Management Accounting
Management Accounting
Foundations of
Management Accounting
Board of
Directors
President
Accounting
Department
Management Accounting |5
ORGANIZATIONS
President
Theory Assumptions Standards and Recording Rules Statistical and Mathematical Techniques
Management Accounting |7
Inputs
Accounting Transactions
(Historical Data)
Accounting Department
Accounting transactions are processed by means
of journals, accounts and ledgers. Now done
primarily by use of accounting software and computers.
Outputs
Income Statement
Balance Sheet
Statement of Cash Flows
Other types of financial reports
Inputs
Planned data, Statistical data, Future costs.
Standards, Historical accounting data, if relevant
Accounting Department
Data for decision-making and performance
evaluation are processed by means of budget
models, forecasting models, cost analysis
techniques, etc.
Outputs
Operating budgets
Capital budgets
Flexible budgets
Special reports (graphic, tables)
Summaries and Schedules
Segmental income statement
8 | CHAPTER ONE • Introduction to Management Accounting
Figure 1.5
1. CASH 1. CASH
What is the balance? How much cash should be on hand?
Emphasis is on: Emphasis is on:
General journal entries, Cash budgeting, cash flow, alternative
bank reconciliations, petty cash. uses of cash.
3. INVENTORY 3. INVENTORY
What is the historical dollar amount that What is the optimum level of inventory?
should be assigned to inventory? Emphasis is on:
Emphasis is on: EOQ models, safety stock, quantity
Inventory cost methods, methods of discounts.
estimating inventory.
8. SALES 8. SALES
How much were sales? What will the amount of sales be?
Emphasis is on: Emphasis is on:
Recording of sales and purchases Sales forecasting, pricing, cash
transactions. budgeting, methods of increasing
sales.
9. EXPENSES 9. EXPENSES
How much were expenses? What should the amount expenses be?
Emphasis is on: Emphasis is on:
Journal entries, accrued expenses, Budgeting, flexible budgeting cost-
depreciation, bad debts. volume-profit analysis.
Q.1.1 List six examples of tools that the management accountant could use
to help management to make decisions.
Q.1.2 List several features of management accounting that make it different
from financial accounting.
Q.1.3 What types of activities both financial and managerial does the
accounting department within a business provide?
Q.1.4 In terms of financial statements and from a management accounting
point of view, what kinds of questions does the management accountant
ask?
Q.1.5 In the study of management accounting, what kind of concepts would
you be likely to encounter that are more important than in financial
accounting?
For each item or statement listed below, indicate (4) whether this item or statement
pertains more to financial accounting or to management accounting.
Management Accounting | 11
Financial Management
Statement/item
Accounting Accounting
For each item or statement listed below, indicate (4) whether this item or statement
pertains more to financial accounting or to management accounting.
Financial Management
Statement/item
Accounting Accounting
For each item or statement listed below, indicate (4) whether this item or statement
pertains more to financial accounting or to management accounting.
Financial Management
Statement/item
Accounting Accounting
1 General Ledger
2 Cost-volume-profit tool
3 Accounts
Board of
Directors
President
Accounting
Department
Income
Statement
Balance Sheet
Management Accounting | 17
the major assumptions will be detailed below. Five categories of assumptions will be
presented:
1. Basic goals
2. Role of management
3. Nature of Decision‑making
4. Role of the accounting department
5. Nature of accounting information
Basic Goal Assumptions - The basic goals or objectives the business enterprise
may be multiple. For example, the goal may be to maximize net income. Other goals
could be to maximize sales, ROI, or earnings per share. Management accounting
does not require a specific of type of goal. However, whatever form the goal takes,
management will at all times try to achieve a satisfactory level of profit. A less than
satisfactory level of profit may portend a change in management.
Cash, accounts receivable, inventory, fixed assets, accounts payable, etc. can be too
large or too small. Given this fact, then, for each item there must be the right amount
or optimum. It is management’s responsibility to make the best decision possible
regarding each item on the financial statements. Gross mismanagement of any single
item could either result in the failure of the business or the downfall of management.
Following are some examples of decisions associated with specific financial
statement items:
Balance Sheet Items Decision
Cash Minimum level
Accounts receivable Credit terms
Inventory Order size
Fixed asset Capacity size
Bonds payable Amount and interest rate
Income Statement Items
Sales Price, number of products, number
of sales people
Salesmen compensation Salaries and commission rate
Advertising Media, advertising budget
From the descriptive model of the basic features and assumptions of the
management accounting perspective of business, it is easy to recognize that
decision‑making is the focal point of management accounting. The concept of
decision‑making is a complex subject with a vast amount of management literature
behind it. How businessmen make decisions has been intensively studied. In
management accounting, it is useful to classify decisions as:
1. Strategic and tactical
2. Short‑run and long-run
Strategic and Tactical Decisions
In management accounting, the objective is not necessarily to make the best
decision but to make a good decision. Because of complex interacting relationships,
it is very difficult, even if possible, to determine the best decision. Management
decision‑making is highly subjective.
Whether a decision is good or acceptable depends on the goals and objectives of
management. Consequently, a prerequisite to decision‑making is that management
have set the organization’s goals and objectives. For example, management must
decide strategic objectives such as the company’s product line, pricing strategy,
quality of product, willingness to assume risk, and profit objective.
In setting goals and objectives, it is useful to distinguish between strategic and
tactical decisions. Strategic decisions are broad‑based, qualitative type of decisions
which include or reflect goals and objectives. Strategic decisions are non quantitative
in nature. Strategic decisions are based on the subjective thinking of management
concerning goals and objectives.
Tactical decisions are quantitative executable decisions which result directly from
the strategic decisions. The distinction between strategic and tactical is important in
management accounting because the techniques of management accounting pertain
primarily to tactical decisions. Management accounting does not typically provide
techniques for assisting in making strategic decisions.
Examples of strategic decisions and tactical decisions from a management
accounting point of view include:
Decision items Strategic Decisions Tactical Decisions
Cash Maintain minimum level
without excessive risk Specific level of cash
Accounts receivable Sell on credit Specific credit terms
Inventory Maintain safety stock Specific level of inventory
Price Be volume dealer by Specific price
setting price lower than
competition
Once a strategic decision has been made, then a specific management tool can be
used to aid in making the tactical decision. For example, if the strategic decision has
been made to avoid stock outs, then a safety stock model may be used to determine
the desired level of inventory.
Management Accounting | 21
are the capital budgeting models discussed in chapter 12. Consequently, the results
obtained from using management accounting tools should be interpreted as benefits
for the short‑run, and not necessarily the long-run. Hopefully, decisions which clearly
benefit the short‑run will also benefit the long‑run. Nevertheless, it is important for the
management accountant, as well as management, to beware of possible conflicts
between short‑run and long‑run planning and decision‑making.
Management Accounting Decision Models
Management accounting consists of a set of tools that have been proven to be
useful in making decisions involving revenue and cost data. Even though many of
the techniques appear to be simplistic in nature, they have proven to be of consider‑
able value. A comprehensive list of the tools and their mathematical nature which
constitute management accounting appears in Appendix C of this book.
The techniques which are also listed in Figure 2.2 are all based on mathematical
equations or mathematical relationships. All of the techniques may be regarded
as mathematical decision‑making models. For example, the foundation of C-V-P
analysis is the equation: I = P(Q) ‑ V(Q) - F. The mathematical models which form the
foundation of every tool are summarized in Appendix C to this book.
The approach described above concerning the use of financial statements as a
check list to identify decision‑making areas may also be used to identify the appropriate
management accounting technique. For every item on financial statements, there is
one or more appropriate management accounting technique.
The following illustrates the association of management accounting tools with
specific financial statement items.
Balance Sheet:
Cash Cash budget
Capital budgeting models
Accounts receivable Incremental analysis
Inventory EOQ models, Safety stock model
Fixed assets Incremental Analysis, Capital budgeting
Income Statement:
Sales C-V-P analysis, Segmental reporting
Incremental analysis
Expenses C-V-P analysis, Incremental analysis
Net income Direct costing
Management Accounting | 23
Assets
Liabilities
Stockholders’
Equity
Common stock Leverage / risk Shares to issue ROI analysis Cost of capital
Amount needed Incremental analysis Cost of issuing
Cost of capital ROI data
analysis
Gross profit
Expenses
General and Admin. Effective service Amounts of C-V-P analysis Fixed and vari‑
Executive salaries Turnover salaries able costs
Secretaries
Supplies
Depreciation
Travel
Net income
Management Accounting | 27
Materials Used
Direct labor Productivity Wage rate Incremental analysis Fixed and variable
Motivation Number of Business budgeting costs
Capacity workers C-V-P analysis Relevant costs
Industry repu‑ Second shift/ Wage rates
tation overtime Productivity rates
New equipment
Fixed direct labor Capacity Keep or replace Incremental analysis Fixed and variable
C-V-P analysis product cost
Exercise 2.2
In the left hand column is a list of decisions. In the right hand column is a list of
different types of information. For each decision in the left hand column, identify from
the right hand column the type of information that would be helpful in making that
decision.
Decision-making Information
K. Direct costs
L. Indirect costs
M. Price of product
Expenses are the outflow of assets from the operations of the business. Expenses
are caused by activities necessary to generate revenue. When revenues exceeds
expenses as is the goal, the difference is called net income. If a transaction does not
cause a decrease in an asset, then that transactions is not an expense. Following
is a list of several expenses and the asset decrease associated with that particular
expense.
Technically, the asset outflow associated with salaries is not cash. Payments are
made to workers and other employees because they create something of value. In
more technical terms an expense is the expired value of an asset. A janitor is paid
to clean floors. The thing of value acquired is a clean floor and as long as the floor
remains clean, it is something of value. However, when the clean floor becomes dirty
again, then the value of the clean floor asset has expired. Because many assets have
a very short life, the accountant often simply records the expense even though the
value of the assets at the time of recording has not yet expired.
Often the acquisition of an asset is not paid for immediately and the amount then
owed is called a liability. Liabilities are debts or obligations to pay at some future date
and are a common form of financing in a business. There are three primary sources
of assets in a business: (1) revenues (2) liabilities (3) capital. The five key words
from an accounting viewpoint and also from a management viewpoint are assets,
liabilities, capital, revenue, and expenses.
In one sense, the purpose of management is to make asset, liabilities, capital,
revenue, and expense decisions. Since the income statement shows revenues,
expenses and net income and the balance sheet shows assets, liabilities, and capital,
we can say that the purpose of management is to manage assets, liabilities, capital,
revenue, and expenses. Stated simply, the purpose of management is to manage
financial statements.
Because of the importance of sound operations and financial condition, it is criti-
cally important for both management and accountants to have a sold understanding
of financial statements. While accountants prepare financial statements, it is manage-
ment that creates financial statements through the decisions it makes. Because of
the importance of financial statements, the rest of this chapter is concerned with
presenting the fundamentals of financial statements for a manufacturing business.
The four financial statements of critical value in this text are as follows:
1. Balance sheet
2. Income statement
3. Cost of goods manufactured statement
4. Statement of cash flow
Management Accounting | 33
Accounting Terminology
Amortization Depreciation Material used
Accounts receivable Direct cost Net income
Accounts payable Dividends Net operating income
Bonds Finished goods Net income after taxes
Bad debts Fixed assets Perpetual inventory
Credit Factory labor Periodic inventory
Capital Fixed cost Retained earnings
Cash Gain/loss on sale Premium/discount on stock
Common stock Gross profit Premium/discount on bonds
Contribution margin Indirect cost Stockholders’ equity
Cost Inventory Tax expense
Current assets Income taxes Treasury stock
Cost of goods sold Investment Trade-in value
Cost of goods manufactured Manufacturing overhead Variable cost
Hopefully, you have learned these terms in a previous accounting course and
only some review of these terms is needed.
In addition to terminology, there are some accounting concepts and conventions
of a broader nature that involve theory and even, in some cases, considerable
differences of opinion. Some of the important concepts involved in this book are
shown as follows.
Accounting Concepts
Absorption costing Earned/unearned revenue
Accrual basis accounting Inventory costing methods
Accounting control Matching
Cash basis accounting Planning
Cost Standards/principles of accounting
Control Full costing reporting
Deferred charges Contribution basis reporting
Direct costing
Accounting Financial Statement Relationships
In addition to important financial statement terminology, there are a number of
manufacturing financial statement relationships critical to understanding and using
financial statements. These relationships may be summarized as simple mathematical
equations. The most important of these relationships are the following:
34 | CHAPTER THREE • Financial Statements for Manufacturing Business
The use of ratios is a commonly used method to determine conditions that might
be a current or future problem. The current ratio can be computed to determine if
current assets are sufficient to make payments of current liabilities. The debt/equity
ratio is a good indicator of whether the company is too heavily burdened with debt.
The profit margin percentage is a good measure of the adequacy of net income to
sales. The computation of the return on investment ratio is an excellent benchmark
for determining whether net income is satisfactory or unsatisfactory. Numerous other
ratios may be computed and most elementary accounting textbooks do an excellent
job of discussing the more important ratios. A detailed discussion of ratios is presented
in chapter 17.
Financial Statements: A Model of Decision-making
Also, financial statements may be used as a guide to identifying what financial
statements elements are directly affected by a specific decision. This approach is not
commonly used, but because it is helpful in understanding how decisions affect the
various items of financial statements, it is discussed here now in some detail. For
example, every item on the balance sheet such as accounts receivable or inventory
is the result of the execution of one or more identifiable decision. It is management’s
primary responsibility to manage each element of a given financial statement. Financial
statements, in one sense, are a check list of what management is to manage. This
approach states rather explicitly, as previously discussed, that a primary purpose of
management is to manage assets, liabilities, capital, revenue, and expenses.
To clarify the above statements, the following financial statements of the V. K.
Gadget Company are presented in terms of decisions and required information.
Figure 3.2 •
Figure 3.3 •
Income Statement
is that once rules, standards, and procedures have been adopted, they should be
consistently applied. In the V. K. Gadget Company, the following procedures and
methods have been adopted.
Figure 3.4 •
8. Incremental analysis
9. Inventory management analysis
10. Keep or replace analysis
11. Performance evaluation
13. Return on investment
14. Sales people compensation analysis
15. Segmental contribution reporting
16. Wage rate analysis
If your instructor has adopted this simulation in connection with this text book,
then hopefully your participation in The Management/Accounting Simulation
will give you an experience that will solidly persuade you that in any business the
accounting department is a vital function in the process of decisions being made
and executed. With a proper attitude on the part of accounting towards management
and management towards accounting, the likelihood of better decisions and a more
successful business is greatly increased.
Comparison of Merchandising and Manufacturing Businesses
In order to understand financial statements for a manufacturing business, as a
student you first need a good understanding of financial statements for a merchandising
business. In general, merchandising and manufacturing statements are the same, In
fact, in terms of basic components they are identical.
Figure 3.5 •
The five basic elements of the income The five basic elements of the income
statement for a retail business are: statement for a manufacturing business are:
The major difference is in the need to know how to compute cost of goods
manufactured as seen in the following comparison.
40 | CHAPTER THREE • Financial Statements for Manufacturing Business
Figure 3.6 •
Merchandising Manufacturing
The purpose of the cost of goods manufactured statement is to compute the cost
of goods completed or finished in a given time period. The cost of goods manufactured
is the cost of goods finished this period. Cost of goods manufactured consists of three
basic cost elements: (1) materials, (2) factory labor, and (3) manufacturing overhead.
Materials used is a computation:
Management Accounting | 41
Materials Used
1. Materials inventory (B) $ 5,000
2. Material purchases 25,000
Materials available 30,000
3. Materials inventory (E) 10,000
$20,000
There are two types of inventory systems that may be used in a manufacturing
business: (1) periodic and (2) perpetual. If a periodic inventory system is used, then it
is necessary to compute materials used. If perpetual inventory is used, the inventory
system keeps an accurate perpetual record of materials used and, consequently, it
is not necessary to compute materials used. A record in the cost accounting system
called Materials Used Summary is to record each use of material.
Balance Sheets: Merchandising and Manufacturing Compared
The balance sheet of a manufacturing business in terms of basic elements is
identical to the balance sheet of a merchandising business. The only difference
is in one area, the current asset section. Instead of one inventory account, the
manufacturing business has three inventory accounts:
6 Depreciation on plant & equipment, $2,000 Mfg. overhead - plant deprec. 2,000
Allowance for depreciation 2,000
Management Accounting | 43
Cash 177,000
Sales 500,000
659,000 659,000
–– –––––––
––––––– –––––––
–––––––
Additional information:
Materials inventory (ending) $ 8,000
Work in Process (ending) $12,000
Finished goods (ending) $11,000
In addition to these normal reoccurring periodic transactions, there are unique
manufacturing end-of-period entries that must be made.
44 | CHAPTER THREE • Financial Statements for Manufacturing Business
Please note that the above steps assume that making journal entries and posting
are part of the same step.
Summary
In many respects, the financial statements of a manufacturing firm are similar
to those of a retail type business. However, the existence of certain transactions
concerning material, labor and overhead means that a manufacturing firm does
have basic differences concerning inventory. Whereas a retail firm has one inventory
account, typically called merchandise inventory, a manufacturing business has three
basic inventory accounts: raw materials, work in process, and finished goods. In
addition, because the cost of goods manufactured is critical, a manufacturing firm
typically has a statement called cost of goods manufactured. The accounting for
overhead in a manufacturing firm involves many complexities. The theory of accounting
for manufacturing overhead is usually taught in courses in cost accounting. Except
when necessary, the complexities of manufacturing overhead are not discussed in
this text
Q. 3.1 What three elements are necessary to compute cost of goods sold in a
retail business?
Q. 3.2 What three elements are necessary to compute cost of goods sold in a
manufacturing business?
Q. 3.3 What are five items of information are necessary to compute cost of
goods manufactured?
Q. 3.4 What elements are necessary to compute materials used?
Q. 3.5 What does cost of goods manufactured represent?
Q. 3.6 As the income statement is typically prepared, what are the main
elements that make up the income statement?
Q. 3.7 How does the current asset section of the balance sheet for a
manufacturing business differ from the current asset section of the
balance sheet for a retail business?
Management Accounting | 47
Based on the above information, compute cost of goods sold for both types of
businesses. Some of the above information is not required.
66,100 66,100
––––––
–––––– ––––––
––––––
Additional information:
Materials inventory (ending) $ 2,800
Work in Process (ending) $ 3,200
Finished goods (ending) $ 2,100
Required:
From the above adjusted trial balance, prepare:
1. A cost of goods manufactured statement
2. An income statement
3. A balance sheet
Cost Classification
In accounting, the term cost refers to the expenditure or sacrifice made to acquire
something of value. In financial accounting, all transactions are recorded in terms
of historical cost; that is, the money expended or to be expended at the date of the
transaction. The monetary value associated with an asset acquired is said to be its
cost. Cost is the sacrifice made in resources to acquire another resource. Cost is
measured in monetary units which in the United States is the dollar. For example, a
machine is purchased by paying $4,000 in cash and trading in an old machine having
a sales value of $1,000. The cost of the new machine is $5,000 because resources
worth a total of $5,000 were given in the exchange. Stated differently, resources
worth $5,000 were sacrificed.
Figure 4.1
Depending on the type of activity and the passage of time, the cost of an asset in
accounting can be classified in several ways. Proper financial reporting and correct
decision‑making require an understanding of the different ways in which costs can
be classified. In Figure 4.2 is a list of costs that pertain to both financial statement
preparation and decision‑making analysis.
For purposes of management accounting, there are three important dual classifica‑
tions of cost that require some understanding: Expired and unexpired, manufacturing
and non manufacturing, and fixed and variable. These three classifications are
somewhat interrelated, particularly concerning financial statements.
Figure 4.2
Manufacturing Costs/Expenses
The difference between a cost and an expense is frequently misunderstood.
Because the terms variable costs and variable expenses will be used later in this
chapter, and also throughout this book, the difference in meaning between a cost and
a expense will now be clarified.
Technically, there is a difference between a manufacturing cost and a manufac‑
turing expense. The term manufacturing costs usually refers to material used, direct
labor incurred, and overhead incurred in a manufacturing business. Material used,
direct labor, and manufacturing overhead at the time incurred are not expenses; rather
they incurred costs. In the manufacturing process, material, labor, and overhead do
not expire; rather through manufacturing activity they become transformed from one
type of utility to another.
In a manufacturing business, the accountant will debit work in process for mate‑
rials used, direct labor incurred, and manufacturing overhead. Since work in process
is an asset account, it would not be logical to regard material used, direct labor, and
manufacturing overhead as expenses. Expenses cannot be transformed back into
asset values.
Figure 4.3
Asset Values and Related Expenses
Asset Expired
Accounts receivable Bad debts expense
Finished goods Cost of goods sold
Prepaid insurance Insurance expense
Supplies Supplies expense
Building Depreciation
in inventory accounts (work in process and finished goods) and then become an
expense when finished goods are sold. In a manufacturing business, only the cost
of goods sold account can properly be called a manufacturing expense. Prior to the
sale of finished goods, all manufacturing expenditures remain as unexpired costs.
In order to understand the transformation of manufacturing costs into manufacturing
expenses, you should fully understand the flow of cost as taught in cost accounting.
The flow of cost diagram is shown in Figure 4.4.
The term, variable cost, then primarily refers to the manufacturing costs that are
reflected in the inventory accounts: materials, work in process, and finished goods.
The term, variable expenses, refers to cost of goods sold and to other variable
non manufacturing expenses such as sales people’s commissions. As a student
of management accounting, you should understand, however, that the two terms,
variable expenses and variable costs, are sometimes used interchangeably. Some
writers use the term variable costs to include variable expenses. The technical differ‑
ence is ignored because the theory underlying the use of variable expenses is the
same as for variable costs.
There is one instance in which manufacturing costs and manufacturing expenses
(cost of goods sold) are the same in amount. When sales equal production, that is, all
units manufactured are sold, then manufacturing costs (materials used, direct labor
incurred, and manufacturing overhead incurred) and the manufacturing expense (cost
of goods sold) are equal. Under these conditions, all manufacturing costs including
fixed manufacturing overhead incurred will be included in cost of goods sold.
In terms of financial statements, manufacturing costs appear on the cost of goods
manufactured statement while manufacturing expenses are shown on the income
statement. However, the amount of manufacturing costs are not necessarily reported
on the income statement in the period incurred. Some of the current period manufac‑
turing cost may still reside in finished goods inventory until the inventory is sold.
Figure 4.4 • Flow of Manufacturing Cost
Manufacturing Overhead
Cost of Goods Sold
Note: The flow lines denote journal entries at the end of the
accounting period to transfer cost.
Management Accounting | 55
Figure 4.5
Relationship of Cost Classification and Decision-making
Classification of Costs Example of Decisions
Manufacturing
Material Suppliers, quality of material
Labor Wage rate, number of hours
Manufacturing Overhead Cost of equipment, repairs and maintenance
Figure 4.6
Figure 4.7
Summary
The importance of understanding different kinds of cost in management
accounting can not be understated. Management accounting, as stated several times
before, consists of various decision-making tools. Each tool requires different kinds
of cost information. Without a good understanding of different kinds of cost and cost
behavior, it is highly unlikely any specific tool could be used in a meaningful way to
improve the quality of decisions.
The cost concepts that need to be understood in order to fully understand and be
able to use the various management accounting tools are the following:
1. Relevant and irrelevant 6. Fixed and variable
2. Direct and indirect 7. Manufacturing and non manufacturing
3. Prime costs 8. Expired and unexpired
4. Escapable and inescapable 9. Opportunity and sunk costs
5. Joint costs 10. Mixed and semi-variable
Q. 4.1 List the ways in which costs and expenses can be classified.
Q. 4.2 Explain the difference between:
a. Direct material and indirect material
b. Direct labor and indirect labor
c. Manufacturing and non manufacturing costs
d. Fixed and variable costs
e. Expired and unexpired costs
a few items in the list that do not fall into the manufacturing and non manufacturing
categories and should not be checked. Only one column for each item should be
checked.
