dollars returned for every dollar in- vested, with all calculations performed in present value dollars. It is computed as present value of net cash inflows divided by investment; also called profitability index, 734
Prevention costs. Costs incurred to avoid poor - quality goods or services, 206-209
Price variance, direct materials variances, 659, 660-661
Price/Earnings (P/E) Ratio. Ratio of the market price of a share of common stock to the company 's earnings per share. It measures the value that the stock market places on $1 of a company's earn- ings, 857, 861
Price-setters, 449-450
Price-takers, 449-450, 451
Pricing. See also Cost-volume -profit (CVP) analysis; Job costing; Process costing
breakeven point calculations, 386-389 cost-p lus pricing, 450-451 decisions about, 448-453 fixed cost changes, 3 9 9-400 outsourcing price decisions, 4 70 regular pricing decisions, 448-453 sales-price changes, sensitivity analysis, 396 specia l order decisions, 453-455 transfer price, 597-599 variable cost changes, 398-399 weighted-average contribution margin, 402-405
Prime costs. The combination of direct material and direct labor costs, 61
Principal, time value of money, 723- 730
Principles for Responsible Investment (PRI). Six principles of investing, including a commitment to incorporate environmental, social, and gover- nance issues into investment analysis and decision making, 859, 902
Process costing. A system for assigning costs to a large number of identical units that typically pass through a series of uniform production steps. Costs are averaged over the units produced such that each unit bears the same unit cost, 105-106 conversion costs, 250 first processing department, 252-258, 261 flow in, 254 , 266 inventory flow assumptions, 251 job costing vs, 246-250 journal entri es needed, 259-260 overview, 246-250 second or later processing departments,
264-271 sustainability and, 258-259 weighted -average method of, 251, 252-258
Processes, 246
Processing departments, 259
Product costs. The costs incurred by manufacturers to produce their products or incurred by merchan- disers to purchase their products. For external financial reporting, GAAP requires that these costs be assigned to inventory unti l the products are sold, at which point, they are expensed as Cost of Goods Sold, 3, 57 comparing inventory, 332 financial statement reporting, 65-70 manufacturing companies, 60-61 merchandising companies, 58-59 period costs vs, 62
Product development, balanced scorecard, 612
Product line income statement . An income state- ment that shows the operating income of each product line, as well as the company as a whole, 460-461
Product mix, decisions about, 464-467
Product responsibility, as G4 sub -category, 905
Production budget , 513-514
Production cost report. Summarizes a processing de- partment's operations for a period, 269, 2 72
Production or purchases. Resources used to produce a product or service or to purchase finished mer- chandise intended for resale, 52
Production schedule. A written or electronic docu- ment indicating the quantity and types of inven- tory that will be manufactured during a specified time frame, 10 8
Productivity, balanced scorecard, 611 Product-level activities. Activities and costs incurred
for a particular product, regardless of the number of units or batches of the product produced, 190
Professional associations, 10-11
Professional billing rate, 145-146
Professional ethics, 12-15
Profit. See also Cost-volume -profit (CVP) analysis; Financia l statements, analysis of
accounting rate of return, 717-719 breakeven point calculations, 386-389 common-size statements, 845 contribution margin ratio, 385-386 cost-volume-profit graphs, 391-392 decision making and, 446 discontinuation decisions, 460-464 fixed cost changes, 399-400 gross percentage, 853-854, 861 measuring profitability, 853-856 payback period calculations, 715-716 product mix, changes in, 402-403 product mix, decisions about, 464-467 regular pricing decisions, 448-453 residual income, 594-596, 597, 611 risk indicators, 406-411 sales volume target decisions, 389-392 sustainability and, 44 7 unit contribution margin, 383 - 386
Profit center. A responsibility center in which man- agers are responsible for both revenues and costs, and therefore profits, 586, 587
Profitability index. An index that computes the num- ber of dollars returned for every dollar invested, with all calculations performed in present value dollars. Computed as present value of net cash inflows divided by investment; also called present value index, 733-735
Property, plant, and equipment (PPE). See also Depreciation
capital expenditures budget, 524 investing activities, indirect method, 794-796 manufacturing overhead budget, 517-518 statement of cash flows, 781
Property taxes
cash payments budget, 526 manufacturing overhead budg et, 517
Pull system, 202-203
Purchase order. A written or electronic document authorizing the purchase of specific raw materials from a specific supplier, 110
Q Quality
balanced scorecard, 609 , 611-612 management accounting and lean thinking, 21
Qua lity at the source. A term that refers to shift- ing the responsibility for quality adherence to the operators at each step in the value stream, rather than relying on supervisors or a quality assurance departrnent to catch errors, 204
Quality improvement, 206-209
Quantity variance, 659-664 Quick ratio. Ratio of the sum of cash plus short-term
investments plus net current receivables to total current liabilities. It tells whether the entity can pay all its current liabilities if they come due im- mediately; also called the acid-test ratio, 850, 860
