Professional Documents
Culture Documents
Performance evaluation
is difficult when actual
activity differs from the
predicted level of
activity.
McGraw-Hill/Irwin © The McGraw-Hill Companies, Inc., 2007
A2 Fixed Budget Performance
Report
Hmm! Comparing
fixed budgets
Consider with actual costs
is like comparing
the following apples with oranges.
condensed
example from the
Optel
Company . . .
Report 21-2
Report 21-2
Optel
Fixed Budget Performance Report
For the Month Ended January 31, 2008
Fixed Actual
Budget Results Variances
Sales: In units 10,000 12,000
In dollars $ 100,000 $ 125,000 $ 25,000 F
F = Favorable
Cost of goods sold variance $ 58,100
$ 49,000 $ 9,100 U
Actual
Selling revenue and income
expenses 13,000 are greater
15,100 2,100 U
Gen. &than budgeted
admin. revenue
expenses and income.
26,000 26,400 400 U
Total expenses $ 88,000 $ 99,600 $ 11,600 U
Income from operations $ 12,000 $ 25,400 $ 13,400 F
Report 21-2
Optel
If unit sales are higher, should we expect costs to be higher?
Fixed Budget Performance Report
How much ofFor
thethe
higher costs are because of higher unit sales?
Month Ended January 31, 2005
Fixed Actual
Budget Results Variances
Sales: In units 10,000 12,000
In dollars $ 100,000 $ 125,000 $ 25,000 F
Cost of goods sold $ 49,000 $ 58,100 $ 9,100 U
Selling expenses 13,000 15,100 2,100 U
Gen. & admin. expenses 26,000 26,400 400 U
Total expenses $ 88,000 $ 99,600 $ 11,600 U
Income from operations $ 12,000 $ 25,400 $ 13,400 F
How much of
the unfavorable cost I don’t think I can
variance is due to higher answer the question
activity, and how much is due using a fixed budget.
to poor cost control?
How much of
the unfavorable cost I don’t think I can
variance is due to higher answer the question
activity, and how much is due using a fixed budget.
to poor cost control?
Flexible Budgets
Central Concept
Let’s prepare
Exh.
Optel
Flexible Budgets
For the Month Ended January 31, 2008
Budget Budget Budget
Variable Total for for for
Amount Fixed 10,000 12,000 14,000
per Unit Cost Units Units Units
Sales: $ 10.00 $ 100,000 $ 120,000 $ 140,000
Total variable costs 4.80 48,000 57,600 67,200
Contribution margin $ 5.20 $ 52,000 $ 62,400 $ 72,800
Total fixed costs $ 40,000 40,000 40,000 40,000
Income from operations $ 12,000 $ 22,400 $ 32,800
Exh.
Optel
Flexible Budgets
For the Month Ended January 31, 2008
Budget Budget Budget
Variable Total for for for
Amount Fixed 10,000 12,000 14,000
per Unit Cost Units Units Units
Sales: $ 10.00 $ 100,000 $ 120,000 $ 140,000
Total variable costs 4.80 48,000 57,600 67,200
Contribution margin $ 5.20 $ 52,000 $ 62,400 $ 72,800
Total fixed costs $ 40,000 40,000 40,000 40,000
Income from operations $ 12,000 $ 22,400 $ 32,800
Exh.
Optel
Flexible Budgets
For the Month Ended January 31, 2008
Budget Budget Budget
Variable Total for for for
Amount Fixed 10,000 12,000 14,000
per Unit Cost Units Units Units
Sales: $ 10.00 $ 100,000 $ 120,000 $ 140,000
Total variable costs 4.80 48,000 57,600 67,200
Contribution margin $ 5.20 $ 52,000 $ 62,400 $ 72,800
Total fixed costs $ 40,000 40,000 40,000 40,000
Income from operations $ 12,000 $ 22,400 $ 32,800
budget
performance report
at 12,000 actual
units for Optel.
McGraw-Hill/Irwin © The McGraw-Hill Companies, Inc., 2007
P1 Flexible Budget Performance
Report Exh.