Executive salaries ( ) ( ) ( ) ( ) ( )
Material X purchases ( ) ( ) ( ) ( ) ( )
Factory supplies ( ) ( ) ( ) ( ) ( )
Advertising ( ) ( ) ( ) ( ) ( )
Depreciation, factory ( ) ( ) ( ) ( ) ( )
equipment
Freight-in - material X ( ) ( ) ( ) ( ) ( )
Finished goods ( ) ( ) ( ) ( ) ( )
Supervision labor- ( ) ( ) ( ) ( ) ( )
factory
Factory labor, ( ) ( ) ( ) ( ) ( )
assembling department
Secretarial salaries ( ) ( ) ( ) ( ) ( )
Utilities, factory ( ) ( ) ( ) ( ) ( )
Material Y purchases ( ) ( ) ( ) ( ) ( )
Cash ( ) ( ) ( ) ( ) ( )
Total Variable Cost - Management Accounting Total Variable Cost - Economic Theory
120000 250000
100000 200000
80000 150000
Cost
Cost
60000 100000
40000
50000
20000
0
0
0 5000 10000 15000
00
00
00
00
00
30
10
50
70
90
Volume Volume
The ability to identify and measure variable costs from historical cost data is often
important. The measurement of variable cost is enhanced by an understanding of why
some costs are variable in nature. Variable costs increase or decrease with activity
because there is a fixed relationship between a single unit of output and certain
Management Accounting | 65
physical and cost factors. For example, assume that a furniture manufacturer makes
a table consisting of four 30” legs and a plywood top measuring 3’x 5’. Each leg costs
$2 and the plywood top can be purchased for $4.00. Therefore, due to the material
design specifications of the table, the material cost of each table manufactured is
$12( 4 legs x $2 + $4 for top). Assuming production increments of 100, at different
levels of production total material cost would be:
Cost per Total Material
Production Unit Cost
100 $12 $1,200
200 $12 $2,400
300 $12 $3,600
400 $12 $4,800
Notice that the increase in total cost is directly proportionate to the increase
in volume. For example, an increase from 200 to 400 units (a 100% increase)
would result in a corresponding 100% increase in total cost. The physical material
specifications of the table design create a fixed relationship between a unit of product
( the table) and the amount of material used. As unusual as it may sound, it is this
fixed relationship that causes the direct variability of cost. For other types of variable
costs such as direct labor, there are similar fixed relationships.
Methods of Explaining and Presenting Cost Behavior
The concept of variable cost is obviously important to both accountants and
management. Communication of cost behavior from the accountant to management
is also critically important. The presentation of cost behavior may be done in three
ways: tabular, mathematical, and graphical.
Tabular presentation - A common method is to present cost behavior in the form of
a table. For example, in the illustration above cost behavior was presented in tabular
form. In terms of including more manufacturing costs at different levels of activity, the
table on the next page is an example of the tabular method.
The advantage of this method is that the variable cost at set intervals of activity
can be seen without first doing any math. However, some computations are necessary
when cost is needed at an activity level for which a special column does not exist.
Mathematical Presentation - Because in management accounting the relationship
between variable cost and volume is assumed, linear total variable cost may be
defined by the following equation:
TVC = V(Q) (1)
Where:
V = variable cost rate and Q = quantity (units sold or units manufactured).
Mathematically, TVC represents the dependent variable and Q or quantity
represents the independent variable. Mathematically speaking, V may be called
the constant of variation.
Let V = $12 and Q = 1,000
Then TVC = 12(1,000) = $12,000
66 | CHAPTER FIVE • Management Accounting Theory of Cost Behavior
Given a rate of $12 per unit and at a volume of 1,000, total variable cost is
$12,000.
Total variable cost is completely determined by the variable cost rate and the level
of activity. Given a specified value for V, total variable cost for any level of activity can
be easily computed.
The key to understanding variable cost behavior is a knowledge of V, the variable
cost rate. V represents the average variable cost rate. The major assumption
underlying the equation, TVC = V(Q), is that regardless of the level of activity the
average variable cost rate will remain the same. From this assumption results the
linear relationship between volume and total variable costs. As long as V remains
unchanged, the effect of changes in volume will be direct and proportionate. In other
words, the relationship is linear. Regardless of how cost behavior is communicated,
the foundation of cost behavior remains at its core mathematical in nature.
Graphical Presentation ‑ The behavior of variable cost can be illustrated graphically.
As true of all mathematical equations, by assigning different values to Q, the
independent variable, the resulting dependent values can be plotted on a graph. To
illustrate, assume a variable cost rate of $12 and activity increasing in increments of
100. The graph in Figure 5.2 may be drawn:
Figure 5.2
7,200
Q V TVC
4,800
100 $12 1,200
Cost
2,400
200 $12 2,400
300 $12 3,600 0
0 200 400 600
400 $12 4,800
Volulme (quantity)
2A 2B
Management Accounting | 67
In Figure 5.2A, the relationship between volume and variable cost is shown
in tabular form. In many cases, management prefers to see costs is this fashion.
However, the graphical portrayal is more effective in demonstrating the theoretical
nature of variable costs from a management accounting viewpoint. The increase in
cost resulting from increases in volume can easily be visualized. It is interesting to
note that V, the variable cost rate, from a mathematical viewpoint measures the slope
of the total variable cost line. The greater the value of V the steeper the slope. The
affect on slope of the line for different values of V is illustrated in Figure 5.3. As the
rate increases, the slope also become steeper.
Figure 5.3
200000
150000
V = 12
Cost
100000 V= 14
V = 16
50000
0
0 5000 10000 150000
Volume (quantity)
4.00
Cost
3.00 3.00
2.00 2.00
1.00
1.00
0
0
1000
2000
3000
4000
5000
6000
7000
8000
9000
10000
0
1000
2000
3000
4000
5000
6000
7000
8000
9000
Volume (quantity) Volume (quantity)
68 | CHAPTER FIVE • Management Accounting Theory of Cost Behavior
In theory the variable cost rate, or V, also may be computed from historical data
by dividing the total variable cost by the related level of activity; that is, from a macro
point of view V = TVC / Q. However, in practice the computation of V in this manner
is not always easy. Very seldom is the total variable cost known without considerable
analysis of cost data at a subclassification or micro level. The computation of V is,
therefore, likely to be preceded by an analysis of variable cost in terms of material,
labor, manufacturing overhead, selling, and administrative costs. After measurement
of the individual rates, the aggregate rate is simply the sum of the individual variable
cost rates.
Illustration of Using Cost Behavior
The management of K. L. Widget Company is considering closing out a plant
that has been operating at a loss. Management is tentatively planning to increase
advertising and certain other fixed expenses that should increase sales to $300,000
or 15,000 units. The selling price of the Widget is currently $20.00. Fixed expenses
including the proposed increases is $110,000.
Variable costs have been determined to be:
Material (V m) ‑ $5
Labor (V l) ‑ $3
o
Variable M/O (V ) - $1
Selling (V s) ‑ $3
a
Administrative (V ) ‑ $1
If the increased expenditures do not result in a profit, then the plant will be closed.
Should the proposed expenditures be made and the plant kept open?
Management Accounting | 69
Analysis:
Decision: Close the plant as the plant would still operate at a loss. The computation
of total cost at the new level of activity is still greater than revenue.
Managerial Decisions and Variable Costs
An important point that needs understanding is that some costs are not inherently
fixed or variable but become one or the other by management exercising its
decision‑making powers. Management has the discretionary power to make some
costs either variable or fixed. For example, sales people compensation can be either
fixed or variable. If management decides to reward sales people on the basis of a
commission, then sales people’s compensation is variable. If the basis for rewarding
sales effort is a salary, then sales people’s compensation is a fixed expense. If factory
workers are paid a wage rate, then factory workers’ compensation is variable. The
decision to pay workers a salary would make the factory labor compensation a fixed
cost in the short- run.
Some expenditures are unavoidably variable. For example, the direct use of
material will always be a variable cost. However, this per unit cost of material is to a
large extent controllable by the decision‑making powers of management. The total
material variable cost may be defined by the equation:
TVMC = V m(Q) (2)
In this equation V m, represents the variable material cost rate. V m is the amount
of material cost incurred per unit of product manufactured. The variable material rate,
V m,; however, is the result of two factors: units of material per unit of product and the
cost per unit of material. For example, if a product requires 6 units of material and the
material cost per unit is $2, then the material variable cost rate would be $12. V m,
then, may be defined by the following equation:
V m = U m x C m
Where:
U m = number of units of material and C m = cost per unit of material.
As this example illustrates, the number of units and the cost per unit are, within
limits, controllable by management. For example, in the manufacture of furniture the
variable cost rate for material could be decreased by the decision to use less material.
70 | CHAPTER FIVE • Management Accounting Theory of Cost Behavior
Management might use 1/2 inch wood rather than 3/4 inch. Also management could
lower the variable cost rate by deciding to purchase from another seller of material
whose price is lower or management might decide to use a lower quality material
such as particle board.
As will be explained later, the average variable cost can be computed from
historical data, however, you should remember that at any given moment management
can change the variable cost rate by making decisions directly affecting the physical
and cost factors that determined the variable cost rate.
Another example of an cost that is unavoidably variable is direct labor when the
method of compensation is a wage rate. The equation for direct labor is:
TVLC = V L(Q) (3)
In this equation,V Lrepresents the variable labor cost rate. It is the dollar amount
of labor incurred each time one unit of product is manufactured. As in the case of
material, V L is the result of two factors–labor hours per product and the wage rate.
For example, if a product requires two hours of labor and the wage rate is $10 per
hour, then the variable direct labor rate would be $20. V L then may be defined by the
following equation:
V L = H L x R L
Where:
H L denotes the standard hours per product and R L the wage rate.
The important principle to remember is that for most types of variable costs,
the factors that determine the variable cost rates can be identified. Furthermore,
in all cases these fixed factors, within limits, can be changed by explicit decisions
on the part of management. In Figure 5.5, a summary of the fixed factors for the
five classifications of variable costs is presented. In addition, management’s ability
to affect the magnitude of the variable cost rates through decision-making is also
revealed. For example, management may be able to reduce the variable cost rate
for material by finding a supplier willing to sell the same grade of material at a lower
price.
Variable Cost Behavior and Linearity
In management accounting, the relationship between activity and total variable
cost is assumed to be linear. There are several reasons for this assumption.
First, mathematical equations involving curvilinear relationships can be quite
complex. Furthermore, fitting cost data to nonlinear equations may be difficult.
Although the use of nonlinear equations may be preferable, the use of linear equations
which are much easier to use has been found to be useful.
Also, in many cases, actual cost behavior for a significant portion of the activity
range tends to be linear. The use of standard measurements and automated equipment
in many cases results in a uniform rate of output. Within a relevant range of activity,
the cost per unit of output is the same. Consequently, the use of linear relationships
in management accounting is justified only in what is called the “relevant range of
activity.” If the cost per unit of output sharply changes outside of this range of activity,
Management Accounting | 71
Figure 5.5
* Examples of units of overhead service include factory supplies, quarts of oil, kilowatt hours,
repair hours, etc.
** Examples of selling service units include supplies, credit checking time, wrapping
or packaging, accounting time, etc.
then the use of a constant average cost per unit values should be avoided. The
concept of the relevant cost range is illustrated in Figure 5.6.
Management Accounting Theory of Fixed Costs
In order to be used, many management accounting decision-making models
explicitly require that all costs be classified as either fixed or variable. On the surface,
it would appear that the measurement and use of fixed costs is fairly simple matter.
After variable costs have been measured, the remaining costs may be treated as
fixed. However, the very nature of fixed costs presents conceptual problems that far
exceeds those pertaining to variable costs.
While direct material and direct labor are variable in nature, manufacturing
overhead may be both variable and fixed. The accounting for fixed costs is at the same
time a problem of accounting for manufacturing overhead. An understanding of fixed
manufacturing overhead also requires an understanding of the concepts underlying
the setting of fixed overhead rates. Because of the complexity of accounting for fixed
manufacturing costs, two theories exist, absorption costing and direct costing. These
two approaches treat fixed manufacturing overhead quite differently.
Fixed costs provide capacity to manufacture or to sell. When actual activity is
less than capacity available, a major problem exist. Theoretically, the portion of
unused capacity cost should be measured as idle capacity cost and not treated as
72 | CHAPTER FIVE • Management Accounting Theory of Cost Behavior
a production cost. In practice, many firms do not measure idle capacity cost. The
consequence is that the per unit cost of goods manufactured varies significantly with
the percentage of capacity utilized. For example, assume that the fixed cost of the K.
L. Widget Manufacturing Company is $10,000, and that the firm has the capacity to
manufacture 10,000 units. When the firm manufactures 1,000 units, the cost per unit
is $10. However, when only 500 units are manufactured the cost per unit is $20 and
when volume is 10,000 the cost is $1 per unit
A second serious problem exists concerning the measurement of fixed costs.
The term “fixed” costs implies that changes in volume have no effect on the costs
classified as such. Certain management accounting models previously identified in
this book are based on the assumption that the costs identified as fixed hold constant
over a range of activity. However, the assumption that these costs remain constant
from zero activity to the limit of capacity is not always true.
In reality, costs defined as fixed seldom hold constant over the entire range of
activity. Only in very small businesses with limited changes in activity would some
fixed costs not vary. In most businesses, and in large businesses in particular, fixed
costs classified as fixed in management accounting are actually step cost. When
significant increases in activity occur, additional staff, equipment, and other resources
involving fixed costs must be acquired.
A graphical illustration of fixed and step cost is shown in Figure 5.6 (A and B).
Figure 5.6
$ $ Relevant Range
Relevant Range
Q Q
A Fixed B Step
Despite the more realistic portrayal in Figure 5.6B, fixed costs are usually
illustrated as shown in Figure 5.6A. To justify the assumption of non variation of fixed
costs as illustrated in Figure 5.6A, the concept of the relevant range is used. As long
as activity remains within the relevant range, no harm is done by portraying step
costs as fixed over the entire range of activity. The relevant range may be defined as
that range of activity in which actual sales or production are likely to occur. Outside
of this range, fixed costs on the lower end of volume are smaller and outside of the
high end of the relevant range fixed costs are higher. However, the magnitude of
these costs outside the relevant range is not likely to be known; and even if known,
Management Accounting | 73
they are irrelevant. Consequently, to draw fixed costs as in Figure 5.6A is a matter of
convenience rather than a portrayal of reality. In the following discussion, therefore,
you should remember that the definition and discussion of fixed costs actually refers
to the costs incurred within the relevant range of activity.
Another interesting aspect of fixed costs is that as soon as fixed costs exist, a
business automatically has a break even point. Conceptually, no business can report
net income until all fixed costs have been covered. Break even point analysis will be
discussed in detail in the next chapter.
Fixed costs are those cost that do not change with increases or decreases in
volume, that is, sales or production. In the short run, fixed costs such as rent and
salaries remain the same regardless of the level of activity. Fixed costs, unlike
variable costs which relate to activity, are time‑related costs. For example, rent is
always for a period of time such as a month or year. Likewise salaries also relate to
a period of time such as a month or year. Consequently, fixed costs are commonly
called period charges because these costs expire in the same time period in which
they are incurred.
While variable costs are incurred directly as activity takes place, fixed costs are
incurred in anticipation of providing services for an estimated level of activity, and,
consequently, the expenditure is contractually made or committed prior to actual
activity. Fixed cost expenditures are determined prior to the period of activity for a
defined quantity of service potential. Building rent, for example, reflects the right to
use a defined amount of floor space. The lease of equipment provides the right to
a defined number of operating hours per period. Fixed cost expenditures are then
capacity costs. An understanding of fixed costs requires an understanding of the
different facets of capacity. Fixed costs, therefore, make a range of production activity
possible.
The term capacity in the singular is somewhat misleading. Rather than use the
term “capacity”, a more accurate statement would be that fixed costs provide the
“capacities” to produce. Each type of fixed cost provides a different capacity service
and, unless management has exercised exceptional care in planning, the capacity
related to each cost might not be in balance. Imbalance in capacities created by fixed
costs can create bottlenecks or constraints in both production and sales.
Examples of different fixed costs and the corresponding capacities provided are
shown in Figure 5.7.
As implied in the discussion above, fixed costs are those expenditures that are
not caused by activity but rather make activity or production possible. Fixed cost
provide both the ability or capacity to manufacture and also determine the limits to
production. For example, without the services provided by buildings, equipment, and
supervision production could not take place. Expenditures for fixed costs represent
the acquisition of the various capacities necessary for actual activity to take place.
This example illustrates that different types of fixed costs provide different types of
production services each of which provides a different capacity level. In this example,
there are three capacities: machine, supervision, and space. A major concern of
management is to have a balance or equality among the different ranges of capacity
services. Also, in this example, each type of fixed cost provide different output limits.
Actual production is limited to the lower of the three levels. Furthermore, production
cannot exceed 10,000 units, even though machine and space capacity is larger. A
major responsibility of management is to make those fixed cost decisions that create
a balance among the different types of capacity services.
In contrast to variable costs, fixed costs expire with the passing of time. Fixed
costs are expenditures that contractually provide services for a defined period of
time. At the end of the contract period, the services are no longer available without a
new contract or time commitment of resources by management.
For example, the decision to rent ten automobiles for a year provides management
with transportation services for a year. If one auto has the potential to be driven 200
miles a day, then ten autos for a year provide a capacity of 730,000 miles (200 x 365
x 10). At the end of the year, the year’s purchase of transportation has fully expired.
Management Accounting | 75
The unused portion of miles driven cannot be transferred to the next year. The rent
expenditure for autos is the same whether or not the potential services are used.
The passing of each day proportionately reduces the service potential regardless of
whether activity is ongoing.
Inherent in the nature of fixed cost is the potential for idle capacity. Consequently,
from a management accounting viewpoint, the measurement of idle capacity is
important. The cost of idle capacity cannot be transferred to another period in the
manner in which unused material can be stored and used in a later period. The
constant relationship between fixed costs and capacity or volume can be explained
and illustrated from three points of view: tabular, mathematical, and graphical.
Tabular Presentation - The presentation of fixed costs in a table at different levels
of activity is basically unnecessary for the reason that regardless of the level of
activity the cost is the same. However, for illustrative purposes, a simple table of fixed
costs will be presented for three types of fixed costs common in all manufacturing
businesses:
Table of Fixed Costs
Volume (units of product)
1,000 2,000 3,000 4,000
Manufacturing $ 50,000 $ 50,000 $ 50,000 $ 50,000
Selling expenses $180,000 $180,000 $180,000 $180,000
General and Administrative $ 90,000 $ 90,000 $ 90,000 $ 90,000
Graphical Presentation - The behavior of both total fixed cost and average fixed
cost can be effectively illustrated graphically. In the following illustration, TFC and AFC
are dependent variables while quantity or Q is the independent variable concerning
the computation of average fixed cost. Consequently, values assigned to Q for TFC
and AFC can be plotted graphically. To illustrate, assume that fixed cost is $10,000
and activity increases in increments of 100. The following graphs may be drawn:
Figure 5.8
$ $
Q TFC AFC
Where:
F L - fixed labor cost F s - fixed selling expenses
F o - fixed overhead costs F a - fixed administrative expenses
In practice, the amount of total fixed cost, F, will simply be the sum of the individual
fixed cost elements. Some of the techniques used to measure the individual fixed
rates will be discussed later in this chapter.
Management Control of Fixed Costs - An important point that must be understood
by both management and management accountants is that fixed costs are subject
to a high degree of control. The management accountant as well as management
must understand the consequences of making a cost fixed or variable. In order to
Management Accounting | 77
understand the consequences of decisions that convert variable costs to fixed costs,
a more detailed discussion of capacity is required.
To illustrate the importance of the decision to make a cost either fixed or variable, the
following example is presented.
The Acme Retail Company is a new retail company. Ten sales people are required
to sell the product. The sales forecast indicates that average sales per sales person
should be $200,000. Management is contemplating a 10% commission versus a
salary of $20,000. How should sales people be compensated?
This is not an easy decision. There are important cost and psychological factors
involved. A commission is likely to motivate sales people, but at the same time for
an individual inexperienced sales person, the inability to attain sufficient sales may
result in discouragement and thus quitting. Sales people content with a salary of
$20,000 may never be tempted to quit, but because of the lack of motivation may
never reach their quota. If sales due to a recession or competition decreases, then
the sales people’s compensation remains the same. With a commission, a decrease
in sales would be accompanied with a proportionate decrease in compensation. A
fixed salary would increase the risk of operating at a loss, but in times of prosperity
and easy sales, compensation of sales people on a salary basis might maximize
net income. In practice, management often compromises by paying sales people a
combination of salary and commission.
As another example, management might be able to control the nature of costs by
changing the type of equipment. Current production equipment that now requires a
high degree of direct labor might be replace with automated equipment that requires
considerable less direct labor and more indirect labor. For example, in many compa‑
nies computerized tooling and machining equipment have replaced direct labor. The
effect on cost behavior has been a shift from a variable cost to a fixed cost.
Control over Capacity Limits - As true of variable costs, fixed costs are also
subject to the decision‑making powers of management. Fixed costs and their related
capacities provide some difficult choices concerning the amount of capacity that is
available at any given time. The greater the expenditure the greater the capacity. For
example, the lease on a medium size computer might be $500 per month, but for a
larger computer the cost might be $1,500. The capacity of the larger machine might
be five times greater. However, now only the smaller machine is needed. Would
management be better off to invest in the larger machine in anticipation of growth?
For the short run, profits might be less, but in the long run profits might be greater, if
the machine with the greater capacity is purchased.
Definition of Capacity - A major task of management is to manage the level of
expenditures for fixed cost; that is, to make decisions determining the capacity to
manufacture and to sell. Therefore, a major question is: what is capacity? This concept
is without question the most important concept related to fixed cost. Unfortunately, the
concept is elusive and very difficult to define quantitatively. In cost accounting, various
degrees of capacity are recognized and defined: theoretical, practical, normal, and
78 | CHAPTER FIVE • Management Accounting Theory of Cost Behavior
expected actual. In a general sense, capacity refers to the maximum number of units
that can be manufactured in a given time period. However, this concept of capacity is
a flexible quantity when such factors as overtime, employee training, second shifts,
speed of equipment, holidays, and vacations are taken into account.
In management accounting, capacity is a strictly a short‑run notion that imposes
limits on sales and production capacity. Consequently, any increase in the spending
for fixed manufacturing costs will normally increase capacity. For example, the
leasing of additional equipment or the hiring of an additional production supervisor
will increase capacity. In this sense, the short run is that length of time in which
expenditures cannot be immediately increased.
Other costs such as rent are inherently time‑oriented and, consequently, fixed
in nature. The production services provided do not easily, if at all, divide into small
discrete units. Material, for example, is easily divided and associated with individual
units; however, the services of a manufacturing plant, is not easily unitized and
allocated to individual units of finished product. The major problem created by fixed
costs is that for costing and pricing purposes fixed costs must be converted to a per
unit basis. Various methods of unitizing fixed costs have been developed including
various allocation and overhead rate methodologies. The following table indicates
some possible bases for allocation of various types of fixed costs.
TC - total cost
V - variable cost rate
Q - quantity
F - fixed cost
Management Accounting | 79
Given that we know V, the variable cost rate and F, the amount of total fixed cost,
we are able to compute total cost at any level of activity. For example, if we assume
that V = $10.00 and F = $100,000, then total fixed cost at different assumed levels of
activity would be as shown in the following table. The change in costs is due to the
increase in the variable costs. The change in activity had no affect on total fixed cost.
If fixed costs change, it is because of the change in some other factor than volume,
for example, an increase in monthly rent of equipment.
Volume V TVC F TC
10,000 $10.00 $100,000 $100,000 $200,000
20,000 $10.00 $200,000 $100,000 $300,000
30,000 $10.00 $300,000 $100,000 $400,000
40,000 $10.00 $400,000 $100,000 $500,000
Total costs can sometimes be better understood when presented graphically as shown in
Figure 5.9 and Figure 5.10:
$
g
a c e
b d f h
$
g
e
c
f
a
d
b
h
Q
80 | CHAPTER FIVE • Management Accounting Theory of Cost Behavior
In Figure 5.9, fixed cost is shown first and the distances a - b, c - d, and e - f are
the same at their respective volume. In this graph, the fixed nature of fixed costs is
easily grasped. Line g - h represents total fixed and variable cost.
Total cost may also be defined as follow:
TC = V(Q) + F (8)
In this equation, we start with total variable cost and add to this amount total fixed
cost. It might seem trivial whether we define total cost using equation 7 or equation
8. However, the two equations are quite different when it comes to showing total cost
graphically.
Most students have difficulty in visualizing the graph shown in Figure 5.10 because
it seems that fixed cost is increasing with volume. Admittedly, Figure 5.9 is easier to
understand because the top line of the fixed cost is horizontal. However, it is not the
line that is fixed in amount but rather the distance from the horizontal line as shown
in Figure 5.9 to the base line that is fixed. As shown in Figure 5.10, the lines a - b,
c - d and e - f are equal in length, and are also the same length as the same lines
in Figure 5.9. Line g - h in Figure 5.10 represents total cost and is the same as line
g - h in Figure 5.9.
It would seem that it is irrelevant which graph is used to portray fixed and variable
costs. Figure 5.9 which shows the top line of total fixed cost as a horizontal line might
be to be the preferred method. However, in fact, this is not the case. The preferred
method is to graphically show fixed and variable cost as shown in Figure 5.10. The
reason is that when total sales is introduced, as will be discussed in the next chapter,
it is possible then to illustrate an important concept, total contribution margin, which
can not be illustrated if Figure 5.9 is used. Cost-volume-profit analysis (chapter 7)
can be more effectively presented graphically using the graph as shown in Figure
5.10.
Average Total Cost
The use of averages to communicate information and greater understanding
is quite common in business, economics, and also government issued statistics.