R Rate of return , accounting (ARR), 711, 717-719,
739 Rate of return on common stockholders' equity.
Net income minus preferred dividends divided by average common stockholders' equity. It is a mea- sure of profitability; also called return on equity, 855-856, 861
Rate of return on net sa les. Ratio of net income to net sales. It is a measure of profitability; also called return on sales, 854-855, 861
Rate of return on total assets. Net income plus in- terest expense divided by average total assets. This ratio measures a company's success in using its as- sets to earn income for the people who finance the business; also called return on assets, 855 , 861
Ratio analysis. Evaluating the relationships between two or more key components of the financial statements, 839
Raw materials (RM) inventory. All raw materials (di- rect materials and indirect materials) not yet used in manufacturing, 50, 107 . See also Direct materi- als; Just in time (JIT) cost variances, 662, 667 direct materials budget, 515-516, 525-526 job costing vs. process costing, 247-250 operating budgets, 509 purchasing, 109-110, 130 standard costs, 667 , 679-680
Raw materials record. A written or electronic docu- ment listing the number and cost of all units used and received, and the balance currently in stock; a separate record is maintained for each type of raw material kept in stock, 109
Receivables . See Accounts receivable Receiving report. A written or electronic document
listing the quantity and type of raw materials
received in an incoming shipment; the report is typically a duplicate of the purchase order with- out the quantity pre-listed on the form, 110
Recession, inventory decisions in, 33 7-338
Recycling, 122-123 cost-volume -profit analysis, 401-402 revenue from, 900
Reduced setup times, in lean thinking, 203-204
Refined costing systems cost-benefit test, 193-194 Decision Guidelines, 195 to improve operations, 191-194 old systems and distortions, 194 sustainability and, 189
Regression analysis. A statistical procedure for de- termining the line that best fits the data by using all of the historical data points, not just the high and low data points, 326-328, 329
Regression equation, in scatterplot , 328, 329
Regre ssion line, in scatterplot, 328, 329
Regulatory environment, Decision Guidelines for changing, 25
Regulatory issues, sustainability and, 900-901 Relevant costs, 71-72
Relevant information. Expected future data that dif- fer among alternatives, 444-445, 457
Relevant range. The band of volume where total fixed costs remain constant at a certain level and where the variab le cost per unit remains constant at a certain level, 316-317, 382-386, 390-392
Renewable energy, 713-714 Reports
balanced scoreca rd, 609,612,614 common-size statements, 845 Corporate Social Responsibility reports, 902-907 Independent Accountants' Review Report, 906 integrated, 859 responsibility center performance reports,
588-590 sustainability reports, 902-907
Repurposing, 900 Required rate of return . Management's minimum
desired rate of return on an investment; also called the discount rate and hurdle rate, 731
Research and development (R&D). Researching and developing new or improved products or services or the processes for producing them, 10, 52
balanced scorecard, 612, 614 environmental management accounting and, 908
Residual income (RI). Operating income minus the minimum acceptable operating income given the size of the division 's assets, 594-596, 597, 611
Residual value, 735
Responsibility accounting. A system for evaluating the performance of each responsibility center and its manager, 585-597
Responsibility center. A part of an organization whose manager is accountable for planning and controlling certain activities, 585
Responsible Electronics Recycling Act, 123
Retail credit cards, 535
Retailer. Merchandising company that sells to con- sumers, 49. See also Merchandising Company
Retained earnings, 79 7
Return on assets. Net income plus interest expense, divided by average total assets. This ratio mea - sures a company's success in using its assets to earn income for the people who finance the busi- ness; also called rate of return on total assets, 855, 861