21-4
Optel
Flexible Budget Performance Report
For the Month Ended January 31, 2008
Budget Actual
Variable Total for for
Amount Fixed 12,000 12,000
per Unit Cost Units Units Variances
Sales (12,000 units) $ 10.00 $ 120,000 $ 125,000 $ 5,000 F
Total variable costs 4.80 57,600 59,400 1,800 U
Contribution margin $ 5.20 $ 62,400 $ 65,600 $ 3,200 F
Total fixed costs $ 40,000 40,000 40,200 200 U
Income from operations $ 22,400 $ 25,400 $ 3,000 F
Optel
Flexible Budget Performance Report
For the Month Ended January 31, 2008
Budget Actual
Variable Total for for
Amount Fixed 12,000 12,000
per Unit Cost Units Units Variances
Sales (12,000 units) $ 10.00 $ 120,000 $ 125,000 $ 5,000 F
Total variable costs 4.80 57,600 59,400 1,800 U
Contribution margin $ 5.20 $ 62,400 $ 65,600 $ 3,200 F
Total fixed costs $ 40,000 40,000 40,200 200 U
Income from operations $ 22,400 $ 25,400 $ 3,000 F
Optel
Flexible Budget Performance Report
For the Month Ended January 31, 2008
Budget Actual
Variable Total for for
Amount Fixed 12,000 12,000
per Unit Cost Units Units Variances
Sales (12,000 units) $ 10.00 $ 120,000 $ 125,000 $ 5,000 F
Total variable costs 4.80 57,600 59,400 1,800 U
Contribution margin $ 5.20 $ 62,400 $ 65,600 $ 3,200 F
Total fixed costs $ 40,000 40,000 40,200 200 U
Income from operations $ 22,400 $ 25,400 $ 3,000 F
Standard Costs
Let’s
change
topics.
Standard Costs
Based on carefully
predetermined amounts.
Benchmarks for
measuring performance.
Production Managerial
Engineer Manager Accountant
McGraw-Hill/Irwin © The McGraw-Hill Companies, Inc., 2007
C1
Human
Resources
Manager
McGraw-Hill/Irwin © The McGraw-Hill Companies, Inc., 2007
C1 Setting Direct Material
Standards
Price Quantity
Standards Standards
×
McGraw-Hill/Irwin © The McGraw-Hill Companies, Inc., 2007
C1
Exh.
Standard Standard
Quantity Price Standard
Cost factor or Hours or Rate Cost
Direct materials 1 kg. $ 25 per kg. $ 25.00
Direct labor 2 hours $ 20 per hour 40.00
Variable mfg. overhead 2 hours $ 10 per hour 20.00
Total standard unit cost $ 85.00
Variances
A standard cost variance
is the amount by which
an actual cost differs from
the standard cost.
Standard cost
Amount
Direct
Material
Direct Manufacturing
Labor Overhead
Variances
This variance is unfavorable This variance is
because the actual cost favorable because
exceeds the standard cost. the actual cost
is less than the
standard cost.
Standard cost
Direct
Material
Direct Manufacturing
Labor Overhead
Variance Analysis
Take
Identify Receive
corrective
questions explanations
actions
Conduct next
Analyze
period’s
variances
operations
Prepare standard
Begin
cost performance
report
McGraw-Hill/Irwin © The McGraw-Hill Companies, Inc., 2007
P2
Computing Variances
Standard Cost Variances
Computing Variances
Actual Quantity Actual Quantity Standard Quantity
× × ×
Actual Price Standard Price Standard Price
Computing Variances
Actual Quantity Actual Quantity Standard Quantity
× × ×
Actual Price Standard Price Standard Price
Computing Variances
Actual Quantity Actual Quantity Standard Quantity
× × ×
Actual Price Standard Price Standard Price
G-Max
G-Max Company
Company makes
makes golf
golf clubheads
clubheads with
with
the
the following
following standard
standard cost
cost information:
information:
Material Variances
During
DuringMay,
May, G-Max
G-Maxproduced
produced 3,500
3,500 clubheads
clubheadsusing
using
3,600
3,600 pounds
poundsof ofmaterial.
material. G-Max
G-Maxpaid
paid$1.05
$1.05per
per
pound
poundfor
forthe
thematerial.
material.
Compute
Computethe
thematerial
material price
price and
and quantity
quantityvariances.
variances.
Material Variances
SQ = 3,500 units × 1 lb. per unit = 3,500 lbs.
Labor Variances
Let’s turn
our attention
to labor
variances.
Labor Variances
Actual Hours Actual Hours Standard Hours
× × ×
Actual Rate Standard Rate Standard Rate
AH(AR
Materials price- SR)
variance SR(AH
Materials - SH)
quantity variance
Labor rate variance Labor efficiency variance
AH = Actual
Variable Hours
overhead SRVariable
= Standard Rate
overhead
AR = Actual
spending Rate
variance SHefficiency
= Standard Hours
variance
Labor Variances
During
During May,
May,G-Max
G-Max produced
produced 3,500
3,500clubheads
clubheadsworking
working
3,400
3,400hours.
hours. G-Max
G-Maxpaidpaidan
anaverage
averageof
of$8.30
$8.30per
per
hour
hour for
for the
thehours
hours worked.
worked.