Relationships are often easier to understand when averages are used. For example,
rather than say that disposable net income in the USA is $600,000,000,000, it is easy
to understand if one were to say that the average disposable income per person in
the USA is $20,000 per person.
In equation (5), average fixed cost was defined as follows:
AFC = F / Q
It is also possible to define average variable cost as follows:
AVC = V(Q) / Q = V (9)
The variable cost rate as previously discussed earlier in this chapter is simply
average variable cost under the condition that regardless of the change in volume the
average remains constant; that is, the total variable cost line is linear.
Consequently, average total cost now may be defined mathematically as
follows:
AVC = V + F/Q
Management Accounting | 81
The above analysis reveals a very important business principle. The cost of a
product per unit is highly dependent on volume when the fixed cost in a business
represents a major portion of the total cost. As volume (production) increases, the
total cost per unit of output decreases and as the volume decreases the total cost per
unit of output increases. In modern business where fixed costs tend to be very high
relative to variable costs, the key to getting a low production cost per unit is to have
a high volume of production and sales. Many products in our modern economy are
available to consumers as a whole only because of mass production.
Since the middle of the 19th century, in large businesses the fixed costs of
production have become dominant while the variable costs associated with materials
and labor have decreased significantly in total amounts. This shift in costs where
fixed costs are significantly greater percentage wise means that the break even point
in these businesses have become much greater. Consequently, a high volume of
sales and production is required first to break even and secondly, required to make a
reasonable profit. The benefit to customers is that at high volumes the cost per unit
becomes relatively low. Therefore, because of this fact, it is absolutely critical that
management has a good understanding of average fixed and average variable cost.
Like total fixed and variable cost, average fixed and variable cost may be presented
graphically.
Figure 5.11 • Graph A
$
C
Q
82 | CHAPTER FIVE • Management Accounting Theory of Cost Behavior
In the above graph (Graph A), line B - C represents average variable cost and line
A - B represents average fixed cost. Line A - C then represents total average cost.
This graph portrays effectively that as volume increases the total average cost of the
product decreases. The consequence of operating at less than full capacity is a much
higher per unit cost of the product.
As with total fixed and variable cost (see page 79), it is possible to present a
graph where average fixed cost is shown first and average variable cost is shown as
an addition to average fixed cost.
Figure 5.12 • Graph B
$
C
Q
In Figure 5.12, graph B, we again show average fixed and variable cost. As before,
line A - C represents total average cost. However, now line B - C represents average
fixed cost whereas in graph A line B - C represents average variable cost. Similarly,
in Figure 5.12 now line A - B represents average variable cost.
Strange as it may sound, it is correct to say that in terms of average costs, it is
the variable costs that are constant and the fixed costs that are variable. Increases
in volume have no effect on the average variable cost, but do decrease the average
fixed cost with each successive increase in volume.
Illustrative Problem
The K. L. Widget Company’s fixed manufacturing costs including depreciation,
supervisor salaries, and equipment leasing costs total $100,000. Material and
direct labor cost $12 per unit. Currently the company has the potential capacity to
manufacture 1,000 units, but is actually operating at an 80% level or 800 units. The
company can sell 200 units of its product to the Ace Retail Company which has
offered to pay $120 per unit. If the company accepts this special offer, would a profit
be made?
Obviously the company should charge $12 to recover its variable cost. The problem
is: how much should be charged for fixed expenses? The obvious answer is to divide
fixed cost by capacity. However, there are two levels of capacity: actual capacity
utilized and full capacity. If the company divides fixed cost by actual capacity utilized,
the charge for fixed expenses would be $125 ($100,000/800) per unit; whereas the
charge for fixed expenses based on maximum capacity, the charge would be $100. If
the company sells to the Ace Retail Company and uses actual activity, a loss would
Management Accounting | 83
of $17 a unit would be reported. On the other hand, charging fixed costs on the basis
of maximum capacity would result in a gain of $8 per unit.
Full Actual
Capacity Capacity used
(1,000) (800)
Therefore, for many businesses the accounting for fixed costs determine whether
or not new business is obtained. However, as discussed in a later chapter, an incorrect
treatment of fixed manufacturing overhead can result in a wrong decision. In the
above example, fixed manufacturing overhead is actually irrelevant to the decision,
if it can be assumed that the difference between 1,000 units and 800 units is idle
capacity
Separating Fixed and Variable Costs
In many cases, identifying what costs are fixed and variable is fairly easy. For
example, regarding sales people commissions, if the price of the product is $300
and the commission rate is 10%, then it is fairly obvious that the variable rate is $30
per unit of product sold. Similarly for many expenses, it is obvious that the expenses
are fixed in nature. For example, assume that the monthly lease on equipment is
$5,000 per month. Again, it is fairly obvious that the annual cost of $60,000 is a fixed
expense. However, some expenses contain both elements and are, therefore, both
fixed and variable in nature.
Expenses that are both fixed and variable in nature are commonly called mixed
expenses or semi-variable. A cursory examination of these types of expenses does
not reveal what amount is fixed and what amount is variable. For example, it is not
uncommon for utility charges for electricity or for water to contain a fixed charge for
the service and a variable charge for usage. If, as a consumer, you were able to not
use any electricity for a month, you would still receive a bill of a set amount for the
fact that the service was available. The same principle is true of many expenses in
business.
If the mixed expenses are important in terms of amounts, then it is important that
the fixed and variable portions be measured and separated. Three methods exists
for separating fixed and variable components from mixed expenses. These methods
are :
1. Scatter graph method
2. High-low method
3. Least-squares regression equation method
Scatter graph Method - The scatter graph method requires that actual cost values
from preferably four or more operating periods be obtained and then plotted on a
graph. Since is it highly unlikely that the plotted points will fall in a straight line, the
graph is called a scatter graph. The remaining steps are to identify fixed and variable
costs:
84 | CHAPTER FIVE • Management Accounting Theory of Cost Behavior
Step 3 Determine the total cost on the line of best fit by selecting any point on
the line of best fit other than the point on the Y axis.
This point will then be a measure of the total expense which includes
both the variable and fixed portion.
20000
15000
Volume
Cost
10000
5000
0
0 1000 2000 3000 4000 5000
Volume
Management Accounting | 85
Step 4 Compute the variable cost rate by dividing the difference in cost by the
difference in volume.
Variable cost rate = ($20,000 / 5,000) = $4.00
Step 5 Compute the amount of fixed cost by first selecting a level of activity
(either the high or the low) and then compute the total variable cost at
that level of activity (e.g., $10,000 x $4.00). Secondly, subtract the total
variable cost from the total cost at that level of activity (e.g., ($50,000 -
$40,000). In this example, total fixed cost is $10,000.
86 | CHAPTER FIVE • Management Accounting Theory of Cost Behavior
The high-low method is an easy method of computing the fixed and variable
components in a mixed cost. However, depending on what high and low data points
are selected, a different in answers can be obtained. The values selected should
appear to be representative and not be the most extreme values.
Least Squares Regression Method - The least squares method is a more scientific
and accurate approach to determining values for fixed and variable costs from mixed
costs. The method is a statistical method for computing the two key variables of a
straight line. The assumption is that from an array of data points there is one best line
of fit. The least squares method is able to find the A and b values of a straight line
where A is the value at the y-intercept and b is the slope of the line.
The equation for a straight line is generally defined as follows:
Y = A + b(X)
If the values for A and b are known, then Y, the value of the dependent variable,
can be computed for any given value of X.
The total cost equation, equation (7), was previously presented as follows:
TC = F + V(Q)
It is apparent by inspection that the two equations are equivalent. Fixed costs or F
is equivalent to A and V, the variable cost rate, is equivalent to b. Consequently, the
least squares method can be used to find the values for F and V.
The least squares method will not be illustrated here. Any introductory statistics
book will explain how the method works. Also, the management accounting tools in
The Management/Accounting Simulation contains the least squares method as
one of its computer-based management accounting tools.
Summary
An understanding of cost behavior is critical in management accounting because
several of the management accounting tools require using fixed and variable costs.
Since the general ledger does not contain separate accounts for fixed and variable
costs nor labels them as such if a cost is clearly all fixed or all variable, it is necessary
by one method or another to determine what costs are fixed and what are variable.
The assumption that costs are either pure fixed or pure variable is an arbitrary
assumption. In fact, costs in some businesses may be curvilinear in nature or mixed
as previously discussed. The assumption that costs are linear in nature makes it
much easier to use various management accounting tools. The question is whether
this simplicity in assumption causes the results of analysis to be inaccurate and
misleading. The argument generally is that as long as the user of management
accounting tools stays within a relevant range of activity, the use of linear fixed costs
and variable costs will produce very useful results. When using tools that require fixed
and variable costs, it is important to realize there will always be a margin of error.
Management Accounting | 87
Q. 5.1 Explain the difference between cost classification and cost behavior.
Q. 5.2 Explain the difference between a variable cost and a variable
expense.
Q. 5.3 Explain the technical difference between a fixed cost and a fixed
expense.
Q. 5.4 What are the two primary measures of volume that determine total
costs and expenses.
Q. 5.5 What is the equation for total variable cost?
Q. 5.6 What is the total cost equation?
Q. 5.7 List some of the management accounting tools that require knowing
fixed and variable costs or expenses.
Q. 5.8 What is a mixed or semi-variable expense?
Q. 5.9 What techniques may be used to separate fixed and variable cost
components of mixed costs?
Q. 5.10 In the high-low method, which cost is first computed?
Q. 5.11 In the scatter graph method, which cost is first computed?
Q. 5.12 Define the following terms:
a. Variable cost
b. Fixed cost
c. Average fixed cost
d. Average variable cost
Q. 5-13 Identify the following:
a. V(Q)
b. F/Q
c. F + V(Q)
d. V
Required:
Based on the above information, prepare a graph showing:
a. Total fixed costs. (Start with 1,000 units and show increases in activity
in increments of 1,000 units up to 10,000 units.)
b. Prepare a graph showing average fixed costs. (Start with 1,000 units
and show increases in activity in increments of 1,000 units up to
10,000 units.)
c. Prepare a graph showing total variable costs. (Start with 1,000 units
and show increases in activity in increments of 1,000 units up to
10,000 units.)
d. Prepare a graph showing average variable cost. (Start with 1,000
units and show increases in activity in increments of 1,000 units
up to 10,000 units.)
e. Prepare a graph showing total cost, both fixed and variable. (Start
with 1,000 units and show increases in activity in increments of
1,000 units up to 10,000 units.)
Following are some graphs that show different kinds of cost behavior that are
commonly found in various businesses.
A B C
D A F
Required:
Select the appropriate graph to illustrate the costs listed on the next page.
continued on next page
Management Accounting | 89
Cost Behavior
Cost Items Graph
1. Total factory workers’ wages
2. Salaries of production engineers
3. Salaries of management
4. Total material cost (cost per unit is same at any quantity of
output)
5. Average fixed manufacturing overhead
6. Average direct labor cost (assume constant wages)
The K. L. Widget Company has decided to open a new territory. The company is
not sure what the customer response will be when their product is introduced in the
new territory. The company wants to set the price high enough so that a profit results.
This price, therefore, must cover the costs of manufacturing and selling.
The company’s controller knows that a significant portion of the manufacturing
and selling costs are fixed in nature. The cost per unit then can vary depending
on how many units are sold in the new territory. The following cost information is
available to the controller:
Material
Units of material per unit of product 4
Cost per unit of material $2.00
Factory labor
Labor required per unit of product (hours) 1.5
Wage rate per hour $15.00
You have decided to use the following work sheet to make your computations.
Since sales have varied between 40,000 and 60,000 units in the past few years, you
have decided to make cost per unit computations in increments of 5,000 units.
1. Which type of cost is responsible for total cost per unit to vary with
production?
2. If cost varies with production and production will vary with sales demand,
then what cost figure should be used to determine price?
Manufacturing overhead
Utilities
Cost per kilowatt hour $ .06
Number of kilowatt hours per unit of product 10
Supplies
One unit of supplies 2
Cost per unit of supplies $ 4.00
Repairs and maintenance
Hours of maintenance per unit of product .5
Repair cost per hour $ 15.00
Selling
Commission rate (price of product - $300) 10%
Packaging cost per unit of product $ 2.00
General and administrative
Clerical and staff (hours) 1.50
Average wage rate $10.00
Fixed costs/expenses
Manufacturing overhead
Production salaries $ 100,000
Equipment depreciation $ 10,000
Insurance and taxes $ 5,000
Selling
Advertising $ 50,000
General and administrative
Salaries $ 80,000
Required:
The K. L. Widget Company in connection with its cost accounting and budgeting
system classifies its cost as either fixed or variable. However, some of the company’s
manufacturing costs are in fact semi-variable in nature. In order to prepare a flexible
budget for manufacturing expenses, it is necessary to separate these costs into their
fixed and variable components. The cost accounting records for the year just ended
showed the following data.
Repairs and
Maintenance
Units of product Utilities expense Expense
1st quarter 10,000 $40,000 $ 82,000
2nd quarter 15,000 $56,000 $115,000
3rd quarter 18,000 $65,000 $133,000
4th quarter 8,000 $36,000 $ 64,000
Required:
Based on the above data, compute the fixed and variable cost components of the
above costs/expenses:
1. Assuming the high-low method is used
2. Assuming the scatter-graph method is used.
Management Accounting | 93
Purpose
Accounting has evolved slowly over many centuries. The first important complete
treatise on the principles of accounting and bookkeeping was a book by Pacoli in the
1490s. The development of accounting principles and procedures are still continuing
to evolve. In the early 1900s, many controversial issues were debated and some
were resolved. In the 1950s and 1960s here in the USA, the lack of standardization
in accounting was of primary concern.
One of controversial areas debated extensively in the 1930s and 1940s was the
treatment of manufacturing overhead in the costing of inventory and cost of goods
sold. The controversy was commonly labeled absorption costing versus direct
costing. To understand the issues involved, a good understanding of the principles
of cost accounting is helpful. The purpose of this chapter is to provide a conceptual
foundation for understanding the effect that absorption costing and direct costing
have on net income.
In direct costing, fixed manufacturing overhead is treated as an operating expense
(period charge). Absorption costing regards fixed manufacturing overhead as a
manufacturing cost properly included in inventory and cost of goods sold. Because
of the difference in the treatment of fixed manufacturing overhead, a substantial
difference in the measurement of net income can result.
Accounting for Manufacturing Overhead
Manufacturing overhead is one of the three major manufacturing costs. For the
most part, materials and labor are considered direct costs and can be easily associated
with a specific product or job. However, manufacturing overhead tends to be more
intangible and difficult to trace to a product or job. For example, utility cost such as
power and light is necessary to the production process, but it is not easily assignable
to a product, job, or department. The main solution to distributing overhead cost has
been the use of overhead rates. Rates are typically determined by dividing estimated
overhead cost by some estimated measure of activity. Consequently, the rates are
often called predetermined overhead rates. Activity bases for overhead typically used
94 | CHAPTER SIX • Direct Costing Financial Statements
are direct labor hours, direct labor cost, machine hours, and units of product. The
conventional theory is that direct labor which is easily capable of being measured
correlates directly with the amount of overhead being incurred. If product A has labor
cost of $100,000 and product B has labor cost of $200,000, then 1/3 of the overhead
would be allocated to product A and 2/3 to product B.
However, accountants quickly realized that manufacturing overhead varies in
nature in that some overhead tends to be fixed and some tends to be variable. Variable
cost was recognized to be caused by activity and to vary directly with changes in activity.
If production doubled, for example, the variable overhead likewise doubled. However,
fixed manufacturing as the term “fixed” implies remained the same regardless of the
level of activity. A theory of accounting for fixed manufacturing overhead developed
which stated that fixed overhead provides the capacity to produce and that the bases
for application of fixed manufacturing overhead should be some estimate of capacity.
The cost of buildings, machines, power plants, and some supervisory labor were
labeled capacity costs. Consequently, in cost accounting theory four levels of capacity
were developed: expected actual, normal, practical, and theoretical. Overhead
rates for fixed manufacturing overhead were developed by dividing estimated fixed
manufacturing overhead by some estimated capacity level. Because the selected
measure of capacity was likely to be much greater than capacity actually utilized, the
use of an overhead rate for fixed manufacturing overhead gave rise to under-applied
fixed manufacturing overhead.
The methods developed for overhead, particularly fixed manufacturing overhead,
at times can have a profound effect on net income. The choice of a capacity base and
the method of application can cause significant variations in net income. Among cost
accountants, it became quickly recognized that net income was not only a product
of sales but also of the accounting for overhead. If production exceeded sales, then
this difference caused cost of goods sold to be less and net income greater. If the
difference between sales and production decreased, then this fact alone could cause
net income to decrease compared to the previous year.
To illustrate, assume fixed manufacturing overhead is $1,000,000 and the
company is debating whether to make 50,000 units or 100,000 units of product. The
estimated fixed manufacturing overhead cost per unit of product would, therefore, be
either $10.00 or $20.00. If the company were to actually manufacture 50,000 units
of product, then income would be less because cost of goods sold would be $10 per
product greater. If management is only concerned about short-term maximization of
net income, then the obvious decision would be to make 100,000 units. However,
if sales are only 50,000 and 100,000 units of product are manufactured, an excess
inventory of 50,000 would exist. If the excess inventory is never sold or has to be
sold at a big price decrease, then in the long-term the potential inventory loss could
easily more than offset any short-term benefit of over producing. The problem is that
the excess inventory is subject to a carrying cost which over time can be a significant
out of pocket cost.
The traditional method of accounting for overhead just described is called
absorption costing. The term absorption implies that fixed manufacturing is absorbed
Management Accounting | 95
into the cost of inventory and cost of goods sold by means of using manufacturing
overhead rates. Absorption costing as pointed out by advocates of direct costing has
an inherent and potentially serious flaw in that it is possible to manipulate net income
by deliberately manufacturing more units than is required to meet the needs of the
production budget. This flaw exists only in regard to fixed manufacturing overhead. In
a company with only variable manufacturing overhead, the deliberate act of increasing
production in excess of sales can not cause net income to become larger.
Some accounting theorists in the 1930s and 1940s began suggesting an
alternative method of applying fixed overhead to inventory. It was argued that fixed
manufacturing costs were not true inventory costs but were periodic costs and that
this charge should be shown on the income statement as an operating expense. Fixed
manufacturing overhead, it was argued, was not caused by the act of producing and,
therefore, could not properly be called a production cost. Since fixed manufacturing
overhead tends to remain the same from period to period, treating it as a periodic
charge on the income statement is more appropriate. The proposed solution to the
problem of absorption costing was called direct costing and in some cases variable
costing. The term variable costing was often used because the argument now was that
only variable manufacturing overhead was properly allocated to inventory. However,
the real problem was not variable costs but fixed manufacturing overhead.
Most text books on cost accounting have a chapter devoted to discussing
absorption costing versus direct costing. However, it should be pointed out now that
the conflict between the two theories for the most part has been resolved in favor
of absorption costing. Authoritative bodies such as the IRS and the FASB have not
approved direct costing as an acceptable alternative for external financial statement
reporting. However, direct costing is acceptable as part of an internal reporting system
to management. The question that remains today is: is the use of direct costing a
better means of reporting financial results to management for the purpose of making
decisions?
Absorption Costing Versus Direct Costing
While the main difference between absorption costing and direct costing lies in
the treatment of fixed manufacturing overhead, there are consequences that makes
the two methods different in other respects:
Basis Features of Absorption Costing - Absorption costing which is traditional cost
accounting may be summarized as follows:
1. Both fixed and variable overhead are applied to inventory (work in
process).
2. Manufacturing overhead is usually applied by means of a predetermined
overhead rate. The single rate, in fact, consists of two rates: a fixed
overhead cost rate and a variable overhead cost rate.
3. The use of a predetermined overhead rate generally will result in
manufacturing overhead being over-applied or under-applied.
4. Under-applied overhead is generally charged to cost of goods sold or
shown on the income statement as a separate line item.
96 | CHAPTER SIX • Direct Costing Financial Statements
5. The actual level of production then has an impact on net income. The
greater the level of production relative to sales the less is under-
applied overhead and the greater is net income.
6. The cost of inventory properly includes both fixed and variable manu-
facturing overhead.
7. Manufacturing overhead, except for under-applied overhead, therefore,
becomes an expense only when the goods manufactured (finished
goods) are sold.
8. Under absorption costing, net income is a function of both production
and sales.
Material
Factory Labor
Variable Overhead
Fixed Overhead
This diagram shows that before fixed manufacturing can be a deduction from net
income it must first flow through the work in process and finished goods account. To
the extent that finished goods is not sold, the amount of fixed manufacturing overhead
in finished goods has been absorbed off the income statement.
Basis Features of Direct Costing - The basic points of direct costing or variable
costing as it is often called may be summarized as follows:
1. Fixed manufacturing overhead is not considered to be a production
cost properly included in the cost of inventory.
2. Fixed manufacturing overhead is regarded as a periodic charge, an
operating expense. Regardless of the level of activity, it remains the
same in a given time period.
Management Accounting | 97
Material
Factory Labor
Variable Overhead
Fixed Overhead
This cost flow diagram shows that fixed manufacturing overhead does not
flow through inventory but rather is a direct charge against revenue on the income
statement. When both cost flow diagrams are compared, the only difference between
direct costing and absorption become quite obvious. The observed difference clearly
is how fixed manufacturing overhead is handled. The accounting for variable costs
including variable manufacturing overhead is also obviously the same as in direct
costing.
Effect of Variations in Production Units and Sales Units
In order to fully understand the difference consequences of using absorption
costing as opposed to using direct costing, the effect of production being more or
less than units sold needs to be clearly understood. Some important relationships
are the following:
1. When production units equals sales units, there is no difference in net
income between absorption costing and direct costing. Under this
98 | CHAPTER SIX • Direct Costing Financial Statements
Figure 7.1
Absorption Costing Direct Costing
I II III IV I II III IV
Production (units) 80 90 100 60 Production (units) 80 90 100 60
Sales (units) 70 70 70 70 Sales (units) 70 70 70 70
Sales $2,800 $2,800 $2,800 $2,800 Sales $2,800 $2,800 $2,800 $2,800
Variable Expenses
Expenses Cost of goods sold 700 700 700 700
Cost of goods.sold $1,400 $1,400 $1,400 $1,400 Other variable 0
______ 0 _ ____0
______ _____0
Other expenses 50 50 50 50 $ 700 $700 $ 700 $700
Under-applied o/h 200 100 0 400 ______ ______ _ ____ ______
______ ______ _______ _______ Contribution margin $2,100 $2,100 $2,100 $ 2,100
Ending inventory $200 $400 $600 $200) Ending inventory $ 100 $ 200 $ 300 ($ 100)
This equation is, in fact, the equation for the direct costing viewpoint. In order to
easily compute break even point and target income point, it is necessary to adopt
a direct costing approach to income measurement. The basic assumption of cost-
volume-profit analysis is that during the period of analysis production units equals
sales units. Otherwise, it is necessary to assume direct costing when there is a
difference in production and sales. A similar equation for absorption may be created;
however, because fixed overhead is considered to be a production cost and because
there is the possibility of a variation in production units and sales units, the equation
is considerably more complex.
The mathematical model for absorption costing is:
F m
I = P(Q s) - V a(Q s) - F gas - (F m - (Q m) –––)
Q p
V a = V m + V l + V o + (F m/Q p) + V s + V ga
F m
The expression, (F m - (Q m) ––– ) is under-applied fixed manufacturing overhead.
Q p
Important Concepts in Direct Costing and Absorption Costing
The study of absorption costing and direct costing is rich in accounting concepts.
Management Accounting | 101
Period 1 Period 2
Production 100 units 0 units
Sales 0 units 100 units
Based on this information income statements for periods 1 and 2 would show the
following
102 | CHAPTER SIX • Direct Costing Financial Statements
For the period 1, two completely different net income pictures are painted.
Absorption costing shows income to be zero and ending inventory to be $1,000.
Direct costing shows the business operating at a loss of $1,000 and that the ending
inventory has a zero cost. Which point of view is correct many years ago was the
subject of considerable debate.
In period 2, direct costing shows net income to be $500 and under absorption
costing a net loss of $500 is reported. Absorption costing shows the loss to be
greater when the company had sales. As long as it is manufacturing at capacity
under absorption costing, the company will not show a loss. Proponents of direct
costing would point out this does not seem to be reasonable. However, proponents
of absorption costing would argue that in period 1, direct costing shows the value
of inventory to be zero. They would argue that a zero value assigned to inventory is
unrealistic. Both absorption costing and direct costing show that for the two periods
combined the company lost $500.
Management Accounting | 103
Step 1 For absorption costing and direct costing separately compute the change
in inventory:
Absorption costing Direct Costing
The difference in the change in inventory will be equal to the difference in net
incomes. In short, as the amount of fixed overhead in inventory increases the difference
in net income increases. The above calculation is simply a method of computing the
amount of fixed manufacturing overhead in inventory.
