Assessment 4: Using Cost Accounting Data to Evaluate Management Control Systems
Assement 4 Part 1
| Assessment 4 Part 1: Management Control Systems and Incentives |
| Scenario |
| XZ is a Fortune 100 diversified conglomerate with operations in many industries around the world. Top management focuses on the annual earnings in evaluating the performance of division managers. Each year is a new challenge for division managers. The incentive plan includes an annual bonus that ranges from 7 to 20 percent of division managers’ salaries. There is an element of relative performance evaluation in that the target earnings for each year are based on how well companies in the same industry are performing. Once the target is set, it is not changed during the year. Failure to meet a division’s targeted earnings has serious consequences for the division manager: the manager can lose some or all of the potential bonus and will find their job in jeopardy. Missing a target two years in a row generally means that the manager will be replaced. |
| REQUIRED |
| 1. What incentives does this plan give to division managers? |
| 2. Is this a good plan? Would you want to be a division manager in this company? |
Assessment 4 Part 2
| Assessment 4 Part 2: Comprehensive Budget Plan | |||
| Scenario: | |||
| United Mobile Corporation appeared to be experiencing a good year. Sales in the first quarter were one-third ahead of last year, and the sales department predicted that this rate would continue throughout the entire year. The controller asked Megan Casey, a summer accounting intern, to prepare a draft forecast for the year and to analyze the differences from last year’s results. She based the forecast on actual results obtained in the first quarter plus the expected costs of production to be completed in the remainder of the year. She worked with various department heads (production, sales, and so on) to get the necessary information. The results of these efforts follow: | |||
| UNITED MOBILE CORPORATION Expected Account Balances for December 31, Year 2 | |||
| Cash | $ 5,280 | ||
| Accounts receivable | 352,000 | ||
| Inventory (January 1, year 2) | 211,200 | ||
| Plant and equipment | 572,000 | ||
| Accumulated depreciation | $ 180,400 | ||
| Accounts payable | 198,000 | ||
| Notes payable (due within one year) | 220,000 | ||
| Accrued payables | 102,300 | ||
| Common stock | 308,000 | ||
| Retained earnings | 476,080 | ||
| Sales revenue | 2,640,000 | ||
| Other income | 39,600 | ||
| Manufacturing costs | |||
| Materials | 937,200 | ||
| Direct labor | 959,200 | ||
| Variable overhead | 572,000 | ||
| Depreciation | 22,000 | ||
| Other fixed overhead | 34,100 | ||
| Marketing | |||
| Commissions | 88,000 | ||
| Salaries | 70,400 | ||
| Promotion and advertising | 198,000 | ||
| Administrative | |||
| Salaries | 70,400 | ||
| Travel | 11,000 | ||
| Office costs | 39,600 | ||
| Income taxes | — | ||
| Dividends | 22,000 | ||
| $4,164,380 | $ 4,164,380.00 | ||
| UNITED MOBILE CORPORATION Statement of Income and Retained EarningsFor the Budget Year Ended December 31, Year 1 | |||
| Revenues | |||
| Sales revenue | $1,980,000 | ||
| Other income | 66,000 | $1,860,000 | |
| Expenses | |||
| Cost of goods sold | |||
| Materials | $ 580,800 | ||
| Direct labor | 594,000 | ||
| Variable overhead | 356,400 | ||
| Fixed overhead | 52,800 | ||
| $1,584,000 | |||
| Beginning inventory | 211,200 | ||
| $1,795,200 | |||
| Ending inventory | 211,200 | $1,584,000 | |
| Selling | |||
| Salaries | $ 59,400 | ||
| Commissions | 66,000 | ||
| Promotion and advertising | 138,600 | 264,000 | |
| General and administrative | |||
| Salaries | $ 61,600 | ||
| Travel | 8,800 | ||
| Office costs | 35,200 | 105,600 | |