Return on equity. Net income minus preferred divi- dends, divided by average common stockholders' equity . It is a measure of profitability; also called rate of return on common stockholders' equity, 855-856, 861
Return on investment (ROI). Operating income divided by total assets. The ROI measures the profitability of a division relative to the size of its assets, 592-593, 594-597, 910
Glossary/Index 1-9
Return on sa les. Ratio of net income to net sales. It is a measure of profitability; also called rate of return on net sales, 854-855, 861
Revenue. See also Financial statements, analysis of
balanced scorecard, 609-613 decision making and, 446 discontinuation decisions, 460-464 flexible budgets, 603-608 noncash revenue, 789-790 operating activities, indirect method, 78 8-794 performance reports, 588-590 responsibility centers, 585 sales budget, 512-513 sustainability and, 899-900
Revenue center. A responsibility center in which managers are responsible for generating revenue, 586, 587
Risk, indicators of, 406-411
Rolling budget. A budget that is continuously up- dated so that the next 12 months of operations are always budgeted; also known as a continuous budget, 509
R-square value, 327-328, 329
s Safety stock. Extra inventory kept on hand in case
demand is higher than expected or problems in the factory slow production, 513
Salaries
budgeted income statement, 519-520 cash flow, direct method, 801 cash flow, indirect method, 792-793 direct labor budget, 516, 526 direct labor variances, 664-666 fixed manufacturing overhead variances, 680 of management accountants, 12 minimum wage, 901 standard cost of direct labor, 655, 680 variable manufacturing overhead variances,
671-672 Sales. See also Cost-volume-profit ( CVP) analysis;
Financial statements, analysis of accounts receivable turnover, 851 bad debt, 518 balanced scorecard, 611-612 breakeven point calculations, 386-389,
402-405 cash collections budgets, 524-525 contribution margin ratio, 385-386 cost structure, decisions about, 409-411 cost-volume-profit graphs, 391-392 credit and debit card sales, impact of, 533-535 days ' sales in receivables, 851-852 discontinuation decisions, 460-464 flexible budget performance reports,
604-607 managerial accounting for, 8-9 product mix, changes in, 402-403 profitability measures, 853-856 risk indicators, 406-411 sales budget, 512-513 sales price changes , sensitivity analysis , 396 sales volume target decisions, 389-392 special order decisions, 453-455 unit contribution margin, 383-386
Sales margin. Operating income divided by sales rev- enue. The sales margin shows how much income is generated for every $1.00 of sales, 593-594, 597
Sales mix. The combination of products that make up total sales, 383, 402-403
Sales service, balanced scorecard, 611-612 Sarbanes-Oxley Act of 2002 (SOX). A cong ressional
act that enhances internal control and financial reporting requirements and establishes new regu- latory requirements for publicly traded companies and their independent auditors, 23-24
Scatterp lot. A graph that plots historical cost and volume data, 322-324, 328
Second or later processing departments, in process costing, 264-2 71
1-10 G lossary/lndex
Securities and Exchange Commission (SEC), 4
10-K filings, 842, 859 environmental practices, reporting of, 903
Segment margin. The income resulting from subtract- ing only the direct fixed costs of a segment from its contribution margin. The segment margin contains no allocation of common fixed costs, 464, 589-590
Segment margin income statement. A product line income statement that contains no allocation of common fixed costs. Only direct fixed costs that can be traced to specific product lines are sub- tracted from the product line's contribution mar- gin. All common fixed costs remain unallocated and are shown only under the company total, 464
Self-contained production cells, 201 Selling, general, and administrative expenses (SG&A), 58
Sensitivity analysis. A what-if technique that asks what a result will be if a predicted amount is not achieved or if an underlying assumption changes, 396,530, 736
Service company. A company that sells intangible services rather than tangible products, 49, 50, 63