Beginning inventory
Units 100
Absorption costing $ 3,500
Direct costing $ 1,000
Fixed manufacturing overhead $ 50,000
Production 1,500 units
Sales 1,000 units
104 | CHAPTER SIX • Direct Costing Financial Statements
Figure 7.2
Absorption Direct
Costing Costing
Sales (1,000 x $100) $ 100,000 $ 100,000
Variable expenses:
Cost of goods sold ($10 x 1,000) 10,000 10,000
Selling (1,000 x $20) 20,000 20,000
–––––––– ––––––––
$ 30,000 $ 30,000
–––––––– ––––––––
Contribution margin $ 70,000 $ 70,000
Fixed expenses
Cost of goods sold (1,000 x $25) $ 25,000 $ -0-
Under-applied F M/O (500 x @ $25) 12,500 -0-
Fixed manufacturing overhead -0- 50,000
–––––––– ––––––––
$ 37,500 $ 50,000
–––––––– ––––––––
Net income $ 32,500 $ 20,000
–––––––– ––––––––
Beginning inventory $ 3,500 $ 1,000
Ending inventory $ 21,000 $ 6,000
In this example, the difference in net income is $12,500 ($32,500 - $20,000) (see
Figure 7.2). This difference in net incomes can be reconciled as follows:
Absorption Costing Direct Costing
Ending inventory $21,000 $6,000
Beginning inventory $ 3,500 $1,000
––––––– ––––––
Change in inventory $17,500 $5,000
Difference in change
Absorption costing change $17,500
Direct costing change $ 5,000
_______
Change in difference $12,500
––––––
––––––
The difference can also be explained as the increase in fixed manufacturing
overhead in inventory:
Increase in inventory (units) 500
Fixed manufacturing overhead rate $25
––––––
Increase in fixed mfg. overhead $12,500
––––––
––––––
Income Statement Formats for Absorption Costing and Direct Costing
As can be seen from the above illustrations, different formats for both absorption
costing and direct costing have been used. The contribution margin format in most text
books is generally used with direct costing. However, this is not a requirement. Other
Management Accounting | 105
than showing fixed manufacturing overhead as a separate line item on the income
statement, there is no requirement to show any other costs as fixed or variable.
However, the general practice in preparing direct costing is to identify all costs are
fixed and variable. Nevertheless, as shown above even with absorption costing, it
is also possible to show all costs as either fixed or variable. Which format to use is
determined at the discretion of the management accountant and the preference of
management.
Summary
The issue of absorption costing versus direct costing for purposes of external
reporting has long been settled in favor of absorption costing. Financial reports to
stockholders, banks, Internal Revenue Service, and other regulatory agencies are
required to be based on absorption costing. However, for purposes of reporting to
management, direct costing may be used. If the business in question is subject to
considerable variation in production and sales from period to period and the amount
of fixed manufacturing overhead is quite large, then management may prefer for
internal reporting purposes to have income reported based on direct costing. If there
is little or no significant variation in sales and production from operating period to
period, then either method will result in approximately the same net incomes. Only
when inventory fluctuates greatly will direct costing make a real difference in the
amount of net income reported. Whether or not direct costing is used, it is still possible
to identify and use fixed and variable cost on the income statement.
Required:
Based on the above information, prepare income statements assuming both
direct costing and absorption costing. The fixed overhead rate is to be based on
capacity to manufacture.
Income Statements
Direct Costing Absorption
Costing
Management Accounting | 107
2. Compute the cost of ending inventory under both direct costing and
absorption costing.
__________________________________________________________
__________________________________________________________
__________________________________________________________
4. What would be the difference in net income had actual sales been
15,000 rather than 10,000?
__________________________________________________________
Exercise 6.2
The K. L. Widget Company just completed its first year of operations. The following
was presented by the company’s accountant:
Fixed manufacturing overhead $5,000
Normal capacity 1,000 units
Variable overhead rate $6.00
Actual production 1,000 units
Units sold (price per unit - $50.00) 800 units
Direct labor per unit $10.00
Material cost per unit $5.00
Expenses (selling and general & admin.) $10,000
Required:
Compute net income first assuming absorption costing and then direct costing.
__________________________________________________________
__________________________________________________________
__________________________________________________________
__________________________________________________________
__________________________________________________________
__________________________________________________________
__________________________________________________________
108 | CHAPTER SIX • Direct Costing Financial Statements
Revenue data:
Sales 70 units
Price $40
Beginning inventory:
units 0
cost 0
Manufacturing data:
Manufacturing costs per unit:
Direct material $1
Direct labor $2
Variable overhead $3
Fixed manufacturing overhead $1,000
Capacity 100 units
Units manufactured 80 units
Operating expenses:
Variable selling (total) $200
Fixed selling $150
Management Accounting | 109
Required:
1. Compare net income under direct costing with absorption costing net
income. Which is greater?__________________________________
List all the differences that you observe in the direct costing income
statement:
_ _______________________________________________________
_ _______________________________________________________
_ _______________________________________________________
_ _______________________________________________________
_ _______________________________________________________
2. Now use the direct costing/absorption costing tool. Enter the above data
as requested by the program. (If the software package is not available,
then you will have to manually make the required computations.)
3. Change units manufactured to 90 units. What effect did this change
have on net income under:
a. Absorption costing?_ __________________________
b. Direct costing?_______________________________
4. Now change the units manufactured to 60 units. What effect did this
change have on net income under:
a. Absorption costing?_ __________________________
b. Direct costing?_______________________________
5. Using the direct costing/absorption costing tool, enter the starting level
of activity as 60. Set the increment in production at 10 units.
10. Assume that on January 1, the Acme Company had 20 units of inventory
on hand. Costs of these units were:
Absorption Costing Direct Costing
Number of units 20 20
Total cost 320 120
Now compute net income again assuming absorption costing and direct
costing. What is the difference in absorption costing and direct costing
income?
______________________________________________
______________________________________________
Cost-Volume-Profit Analysis
only a single product. Since all businesses from a practical viewpoint sell multiple
products, the real world use of cost-volume-profit analysis requires that volume be
measured in terms of sales dollars.
Cost-volume-profit analysis may be used as (1) a tool for profit planning and
decision-making and (2) as a tool for evaluating the profitability of proposed business
ventures. In this chapter, the discussion of profit analysis shall be limited to its use as
a current period profit and decision-making tool.
Nature of Cost-Volume-Profit Analysis
In chapter 5, the subject of cost behavior was discussed. The point was made that
the costs of a business could be classified as either fixed or variable. Mathematically,
it was stated:
TC = V(Q) + F (1)
TC - total costs
V - variable cost rate
Q - quantity
Revenue or sales may be defined as:
S = P(Q) (2)
S - sales
P - price
Income may be defined as:
I = R - E (3)
R - revenue
E - expense
I - income
When equations (1) and (2) are substituted into equation (3), equation (3) becomes
I = P(Q) - V(Q) - F (4)
Equation (4) is recognized in this chapter as the foundation of cost-volume-
profit analysis. Quantity (Q) is generally treated as the independent variable; that is,
income is regarded as a function of quantity (Q). The variable cost rate (V) and fixed
expenses (F) are assumed to be constants. However, for certain analytical purposes,
the values of V and F may be assigned different values in order to determine the
effect of the changes in these values on net income.
Equation 4, it should be noted, may be used as a tool of analysis only for a single
product business. For firms that have more than one product, another equation which
emphasizes sales as volume in dollars must be used:
I = S - v(S) - F (5)
S - sales in dollars
v - variable cost percentage
I + F = Q(P - V )
I+F
Q = ––––– (6)
P-V
Equation (6) may be used to determine the quantity of sales required to attain
any desired level of income. For example, assume that the Acme Company’s selling
price is $10 and its variable cost rate is $8. Also, assume that it has fixed expenses of
$5,000. Suppose that management desires to earn $8,000 for the period. How many
units must the company sell in order to attain the desired net income?
Answer: This question may be answered simply by substituting these given rev-
enue and cost values into equation 6:
Therefore, the Acme Company must sell 6,500 units to earn $8,000. The validity
of this answer can be demonstrated as follows:
Sales (6,500 x $10) $65,000
Expenses:
Variable (6,500 x $8) $52,000
Fixed 5,000
_______
Total expenses $57,000
_______
Net income $ 8,000
–––––––
–––––––
In management accounting literature, considerable emphasis is given to the
concept of a break even point. While it is an interesting academic exercise to compute
break even point, it should be stressed that a company does not set a goal to break
even. The primary object of management in using cost-volume-profit analysis is to
determine target income point and not break even point.
Nevertheless, assuming for some reason that it is considered desirable to know
the break even point of a business, the break even point is calculated exactly in the
same way as target income point. Equation (6) may be used to compute break even
point. Break even point is simply the quantity of sales that achieves zero net income.
It is that level of sales where total sales equals total expenses.
Using the same data from the example above, break even point may be computed
as follows:
116 | CHAPTER SEVEN • Cost-Volume-Profit Analysis
I + F 0 + 5,000 5,000
Q = ––––– = –––––––– = ––––– = 2,500 units
P - V 10 - 8 2
In order for the variable cost percentage to hold constant in a multiple product
business, it is necessary for the sales mix ratio to remain the same. The sales mix
ratio is discussed later in this chapter.
As in the case of a single product firm, it is desirable to ask the question: how
many units must be sold in order to attain a desired income level? Equation 5 may
be used to answer this question; however, it is first necessary to solve for S (sales)
as follows:
I = S - v(S) - F
S(1 - v) - F = I
S(1 - v) = I + F
I+F
S = –––––– (8)
1-v
This equation may be used to compute the dollar level of sales required to attain
a desired level of income. For example, assume that the Barton Company’s variable
cost percentage is 80% and its fixed cost is $10,000. Furthermore, assume that
management has set a profit goal of $50,000. What must the dollar volume of sales
be in order to attain the $50,000 income objective?
Answer:
I + F 50,000 + 10,000 60,000
S = –––––– = –––––––––––––– = –––––– = $300,000
1 - v 1 - .8 .2
The correctness of this answer can be demonstrated as follows:
Sales $300,000
Expenses:
Variable ($300,000 x .8) $240,000
Fixed 10,000
250,000
– ––––––– – –––––––
Net income $ 50,000
– –––––––
The Contribution Margin Concept
The study and use of cost-volume-profit analysis requires understanding the
concept of contribution margin. The study of this unique concept contributes greatly
to an understanding of the importance of changes in volume. In an aggregate sense,
contribution margin is simply total sales less total variable costs. From a decision-
making tool perspective, it is also necessary to understand the concept mathematically.
Variation of this concept include:
Single product business:
Total contribution margin - P(Q) - V(Q) or Q(P - V)
Contribution margin rate (per unit of product) - ( P - V)
Multiple product business
Total contribution margin - S - v(S) or S(1 - v)
Contribution margin percentage - ( 1 - v)
118 | CHAPTER SEVEN • Cost-Volume-Profit Analysis
The contribution margin rate (per unit) and the contribution margin percentage
are often called the contribution margin ratio. A ratio may be expressed on a unit
basis or a percentage basis.
The concept of contribution margin provides a rather unique way of interpreting
the activity of a business. At the start of the operating period, a business with fixed
expenses would show a loss. At zero sales, the loss would be equal to total fixed
expenses. As each unit of product is sold, the loss is gradually reduced by the
contribution margin of each unit sold. No profit can be reported until total contribution
equals total fixed expenses. After break even point, each unit sold contributes to net
income an amount equal to the contribution margin per unit of product.
Total Contribution Margin - As previously defined, total contribution margin is
total sales less total variable costs. Mathematically, in terms of the profit equation
for a single product business, total contribution margin is equal to P(Q) - V(Q). It
is important to understand that the term “contribution” means a contribution first to
fixed expenses. As previously mentioned, there can be no profit in a business until
total contribution equals total fixed expenses. When this occurs, the business has
reached break even point. Break even point is that quantity of sales that causes total
contribution margin to be exactly equal to total fixed expenses.
Contribution Margin Per Unit of Product - The use of cost-volume-profit analysis
as a decision-making tool also requires understanding of the concept of contribution
margin per unit of product. The contribution margin rate is simply price less the
variable cost rate. Mathematically, the contribution margin rate is P - V.
The use of the contribution margin rate is obvious in equation 6:
I + F
Q = –––––––
P - V
The denominator in this equation, P - V, is the contribution margin rate and, I +
F, is the total contribution desired. An important question is: how much contribution is
required in any business? The answer is that the contribution required must be enough
to pay fixed expenses and then be sufficient to allow the firm to attain the desired
level of income. Consequently, I + F, represents the total required contribution.
Illustration
The Acme Company’s accountant provided the following cost-volume-profit
data:
P - $10.00
V - $8.00
F - $5,000
I - $25,000
The company’s contribution margin rate is $2 ($10 - $8). Each sale contributes
$2. If the company sells 1,000 units, then the total contribution would be $2,000. The
company obviously needs an additional $3,000 of contribution to reach break even
point. When sales reach 2,500 the total contribution is $5,000 which is equal to fixed
expenses. Break even point has been reached. Each additional units sold after break
Management Accounting | 119
even point contributes $2 to income. If 2,600 units are sold, net income would be
$200 ($2 x 100).
Contribution Margin Percentage - In a multiple product firm, it is necessary to talk
in terms of contribution as a percentage. Mathematically, the contribution margin
percentage rate is 1 - v. The contribution margin percentage requires that the
variable cost percentage be first computed. If the variable cost percentage is 70%,
then the contribution margin percentage would be 30% (1 - .70). The importance of
the contribution margin percentage is apparent from examining equation 8:
I + F
S = –––––––
1 - v
The contribution margin percentage is the percentage that each dollar of sales
contributions towards fixed expenses and desired net income. The total contribution
required to attain the desire income goal can be computed by simply dividing total
desired contribution by the contribution margin percentage.
Contribution Margin Income Statement - Cost-volume-profit analysis may be
made an integral part of financial reporting. Companies who do this generally prefer
to prepare income statements in which fixed costs, variable cost, and contribution
margin are explicitly shown. For example, assume that during the year the Acme
Company had sales of $50,000 and fixed and variable costs as follows:
Fixed Expenses Variable Expenses
Selling Selling
Advertising $5,000 Sales people commissions $ 5,000
Sales people salaries $3,000 Sales people travel $ 2,000
Supplies $ 500 Cost of goods sold $20,000
General & Admin. General & Admin.
Utilities $ 500 Supplies $ 5,000
Supplies $ 500 Other $ 2,000
Executive salaries $2,000
Depreciation $1,000
Based on the above data, the following income statement may be prepared as
shown in Figure 7.1.
Graphical Illustration of Cost-volume-profit Analysis
Because the fundamental relationships of cost-volume-profit analysis are basically
mathematical in nature, the elements of cost-volume-profit analysis can be illustrated
graphically. The general procedure is to plot the revenue and cost functions on the
same graph. In order to illustrate the cost-volume-profit graphically, the following data
has been assumed:
Price $10
Variable cost rate $6
Fixed expenses $20,000
For purposes of preparing the graph, assume different levels of quantity starting
with 1,000 units and increasing activity by increments of 1,000 units. The following
calculations are helpful in plotting the graph.
120 | CHAPTER SEVEN • Cost-Volume-Profit Analysis
Figure 7.1
Sales $50,000
Variable costs:
Selling:
Cost of goods sold $20,000
Sales people commissions 5,000
Sales people travel 2,000 $27,000
–––––––
General & Admin.
Supplies $ 5,000
Other 2,000 7,000 $34,000
––––––– –––––– –––––––
Contribution Margin $16,000
Fixed Expenses:
Selling:
Advertising $ 5,000
Sales people salaries 3,000
Supplies 500 $8,500
–––––––
General & Admin.
Executive salaries $ 2,000
Utilities 500
Supplies 500
Depreciation 1,000 4,000 $12,500
––––––– –––––– –––––––
Net income $ 3,500
________
________
Figure 7. 2
2a 2b
Fixed Cost Total Fixed and Variable Cost
60000
50000
40000
40000
Cost $
Cost $
30000
20000
20000
10000
0
0 2000 4000 6000 8000 0 2000 4000 6000 8000
Volume Volume (Quantity)
2c
Cost-Volume-Profit Chart
70000
60000
Sales/Cost ($)
50000
40000
30000
20000
10000
0
0 2000 4000 6000 8000
Volume (Quantity)
(000) (000)
80 80
70 70
60 60 Contribution
margin
Net Income
50 50
40 Net Loss 40
30 30
Contribution margin =
fixed expenses
20 20
10 10
0 0
2,500 5,000 6,750 2,500 5,000 6,750
A Volume (units)
B Volume (units)
Price
What is the effect on break even point and target income point of an increase
in price?
What is the effect on break even point and target income point of a decrease in
price?
Fixed Expenses
What is the effect on break even point and target income point of an increase in
fixed costs?
What is the effect on break even point and target income point of a decrease in
fixed costs?
An effective way to answers these questions is to use a P/V graph. A P/V graph
shows the relationship of net income to volume (sales dollars or units). A P/V graph
is shown in Figure 7.4. In this graph, volume is the independent variable and net
income the dependent variable. To illustrate how a P/V graph is constructed, assume
the following:
124 | CHAPTER SEVEN • Cost-Volume-Profit Analysis
Figure 7.4
P/V Chart
Price (P) $10
Variable cost rate (V) $8 6000
Net Income $
4000
Based on this data, the table below
may be prepared. 3000
2000
1000
Q P(Q) V(Q) F NI 0
–––––––––––––––––––––––––––––––––––––––– 2000 4000 6000
-1000
1,000 10,000 8,000 5,000 (3,000)
-2000 Q
2,000 20,000 16,000 5,000 (1,000)
-3000
3,000 30,000 24,000 5,000 1,000 -4000
$ $ $
Net Income
Net Income
Net Income
Q Q Q
Net Income
Q Q Q
In Figure 7.5 is illustrated the effect on break even point and net income of changes
in price, variable cost, and fixed expenses. In chart A, an increase in price shifts the
line upwards and to the left. The result is a decrease in break even point. In Chart B,
a decrease in price has the opposite effect. Break even point has increased in chart
C. The increase in variable expenses caused the income line to shift downwards and
to the right. The opposite is true of a decrease in the variable expense rate. Break
even point has decreased. An increase in fixed expenses will cause the income line
to shift to the left and upwards. The result is a decease in break even point. The
Management Accounting | 125
opposite is true for an increase in fixed expenses. Whether a given change is good
or bad for fixed expenses such as advertising can not be stated. For example, an
increase in advertising might cause an increase in sales with a resulting increase in
net income.
The P/V graph can effectively be used to illustrate changes in price, the variable
cost rate, and fixed costs. A change in one of these variables will cause a shift or
movement in the net income line.
Changes in Price - An increase in price will most likely result in a decrease
in sales. However, a decrease in sales does not necessarily mean a decrease in
net income. Regarding the units that are sold, the contribution margin is greater.
Consequently, less units of sales are required to attain a profit goal. Given an increase
in price, management will probably want to ask the question: how many units of sales
can be lost and the same net income earned?
This question can be answered by using the following equation:
I + F
Q = ––––––– Figure 7.6 • P/V Chart
P - V
The procedure is simply to $ P/V Chart
compute Q, or quantity, at the new P=$12.00 P=$10.00
price and then subtract this quantity 10000
Management is considering increasing price to $12 per unit. At the new price, the
quantity necessary to earn the same income would be:
5,000 + 5,000 10,000
Q = ––––––––––––– = ––––––– = 2,500
12 - 8 4
At the new price, only 2,500 units need to be sold to earn $5,000. The company
can lose one half of its sales without suffering any loss in income. The effect of the
change in price on break even point and net income at different levels of sales is
shown in Figure 7.5A. Note that in Figure 7.6, the income function shifts upward and
to the left. BEP point is now 1,250 units and the income previously earned at 5,000
units can now be earned at 2,500 units.
126 | CHAPTER SEVEN • Cost-Volume-Profit Analysis
i = 1, n
Where:
v - aggregate percentage variable cost
Vi - variable cost rate of product i
Qi - quantity of product i
Pi - price of product i
To illustrate, assume the following:
Product A Product B
Price $12.00 $ 8.00
Variable cost $ 8.00 $ 2.00
Quantity 1,000 400
Fixed cost $300 $1,000
Based on the above information, the variable cost percentage may be calculated
as follows:
∑PiQi = 12(1,000) + 8(400) = 12,000 + 3,200 = 15,200
∑ViQi ) = 8(1,000) + 2(400) = 8,000 + 800 = 8,800
∑ ViQi 8,800
v = ––––– = –––––– = .5789
∑ PiQi 15,200
Changes in the Sales Mix Ratio
A number of questions arise concerning changes in the sales mix ratio:
1. Does a change in the sales mix ratio have an affect on the variable
cost percentage?
2. Can a separate break even point be computed for each product?
Management Accounting | 127
Effect of a Change in the Sales Mix Ratio on the Variable Cost Percentage
Computing a break even point in a multiple product business is based on the
assumption that the sales mix remains the same. In the above example, the sales
mix ratio was 2.5 to 1. Based on this ratio, the break even point is:
1,300 1,300
BEP = ––––––––––– = ––––––– = 3,087
1 - .5789 .4211
Suppose, in fact, the ratio become the opposite; that is 1:2.5. The variable cost
percentage then becomes.
8.00(400) + 2.00(1000) 5,200
v = –––––––––––––––––––– = ––––––––– = .40625
12.00(400) + 8.00(1000) 12,800
The break even point is now:
1,300 1,300
BEP = –––––––– = ––––––––– = 2,189
1 - .40625 .59375
If a significant change is the sale mix ratio occurs, then the previous computation
of the break even point based on the original sales mix is unreliable.
Computing Break even Point for each Product - It is still possible to compute a
break even point for each product separately; however, now care must be taken to
not include common fixed costs in the total fixed costs for each product. Common
fixed costs are those costs that occur whether or not the particular product is sold.
For example, salaries to top management are most likely to be common in nature.
Assuming there are no common costs in the fixed costs of products A and B, then the
individual product break even points may be computed as follows:
Product A Product B
300 300 1,000 1,000
BEP = ––––– = –––– = 900 BEP = –––––– = ––––– = 1,333
1 - .67 .33 1 - .25 .75
Contribution Margin Rate Differences - It is highly unlikely that the contribution
margin rate of each product will be the same. The question is: will the product with the
largest contribution margin rate be the most profitable? The answer is no. Net income
also depends on the quantity sold. Because the contribution rate is the greatest, this
is no guarantee that this product will even be profitable. Using the same data as
previously, net income for products A and B may be computed as shown in Figure
7.7:
As can clearly be seen, product B which has a greater contribution margin rate
128 | CHAPTER SEVEN • Cost-Volume-Profit Analysis
Product A Product B
Income Statement
Income Statement
Sales ($8 x 400) $3,200
Sales ($12 x 1,000) $12,000
Variable expenses ($2 x 400) 800
Variable expenses ($8 x 1000) 8,000 ––––––
–––––––
Contribution margin 2,400
Contribution margin 4,000
Fixed Expenses 300
Fixed Expenses 1,000 ––––––
–––––––
Net income $2,100
Net income $ 3,000 –––––––
–––––––
–––––––
–––––––
($6.00 versus $4.00 for product A) is not the most profitable product. While product
A does have the greater sales volume in dollars this does not mean that the product
with the highest sales volume will be the most profitable. Profitability also depends on
the contribution margin rate and the amount of fixed expenses.
Increasing Sales, Constant Costs, and Decreasing Net Income - One of the
unusual phenomenons in a business is that sales can be increasing and costs can
be constant yet the business is experiencing a decrease in net income. This situation
can happen when there is a substantial shift in the sales mix from the product with
the greatest contribution margin rate to the products with a lower contribution margin
rate.
To illustrate, assume that all costs remain the same in our example except that
the sales mix becomes 1,100 to 300. Based on this mix, net income for each product
may be computed as seen in Figure 7.8:
Product A Product B
Income Statement Income Statement
Sales ($12 x 1,100) $13,200 Sales ($8 x 300) $2,400
Variable expenses ($8 x 1100) 8,800 Variable expenses ($2 x 300) 600
––––––
–––––––
Contribution margin 1,800
Contribution margin 4,400
Fixed Expenses 300
Fixed Expenses 1,000
––––––
–––––––
Net income $ 3,400 Net income $1,500
–––––––
––––––– –––––––
–––––––
Management Accounting | 129
to earn $120,000 after tax and that the tax rate is 40%. The equation for converting
after tax income to before tax income is:
NI bt = NI at / (1 - T)
Where:
NI bt - net income before tax
NI at - net income after tax
T - tax rate
If the desired net income after tax is $120,000 and the tax rate is 40%, then net
income before tax is:
Ni bt = $120,000 / ( 1 - .4) = $120,000 / .6 = $200,000
If price is $100, V is $70,00, and fixed expenses $400,000, then we can compute
target income point using a slightly modified version of equation 6.