Compute
Computethe
thelabor
laborrate
rateand
andefficiency
efficiencyvariances.
variances.
Labor Variances
Using highly paid skilled workers to
perform unskilled tasks results in an
unfavorable rate variance.
Production
Production managers
managers who
who make
make workwork assignments
assignments
are
are generally
generally responsible
responsible for
for rate
rate variances.
variances.
Labor Variances
Poorly Poor
trained quality
workers materials
Unfavorable
Efficiency
Variance
Poor Poorly
supervision maintained
of workers equipment
McGraw-Hill/Irwin © The McGraw-Hill Companies, Inc., 2007
P2 Responsibility for Labor
Variances
Let’s change
topics
again.
Overhead Rate
Exh.
G-Max
Overhead Costs Scenarios
For the Month Ended May 31, 2008
Variable Total Different Production Levels
Amount Fixed (Percent of Monthly Capacity)
per Unit Cost 70% 80% 90% 100%
Production in units 3,500 4,000 4,500 5,000
Total variable costs $ 1.00 $ 3,500 $ 4,000 $ 4,500 $ 5,000
Total fixed costs $ 4,000 4,000 4,000 4,000 4,000
Total factory overhead $ 7,500 $ 8,000 $ 8,500 $ 9,000
Standard direct labor hours 3,500 4,000 4,500 5,000
POHR per direct labor hour $ 2.14 $ 2.00 $ 1.89 $ 1.80
G-Max
Overhead Costs Scenarios
For the Month Ended May 31, 2008
Variable Total Different Production Levels
Amount Fixed (Percent of Monthly Capacity)
per Unit Cost 70% 80% 90% 100%
Production in units 3,500 4,000 4,500 5,000
Total variable costs $ 1.00 $ 3,500 $ 4,000 $ 4,500 $ 5,000
Total fixed costs $ 4,000 4,000 4,000 4,000 4,000
Total factory overhead $ 7,500 $ 8,000 $ 8,500 $ 9,000
Standard direct labor hours 3,500 4,000 4,500 5,000
POHR per direct labor hour $ 2.14 $ 2.00 $ 1.89 $ 1.80
Spending Efficiency
Variance Variance
AH = Actual Hours of Activity
AVR = Actual Variable Overhead Rate
SVR = Standard Variable Overhead Rate
SH = Standard Hours Allowed
McGraw-Hill/Irwin © The McGraw-Hill Companies, Inc., 2007
P3 Computing Overhead
Variances Exh.
21-14
Spending Volume
Variance Variance
SFR = Standard Fixed Overhead Rate
SH = Standard Hours Allowed
Variable Fixed
Overhead Overhead
Controllable
Variance © The McGraw-Hill Companies, Inc., 2007
McGraw-Hill/Irwin
P3 Computing Overhead
Variances
During
During May,
May,G-Max
G-Max produced
produced 3,500
3,500clubheads
clubheadsworking
working
3,400
3,400hours.
hours. G-Max
G-Maxbudgeted
budgetedforfor4,000
4,000units
units(80%).
(80%).
Actual
Actualvariable
variableoverhead
overheadwaswas$3,650
$3,650and
and
actual
actual fixed
fixedoverhead
overheadwaswas$4,000.
$4,000.
Compute
Computethe thevariable
variableoverhead
overheadspending
spendingand
and
efficiency
efficiency variances
variances and
and the
thefixed
fixed overhead
overhead
spending
spendingandandvolume
volumevariances.
variances.
ad
rh e ts
ve u c
o ro d
e d p
Fix d to
p lie
ap Volume
3,500 4,000
Actual Expected
Units Units
McGraw-Hill/Irwin © The McGraw-Hill Companies, Inc., 2007
C3
Standard cost
Amount
Direct
Material
Direct Manufacturing
Labor Overhead
Sales Variances
AA similar
similar analysis
analysis can
can be
be applied
applied to to sales
sales
variances.
variances. WeWe will
will use
use two
two additional
additional G-Max
G-Max
products,
products, golf
golf balls
balls and
and drivers,
drivers, to
to illustrate.
illustrate.
Budgeted Actual
Sales of golf balls (units) 1,000 1,100
Sales price per golf ball $ 10.00 $ 10.50
$550 F $1,000 F
Price Volume
Variance Variance
$1,400 U $2,000 U
Price Volume
Variance Variance