budgeting, 531, 532 COQ at, 207 cost behavior, 335-336 cost of goods sold, 335 financial statements, 65 job costing, 143-146 lean operations in, 205 shifting economy influencing, 20 using ABC across value chain, 192-193
Set in order, in 5S organization, 202
Setup times, in lean thinking, 203-204 Shareholders
balanced scorecard, 610,611, 614 dividends, 527, 782, 796-797, 855, 857-858 return on equity, 855-856
Shine, in 5S organization, 202
Shortcut approaches, breakeven point
using contribution margin ratio, 388-389 using unit contribution margin, 388
Short-term decision making, 443-474
Decision Guidelines, 474 discontinuation decisions, 460-464 keys to making short-term special decisions,
445-446 outsourcing decisions, 467-472 pitfalls, 446-448, 455, 463-464, 467,471 process for, 444-448 product mix decisions, 464-467 regular pricing decisions, 448-453 sell as is or process further, 4 72-4 74 special order decisions, 453-455 sustainability, 44 7
Simple interest. Interest computed only on the prin- cipal amount, 723
Six Sigma. The goal of producing near perfection, with less than 3.4 defects per million opportuni- ties, 21, 204
Slack. Intentionally overstating budgeted expenses or understating budgeted revenues in order to cope with uncertainty, make performance appear bet- ter, or make room for potential budget cuts, 509
Smaller batches, in lean thinking, 203
Social category, G4, 905
Social performance metrics, 70
Social responsibility, 21-22, 585, 614, 895, 900, 902. See also Sustainability
Social Return on Investment (SROI). An analytical tool that is used to exp lain social and environmen- ta l value in monetary terms, 910
Socially responsible investment indices, 902 Society, as G4 sub-category, 905
Solar energy use, 713
Sort, in 5S organization, 202
Special orders, decisions about, 453-455
Standard cost. The budget for a single unit of product. Also simply referred to as standards, 653- 682
fixed overhead, 674
Standard cost accounting. Another common name for standard costing, 679
Standard costing. Also known as standard cost accounting. A method of accounting in which product costs are entered into the general ledger inventory accounts at standard cost rather than actual cost. The variances are captured in their own general ledger accounts and displayed on a standard costing income statement prior to be- ing closed out at the end of the period, 679-680, 679-682
advantages and disadvantages, 666-667 computing of, 655-658 Decision Guidelines, 668, 676 of direct labor, 655, 680 direct labor variances, 664-666 of direct materials, 65 5 direct materials variances, 658-663, 666 fixed manufacturing overhead variances, 680 flexible budgets and, 65 8 income statement, 682 information used to develop and maintain
standards, 655 journal entries, 679-682 of manufacturing overhead, 656 of one unit, 656-657 reengineering, 657 sustainability and, 657 systems, 675 types of, 654 variable manufacturing overhead variances,
671-672 variances, computation of, 658-667
Standard hours of time allowed (SHA), 665
Standard Industrial Classification (SIC), 906 Standard Price (SP), 659-661
Standard quantity of materials allowed (SQA), 661
Standardize, in 5S organization, 202
Standards . Another common name for standard costs, 654, 657. See also Standard cost
Statement of Accounting Standards (No. 95), 780nl
Statement of cash flows. One of the four basic financial statements; the statement shows the over- all increase or decrease in cash during the period as well as how the company generated and used cash during the period, 780. See also Cash flow
Decision Guidelines, 786, 803 direct method, 783-784, 799-802 financing activities, 782-783 function of, 780-781 indirect method, 784, 788-798 interpreting, 798 investing activities, 781 operating activities, 781, 783-784 sustainability and, 784-785
Statement of Financial Accounting Standards Num- ber 131 (SFAS 131), 591
Step costs. A cost behavior that is fixed over a sma ll range of activity and then jumps to a different fixed level with moderate changes in volume, 317-318
Stock
cash flows, indirect method, 796-797 PIE ratio, 857 safety, 513 statement of cash flows, 781-782
Stock exchanges, 902-903
Stock inventory. Products normally kept on hand in order to quickly fill customer orders, 108