I+F
Q = ––––– (6)
P-V
NI AT / (1 - T) + F
Q = ––––––––––––––––––
P - V
Based on this equation, then target income point maybe be computed as
follows:
120,000 /( 1 - .4) + 400,000 200,000 + 400,000
Q = –––––––––––––––––––––– = ––––––––––––––––– =
100 - 70 30
600,000
–––––––– = 20,000
30
The correctness of this computation can be demonstrated as follows:
Sales $2,000,000
Variable expenses 1,400,000
––––––––––
Contribution margin $ 600,000
Fixed expenses $ 400,000
––––––––––
Net income before taxes $ 200,000
Tax expense 80,000
––––––––––
Net income after taxes $ 120,000
––––––––––
Management Accounting | 131
Summary
Cost-volume-profit analysis is a powerful analytical tool. It can be effectively used
in many different kinds of decisions. Cost-volume-profit analysis is based on the
theory of cost behavior and as such it is imperative that the management accounting
and also management have a good understanding of cost behavior. Because
cost-volume-profit analysis is based on a number of critical assumptions, it is also
important to recognize when the use of this tool is valid and when it is not. If the data
used in cost-volume-profit analysis extends too far beyond the relevant range, the
results obtained can be inaccurate and misleading. Nevertheless, as long as the
assumptions on which cost-volume-profit analysis is based hold true, then the tool
can provide very useful information concerning decisions to be made and the evalu-
ation of results already obtained.
The management accountant has done an analysis of costs and has arrived at
the following cost-volume-profit analysis data based on general ledger information for
the year ended December 31, 20xx.
Sales $ 100,000
Variable expenses
Selling $ 20,000
General and administrative $ 10,000
Cost of goods sold $ 50,000
Fixed
Selling $ 5,000
General and administrative $ 2,000
Cost of goods sold $ 10,000
Required:
It has been determined that of the $150,000 of expenses, $100,000 were fixed.
The desired company net income is $150,000.
Required:
1. Based on the above information, prepare a contribution margin income
statement.
2. Answer the following:
Cost-Volume-Profit Chart
$
K
I
E
M
J
N
L
C
G
A
D
F H
Q
Based on the above cost-volume-profit chart, identify the following line segments:
Line Segments
– –––––––––––––––
1 A - B ––––––––––––––––––––––––––––––––––––––––––
2 C - D ––––––––––––––––––––––––––––––––––––––––––
3 E - F ––––––––––––––––––––––––––––––––––––––––––
4 G - H ––––––––––––––––––––––––––––––––––––––––––
5 I - J ––––––––––––––––––––––––––––––––––––––––––
6 K - L ––––––––––––––––––––––––––––––––––––––––––
7 M - N ––––––––––––––––––––––––––––––––––––––––––
Management Accounting | 135
The owner of the Brown Retail Company believes that current sales volume is less
than potential because of inadequate advertising. He has tentatively decided to
increase his advertising budget by $2,000. Last year’s income statement was as
follows:
Sales (1,000 units @ $20.00) $20,000
Variable expenses $10,000
–––––––
Contribution margin $10,000
Fixed expenses $ 6,000
–––––––
Net income $ 4,000
–––––––
Advertising, if increased, will change from $2,000 to $4,000. The maximum market
potential is probably between 1,300 and 1,400 units of product.
Required: Evaluate this proposed increase in advertising. To offset the increase in
advertising, by how much must sales increase in units.
Exercise 7.6 • Computing Break even point and Target Income Point
The following information from the records of the Ajax Manufacturing Company has
been provided to you:
Sales price:
Product A $ 60.00
Product B $ 40.00
Product C $ 100.00
Variable costs:
Product A $ 45.00
Product B $ 30.00
Product C $ 40.00
Units sold:
Product A $ 1,000
Product B $ 2,000
Product C $ 3,000
Required:
1. Compute the variable cost percentage for each product.
2. Compute the contribution margin percentage for each product.
3. Compute the break even point of each product.
4. Compute the break even point of the business as a whole.
5. Explain how it is possible for each product to break even yet the business
as a whole is operating at a loss.
6. Suppose the sales mix ratio rather than 1:2:3 becomes 3:1:2. How would
this change in the sales mix ratio affect the variable cost percentage?
The Acme Manufacturing Company income statement for the year ended was as
follows:
Sales (10,000 units) $ 200,000
Variable expenses 120,000
_ _______
Contribution margin $ 80,000
Fixed expenses 60,000
_ _______
Net income $ 20,000
Tax expense 8,000
_ _______
Net income after taxes $ 12,000
_ _______
Required:
The company would like to have an after tax income of $50,000. What level of sales
is required to attain this level of after tax net income?
Management Accounting | 137
The end result of the budgeting process is a set of balanced and coordinated
decisions quantitatively presented as a set of budgeted financial statements. For a
manufacturing business, the final product of budgeting is a:
1 Budgeted balance sheet
2 Budgeted income statement
(Including cost of goods manufactured statement)
3 Cash budget
4 Capital expenditures budget
The preparation of a complete budget usually involves the preparation of several
sets of tentative budgets. The final product is often the result of trial and error
procedures. The first completed budget may not reflect the amount of desired profit.
Consequently, management in an attempt to budget better performance may change
one or more decisions during the budgeting process. The consequence of a single
change can easily require computational changes in all budgets and supporting
schedules.
The modern use of computers and special financial software removes the
drudgery and tediousness of preparing a revised budget. The value and usefulness
of a computerized budget programs is that it allows the user to change any decision
so that an immediate updating of all budgeting elements is accomplished.
Board of
Directors
President
Accounting
Department
Income
Statement
Balance Sheet
Management Accounting | 139
dations for decisions to be approved at a higher level. Because all businesses have
three primary functions, marketing, production and finance, top management in each
of these areas has primary responsibility for the final stages of the budgeting process.
A business that is well organized and has well planned channels of communication is
more likely to achieve the standards set forth in a comprehensive budget.
A simple but typical organization charge for a manufacturing business is as shown
in Figure 8.1. Each vice president has the major responsibility in his or her own
area. The vice presidents, however, will involve his or her managers below them to
participate in the budgeting process and provide much of the needed information.
Because medium to large businesses tend to be very complex in organizational
structure, the comprehensive business budget can be an excellent means of
coordinating various activities and facilitating communication among managers at the
same level and also at different levels of management. It is essential after a business
budget has been finally approved that management at all levels give full support to
the profit plan.
Operating Budgets
1. Sales budget
2. Ending inventories budget
3. Production budget
4. Materials purchases budget
5. Direct labor budget
6. Manufacturing overhead budget
7. Manufacturing overhead budget
8. Cost of goods manufactured
9. Operating expense budget
Financial Budgets
10. Income statement
11. Cash Budget
12. Capital expenditures budget
13. Budgeted balance sheet
140 | CHAPTER EIGHT • Comprehensive Business Budgeting
A diagram of the budget components is shown in Figure 8.3 This figures shows
the logical order in which the budget process must follow. The budgeting process
begins as shown in the diagram with the sales forecast and ends with the budgeted
balance sheet. However, the preparation of the final budgeting documents is not
the real budgeting. The real budgeting is the process of decision-making; that is,
the process of identifying alternative decisions and then choosing the best decision
under the given circumstances.
Decision-making and Comprehensive Business Budgeting
The main two parties in the budgeting process are management and the
management accountant. As used here, the term management accountant could
be the accounting department or the function within the accounting department that
has been designated as management accounting. Budgeting in one sense is not
an accounting activity but rather a management activity. It is not the management
accountant that budgets but rather it is management’s responsibility to budget.
Because the budgeting process involves considerable accounting and finance and
because the management accountant possesses considerable skill in decision-
making tools, the accountant is usually required to participate in the process. The
most important and also prerequisite activity in the process is the making of an initial
set of decisions.
As discussed in chapter 2, decisions can be classified in different ways. The
decision classification that is of critical importance in the budgeting process is strategic
and tactical. Strategic decisions are broad‑based, qualitative type of decisions which
include or reflect goals and objectives. Strategic decisions are non quantitative in
nature. Strategic decisions are based on the subjective thinking of management
concerning goals and objectives.
Tactical decisions are quantitative executable decisions which result directly from
the strategic decisions. The distinction between strategic and tactical is important in
management accounting because the techniques of management accounting pertain
primarily to tactical decisions. Management accounting tools are designed primarily
to be used in making tactical decisions. However, business budgeting can be of value
in helping management set strategic decisions.
The strategic decisions while not quantitative in nature can have a tremendous
impact on the type of tactical decisions made. Among the more important strategic
decisions are the company’s profit goals. If the goal is to maximize sales, then one
type of decisions would be made while if the goal is to maximize profit or return on
investment, then a different set of tactical decisions is likely to emerge.
The preparation of the formal budget documents requires that specific decisions
be made at certain stages in the process. Without these decisions having been
made at the right time some components of the comprehensive budget can not be
completed. The basic required decisions of each component is illustrated in Figure
8.2. As seen in this figure, each component has certain decisions identified with it.
A major objective of the budgeting process is to plan the highest attainable level
of profit that is consistent with all of the organization’s goals and objectives. Although
Management Accounting | 141
1 5 10
8
Materials Income
Sales Forecast Cost of Goods
Purchase Budget Statement
Manufactured
Budget
3 4 6 11 13
Ending Direct
Production Cash Budget Balance
Inventory Factory
Budget Sheet
Budget Labor 9
Expense
Budget
2 7 12
Manufacturing Capital
Sales
Overhead Expenditures
Budget
Budget Budget
admirable, profit maximization is not necessarily the goal because of the extreme
difficulty of obtaining all the required information. A more realistic and attainable goal
is to construct a business budget that will result in a satisfactory profit. Profit can be
considered satisfactory when the planned profit stated as a rate of return is equal to
or greater than the rate of return desired by management. The basic fundamentals of
return investment are discussed in chapter 16.
An important assumption in management accounting is that the value of a budget
can be greatly enhanced by the use of all relevant management accounting tools.
Management accounting tools such as cost-volume-profit analysis and incremental
analysis make possible effective what-if analysis. Also, management accounting
tools when used properly compel management and the management accountant
to acquire the relevant data needed by the tool. The proper use of management
accounting tools make the budget more realistic and attainable.
In order for management to effectively engage in the total budgeting process, it is
helpful and perhaps necessary that management have some knowledge of accounting
fundamentals. That the accountant has this knowledge is a given. However, on the
part of management, some knowledge and understanding of the following would be
very helpful:
1. Financial statement relationships
2. Absorptions costing and direct costing fundamentals
3. Cost behavior (fixed and variable costs)
4. Fundamentals of accounting for overhead
5. Accrual basis and cash basis accounting
Sales Forecasting
The starting point of preparing a comprehensive business budget is a sales
forecast. Sales forecasting can be a challenging but somewhat less than a scientific
Management Accounting | 143
process. A sales forecast is an estimate of future sales in units and dollars for a given
time period. Budgets are often prepared on an annual basis and then sub divided into
quarters. The key to making a successful forecast is to first understand the factors,
particularly marketing decision variables, that directly impact sales. These factors
can vary widely among different types of businesses and, consequently, one of the
first prerequisites to a good sales forecast is an understanding of the business and
the market in which the business operates.
To a large extent, sales are controllable by management. Certain marketing
decisions, if made correctly, can cause significant changes in sales almost immediately.
Some of the more important decisions that affects directly the sales forecast are the
following:
1. Price
2. Advertising
3. Number of sales people
4. Sales people effectiveness and motivation
5. Credit Terms
6. Number of territories (opening or closing)
7. New products
d. Estimated percentage .3 .3 .3 .3
purchasing (sales-calls ratio)
However, there is no need to manufacture what already exists and, therefore, the
number of units in beginning inventory should be deducted from the above total:
Sales forecast (units) 10,000
Desired finished goods (EI) 2,000
______
12,000
Finished goods inventory (BI) 1,000
______
11,000
______
146 | CHAPTER EIGHT • Comprehensive Business Budgeting
Because the material purchases budget and the direct labor budget represent
variable costs and the manufacturing overhead budget includes variable costs, the
level of planned production directly affects the totals of various budgets.
Materials Purchases Budget
The materials purchases budget is important because in budgeting net income
it is necessary to know materials used. Materials used was discussed in chapter 3.
At this stage in the budget process, both materials (BI) and materials (EI) are now
known. Only the amount of materials purchases remains to be determined.
In absence of any beginning inventory for materials, the amount of material to be
purchased would be equal to the material needed to meet the needs of the production
budget. If one unit of finished goods, for example, requires 4 units of raw material
and the production budget is 11,000 units, then 44,000 units of material at a minimum
should be purchased. Assuming that the cost of one unit of material is $5.00 and that
500 units of material are in beginning inventory, then the materials purchases budget
would be prepared as follows:
Production budget 11,000
Units of material per unit of product 4
––––––
44,000
Desired materials inventory (EI) 4,000
––––––
48,000
Less: Materials inventory (BI) 500
––––––
47,500
Cost per unit of material $5.00
––––––
Planned purchases $237,500
––––––––
In the V. K. Gadget Company, for material X there is a spoilage factor. Although
each unit of the Gadget requires 4 units of raw material, the required material that
must be purchased per unit of finished goods is slightly more than 4. The purchase of
material X, therefore, should include an allowance for spoilage or defects.
Direct Labor Budget
The direct labor budget is important because direct labor cost is one of the three
major elements of the cost of goods manufactured statement. Direct labor is normally
regarded to be a variable cost and, therefore, very sensitive to the planned level of
production. In reality, a product may require many kinds of labor, some very skilled
and some not so skilled. However, to simplify the fundamentals of the direct labor
Management Accounting | 147
budget only one type of labor will be assumed. Assume for the moment that the
product being budgeted requires 2 hours of labor and that the wage rate is $12.00 per
hour. The direct labor budget basically involves the following formula:
Production budget 11,000
Direct labor hours required per product 2
–––––––
Total hours required 22,000
Wage rate $ 12.00
–––––––
$264,000
–––––––
The wage rate in theory should include an allowance for payroll taxes and fringe
benefits. However, in practice these are treated as manufacturing overhead.
Manufacturing Overhead Budget
The manufacturing overhead budget consists of two types of overhead cost:
fixed and variable. Manufacturing overhead can consist of a myriad of items. Major
examples include expenditures such as utilities like electricity and gas. If the company
has elected to measure net income based on direct costing, then fixed manufacturing
overhead would be treated as an operating expense. If absorption costing is being
used, then fixed manufacturing overhead is a production cost that is properly included
in inventory. Even under absorption costing, it is helpful to separate fixed and variable
overhead. A vary simple overhead budget might be as follows:
Manufacturing Overhead Budget
Variable overhead $200,000
Fixed overhead 400,000
––––––––
Total $600,000
––––––––
Cost of Goods Manufactured Budget
The format of the cost of goods manufactured statement was discussed in
detail in chapter 3 and there is no need to discuss it again in detail at this time.
However, it should be pointed out that the preparation of the budgeted cost of goods
manufactured statement involves no new decisions. The preparation of this budget
merely involves using data from the previous budgets just discussed. The only new
calculation is materials used and the information required is found in the beginning
balance sheet and materials purchases budget. Materials used as discussed in
chapter 3 is simply:
Materials (BI) $ 10,000
Material purchases budget 237,500
–––––––
247,500
Materials (EI) 20,000
–––––––
$ 227,500
–––––––
148 | CHAPTER EIGHT • Comprehensive Business Budgeting
In the event of freight-in charges, the cost per unit of one unit of material should
include an allowance for freight.
Based on the assume values just used cost of goods manufactured would be:
Materials used $ 227,500
Direct labor 264,000
Manufacturing overhead 600,000
–––––––––
$ 1,091,500
–––––––––
Assuming the business is a single product business, only one step remains
regarding this budget. It is necessary to divide the total cost of goods manufactured
by the units to be manufactured as shown in the production budget. In our example
this per unit cost would be ($1,091,500 /11,000) $99.22. The dollar amount of
desired finished goods can now be computed. It is necessary now to go back to the
ending inventory budget and compute the total cost of desired finished goods ending
inventory.
Selling and General Administrative Expense Budget
The expense budget obviously can include many items and requires that
considerable attention be devoted to many different kinds of expenses. In preparing
this budget, theoretically a distinction should be made between those expenses that
are variable and those that are fixed. In practice, this distinction is often not made.
Budgeted Income Statement
The budgeted income statement is now simply a matter of obtaining data from the
other budgets now The only new calculation is cost of goods sold. The information
for cost of goods sold is obtained from the beginning balance sheet and the budgets
now completed to this point.
The only expense item that is uncertain at this point would be interest expense.
The amount of interest expense is not known until after the cash budget has been
prepared. After the income statement has been nearly completed, the only remaining
budgets are the following:
1. Capital expenditures budget
2. Cash budget
3. Budgeted balance Sheet
The capital expenditures budget is concerned primarily with expenditures for new
projects which may represent a planned expansion of the business. The principles
underlying the capital expenditures budget are discussed in detail in chapter 12.
Cash Budget
The information for the cash budget comes from the other budgets discussed
above. It does not involve any additional decision-making. However, careful attention
must be paid to adjustments for revenue and expense items in these budgets that do
not involve cash received or paid in the period for which the budget is being prepared.
For example, assume that the sales budget is $600,000 and that also all sales are
Management Accounting | 149
initially made on credit. Furthermore, assume that of this amount only 70% will be
collected. The following calculation is then necessary to determine the amount of
cash collected from sales.
Concepts in Budgeting
Because business budgeting is based solidly on accounting and the end result
of the budgeting process is simply a set of planned (pro forma) financial statements,
there are not many new concepts or terms to learn. The following represent concepts
that should be understand by management. It should be taken more or less for
granted that the accountant has a solid understanding of the following:
1. Assets 14. Cash budget
2. Liabilities 15. Budgeted balance sheet
3. Capital 16. Budgeted income statement
4. Revenue 17. Cost of goods manufactured
5. Expense 18. Capital expenditures budget
6. Net income 18. Direct costing
7. Sales forecast 19. Absorption costing
8. Production Budget 20. Inventory costing methods
9. Purchases budget 21. Decisions
10. Direct labor budget 22. Accrual basis accounting
11. Manufacturing overhead budget
12. Depreciation
13. Accrued expenses
150 | CHAPTER EIGHT • Comprehensive Business Budgeting
Units
–––––
Desired Ending Inventory:
Raw materials 5,000
Finished goods 2,000
Materials Standards:
Units of material per product 2
Material cost per unit $4
Labor:
Labor Standards:
Labor hours per product 2
Labor rate per hour $7
Manufacturing Overhead:
Fixed: Variable: (per unit)
Utilities $ 3,000 Utilities $ .50
Insurance $ 1,000 Repairs & main. $ 2.00
Depreciation $ 6,000 Supplies $ 1.50
Management Accounting | 151
Comprehensive Budgeting
2 Sales Budget 3 Ending Inventory Budget
Fixed
Plant and equipment (net) $209,000
________
Total assets __$675,615
_
_______
______
Liabilities
Current
Account payables $119,200
Long-term
Bonds payable 100,000
$ ______
119,200
Stockholders’ Equity
Common stock $400,800
Retained earnings 155,615
________
556,415
________
Total stockholders’ equity & liabilities
$675,615
___
_______
______
Summary
Of all the management accountings tools, comprehensive business budgeting
is one of the most powerful and useful in making decisions. No other tools is as
comprehensive in scope and touches directly and indirectly all the decisions made in
a business. Comprehensive business budgeting brings into the planning process a
logical and orderly procedure to decision-making. The second phase of the budgeting
process is often called the control phase. The use of budgets and budgets standards
to evaluate performance as reflected in the actual financial statements is discussed
in some depth in the chapter 14.
Assume that you are the budget director of the K L Widget Company. The K. L.
Widget Company is a single product company. The following information based on a
tentative set of decisions has been provide to you.
Planning Data - Sales
Sales forecast 15,000 units
Price $40
Planning Data - Production
Materials Inventories:
Units Cost
––––– –––––––
Beginning:
Raw materials 8,000 $40,000
Finished goods 3,000 $16,000
Units
–––––
Desired Ending Inventory:
Raw materials 5,000
Finished goods 2,000
Materials Standards:
Units of material per product 2
Material cost per unit $4
Labor:
Labor Standards:
Labor hours per product 2
Labor rate per hour $8
Manufacturing Overhead:
Fixed: Variable: (per unit)
Utilities $4,000 Utilities $ .50
Insurance $2,000 Repairs & maintenance $2.00
Depreciation $9,000 Supplies $1.50
Selling Expenses General and administrative
Advertising $35,000 Executive salaries $6,000
Sales people travel $12,000 Secretarial salaries $3,000
Sales people training. $ 4,000 Depreciation, bldg. $4,000
Sales people compen. $14,000
Planned Data - Financial
Desired ending cash balance - $300,000
Accounts receivable collection rate - 60% of sales first quarter
Remainder next quarter
Accounts payable payment rate - 80% first quarter
Remainder next quarter
Interest rate of bonds - 8%
Additional financing, if needed - Sale of stock
Management Accounting | 159
K L Widget Company
Balance Sheet
For the Quarter Ended, Dec. 31, 20xx
Assets
Current
Cash $110,000
Accounts receivable 50,000
Materials inventory 40,000
Finished goods inventory 16,500
–––––––– $216,500
Fixed
Plant and equipment $250,000
Accumulated depreciation 30,000
220,000
–––––––
$436,500
–––––––––
Liabilities
Accounts payable $ 40,000
Bonds payable 100,000
–––––––– $140,000
Stockholders’ Equity
Common stock $200,000
Retained Earnings 96,500
–––––––– 296,500
––––––––
Total Liabilities and Equity $436,500
–––––––––
Required:
Below are listed the major components of a business budget. Each component
requires that certain decisions have been made in order for that budget component
to be prepared. In the column to the right is a list of the decisions required in a
comprehensive business budget. For each separate component of the comprehensive
budget, identify the decision or decisions that must be made. If a decision has been
listed in a previous budget, then do not list it again.
Some budget components may not require any new decisions. The number
of parentheses does not necessarily indicate the number of decision items to be
selected. In addition to decisions, data about certain key parameters and constraints
are required. Also, for each budget, indicate what parameters and constraints are
necessary.
160 | CHAPTER EIGHT • Comprehensive Business Budgeting
(1) Price
(2) Sales budget (2) Advertising
( ) ( ) ( ) ( ) ( ) ( ) ( )
(3) Credit terms
(4) Sales people compensation plan
(3) Ending Inventory Budget (5) Number of products
( ) ( ) ( ) ( ) ( ) ( ) ( ) (6) Number of territories
(7) Special offer
(8) Number of sales people
(4) Production Budget
Production Decisions
( ) ( ) ( ) ( ) ( ) ( ) ( )
(9) Wage rate
(10) Labor productivity
(5) Materials Purchases Budget (11) Materials inventory (ending)
( ) ( ) ( ) ( ) ( ) ( ) ( ) (12) Finished goods inventory ( ending)
(13) Overtime/second shift
(6) Direct Labor Budget (14) Purchased of additional equipment
( ) ( ) ( ) ( ) ( ) ( ) ( ) (15) Variable Manufacturing Overhead
Rates
(16) Fixed Manufacturing Overhead
(7) Manufacturing Overhead Budget estimates
( ) ( ) ( ) ( ) ( ) ( ) ( ) (17) Materials order size
(18) Number of materials order
(8) Cost of Goods Manufactured (19) Units of material per product
( ) ( ) ( ) ( ) ( ) ( ) ( ) (20) Suppliers of material
Financial Decisions
(21) Desired ending cash balance
(9) Expense Budget (22) Direct Costing or Absorption Costing
Selling
(23) Issue of stock
( ) ( ) ( ) ( ) ( ) ( ) ( )
(24) Issue of bonds
General and Administrative
( ) ( ) ( ) ( ) ( ) ( ) ( ) (25) Bank loans
(26) Investment in stock
(27) Accounts payable payments
(10) Income Statement
( ) ( ) ( ) ( ) ( ) ( ) ( ) (28) Dividends
Parameters and Constraints
(29) Material spoilage factor
(11) Cash Budget (30) Need for Capacity
( ) ( ) ( ) ( ) ( ) ( ) ( ) (31) Depreciation rates
(32) Tax rates
(12) Capital Expenditures Budget (33) Collection of A/R rate
( ) ( ) ( ) ( ) ( ) ( ) ( ) (34) Payment of accounts payable rate
(35) Production potential of existing
equipment
(13) Budgeted Balance Sheet (36) Quantity discount schedules
( ) ( ) ( ) ( ) ( ) ( ) ( ) (37) Various expense cost factors
(38) Various overhead cost factors
(39) Bad debt rates
Management Accounting | 161
The key element in these definitions of relevant costs is that between the two
alternatives each cost should be different in amount. Secondly, the cost must be a
future cost. Historical costs, as will be explained, are always irrelevant and may be
safely excluded from the analysis;
To illustrate, suppose a company is about to make a decision to purchase six
months of office supplies. The needed supplies can be purchased from supplier A for
$5,000 and from Supplier B for $4,800. However, Supplier B is in another state and, if
the purchase is made from supplier B, the company must pay freight in the amount of
$300. Also, the company has $500 of supplies on hand. One approach is to include
all costs including irrelevant costs:
The above comparison of revenue clearly shows the monthly rental revenue of
$500 to be irrelevant as to which tenant is accepted for occupancy because it is rent
that is the same between both alternatives. The inclusion of the monthly revenue
164 | CHAPTER NINE • Incremental Analysis and Decision-making Costs
does not help make the decision; otherwise the amount is still important. However,
the payment of utilities is clearly relevant because of the difference in willingness to
pay between prospective tenant A and tenant B.