| Income taxes | 36,960 | ||
| 1,990,560 | |||
| Operating profit | 55,440 | ||
| Beginning retained earnings | 442,640 | ||
| Subtotal | $ 498,080 | ||
| Less dividends | 22,000 | ||
| Ending retained earnings | $ 476,080 | ||
| REQUIRED | |||
| Prepared a budgeted income statement and balance sheet. | |||
Assessment 4 Part 3
| Assessment 4 Part 3: Comparing Business Units Using Divisional Income, ROI, and Residual Income | ||
| Scenario: | ||
| Wellness Pharmaceuticals is a small firm specializing in new products. It is organized into two divisions, based on the products they produce. BD Division is smaller and the life of the products it produces tend to be shorter than those produced by the larger PM Division. Selected financial data for the past year is shown below. Divisional investment is as of the beginning of the year. Wellness Pharmaceuticals uses a 9 percent cost of capital and beginning-of-the-year investment when computing ROI and residual income. Ignore income taxes.e building. The following information (in $000s) appears in the accounting records for last year: | ||
| BD Division | PM Division | |
| Allocated Corporate Overhead | $660 | $1,980 |
| Cost of Goods Sold | 3,520 | 7,700 |
| Divisional Investment | 9,900 | 88,000 |
| Research and Development | 2,200 | 3,960 |
| Sales | 8,800 | 2,200 |
| SG&A | 770 | 1,683 |
| REQUIRED | ||
| 1. Compute divisional income for the two divisions. | ||
| 2. Calculate the operating margin, which is equivalent to the return on sales, for the two divisions. | ||
| 3. Calculate ROI for the two divisions. | ||
| 4. Compute residual income for the two divisions. | ||
| 5. Assess the financial performance of the two divisions based on your analysis. | ||
Assessment 4 Part 4
| Assessment 4 Part 4: Prepare Flexible Budget | ||||
| Scenario: | ||||
| Oak Grove, Inc., reports the following information concerning operations for the most recent month. There are no inventories. | ||||
| Actual (based on actual of 1080 units) | Master Budget (based on budgeted 1,200 units) | |||
| Sales revenue | $176,640 | $192,000 | ||
| Less manufacturing costs | ||||
| Direct labor | 27,264 | 28,800 | ||
| Materials | 23,040 | 26,880 | ||
| Variable overhead | 15,744 | 19,200 | ||
| Marketing | 10,076 | 11,520 | ||
| Administrative | 9,600 | 9,600 | ||
| Total variable costs | $85,824 | $96,000 | ||
| Contribution margin | $90,816 | $96,000 | ||
| Fixed costs | ||||
| Manufacturing | 9,380 | 9,600 | ||
| Marketing | 19,968 | 19,200 | ||
| Administrative | 19,122 | 19,200 | ||
| Total fixed costs | $ 48,420 | $48,000 | ||
| Operating profits | $ 42,396 | $48,000 | ||
| REQUIRED | ||||
| Prepare a flexible budget for Oak Grove, Inc. | ||||
Assessment 4 Part 5
| Assessment 4 Part 5: Manufacturing Variances | ||||
| Scenario: | ||||
| Delmar Products prepares its budgets on the basis of standard costs. A responsibility report is prepared monthly, showing the differences between master budget and actual results. Variances are analyzed and reported separately. There are no materials inventories. The following information relates to the current period: | ||||
| Standard costs (per unit of output) | ||||
| Direct materials, 6 gallons @ $4.00 per gallon | $24 | |||
| Direct labor, 4 hours @ $40 per hour | 160 | |||
| Factory overhead | ||||
| Variable (25% of direct labor cost) | 40 | |||
| Total standard cost per unit | $224 | |||
| Actual costs and activities for the month follow: | ||||
| Materials used | 15,120 gallons at $3.60 per gallon | |||
| Output | 2,280 units | |||
| Actual labor costs | 6,400 hours at $44 per hour | |||
| Actual variable overhead | $72,900 | |||
| REQUIRED | ||||
| Prepare a cost variance analysis for the variable costs. | ||||