Stockholders
balanced scorecard, 610,611,614 dividend payments, 527, 782, 796-797, 855,
857-858 profit expectations, 448
Stockholders' equity, return on equity, 855-856
Strategic planning. Setting long -term goals that may extend 5 to 10 years into the future, 508
balanced scorecard, 609-613, 614, 615 budget, benefits of, 510-511 budget process, 508-510 environmental management accounting and, 909 G4 Guidelines, 906
Subsidiary ledger. Supporting detail for a general ledger account, 131, 131n4
Sunk cost. A cost that has already been incurred, and therefore cannot be changed regardless of which future action is taken, 72, 446-44 7
Supply-chain assessment. Making purchase deci- sions based partially on how well suppliers man- age the social and environmental impact of their operations, 900
Supply-chain management, 204 Sustain, in 5S organization, 202
Sustainability. The ability of a system to endure with- out giving way or to use resources so that they are not depleted or permanently damaged. In busi - ness, sustainability is also defined as the ability to meet the needs of the present without compromis- ing the ability of future generations to meet their own needs, 21-22, 89 5
budgeting and, 5 36 business case for, 897-902 capital investments and, 713-714 corporate reporting, 70 cost behavior, 319 cost-volume-profit analysis, 401-402 Decision Guidelines, 913 environmenta l management accounting and,
908-912 financial statement analysis and, 859 history of, 896-897 importance of, 895-896 job costing, 122-123 lean thinking and, 205 performance evaluation and, 614 process costing and, 258-259 purchasing practices, 54 refined costing systems and, 189 short-term decisions and, 44 7 standard costs and, 657 statement of cash flows and, 784-785 sustainability reports, 902-907 zero-waste to landfi lls, 657, 899
Sustainability Accounting Standards Board (SASB), 906-907
Sustainability Consortium, 122
Sustainability profile, 122 Sustainability report. The primary document used
for communicating a company's performance on all three pillars of the triple bottom line: eco- nomic, environmental, and social. Also known as a Corporate Social Responsibility (CSR) report, 902-907
Sustainability reporting. A process that helps com- panies set goa ls, measure performance, and man- age change as they move toward an economic model that produces long -term economic profit as well as environmental care and social responsibil- ity, 902-907
T Take-back laws, 123
Takt time. The rate of production needed to meet customer demand, yet avoid overproduction, 202
Target costing. An approach to pricing used by price- takers; target costing begins with the revenue at market price and subtracts the company's desired profit to arrive at the target total cost, 451-453
Target profit, 448
Target rate of return, 594-595
Taxes
budgeted income statement, 519, 520 cash flow, direct method, 802 cash payments budget, 525-528 discontinuation decisions, 461, 463 green investment tax breaks, 714 income taxes, 527, 782, 802 property taxes, 517, 526 statement of cash flows, 782
Technology Makes it Simple. See also Excel
future value computation, 72 7
internal rate of return calculations, 739, 755-756 net present value calculations, 735, 753-755 present value computations, 730 time value of money calculations and example
solutions, 725, 727, 747-753
Time Value of Money. The fact that money can be invested to earn income over time, 723
calculation of, 723-730 example solutions, 747-750 future value table, 745 net present value, 730-736 present value tables, 743-744
Times -interest-earned ratio. Ratio of income from operations to interest expense. It measures the number of times operating income can cover in- terest expense; also called the interest-coverage ratio, 853, 860
Total cost. The cost of all resources used throughout the value chain, 57
accounting for, 256 in process costing, 25 6, 268
Total Qual ity Management (TOM). A management philosophy of delighting customers with supe- rior products and services by continually setting higher goals and improving the performance of every business function, 206
Trace. To assign a direct cost to a cost object, 55, 56