The decision criterion when using incremental analysis is simply this: the alternative
should be chosen that has the least total relevant cost or the greatest total relevant
revenue. The key to using incremental analysis correctly is the ability to distinguish
between relevant costs and revenues. Examples of relevant and irrelevant costs are
the following:
Relevant Irrelevant
––––––––– ––––––––––
Future costs that are not the same Allocated fixed cost
Opportunity costs (e.q., depreciation)
Trade-in allowance Future costs that are the same
Cost of new assets Historical costs (Sunk costs)
Sunk Costs - Two costs that are often misunderstood or used incorrectly in
incremental analysis are sunk costs and opportunity costs. Sunk costs are, first of
all, always irrelevant costs. They maybe excluded in any analysis or cost comparison
review. Sunk costs are historical costs; that is, past expenditures. Because they
are expenditures already made the expenditure can not be changed. To incur or not
incur is not an option now. Examples of a sunk cost are cost of fixed assets such as
buildings or equipment. By the same token, depreciation is also a sunk cost. The
book value of a fixed asset (cost - accumulated depreciation) is also a sunk cost.
To illustrate, assume that an asset currently in use (old asset) has a book value of
$1,000 and that this piece of equipment is tentatively under review for replacement.
The purchase price of the new asset is $5,000 and is estimated to have a useful life
of 10 years. The old asset can also last 10 years with some repairs now and then.
The operating expenses of the old asset is now $800 per year but the new asset
is projected to have only an operating expenses of $200 per year. The old asset
has no trade-in value. The alternatives are to keep the old asset or to replace it.
The replacement should take place if the relevant costs of replacing is less than the
relevant costs of keeping.
10 Years Basis
–––––––––––––– ––––––––––––––––– –––––––––
Keep Old Asset Purchase New Asset Difference
Cost of new asset $ 5,000 ($5,000)
Book value of old asset $ 1,000 1,000 0
Operating expenses $ 8,000 2,000 6,000
–––––– ––––––– ––––––
$ 9,000 $ 8,000 $1,000
–––––– ––––––– ––––––
The difference of $1,000 is a net benefit of purchasing and replacing the old asset
with the new asset. However, since the book value of the old asset is shown in both
columns and is, therefore, the same between both alternatives, the book value of the
old asset is irrelevant. You may wonder how this is so? If the old asset is kept, then
Management Accounting | 165
the book value of $1,000 will be shown on the books as depreciation cost over the
remaining life of the old asset. If the new asset is purchased, then the book value of
the old asset will be recorded as a $1,000 loss. In either event, an expense of $1,000
during the next 10 years will be recorded. Whether the old asset is replaced or not,
the cost of the old asset results in a deduction from revenue in the same amount
either as depreciation or a loss from the trade-in.
Opportunity Costs - Opportunity costs are always relevant to making decisions;
however, the concept of opportunity cost is somewhat abstract and difficult to
understand because it is not an out-of-pocket cost. Following are some commonly
used definitions of opportunity cost:
1. Earnings that would be realized if the available resources would be put to
some other use.
2. Alternative earnings that might have been obtained if the productive good,
service, or capacity had been applied to some other alternative use.
The definition preferred in this chapter is the following: opportunity cost is
the amount of revenue forgone (given up) by not choosing one alternative over
another.
The key word for understanding opportunity cost is not “cost” but “revenue
forgone”. For example if you decide to take a vacation rather than invest $5,000 in a
savings account that earns 6% per annum, then the opportunity cost is the interest
you could have earned. At 6% interest you could have earned $300 for a full year.
Therefore, the decision to take a vacation should include as a cost the interest that
was not earned
Other examples of opportunity cost may be given. If you have been given a choice
of two jobs and job A pays $60,000 per year and job B pays $55,000 per year, then
the opportunity cost of accepting job A is $55,000. Other things equal, you are only
$5,000 better off financially with job A.
If you own land that could be sold for $100,000 and the land is not now earning
any income other than appreciation in value, then there is an opportunity cost of not
earning interest. Assuming you could earn at a minimum 6% interest in a CD, the
opportunity cost of keeping the land and not selling is $6,000 per year. Interest in
the amount of $6,000 is being forgone each year in favor of the land appreciating in
value.
You own a building that you can easily rent for $10,000 a month. If you decide to
use the building to open a business for yourself, then you incur an opportunity cost in
the amount of $10,000, (rent given up, forgone, or sacrificed) by going into business.
If you are a student and you spend 30 hours a week in class and in studying, there is
an opportunity cost of being a student. The opportunity cost is the income you could
be earning by working rather than attending class or studying.
Fixed and Variable Costs - Costs in management accounting are often assumed
to be either fixed or variable. The classification of a cost as either fixed or variable
does not necessarily mean the cost is relevant or irrelevant. Whether a fixed cost or
a variable cost is relevant or irrelevant depends on the whether the cost is different
166 | CHAPTER NINE • Incremental Analysis and Decision-making Costs
between the two alternatives. However, variable costs are always relevant, if there is a
different in volume between the two alternatives. For example, assume that machine
B is being considered to replace machine A and that the purchase of machine B
would increase production capacity and also sales by 50%. If current production and
sales is 1,000 units (full capacity) and selling price is $100, then production and sales
would increase to1,500 units. Currently, cost of goods sold is $80 per unit. Based on
these assumptions, the following analysis may be prepared:
Machine A Machine B Difference
(Volume = 1,000) (Volume = 500) (500)
––––––––––––– ––––––––––– –––––––––
Sales ($10,000) ($15,000) $5,000
Cost of goods sold $ 8,000 $12,000 ( $4,000)
––––––– –––––––– –––––––
($ 2,000) ($ 3,000) $1,000
––––––– –––––––– –––––––
Note: For simplistic purposes, the cost of machine B was ignored. However, in order to make
the decision, the cost of machine B must be included as a relevant cost.
In this particular case, both sales and cost of goods sold are relevant. However,
had volume not been greater with the machine B, then sales and cost of goods sold
would have been the same and, therefore, irrelevant. Then other cost or revenue
factors would have had to be found to make the decision. Whether a fixed cost or
variable cost is relevant then depends more on the circumstances than the nature of
the cost.
IC = ∑RCia - ∑RCib
i = 1,n
RCia - relevant costs of alternative A
RCib - relevant costs of alternative B
n - number of relevant cost items
Incremental analysis is a flexible tool. Data may computed and presented for
the life of a decision alternative on a per period basis such as a month or year.
This procedure would require the relevant cost items to be divided either by the
number of years of the number of months in the life of the assets under consideration.
Incremental analysis does not require that irrelevant data be included. However, at
the option of the analyst irrelevant costs may be included. The inclusion of irrelevant
data will in no way affect the ultimate decision.
The action of classifying an expense as irrelevant or relevant does not mean that
the irrelevant cost is not important. In fact, in the execution of the decision, it may
be very important. To illustrate, assume that you are about to go to a movie and you
are in the midst of choosing which movie theater to attend. You have narrowed your
Management Accounting | 167
choices to movie A and movie B and you want to see the movie which will cost the
least. You have made the following cost analysis:
Movie A Movie B Difference
––––––– ––––––– –––––––––
Cost of popcorn $3.00 $3.50 ($ .50)
Large drink $3.50 $4.25 ($ .75)
Transportation cost $1.00 .75 $ .25
––––– ––––– ––––––
$7.50 $8.50 ($ 1.00)
––––– ––––– ––––––
The net benefit of attending movie A is $1.00. The cost of tickets is $8.00, the
same at each movie theater. Therefore, since the ticket cost is the same, you have
correctly omitted this irrelevant cost from your analysis. Consequently, you decide in
favor of movie A and you put $7.50 in your pocket. However, at this point taking only
$7.50 would be a mistake since the total cost of attending movie A would be $15.50.
The execution of the decision requires this amount. The cost of the tickets is only
irrelevant in making the decision but not irrelevant in the execution of the decision.
The above discussion of incremental analysis was based on the assumption that
the timing of expenditures was not important and, therefore, can be ignored. In most
instances, this is most likely true, however, there may be decisions where even though
two alternatives involve identical future costs, the timing of when the expenditures
are actually made is the important factor. The student software package for The
Management/Accounting Simulation contains a set of management accounting
tools. One of these tools is an incremental analysis tool that contains a present value
option.
When present value and net-of-tax options are selected, this program becomes
a highly sophisticated tool requiring considerable skill to use. Each cost or revenue
must be analyzed in terms of the following questions:
1. Does this cost affect both pre-tax net cash flow and taxable income?
For example, a disallowed expense for tax purposes would affect pre-tax net
cash flow but not taxable income. For example, the incurrence of a $200 dis-
allowed expenditure for tax purposes would decrease pre-tax net cash flow.
However this disallowance would not cause a change in taxable income. In
other words, additional expenditures for disallowed tax deductions would not
change taxable income.
2. Does this cost affect only taxable income? Some cost items such as depre-
ciation or losses have no affect on pre-tax net cash flow. However, after-tax
net cash flow is increased by such items. Also, tax credits affect net cash
flow after-tax but not before. Items that affect only taxable income must be
explicitly designated as having such affect.
Since the present value calculations are always based on cash flows, then the
tax treatment of cost items is critically important. Tax treatment of items can either
168 | CHAPTER NINE • Incremental Analysis and Decision-making Costs
increase or decrease the amount of cash after tax. The effect of taxes on cash flows
and cash flows before and after taxes is discussed in chapter 12.
The Keep or Replace Decision
The keep or replace decision is very common in most businesses. Some examples
of the keep or replace decision are the following:
1. Keep old car or replace with a new car
2. Keep old computer or buy a new computer
3. Keep old copy machine or buy a new copy machine
4. Keep old factory equipment or replace with new
Only relevant costs need be included in the analysis; however, no harm is done
by including the irrelevant costs. The book value of the old asset is always irrelevant
and may be excluded, if desired. Trade-in allowance is always relevant. The analysis
may be made on a per year basis or a total years basis. If made on a per year basis,
then the cost of the new asset must be divided by its useful life.
An illustrative Example of the Keep or Replace Decision
The K. L. Widget company is seriously contemplating replacing some old cutting
department equipment with more modern and efficient equipment. The book value of
the old equipment is $50,000. The new equipment, if purchased, will cost $100,000.
A $10,000 trade-in allowance will be granted by the seller of the new equipment. The
salvage value of the new equipment at the end of its life in 10 years is estimated to
be $5,000. The salvage value of the old asset, if kept, is $2,000. The operating cost of
the old equipment has been averaging around $13,000 per year. The new equipment
is expected to reduce the operating cost to an average of $2,000 per year. The new
equipment, if purchased, will be purchased totally on credit and the total amount of
interest that would be paid in 10 years is approximately $25,000.
Management Accounting | 169
In the above example, notice that the book value of the old equipment was included.
However, this cost may be excluded since it is irrelevant to the decision.
In the above example:
a. The relevant costs of keeping is $128,000.
b. The relevant cost of buying new equipment is $130,000.
c. The irrelevant cost included in both alternatives is $50,000
d. The net benefit or incremental cost of keeping the old equipment is
$2,000.
e. Sunk cost in the analysis is $50,000 (book value of old equipment).
Suppose in the above example management had decided to use cash on hand
to buy the new equipment. Would the answer be different concerning interest. No, if
internal financing is used, then the opportunity cost of the on hand cash used must
be included. Let us assume that the company can earn 6% interest. In this event,
the interest given up or sacrificed would approximately be the same as the interest
paid.
Practical Applications of Incremental Analysis
Incremental analysis is a practical and commonly used tool by both individuals
and businesses regarding many different kinds of decisions. As individuals, we weigh
the cost of many decisions such as what car to buy, whether or own a home or rent,
and continue to paint our house or put on vinyl siding. The same is true in business.
Incremental analysis is used in all functions of the business on a daily basis both
formally and informally. The use of incremental analysis does not guarantee that the
best decision has been made; However, it does provide a framework for organizing
relevant data and looking at the decision to be made from a broader and more
analytical perspective.
Summary
Incremental analysis can be a powerful tool in evaluating various type of decisions.
Incremental analysis in a way of presenting relevant information in a direct comparison
mode so as show the net benefit of making a particular decision. It is should be
170 | CHAPTER NINE • Incremental Analysis and Decision-making Costs
Required: Match each cost with the appropriate cost. More than one cost concept
may be applicable.
You have been provided the following keep or replace decision information:
Old Machine New Machine
Cost $ 50,000 $ 100,000
Salvage value $ 10,000 $ 5,000
Trade-in allowance $ 15,000 –––––
Remaining useful life 10 years 10 years
Labor costs (annual) $ 20,000 $ 5,000
Repairs and maintenance $ 5,000 $ 6,000
Utilities $ 1,000 $ 2,000
Interest rate* - 6%
* Assume installment financing and estimate interest by computing average size of loan
over life of machine.
Required:
Determine whether or not the old machine should be replaced.
_____________________________________________________________________
_____________________________________________________________________
_____________________________________________________________________
172 | CHAPTER NINE • Incremental Analysis and Decision-making Costs
Required:
You have been provided the following information concerning the sell now or
process further decisions.
Current production method cost data:
Selling price $ 20
Units manufactured 100
Production capacity (units) 150
Labor hours required (per unit) 2
Manufacturing costs:
Material (per unit) $ 1.00
Factory labor (per unit) $ 15.00
Fixed manufacturing overhead $ 5.00
Variable manufacturing cost (per hour) $ .50
Costs of Additional Processing:
Labor hours (per unit) 1.0
Labor rate (per hour) $ 7.50
New selling price $ 30.00
*If the additional processing is undertaken the variable manufacturing cost rate
will remain the same.
Required:
If purchased, a 10%,5 year installment loan will be obtained. Interest will be paid
annually.
Required:
1. What is the incremental cost (net benefit) of the replace decision (purchasing
the new equipment?) $_ ______________________________________
2. What is the total relevant cost of the keep decision?
_ $_________________________________________________________
_ __________________________________________________________
_ __________________________________________________________
_ __________________________________________________________
_ __________________________________________________________
_ __________________________________________________________
174 | CHAPTER NINE • Incremental Analysis and Decision-making Costs
_ _____________________________________________________
_____________________________________________________
Management Accounting | 175
These four items are marketing decisions that may be made in The Management/
Accounting Simulation. Consequently, incremental analysis is an important
decision-making tool in this simulation.
Opening a New Territory
The opening of a new territory decision is a common and important decision.
Opening a new territory can bring in substantial additional revenue and net income.
However, expanding a business too fast in a territory not responsive to the company’s
product can have the opposite effect. Before a decision is made to expand the
business into a new territory, the potential revenues and expenses should be analyzed
at different levels of estimated sales. If the use of incremental analysis shows that
substantial sales and additional income is likely to result, then the expansion of the
business into a new territory may be a wise decision.
Examples of expanding into new territories are granting of new franchises in areas
where none exist, expanding the operations of the business into an adjacent state,
and entering a foreign market. Although the same product is being marketed in each
territory, it does not follow that all territories are equally profitable. The extent to which
a new territory might be profitable must be explored very carefully. Distance from
the main distribution center in many cases is a major problem. Territories can vary
176 | CHAPTER TEN • Incremental Analysis and Cost Volume Profit Analysis: Special Applications
1. Gather all relevant revenue information. An initial but tentative price should
be set. The normal market potential should be estimated. Normal market
potential can be defined as the number of customers likely to benefit from
purchasing the product.
2. Factors that directly impact sales volume should be evaluated. These factors
include such decisions as selling on credit, compensation of sales people,
and advertising.
The economic environment should be carefully evaluated. The impact
that seasonal factors have on sales is important and should be examined.
Analysis should be made in terms of quarters and some attempt should be
made to estimate an seasonal index for each quarter. Based on the vari-
ous market demand factors identified, a sales forecast of sales in units and
dollars should be made.
If sales of the product in the territory being evaluated tends to be seasonal
in nature, then this fact can also have a major impact on available capacity.
Opening a new territory must be based on the premise that the capacity
to manufacture is adequate, given the increased demand from opening a
new territory.
Management Accounting | 177
Sales (units)
50,000 100,000 150,000 200,000
Sales (price - $100) $ 5,000,000 $ 10,000,000 $ 15,000,000 $ 20,000,000
Variable Expenses
Cost of goods sold ($60) $ 3,000,000 $ 6,000,000 $ 9,000,000 $ 12,000,000
Sales people travel expense ($5) 250,000 500,000 750,000 1,000,000
Sales commissions ($10) 500,000 1,000,000 1,500,000 2,000,000
Credit expenses ( $3) 150,000 300,000 450,000 500,000
Total variable expenses ($78) 3,900,000 7,800,000 11,700,000 15,600,000
Contribution margin $ 1,100,000 $ 2,200,000 $ 3,300,000 $ 5,000,000
Fixed expenses (direct)
Salaries (additional factory workers) $ 2,000,000 $ 2,000,000 $ 2,000,000 $ 2,000,000
Advertising 500,000 500,000 500,000 500,000
Sales people salaries 1,000,000 1,000,000 1,000,000 1,000,000
Credit department salaries $ 150,000 $ 150,000 $ 150,000 150,000
Other fixed expenses1 350,000 350,000 350,000 350,000
Total fixed expenses 4,000,000 4,000,000 4,000,000 4,000,000
Total expenses $ 7,900,000 $ 11,800,000 $ 15,700,000 $ 19,600,000
1
Other fixed expenses could include such expenses as additional home office staff needed such as accounting,
credit department, marketing department employees, additional staff needed in the production department.
178 | CHAPTER TEN • Incremental Analysis and Cost Volume Profit Analysis: Special Applications
1. At the sales volume range of 50,000 - 150,000 the territory is not profitable.
2. At a volume of 200,000 or greater the territory appears to be profitable. The
question that must be asked and answered is this: Does a sales level of
200,000 appear reasonable or likely to happen? If the most optimistic esti-
mate is that sales will not in the distance future ever exceed 150,000, then
the decision not to open the territory would be the right decision.
Illustrative Problem
The management of the L. K. Widget Company is considering opening a new
territory to be called the Western Territory. In the last quarter, the company’s sales of
8,500 units were far below the volume required to make the company profitable. The
marketing department through marketing research and analysis of internal financial
data has made available the following information relevant to the opening of the
Western Territory.
Direct Costs
Selling: General and administrative
Variable Per Unit Variable
Cost of goods sold $ 69.00 Travel $2.20
Packaging $ 2.00 Supplies $1.00
Sales people travel $ 5.40
Sales people commission $ 20.00
Bad debts expense 1.5% of sales
Credit department $ 1.00
Direct fixed (Selling) Direct fixed (Manufacturing) none
Salaries of sales people $ ______ (Opening this territory will not
Sales people training $ ______ require any new plant capacity
Advertising $ ______
Territorial office operating $ 50,000
Home office sales expense $ 30,000
If the Western Territory is opened, then approximately 600 sales people would
be hired at a per quarter salary of $2,000 per sales person. The training of each
new sales person will cost $200. After the initial hiring of the full sales force, it is
expected each quarter, because of some sales people quitting for various reasons
that on the average 50 new sales people will be hired each quarter. The market
potential of this territory is estimated to be 110,000 customer per quarter. On the
average, each customer will purchase one Gadget a a price of $200. An analysis
of demand indicates approximately 28% of the potential customers would request
demonstrations per quarter.
If the Western territory is opened, management will seriously consider granting
customers three months of credit. These credit terms would be offered in all territories.
If three months credit is granted, then sales should increase at least 20%. Last quarter
Management Accounting | 179
the sales-calls ratio without credit was 30%. The amount budgeted for advertising
would be $1.20 per potential customer and the selling price of the Gadget would be
$200.
Based on the information provided, a what-if profitability analysis as shown above
may be made. It is important for management to estimate sales for the first operating
period. Based on the provided information above, this estimate may be computed
as follows:
Normal market potential 110,000
Percentage requesting demonstration .28
Number requesting demonstration 30,800
Sales-calls ratio (.30 x 1.20) .36
–––––––
Estimated sales (units) 11,088
–––––––
This estimate of 11,088 units for the first quarter of operations falls between the
range of 10,000 and 15,000 unit. As the above analysis shows, at a sales level of
15,000 units, segmental contribution is a negative $66,000. At sales of 11,088, it can
easily be computed that a net loss of $443,177 would be experienced. Based on the
initial analysis of the available data, it appears that opening the territory might not
be a wise decision. However, if it is expected that the required sales level can be
attained through rapid growth in sales because of advertising and an effective sales
force, perhaps the territory should be opened. The break even point for this territory
is 15,684 units (1,512,000/ (200 - 103.60). All decisions involve a degree of risk and
there is never a 100% certainty a profit goal can be achieved, even if the analysis is
positive at all volume levels of operation.
Selling on Credit
In today’s modern economy, selling on credit is hardly a choice but a necessity.
However, a business does not directly have to run a credit department. Practically all
businesses can now sell indirectly on credit by accepting credit cards. Until recently
some restaurants did not accept credit cards but required a purchase of a meal to be
paid for in cash. For example, Waffle House recently began to accept credit cards
for the first time. The discussion here, however, pertains more to the decision to sell
on credit by granting and maintaining credit internally rather than to the use of credit
cards. When credit cards are accepted, cash flow is not affected adversely in the
short run or substantially decreased as in the case of granting credit for three months
or longer. Also, a number of other problems inherent in the offering of credit internally
are avoided such as bad debts.
When a company begins to sell on credit, a number of activities have to take
place regularly. One of the first major activities, and not an inexpensive one, is to
establish a credit department including hiring a credit manager and a staff to perform
the duties of a credit department. Some of the periodically occurring activities not
existing before granting credit include the following:
1. Requiring a prospective credit customer to fill out a credit application
form
180 | CHAPTER TEN • Incremental Analysis and Cost Volume Profit Analysis: Special Applications
Figure 10-2
credit risks. The screening of customers, of course, can be time consuming and it is
not necessarily inexpensive. Third party companies may be hired to evaluate credit
risks. However, this service still involves a cost.
One of the first important steps is to analyze the impact that offering credit will
have on sales. The normal expectation is that the granting of credit will increase
sales. However, since credit also increases operating expenses, an increase per se
in sales is not necessarily enough. The increase must be sufficient to cover the cost
of maintaining a credit department and the other costs associated with credit and at
the same time make a major contribution to the over-all net income of the business.
Consequently, it is imperative that the percentage effect on sales be somewhat
accurately measured. Given a reliable estimate of the increase in sales, the variable
expenses associated with an increase in sales from offering credit can then be
determined. Following is an example of the type of analysis required in evaluating
the credit decision:
The following analysis (Figure 10.3) shows that unless sales increase by nearly
2,000 units, the granting of credit will have a detrimental affect on net income. The
contribution margin without credit was approximately $27.00 ($100 - $73.00) The
contribution margin with credit decreased to $17.05 ($27.00 - $9.95). To recover
the increase in fixed credit department expense, sales must increase by at least
1,715 units per quarter (29,250 / 17.05). The decision to sell on credit then depends
on management’s estimate of by how much credit will increase sales and by
management’s willingness to assume risk.
Sales People Decisions
Sales reps or sales people, as they are called in The Management/Accounting
Simulation, are a necessary part of most businesses. However, the nature of the
services that sales people perform can vary greatly from business to business. In
some instances, sales people simply serve as a order taker and may simply ring up
the sale. In other cases, they perform a series of related services and the last step
in this process is the closing of the sale. In the first instance, the customer more or
less makes the decision to purchase with little or no persuasion and simply expects
someone to take payment. In the second instance, the potential customer is found
by the sales person and then the product is displayed or demonstrated and a sales
pitch is made to convince the customer to buy. In this instance, a highly trained and
skilled sales person is needed.