Trade workers. See Service company
Trading on equity . Earning more income on bor- rowed money than the related interest expense, thereby increasing the earnings for the owners of the business; also called leverage, 85 6
Transaction costs, credit and debit cards, 533-535 Transfer price. The price charged for the internal sale
of product between two different divisions of the same company, 597-599
Transferred-in costs. Costs incurred in a previous process that are carried forward as part of the product's cost when it moves to the next process, 264,272
Transportation, 198, 199
Trash audits, 258, 899, 900
Treasurer. The position responsible for raising the firm's capital and investing funds, 9, 10
Treasury Bills, U.S, 781
Treasury stock, 782
Trend percentages. A form of horizontal analysis in which percentages are computed by selecting a base year as 100 % and expressing amounts for the following years as a percentage of the base amount, 841-843
Triple bottom line. Evaluating a company's perfor - mance not only by its ability to generate economic profits, but also by its impact on people and on the planet, 21-22, 49, 895
u Unavoidable fixed costs. Fixed costs that will con-
tinue to be incurred even if a particular course of action is taken, 461-462
Uncontrollable costs. Costs that cannot be changed or influenced in the short run by management, 71
Underallocated manufacturing overhead. The amount of manufacturing overhead allocated to jobs is less than the amount of manufacturing overhead costs actually incurred; this results in jobs being undercosted, 127-129
Unethical vs. illegal behavior, 15
Unfavorable variance. A variance that causes operat- ing income to be lower than budgeted, 588-589, 607-608
Unit Contribution Margin. The excess of the unit sales price over the variable cost per unit: also called contribution margin per unit, 384
overview of, 383-386 sales price changes, 396
shortcut approach to breakeven point using, 388 variable cost changes, 398-399 weighted-average contribution margin, 402-405
Unit costs, 268-269
special order decisions, 44 7 standard costing of one unit, 656-657
United Nations, 859, 895
Unit-level activities. Activities and costs incurred for every unit produced, 190
U.S. Treasury Bills, 781 Utilities
V
discontinuation decisions, 460-464 job costing, 122 manufacturing overhead budget, 517-518 mixed costs, 326-328 value chain and, 55-56
Valuation book value per share of common stock, 858, 861 measurement issues, 596 net book value, 789-790
Value chain. The activities that add value to a firm's products and services; includes R&D, design, production or purchases, marketing, distribution, and customer service, 51
in ABM, 192-193 business activities in, 49-52 coordinating activities, 52-53 sustainability and, 53-54
Value stream mapping (VSM), 201 Value-added activit ies. Activities for which the cus-
tomer is willing to pay because these activities add value to the final product or service, 192
Variable costing. The costing method that assigns only variable manufacturing costs to products. All fixed manufacturing costs (fixed MOH) are expensed as period costs. Also known as direct costing, 123, 331-333 absorption costing vs, 336-338 decision making and, 453 income statement, 334 reconciling operating income, 338-340
Variable costs. Costs that change in total in direct proportion to changes in volume, 72, 308. See also Cost -volume-profit (CVP) analysis
breakeven point calculations, 386-389 changes in, sensitivity analysis, 398-399 cost behavior, 308-311 decision making and, 453 manufacturing overhead budget, 517 operating leverage, 407-409 outsourcing decisions, 469
Variable manufacturing overhead variances, 671-672
Variable operating expenses, 518
Variable overhead efficiency variance. This vari- ance tells managers how much of the total vari- able MOH variance is due to using more or fewer hours of the allocation base ( usually machine hours or DL hours) than anticipated for the actual volume of output. It is calculated as follows: SR X (AH - SHA), 672
Variable overhead rate variance. Also called the variable overhead spending variance. This vari- ance tells managers whether more or less was spent on variable overhead than they expected would be spent for the hours worked. It is calcu- lated as follows : AH X (AR - SR), 671-672
Variable overhead spending variance. Another common name for variable overhead rate vari- ance, 671
Variance. The difference between an actual figures and budgeted figures, 511, 588-589. See also Standard Costing
budgets, 510 standard costs and, 679-682
Vertical analysis. Analysis of a financial statement that reveals the relationship of each statement
Glossary/Index 1-11
item to a specified base, which is the 100% figure, 839, 843-845
Decision Guidelines, 846
Vertical integration. The acquisition of companies within one's supply chain, 597
Volume variance . The difference between the master budget and the flexible budget. The volume vari- ance arises only because the actual sales volume differs from the volume originally anticipated in the master budget, 605-606
w Wages
budgeted income statement, 519-520 cash flow, direct method, 801 cash flow, indirect method, 792-793 direct labor budget, 516, 526 direct labor variances, 664-666 fixed manufacturing overhead variances, 680 minimun1 wage, 901 standard cost of direct labor, 655, 680 variable manufacturing overhead variances, 671-
672 Wages payable
job costing vs. process costing, 24 7-250 liability, 132-133
Waiting, 198, 199 Warranties
balanced scorecard, 609, 612 sustainability and, 54
Waste diverting for other uses, 899, 900 eight wastes, 198 environmental management accounting and, 908 e-waste, 123 standard costs, 657 zero-waste to landfills, 258, 657, 899
Waste activities . Activities that neither enhance the customer 's image of the product or service nor provide a competitive advantage; also known as non-value-added activities, 192
Waste audits. Studying the stream of waste com- ing from company operations (solid waste, water discharge, chemicals, etc.) to determine waste that can be avoided and alternative uses for the remaining waste, 258, 899
Water, environmental management accounting and, 908
Water footprint. The total volume of water use asso- ciated with the processes and products of a busi- ness, 904, 905-906, 911
Weighted-average contribution margin, 402-405
Weighted-average method of process costing. A process costing method that combines any begin- ning inventory units (and costs) with the current period's units (and costs) to get a weighted -aver- age cost, 251, 252-25 8
Wholesaler. Merchandising companies that buy in bulk from manufacturers, mark up the prices, and then sell those products to retailers, 49
Working capital. Current assets minus current li- abilities; measures a business's ability to meet its short-term obligations with its current assets, 849
Work-in -process (WIP) inventory. Goods that are partway through the manufacturing process but not yet complete, 50, 259-260
z
job costing vs. process costing, 24 7-250 standard costs, 667, 679-681 total costs, 257
Zero-based budgeting. A budgeting approach in which managers begin with a budget of zero and must justify every dollar put into the budget, 510
Zero -waste to landfills, 258, 657, 899
Pearson MyLab™ Improving Results A proven way to help individual students achieve the
goals that educators set for their course.
Engaging Experiences Dynamic, engaging experiences that personalize
and activate learning for each student.
An Experienced Partner From Pearson, a long-term partner with a true grasp
of the subject, excellent content, and an eye on the
future of education.
www.pearsonhighered.com
m )> z
ISBN-13: 978-0-13-412852-8 ISBN-10: 0-13-412852-4
9 780134 128528
90000 >
- Cover
- Title Page
- Copyright
- Brief Contents
- Contents
- Visual Walk-Through
- About the Authors
- Acknowledgments
- 1 Introduction to Managerial Accounting
- 2 Building Blocks of Managerial Accounting
- 3 Job Costing
- 4 Activity-Based Costing, Lean Operations, and the Costs of Quality
- 5 Process Costing
- 6 Cost Behavior
- 7 Cost-Volume-Profit Analysis
- 8 Relevant Costs for Short-Term Decisions
- 9 The Master Budget
- 10 Performance Evaluation
- 11 Standard Costs and Variances
- 1 2 Capital Investment Decisions and the Time Value of Money
- 13 Statement of Cash Flows
- 14 Financial Statement Analysis
- 15 Sustainability
- Glossary/Index
- Back Cover