Services performed by sales people in general include the following
1. Finding new customers
2. Meeting with potential customers to introduce or demonstrate the
product
3. Answer all questions concerning the product
4. Explain the terms of financing, if that is required
5. Closing the sale
6. Deliver the product
7. Completing the paper work involved in the sale
8. Calling upon existing customers
182 | CHAPTER TEN • Incremental Analysis and Cost Volume Profit Analysis: Special Applications
Figure 10-3
Increase in Sales
1,000 2,000 3,000 4,000
Sales ($100) $ 100,000 $ 200,000 $ 300,000 $ 400,000
Expenses
Variable Credit
Bad debts ($3.00) $ 3,000 $ 6,000 $ 9,000 $ 12,000
Credit check ($5.00) 5,000 10,000 15,000 20,000
Bookkeeping ($1.00) 1,000 2,000 3,000 4,000
Statement preparation ($0.15) 150 300 459 600
Postage and stationery ($0.30) 300 600 750 1,000
Payments processing ($.50) 500 1,000 1,500 2,000
Payment processing _______ _______ _ ______ ________
Total variable (credit) $ 9,950 $ 19,900 $ 29,209 $ 39,600
Fixed Credit
Salary Manager $ 15,000 $ 15,000 $ 15,000 $ 15,000
Salaries-staff 12,500 12,500 12,500 12,500
Equipment expense 1,250 1,250 1,250 1,250
Other fixed 1,000 1,000 1,000 1,000
_______ _______ _ ______ ________
$ 29,250 $ 29,250 $ 29,250 $ 29,250
Fixed non Credit 0 0 0 0
_______ _______ _ ______ ________
Total direct expenses $ 112,200 $ 195,150 $ 277,459 $ 321,250
Increase in net income
$ 12,000)
_______
_______ $ 4,950
_______
_______ _$ 22,541
_ ______
______ $ 78,750
________
________
The hiring and maintenance of a sales force is a process that involves the
following
1. Hiring
2. Training
3. Compensation
4. Evaluation
5. Termination
Management Accounting | 183
In each step of this process expenses are incurred. While a sales force is expected
to generate revenue, the maintenance of a sales force also involves considerable
expense. A sales force should be neither too small nor too large. Lost sales from an
inadequate sales force or unnecessary expenses from too large a force can equally
be detrimental to the success of a business. The evaluation of the effectiveness
of a sales force in terms of sales generated and expenses incurred is a periodic
requirement.
Expenses created from creating and maintaining a sales force includes the
following activities:
1. Hiring costs
2. Training costs
3. Supervision cost
4. Compensation of sales people
5. Travel costs
6. Termination costs
Two of the more important costs concern (1) sales people compensation and (2) number
of sales people needed.
Assume that the K. L. Widget Company has determined that the number of
potential customers per quarter is 100,000 and at the current price of the product
20% of these potential customers will request a demonstration or will listen to a sales
pitch. A sales person on the average can make 120 calls per quarter. The number of
sales people required can be computed as follows:
100,000 x .2
Number sales people required = ––––––––––––– = 167
120
Compensating Sales People
The number of call per month is not independent of motivation. A highly motivating
factor is the method of compensating sales people. Compensation of sales people
may involve one or more of the following:
1. Salary
2. Commission
3. Reimbursement of sales expenses
4. Fringe benefits
Of the four items above, it is generally believed that a sales commission is the
method most likely to motivate sales people. If a high salary is paid, then the motivation
to increase the number of calls is minimal. Consequently, in some instances, sales
people compensated only on the basis of a salary may result in disappointing sales.
On the other hand, if a reasonably high commission per sale is paid, then the limit to
compensation is simply the sales person ability to make calls and close sales. The
potential for a high reward for being highly motivated is critical. A commission rate in
itself is not necessarily a motivating factor, if it is too low. In general, one may assume
that up to a point the higher the commission rate the greater is the motivation.
A common practice is to reward sales people by a combination of salary and a
sales commission. Given a higher commission rate, then the salary most likely will be
lower. If the decision has been made to pay both a salary and a commission to sales
people, then the next decision is to decide the amount of salary and commission
rate.
A salary tends to be a fixed expense while sales commission is a variable expense.
If for a given quarter of operations, 100 sales people are hired at a salary each of
$5,000, then the fixed salary expense would be $500,000. However, if instead of a
salary of $5,000 sales people are paid a commission of 10% and price is $100, then a
commission of $10 would be paid for each unit sold. At a commission rate of 10% and
sales of 10,000 units, the total compensation would be $100,000. However, if sales
turned out to be only 8,000 units, then the total compensation would be $80,000.
In contrast, regardless of sales in the quarter, the compensation based on salary
would be $500,000. Because there is a limit to the number of calls an individual sales
Management Accounting | 185
person can make and given a growth in the business, in the long run total salaries
can increase because the number of sales people is increasing.
Rewarding sales people in the form of a commission may provide an incentive for
sales people to make more calls and, consequently, create more sales. The potential
for reward is much greater, particularly in the event there is a substantial increase
in demand for the product. However, in the event of a temporary decline in demand,
the compensation of sales people can substantially decline when based solely on a
commission rate. As a result of a decline in compensation sales people may quit.
The proper balance of a salary and a sales commission is a challenging decision
and one that is often difficult to make. The commission rate should not be so high as
to unduly compensate sales people to the detriment of the company nor too low so
as to discourage sales people and, therefore, cause a high turnover rate. Also, the
payment of a salary should not be so high as to adversely affect the motivation to sell.
Since many combinations of salaries and commission rates are possible, the various
mix of these two means of compensation should be analyzed. The job of analyzing
various sales compensation plans may by request of management fall into the hands
of the management accountant.
Use of Management Accounting Tools in Making Sales People Decisions
The management accountant is an expert is the use of various decision making
tools. Three tools that the management accountant can used in analyzing the sales
compensation plan are:
1. C-V-P Analysis
2. Incremental Analysis
3. Segmental reporting
Analysis: - An increase in sales of people by 100 means that fixed expenses would
increase by $500,000 (100 x $5,000). The question to be answered is: by how much
must sales increase if 100 new sales people are hired and for net income to not be
less?
Based on the above information, the company’s contribution margin is $120
($300 - $180). The increase in sales necessary to offset the $500,000 increase in
fixed expenses can be computed as follows:
186 | CHAPTER TEN • Incremental Analysis and Cost Volume Profit Analysis: Special Applications
$500,000
Quantity (increase in sales) = ––––––––– = 4,160
$120
Will this plan work? Further analysis reveals the following:
4,160
Sales (units) per sales person = ––––––– = 41.6
100
This analysis shows that on the average new sales people must average
approximately 42 sales per quarter.
Total compensation per sales person:
Salary $ 5,000
Commissions($30 x 41.6) 1,248
______
$ 6,248
______
Total sales people compensation:
Salaries $500,000
Total commissions 124,800
_______
$624,800
_______
6,167
Sales per sales person = –––––––– = 61.67
100
In order to earn an additional $240,000 of net income, sales people must average
approximately 62 sales per quarter. This required level of sales is almost 1 sale per
day.
To effectively evaluate this plan further, an analysis should be made of the sales
effort and compensation of currently hired sales people. If the average sales for current
Management Accounting | 187
sales people last quarter was 30 units per person, then the desired profitability from
hiring of new sales people does not seems appears to be a bit optimistic. However,
if the sales per sales person last quarter was 70 or more, then the plan to hire 100
new people might work, given that the market potential in the area in which new sales
people will work is equal to the market potential of current territories. While cost-
volume-profit can not predict what will happen, this tool can provide a bench mark for
what must happen in order for a plan to work.
Incremental Analysis - Another valuable tool for evaluating decisions such as the
sales compensation decision is incremental analysis. This tool is basically a work
sheet method in which the relevant costs/expenses and revenues of each alternative
are compared.
In order to illustrate the use of this method, assume that you have been provided
the following information:
Market potential 1,00,000
Price $300
Percentage requesting demonstration 30%
Sales-calls ratio 25%
Credit terms 3 months
In addition, six compensation plans for sales people have been developed as
follows:
Salary Commission Calls per quarter
Rate
Plan A $4,000 2% 60
Plan B $3,500 6% 100
Plan C $3,000 10% 150
Plan D $2,500 14% 200
Plan E $2,000 25% 225
Plan F $1,500 30% 250
The essence of the above plans is that as the commission rate increases the
salary will be decreased. In addition, the assumption is that as the commission rate
increases, the sales people will be motivated to make more calls. Furthermore, as
the commission rate increases the number of sales people needed is less with the
consequence that total salaries paid will be less.
To evaluate these six plans, the following must be computed.
1. Number of sales people needed
2. Sales (units per quarter)
3. Total salaries for each sales compensation plan
4. Total commissions paid for each compensation plan
5. Total compensation for each plan
6. Compensation per sales person
7. Sales compensation cost per unit sold (optional)
Computation of Total
Commissions
decisions for the current period. Because the management accountant has knowledge
of tools useful in making these decisions, it is important for the management accountant
to have a solid grasp of the basic fundamentals and problems in the making of sales
190 | CHAPTER TEN • Incremental Analysis and Cost Volume Profit Analysis: Special Applications
Direct expenses:
Selling:
Variable Per Unit
–––––––––
Cost of goods sold $ 69.00
Packaging $ 2.00
Management Accounting | 191
Indirect costs:
Selling
Credit $ 96,000
General and administrative
Executive salaries $ 1,080,000
Secretarial & clerical salaries $ 240,000
Supplies $ 60,000
Deprecation, building $ 18,000
Depreciation, furniture and fixtures $ 30,000
Fixed manufacturing overhead $ 3,600,000
Note: the indirect costs/expenses are expenses that were incurred last year. The opening
of the Midwest territory will have no effect on these expenses.
Required:
1. Prepare an income statement for the Midwest territory based on direct costing.
Also, show segmental contribution.
2. Compute the break even point of the Midwest territory.
3. Compute the target income point of the Midwest territory.
Selling on credit requires that a credit check be run on each purchaser. The cost
of this credit check will average $5.00 per application. In addition, selling on credit
involves additional bookkeeping. Credit terms of 3 months involves four basic journal
entries while 12 months credit would result in 13 entries. The average cost per entry
is estimated to be $.15.
Even though credit is offered to all, some customers will still prefer to pay cash.
Also, some customers that can afford to pay cash will choose credit simply because
it available. Consequently, the percentage of customers using credit may be higher
than the percentage increase in sales due to credit. The percentage of customers
that will buy on credit is estimated as follows;
3 months credit 30%
6 months credit 50%
12 months credit 80%
Management Accounting | 193
Other information and data relevant to an incremental approach for analyzing the
credit decision include:
Sales last year (units) 104,000
Sales price $200
Variable costs (per unit):
Manufacturing costs $ 69.00
Selling expenses (other than
cost of goods sold) $ 31.00
General and administrative $ 3.40
Fixed expenses:
Selling expenses $ 10,800,000
General and administrative $ 1,400,000
Fixed manufacturing costs $ 3,600,000
Required:
1. Prepare a work sheet with the following headings:
Credit Terms
3 Months 6 Months 12 Months
3. Identify and briefly discuss decisions that could be made that would make
selling on credit more desirable.
194 | CHAPTER TEN • Incremental Analysis and Cost Volume Profit Analysis: Special Applications
The K. L. Widget Company has developed two plans for compensation of its
sales people. However, only one plan can be implemented. The two plans, labeled
plan A and Plan B are as follows:
Plan A Plan B
Salary $12,000 $24,000
Commission rate 12% 6%
Sales-calls ratio 30% 30%
Number of calls per sales person 1,000 600
The marketing department believes that in the coming year plan A will result in
more calls per sales person. However, if insufficient calls are made or sales resistance
is greater than anticipated, then the turnover of sales people will be greater under
plan A.
Analysis by the marketing department of past sales and the exiting marketing
environment projects the potential number of customers per year at 1,000,000. Of
this number 30% will be receptive to a call and a sales pitch by the sales people.
Under plan A less sales people will be needed; however, the commissions paid will
be much greater.
The price of the production is currently $200 and will remain the same throughout
the coming year.
Required:
Compute the cost sales people compensation cost under each plan.
Inventory Decision-Making
Finished goods inventory represents the company’s product for available for sale
at a given point in time. A certain amount of inventory must be available at all times in
order to have an effective marketing operation. The poor management of inventory,
including finished goods, is often reflected in the use of terms such as such as stock
outs, back orders, decrease in inventory turnover, lost sales, and inadequate safety
stock.
The existence of inventory results in expenses other than the cost of inventory
itself which typically are categorized as:
1. Carrying costs
2. Purchasing costs.
Inventory is a term that may mean finished goods, materials, and work in process.
In a manufacturing business, there is a logical connection between these three types
of inventory:
Materials
Labor Æ Work in Process Æ Finished goods Æ Cost of goods sold
Overhead
To have finished goods inventory, production must take place at a rate greater
than sales. Inventory decisions have a direct impact on production. For example, a
decision to increase safety stock means that the production rate must increase until
the desired level of safety stock is achieved.
From an accounting standpoint, there are two main areas of concern. First, from
a financial accounting viewpoint, the main accounting problems concern:
1. The flow of costs (FIFO, LIFO, average cost)
2. Use of a type of inventory costing method (periodic or perpetual)
3. Taking of physical inventories.
4. Techniques for estimating inventory
Production Budget
For the Quarter Ending March 31, 20xx
Units
18,000
Average
9,000
Inventory
0
60 120 180 240 300 360 Work Days
At its highest level inventory would be 18,000 units and at its lowest level inventory
would be 0. Based on the above equation average inventory is:
AI = (18,000 + 0)/ 2 = 9,000
The major factor here that affects the level of inventory is order size ( the number
of units purchased in each order). If demand for materials for a full year is 108,000
units, then the extremes for purchasing could be one large order of 108,000 or
108,000 orders of one unit per order. Given these extremes, then average inventory
could be as low as .5 unit (1 /2) or as large as 54,000 (108,000 / 2). The best order
size, as will be explained and illustrated now, is determined by the cost of ordering
(purchasing) and the cost of carrying inventory.
Purchasing Cost
The purchase of materials or parts necessary to make a finished product
involves a process that needs to be understood. The process begins with a purchase
requisition and finally ends with payment of the materials purchases. This process
may be illustrated as follows:
day and you make your own sandwiches, then you must purchase bread and say a
package of sliced ham. Then, at a minimum, you must purchase one loaf of bread
and a package of sliced ham which, for example purposes here, can last for one
week. You must then visit your grocery store once a week. This means that for a
full year you would make a minimum of 52 trips a year. However, the other extreme
alternative would be to purchase a full year’s worth of bread and ham and, therefore,
make only one trip per year. If the grocery store was 5 miles away and at a cost
of 50¢ per mile, each trip will cost you $5.00 per trip or $260 per year. However,
purchasing one time per year, then means you have a carrying or storage problem.
You would have to have space to store 52 loaves of bread and packages of sliced
him. Assuming you had this space, then you face the problem of spoilage which for
bread is most likely to happen within a few weeks, unless you had a freezer which
had sufficient space for 52 loaves of bread and sliced ham. The cost of storing a
year’s supply would most likely exceed the reduced cost in purchasing. In business,
the same principle applies. As the size of the order increases, the cost of carrying or
storing inventory increases in total.
The basic principle of purchasing then is this: Given the amount of material or
parts that are needed for a specified period of time, for example a year, as order
size increases the number of times required to purchase decreases. To illustrate
mathematically
Let:
A represent the total material in units needed for a defined period
of time
E represent the order size.
If order size were 1,000 and the annual requirement for materials is 120,000, then
the number of orders would 120 (120,000 / 1,000). If we assume that each order has
a measurable cost, and if we let this cost be represented by the letter P, then the total
cost of purchasing may be computed as follows:
A
TPC = ––– (P) (3)
E
TPC - total purchasing cost
A - periodic demand for material
P - cost of placing each order
This equation may be read as the number of orders times the cost of placing one
order.
If P is $100, then given that the number of orders is 120, then total purchasing
cost would be $12,000. If the same values assumed before are used and, if 10,000
units were purchased each time then only 12 orders would be placed and the total
purchasing cost would be $1,200 (120,000/10,000 x $100).
Management Accounting | 201
Order Size
Order size 1 10,000 30,000 50,000 70,000 90,000 10,000 120,000
Total purchasing $12,000,000 $1,200 $400 $240 $170 $133 $109 100
cost
6000
5000
4000
$ Total
3000
Purchasing
Cost
2000
1000
0
0 20000 40000 60000 80000 100000 120000 140000
Order Size
An order size of one unit per order results in a total and most likely unacceptable
cost of $12,000,000. While an order size of 120,000 minimizes total purchasing cost
at $100, this order size is also most likely to be unacceptable, because of the high
carrying cost that would inevitably result due to the high average carrying cost that
would invariably follow. The main point to observe is that as order size increases total
purchasing cost decreases.
There has been developed a tool that can determine the right order size and,
therefore, the right number of times to purchase. This tool is commonly called an
EOQ model. However, before this tool is mathematically introduced, it is necessary
to first discuss carrying costs.
Carrying Cost
The purchase of materials or the production of finished goods normally requires that
the materials or finished goods be stored until used or sold. The storage of materials
202 | CHAPTER ELEVEN • Inventory Decision-Making
or finished goods obviously requires storage space. The greater the purchase lot
at any given time, the greater is the storage space required. How long inventory
is stored varies directly with the rate at which it is used. In a restaurant where one
loaf of bread is purchased each time and a new loaf immediately purchased when
the last loaf is used up, not much space would be require. On the other hand, if 144
loaves are purchased at a time, then considerably more space would be required.
Depending on the type of raw materials, some or all of the carrying costs could be
incurred:
1. Interest (a big order size requires an investment of money).
2. Taxes (inventory is typically subject to a property tax).
3. Insurance (inventory is always at risks like theft or fire or damage).
4. Storage costs (inventory requires building space and is subject to the
costs associated with a building such as depreciation,
5. Salary of storekeeper and helpers, if required.
6. Spoilage.
The basic principle of carrying inventory may be explained as follows: At a certain
level of inventory (reorder point), a new order must be placed. The inventory at its
maximum would be equal to the order size and at a minimum would be zero if no
safety stock is being carrying. Inventory is at a maximum when a new shipment
is received, and at its lowest moments before the new order arrives. As explained
earlier in this chapter, the inventory is not a constant amount and is best numerically
described as an average.
Mathematically, total carrying cost is simply the average inventory for a period of
time times the cost of carrying a single unit of inventory: Therefore, mathematically,
Order size
Carrying cost = –––––––––– x (Carrying cost per unit)
2
If
E - represents order size
S - represents carrying cost per unit
TCC - denotes total carrying cost
then:
E
TCC = ––––– (S) (4)
2
The cost of carrying inventory sizes may be illustrated the following table:
A = 120,000
S = $5.00
Order Size
Order size 1 10,000 30,000 50,000 70,000 90,000 110,000 120,000
Total carrying cost $2.50 $25,000 $75,000 $125,000 $175,000 $225,000 $275,000 $300,000
Management Accounting | 203
300000
250000
200000
$ Total
150000
Carrying
Cost
100000
50000
0
0 50000 100000 150000
Order Size
EOQ Costs
35000
30000
25000 Total
Purchasing
20000
Cost
$ Total
15000 Carrying
Cost
10000
Total Cost
5000
0
0 1000 2000 3000 4000 5000
Order Size
As order size increases, the total carrying cost increases. With an order size of
1 unit carrying cost for the entire period is only $2.50. However, if the entire periodic
need for material is purchased one time, then the total carrying cost is $300,000, the
maximum cost that can be incurred.
Close observation of the above schedule reveals that as order size increases,
total carrying cost also increases directly, just the opposite of total purchasing cost.
A paradox then exists. Any attempt to minimize total purchasing cost, then increases
total carrying cost and vice versus. The goal of inventory management becomes
apparent: The goal should be then to minimize total purchasing cost and carrying cost
and not each cost separately. The two illustrations above concerning total purchasing
cost and total carrying cost can now be combined as follows:
204 | CHAPTER ELEVEN • Inventory Decision-Making
Order Size
Total purchasing $12 M $1,200 $400 $240 $170 $133 $109 100
cost
Total carrying $2.50 $25,000 $75,000 $125,000 $175,000 $225,000 $275,000 $300,000
cost
Total cost $12 m $26,200 $75,400 $125,240 $175,170 $225133 $275,109 $300,100
It is apparent by observation that the order size of 10,000 shows the lowest total
cost of carrying and purchasing inventory. However, whether an order size of 10,000 is
the best order size has not been yet determined. An order size less than 10,000 might
result in lower costs. This table may be graphically presented as shown above.
From this graph the following observations may be made
1. As order size increases, total purchasing cost decreases.
2. As order size increases, total carrying cost increases
3. Total cost is minimized where total purchasing cost equals total carrying
cost.
The observation that total cost of managing inventory can be minimized where
total purchasing cost equals total carrying cost allows us later to derive a formula for
determining the best economic order size.
EOQ Formula
Earlier total purchasing cost was defined as follows:
A
TPC = ––– (P)
E
Since the best order size is where TPC = TCC, we can mathematically solve for
the best order size as follows:
A E
–––– (P) = –––– (S)
E 2
Solving for E using basic algebra (see appendix to this chapter), we then get:
2 A P
E = (6)
2
2 (120,000) ($100)
E = = 2,191
$5.00
120,000
TPC = –––––––– ($100) = $5,475
2,190.9
2,190
TCC = –––––––– ($5) = $5,475
2
2 (100) ($10)
E = = 20
$5.00
Using the same values given above, the following schedule may be prepared:
The most economical order size is 20. When order size is 20, then total carrying
cost equals total purchasing costs and total cost is minimized at $100.
The EOQ formula just discussed is based on several assumptions which if not
true may result in values that are not helpful in making order size decisions. First, this
EOQ model requires an accurate estimate of demand under conditions of certainty.
Extreme and frequent fluctuations in demand requires other approaches to the order
size decision. Secondly, The EOQ model requires fairly accurate estimates of carrying
and purchasing costs. Multiple products and numerous types of material for a single
product may make the computation of these costs very difficult.
Making the Reorder Point Decision
When to reorder materials or parts is a decision that must be thoughtfully
considered. If the decision to reorder is made too late, then undesirable consequences
such as stock outs and delays in production may happen. If the decision to reorder
is made too soon, then unnecessary carrying costs will be incurred. The important
question then concerning reordering is: at what level of inventory should a new order
be placed? Obviously, if inventory has reached zero, then the time to place an order
has been missed. In formulating an answer to this question, a number of factors must
Management Accounting | 207
be considered including:
1. Lead time
2. Average usage per day
3. Desired safety
Lead Time -Lead time is time between placing and order and receiving an order. Lead
time can vary greatly depending on a number of factors. It could be as little as a few
hours or as great as many months. Lead time can be affected by factors or conditions
such as bad weather, strikes on the part of the supplier’s workers, production problems
on the part of the suppliers, and unexpected problems in shipping. Because lead time
can vary with each order placed, the normal approach to developing a reorder point
is to use average lead time. When the variations are small, the use of average lead
time is workable. Lead time should be measured in terms of work days rather than
calendar days. If lead time is one day but the supplier of the material in question
is closed on Saturdays and Sundays, then a order placed on Friday might not be
received until Tuesday of the next week. The problem of unpredictable variations in
lead time can usually be solved by carrying safety stock.
Average Usage per Day - It goes without saying that some level of materials inventory
is required to manufacture finished goods. A primary objective in the management
of the production process is to main a steady flow with minimal interruptions. A
consistent daily production rate is highly desirable. If this goal is achieved, then the
amount of material used each day is easily computed. Average usage per day will
tend to be the same.
To illustrate, if the production budget shows a planned production of 50,000
widgets per year and each widget requires 10 units of material Z, then 500,000 units
of material Z need to be purchased annually. If the year consists of 250 work days,
then the following simple equation can be used to compute average usage per day
Annual requirement for material 500,000
AUPD = –––––––––––––––––––––––––––– = –––––––– = 2,000
Work days 250
There is a connection between lead time and average usage per day. To avoid
a stock out, the level of inventory at the time an order is placed must be sufficient to
last until the new shipment arrives. This level of inventory, assuming no safety stock,
can be computed simply by multiplying lead time times average usage per day
Reorder point = Lead time x Average Usage per Day (7)
Safety Stock - Because both lead time and average usage per day can vary
significantly in the short run and to avoid stock outs during a critical time in the
production process, it is normally desirable to carry some safety stock. The question
as to how much safety stock to carry is a difficult question to answer. If safety stock is
too small, then stock outs can still occur. If safety stock is to large, then unnecessary
carrying cost will be incurred. When average usage during lead time tends to be
volatile, safety stock models tend to be based on probability theory and requires
knowing the probability of different levels of demand during lead time. The use of
probability models for safety stock is beyond the scope of this chapter.
208 | CHAPTER ELEVEN • Inventory Decision-Making
However, giving that a decision had been made regarding safety stock by whatever
method, the equation for reorder point then becomes:
Reorder point = Lead time x Average Usage Per Day + Safety Stock (8)
Illustrative Problem
Assume the following:
Annual demand for raw materials 25,000
Number of work days 250
Desired safety stock level 100
Lead time (days) 5
Computing the reorder point requires, first of all, determining the average usage
per day:
25,000
AUPD = ––––––– = 100
250
When inventory level becomes 600, then a new order should be placed.
Theoretically, the new order should be received on the day the inventory reaches the
safety stock level of 100 units.
Economic Order Quantity and Quantity Discounts
The previous discussion on order size was based on the assumption that quantity
discounts were not available. The EOQ formula as explained above is not able to
determine the most economic order size, given the availability of quantity discounts.
Suppliers will often provide incentives to purchasers to buy in bigger quantities. A
typical discount schedule might look as follows:
When quantity discounts are available, the basic EOQ formula can not be used
to directly solve for the best order size. However, it must be used on an iterative (trial
and error) basis to find the best order size.
When quantity discounts were not available, the cost of inventory itself,
(purchases), was not relevant and could be ignored. However, because now the
order size affects the cost per unit, the total cost of inventory purchases must be
Management Accounting | 209
taken into account. Without quantity discounts, the total cost of inventory purchased
remained the same regardless of order size. In order to solve for the best order size,
the following equation must be used.
A E
TC = –––– (P) + –––– (S) + C(A) (9)
E 2
The EOQ formula now has C(A), the total inventory purchase cost, as a cost element.
When quantity discounts exists, the cost of inventory becomes relevant in the order
size decision. C represents the cost of one unit of inventory. The other mathematical
symbols have the same meaning as before:
E - represents order size
S - represents carrying cost per unit
TCC - denotes total carrying cost
TPC - total purchasing cost
A - periodic demand for material
P - cost of placing each order
Equation (9) above cannot be used to directly solve for order size (E). The reason
is that there are two unknowns: (1) order size and (2) cost per unit of inventory.
Order size affects cost per unit and cost per unit affects order size. Because of the
dependency of price on order size and order size on cost per unit of inventory, the
total carrying cost curve and the total cost curve is now discontinuous as shown in
figures 11-7 and 11-8.
The trial and error procedure based on equation 9 that must be used is as
follows:
Figure 11.5 • Total Purchasing Cost Figure 11.6 • Total Carrying Cost
3,000 3,000
2,500 2,500
2,000 2,000
1500 1500
1,000 1,000
500 500
50 100 150 200 250 300 50 100 150 200 250 300
Order Size Order Size
210 | CHAPTER ELEVEN • Inventory Decision-Making
2,000 2,000
1500 1500
1,000 1,000
Total Carrying Cost
500 500
50 100 150 200 250 300 50 100 150 200 250 300
Order Size Order Size
Step 4 Use the basic EOQ model to see if a better order size exists.
Illustration
Work Sheet for Determining Best Order Size (Quantity Discounts Available)
Step 1 Based on equation (2) the above work sheet was prepared.
Step 2 The price break quantities are 1, 20,30 and 50. For example, when 20
units or more are ordered, then price decreases from $5.00 to $4.90 per
unit. In the above work sheet, then at each price break quantity, total cost
was computed.
Step 3. The range that results in the lowest cost is the range between 30 and 50
units. At an order size of 30 units, the total cost is $513.30. Normally, in
this range the lowest cost results in the smallest order size in this range,
which in this case would be 30 units.
Total cost if order size is 30 $514.22
Total cost if order size is 31 $525.12
If an order size greater than 30 is used, then the total cost is
greater as seen above.
Step 4 Occasionally, the best order size can be found by using equation (6). In
other words, a better solution can be found than the one indicated by the
trial and error work sheet method.
2 (100) ($1.00)
E = = 10
$2.00
However, if an order size of 10 is made, the total cost is $520. Clearly, this is not
the best solution since at an order size of 30 units the total cost is less ($513.30). The
use of the equation (1), therefore, did not find a better solution.
Summary
Good inventory decisions are critical to the success of a business. Excessive
inventory levels may lead to inventory write-off losses, and even if eventually sold,
excessive inventory levels will result in unnecessary carrying costs. Inadequate
inventory on the other hand can result in stock outs and production delays. In
modern business, some products involve hundreds of different parts and material.
Consequently, the purchasing of parts and materials at the appropriate time is highly
critical. The purchasing function in many business is extremely important.
Order size is one of the more important inventory decisions. Improper management
of the order size will result in excessive total inventory management costs. The use
of EOQ models provide a valuable insight as to factors that must be considered
in making inventory decisions. Both management and the management accountant
need a solid understanding of inventory management principles.
Making good inventory decisions required considerable knowledge and skill. To
make good inventory decisions requires understanding of the follow terms.
1. Carrying cost 8. Safety stock
2. Purchasing costs 9. Reorder point
212 | CHAPTER ELEVEN • Inventory Decision-Making
- (APE-2) ) + (.5S) = 0
- (APE-2) ) = - (.5S)
AP .5S
–––– = - ––––
E-2 AP
AP
–––– = E2
.5S
2AP
E =
S
As illustrated above the EOQ formula can be derived using either calculus or
algebra. Actually, for his version of the EOQ formulas using simply algebra is much
easier. The algebra approach begins with recognizing that optimum order size is
where total purchasing cost = total carrying cost. The calculus approach finds the
first derivative of the total cost equation and then sets that equation to zero in order
to solve for E, the order size.
Management Accounting | 213
Q.11.15 Explain why a basic EOQ equation can’t be derived when quantity
discounts are available.
Q.11.16 What procedure must be used to identify the best order size when
quantity discounts are available?
Q. 11.17 Prepare a work sheet with the proper headings that may be used to find
the optimum order size when quantity discounts are available.
Q. 11.18 For what order sizes should total cost be computed on the work
sheet?
Required:
1. Determine the optimum order size that minimizes total purchasing and carrying
cost.
2. Prepare a graph illustrating the behavior of total carrying cost, total purchasing
cost, and total cost.
Exercise 11.2 • Optimum Order Size-No Quantity Discounts
Required:
1. Determine the optimum order size that minimizes total purchasing and carrying
cost.
2. Prepare a graph illustrating the behavior of total carrying cost, total purchasing
cost, and total cost.
Required:
1. Compute the optimum order size that minimizes total cost.
2. Graphically illustrate the above data.
Single Discount
The ABC Manufacturing Company annually purchases 10,000 units of material
X. The company’s accountant has determined that it costs the company $10.00 each
time an order is placed and that the cost of carrying inventory is $1.00 per unit per
year. ‘The company has been purchasing material X at a cost of $25.00 per unit.
If material X is purchased in quantities of 5,000 or more, then material X can be
purchased at $20.00 per unit..
Required:
Determine whether the company should take advantage of the quantity discount?
Exercise 11.5 • Optimum Order Size-Quantity Discounts
Required:
In what quantities should the ABC Manufacturing Company order?
216 | CHAPTER ELEVEN • Inventory Decision-Making
Required:
1. Based on the above information (assuming conditions of certainty)
compute the following:
a. The number of orders per year
b. Average usage per day
c. Average inventory
d. Number of work days between orders
e. Usage during lead time
2. Prepare a graph which shows (1) maximum level of inventory, (2) lead
time and (3) reorder point.
Management Accounting | 217
b. Payback method
c. Time adjusted rate of return method (Internal rate of return)
d. Net present value method
The selection of a project should be taken very carefully. The project should fall
within the experience and capabilities of management. New products are conse-
quently being developed everyday. If a company is in the restaurant business, then
it is highly unlikely management would want to expand into the electronics business.
However, having a diversified business with different products or divisions can under
the right circumstances be a good strategy. All projects involve risk and the risk poten-
tial in a given project should be evaluated. An important question is: if the project is
undertaken, will failure of the project risk putting the company into bankruptcy?
Evaluating the profitability of a project perhaps is the most important and difficult
task. First of all, it is important to have an accurate estimate of the cost of the project.
Under estimating the cost can cause the eventual actual rate of return to be far less
than the desired rate of return. Secondly, the expected net cash flow for each period
of the life of the project must be measured. It is normal to expect that the farther the
estimates are made into the future, the less reliable the will be estimates.
After the cost and future net cash flows have been determined, the next step is to
actually compute the resulting rate of return. If the methods used are present value
methods, then a discount rate must be determined. Theory holds that the discount
rate should not be less than the company’s cost of capital. Because companies use
a combination of different sources of capital such as both debt and equity and use
both internal financing and eternal financing, the company’s cost of capital is usually
an average. Computing cost of capital is a fairly complex subject and the techniques
for doing so are beyond the scope of this book.
When several investment opportunities are being evaluated and the source
of funds to invest is limited, then a decision has to be made concerning which of
the available projects are the most profitable and most affordable. Modern capital
budgeting theory maintains that the tools used to evaluate projects should be present
value based. The two tools have received the most attention in the capital budgeting
literature are the following:
1. Net present value method
2. Time adjusted rate of return method.
The Basic Present Value Equation
The basic fundamentals of present value are explained in Appendix B. If you have
forgotten the basic fundamentals of computing present value, it is recommended that
you first read and study this appendix before proceeding further. In order to under-
stand the basic principles of capital budgeting, a sound understanding of present
value is required.
When using present value methods, the net cash flows of the project is regarded
as a series of future amounts. Because they are future amounts, the process of
discounting these amounts is logical. The cost of the project is an outlay in period
zero and, therefore, does not require any discounting, After the individual future net
220 | CHAPTER TWELVE • Capital Budgeting Decisions Tools
cash flows have been discounted and the sum of these amounts found, the compari-
son of the sum of the discounted amounts to the cost of the project is appropriate.
The basic present value equation is as follows:
FV1 FV2 FVN
PV = ––––– + –––––– +… –––––––
(1 + i) (1 + i)
1 2
(1 + i)N
Where:
PV - present value
FVi - future value at time period i.
N - life of project
i - interest rate (discount rate)
Because we are now using present value fundamentals in the framework of
capital budgeting, the equation will be revised as follows:
NCF1 NCF2 NCFN
PV = ––––––– + ––––––– + … ––––––––
(1 + R)
1
(1 + R)
2
(1 + R)N
In principle, this equation is exactly the same. The net cash flows values of the
project have been substituted for FV. Also, the desired rate of return for the project,
R, is used as the discount rate. This equation can be used to compute the present
value of net cash flows that are equal, unequal, or zero in some years.
There are two methods of computing net cash flows. The first method which is
the more logical method simply involves subtracting from cash revenues the cash
expenses.
NCF = CR - CE
Where
NCF - net cash flow
CR - cash revenue
CE - cash expenses
The second method involves starting with net income and adding back deprecia-
tion.
NCF = NI + D
Where
NI - net income
D - depreciation
Illustration of Computing Present Value
From an accounting viewpoint, depreciation is a necessary expense in determin-
ing net income. In most business, it is the primary non cash expense. In the period in
which depreciation is recorded, no cash outlay is involved. The cash outlay related
to depreciation was incurred at the time the asset was purchased or at the time the
debt incurred was paid. As used in capital budgeting the term net cash flow simply
means cash revenue less cash expenses and starting with net income and adding
back depreciation is simply a short cut method. Examples of computing present value
using this basic equation will now be presented:
Management Accounting | 221
Example 1
Equal periodic net cash flows where the desired rate of return is 10% and the life
of the project is 4 years:
100 100 100 100
PV = ––––– 1 + –––––– + –––––– + ––––––– = $316.98
(1 +.1) (1 + .1) (1 +.1)
2 3
(1 +.1)4
Example 2
One net cash flow amount at the end of 4 years where the desired rate of return
is 10%:
0 0 0 100
PV = –––––– + –––––– + ––––––– + –––––– = $68.30
(1 +.1)1 (1 + .1)2 (1 +.1)3 1+.1)4
In this example, it is easy to recognize that the present value of a zero amount is
zero.
Example 3
Unequal net cash flows where the desired rate of return is 10% and the life of the
project is 4 years:
100 200 300 400
PV = –––––– + ––––––– + –––––– + –––––– = $754.80
(1 +.1) (1 + .1) (1 +.1)
1 2 3
(1 +.1)4
If net cash flows are equal, then the net cash flows may be treated as though they
are an annuity and the use of present values of an annuity of $1 tables may be used
to compute the answer. An annuity may be defined as a series of equal payments at
equal intervals of time.
As explained in chapter 8, Comprehensive Business Budgeting, the capital
expenditures budget was one of the four elements of the final product of the total
budget. The capital expenditures budget affects the following:
Cash balance
Amount of stock issued or debt incurred
Interest expense, if debt financing is used
The size of the plant and equipment accounts
Future depreciation
Net income
In Figure 12.1 a diagram of capital budgeting as discussed above is illustrated.
Net Present Value Method
The net present value method is commonly used to evaluate capital budgeting
projects. The steps involved in this method are the following:
Step 1 Determine the net cash flows for each period (normally each year) of the
life of the project. This step involves estimating both cash inflows and
cash outflows. Net cash flow is simply Cash inflows less cash outflows.
Step 2 Determine the cost of the project. The cost of the project might be a
single contracted amount or the sum of many individual expenditures.
222 | CHAPTER TWELVE • Capital Budgeting Decisions Tools
The present value of each net cash flow is computed by multiplying the present
value factor times each net cash flow amount. The present value of the project is,
therefore, the sum of the individual present values. The present values could have
been easily computed without the use of tables. For example, the present value of
Management Accounting | 223
the net cash flow in year 2 ($100,000) could have been calculated as follows:
$100,000 $100,000
PV = –––––––– = –––––––– = $82,644.62
( 1.1)2 1.21
A simple four function calculator makes the computation of present value fairly
easy. Is the project in the illustration above acceptable? The answer is yes as the
following comparison shows.
Present value of project $ 307,546.14
Cost of project 250,000.00
–––––––––––
Net present value $ 57,546.14
–––––––––––
The true rate of return of this project is greater than the discount rate because the
net present value is positive.
The main disadvantage of this method is that the true rate of return is not
computed. This method only determines the present value of the project and indi-
cates whether or not the project is acceptable. For this reason, many analysts prefer
the time adjusted rate of return method.
Time Adjusted Rate of Return Method
The time adjusted rate of return method is a present value method that deter-
mines the true rate of return of a project. If the true rate of return is equal to or greater
than the desired rate of return, then the project is acceptable. This method works
CAPITAL BUDGETING
EVALUATION CONCEPTS
Cost of capital
TECHNIQUES Depreciation
Accounting rate of Desire rate of return
return Net cash flows
Payback period Present value
Timed adjusted rate Future value
of return Discount rate
Net present value
Quantity factors
TYPES OF EVALUATION Cash inflows
PROJECTS OF INDIVIDUAL Cash outflows
New products PROJECTS Useful life
Replacement of assets Present value
New plants and Recoverable value
Qualitative factors
equipment
Management ability
Opening a new territory
Management experience
Purchase of an existing Economic enviroment
business Risk
224 | CHAPTER TWELVE • Capital Budgeting Decisions Tools
because the objective is to find the present value of the project that is exactly equal
to the cost of the project. The cost of the project is considered to be the present value
of the project. The problem is that this method has to be used on an iterative basis,
that is a trial and error basis.
In using this method, it makes no difference whether the net cash flows are equal
or unequal in amounts. If they are equal, the process is a bit easier because a present
value of $1 annuity table may be used.
This method is also based on the same equation that was used in the net present
value method, with the exception that cost now represents the present value of the
project. In this method, we know at the start what the present value is. The problem
is to find the rate that will generate this present value. Therefore, the goal is to solve
for R.
NCF)1 NCF2 NCFN
Cost = ––––– + ––––– + … –––––
(1+R) (1+R)2 (1+R)N
1
Net Cash Flows Unequal - The procedure for finding R or the true rate of return is
as follows:
Step 1 Select any interest rate to begin the process. The only guideline is to
select a rate you intuitively think might be close to the answer.
Step 2 Using the selected rate in step 1, compute the present value of the proj-
ect in the same manner used in the net present value method.
Step 3 Compare the computed present value to the cost of the project. If the
present value if greater than the cost, then the true rate is greater than
the discount rate used. If the present value is less than cost, then the
true rate is less than the rate used.
Step 4 If the present value did not equal cost, then select a second rate. This
rate should be greater or less than the rate first used according to the
rules specified in step 3. A smaller rate will increase the present value
while a greater rate will make the present value smaller.
Step 5 Again, compare the resulting present value computed to cost. If the
two amounts are not substantially close, then a third attempt should be
made.
The trial and error process should be repeated until there is no significant differ-
ent between cost and the last present value amount computed. When the present
value is equal or very close to cost, then the true rate of return has been found.
Illustration-This method will now be illustrated using the same problem used for the
net present value method.
Cost of project $250,000
Life of project (years) 5
Estimated net cash flow:
Year 1 $ 50,000
Year 2 $100,000
Management Accounting | 225
Year 3 $150,000
Year 4 $ 75,000
Year 5 $ 25,000
Desired rate of return 10%
The first step is to compute present value using the first estimated rate. Since the
desired rate of return is 10% this rate will be used. However, the use of the desired
rate of return is an arbitrary decision. Any rate, however, may be used.
First Attempt- Discount rate is 10%
Present Value
The present value exceeds the cost by $57,545.14.This excess of present value
over cost means the true rate of return is greater than 10%. A second attempt to find
the true rate should be made now. This time the selected rate used will be 15%.
Second Attempt- Discount rate is 15%
Present Value
In this second trial, our computations come up with an answer greater than cost.
So we now know that the true rate of return is greater than 15%, however, we still do
not know the true rate of return. Consequently, a third trial is required, and this time
the discount rate used will be 20%.
226 | CHAPTER TWELVE • Capital Budgeting Decisions Tools
The true rate of rate is a bit less than 20%. If more accuracy is desired than
another trial would be necessary. All we can say after three trials is that the true rate
of return is between 15% and 20%. The true rate is actually between 19% and 20%.
The internal rate of return method as this method is often called is based on a
critical assumption. The true rate is earned only if the periodic net cash flows are
reinvested as a rate equal to the true rate. For example, assume that the net cash
flows are reinvested at 10%
Given that our original investment was $250,000 and given that the true rate of
return is approximately 19%, we would expect the future amount of our investment at
the end of 5 years to be $595,588 ( $250,000 x (1.19)5. However, the future amount
turns out to be only $495,305 when the net cash flows are reinvested at an interest
rate of 10%. However, this method does allow us to correctly rank projects in the
order of profitability, if more than one project is being evaluated with the internal rate
of return method. For the purpose of ranking projects, the issue of re-investing can
be ignored.
Accounting Rate of Return Method
The accounting rate of return method or the average rate of return method, as it
is sometimes called, is strictly an accounting method and based on net income. This
method does not involve computing present value. The method is base on:
Management Accounting | 227
Total net income is the sum of the net cash flows less the cost of the project.
Therefore, average net income per year is:
(10,000 + 20,000 + 30,000 + 40,000 + 50,000) - 80,000) 70,000
ANI = –––––––––––––––––––––––––––––––––––––––––––– = –––––– = $14,000
5 5
$80,000
AI = ––––––– = $40,000
2
$14,000
AROR = –––––––– = 35%
$40,000
If more than one project is under evaluation, then the most profitable project is the
one with the greater rate of return.
The major weaknesses of this method are the following:
228 | CHAPTER TWELVE • Capital Budgeting Decisions Tools
1. The AROR method does not take into account the time value of money.
Consequently, the project that appears to have the greatest rate of return
may not actually be the most profitable in the long run.
2. Using average net income as the measure of profitability ignores the fact that
two projects may have unequal net cash flows in a totally different pattern.
These points may be illustrated as follows:
Project A Project B
Cost $ 50,000 Cost $ 50,000
Life of project (years) 5 Life of project (years) 5
Net cash flow: Net cash flow:
Year 1 $ 5,000 Year 1 $ 25,000
Year 2 $ 10,000 Year 2 $ 20,000
Year 3 $ 15,000 Year 3 $ 15,000
Year 4 $ 20,000 Year 4 $ 10,000
Year 5 $ 25,000 Year 5 $ 5,000
ANI = $ 5,000 ANI = $ 5,000
AROR = 20% AROR% = 20%
In the above example, both projects have the same average net income and
same AROR. However, the projects are quite different. In project A, the net cash flow
increases each year and in project B, the projects decrease each year. If we compute
the present value of both projects using a 10% discount rate we learn the following:
Present value of project A: $52,969.93
Present value of project B $60,460.65
Project B is the better project when present value is computed because it has the
greater present value. Also project B is the better project in terms of the true rate of
return.
True Rate of Return
Project A 12.0%
Project B 20.0%
Clearly when timing and the pattern of net cash flow are considered, it is clear
that the AROR method can be very misleading.
Payback Method
One of the basic concerns of investors in a project is the return of the capital
invested in the project. If a project, even if profitable eventually, requires a long period
of time for the capital invested to be recovered, then investors are inclined to not
invest. They will seek out projects with a much shorter payback period even though
the other projects do not initially promise to be as profitable. A payback period of ten
years is considered too long. A payback period of three years is often considered
ideal.
Management Accounting | 229
The payback method is not a present value method nor a method that requires
that accounting net income be computed. The payback period is that period of time it
takes to recover the cost of the project. After the cost of the project has been recov-
ered, any net cash flow from then is considered as profit. Payback has been reached
when the accumulated net cash flows from the project equals the cost of the project.
The basic payback period formula is as follows:
Cost of project
Payback period = –––––––––––––––––
Average net cash flow
$250,000
Payback period = –––––––– = 3.125 Years
$80,000
In addition to not being a present value method, the method just illustrated also
ignores the pattern of net cash flows. This use of average net cash flow has the
same weakness as the use of average accounting net income. Unless the cash flows
are uniform from year to year, a more refined procedure for computing the payback
period is to not use average net cash flows but to accumulate the net cash flows until
the sum of the net cash flows equal the cost of the project.
The use of a work sheet is helpful when using this method:
230 | CHAPTER TWELVE • Capital Budgeting Decisions Tools
3 $ 150,000 $ 300,000
Using this approach, it is clear that the payback period is more than 2 years and
less than three years. The fractional part of year 3 can be computed as follows:
Cash needed in the third year to reach payback period - $100,000
The payback period then is:
$100,000
2 + : ––––––– = 2 .67 years.
$150,000
Another weakness of the payback method is that the method does not measure
profitability. Two projects can have the same payback period, but one can be
completely superior to the other.
Project C Project D
Cost of project $8,000 Cost of Project $8,000
Life of project (years) 4 Life of project (years) 8
Net cash flow per year $2,000 Net cash flow per year $2,000
At the end of 4 years, project C has recovered the capital invested. However,
the project has also reached the end of its life. Project C is obviously not profitable.
Project D which also has a payback period of 4 years. However, Project D continues
to generate income in years 5 through 8.
Net Cash Flow After Taxes (NCFat)
In this chapter to this point, it was not specified whether net cash flow was before
or after taxes. When the objective is to use net cash flow after tax in computing
present value, some additional fundamentals must be considered and understood.
In the simplest terms possible, net cash flow after tax is:
NCFat = NCFbt - T
Where:
T - tax expense
Basically, net cash flow after tax is net cash flow before tax less the tax liability.
When net cash flow before tax is used, obviously taxable income is not a factor
to be considered. However, when the goal is to use net cash flow after tax, then
Management Accounting | 231
various provisions of the tax law become important. Important factors that must be
considered in determining taxable income include the following:
1. Depreciation and the selection of a depreciation method
2. Disallowed expenditures
3. Tax credits
4. Rules regarding capitalization and recording of expenses
5. Capital gains
In order to compute net cash flow after tax, it is necessary to compute the effect
of a tax rate on net cash flow. The most obvious way is to compute taxable income
and then compute the amount of tax. Then the tax determined must be subtracted
from net cash flow before taxes. While tax laws can be exceedingly complex, the
goal in capital budgeting is not necessarily to be 100% accurate in computing the tax,
but to derive a tax amount that is basically in the ball park. Some simplified methods
have been developed to allow the analyst to quickly determine the amount of tax.
The basic difference in many cases between net cash flow before taxes and taxable
income is deprecation. For this reason, the effect of depreciation on net cash flow
must be considered.
Depreciation - Depreciation is a recognized expense in accounting theory and must
be taken into account when computing net income. However, students learn from
the study of accounting that depreciation is not an expense that involves an outlay of
cash in the period in which it is recorded. The outlay of cash occurs at the time the
depreciable asset is purchased or the incurred liability is paid. In capital budgeting,
the cost of the depreciable asset is strictly the cost of the project at time period zero.
Depreciation in each year of the life of the project is a non cash expense. It is simply
an amortized historical cost. In addition, depreciation has no effect on net cash flow
before tax regardless of the amount of depreciation. However, depreciation has a
profound impact on net cash flow after taxes. The greater the depreciation charge for
tax purposes, the larger is net cash flow after taxes.
Depreciation is always an allowable deduction in computing taxable income. The
relationship between net cash flow before taxes and taxable income can be stated
mathematically as follows:
TI = NCFbt - D.
Where:
TI - Taxable income
NCFbt - Net cash flow before tax
D - Depreciation
The tax treatment of depreciation can have a profound effect on the pattern of net
cash flows after tax. If the net cash flows before tax are uniform, then it is possible
on an after tax basis for net cash flows to be non uniform. Any change in the pattern
of cash flows can have a significant impact on present value. The tax laws allow for
the taxpayer to select different deprecation methods. For tax purposes, accelerated
depreciation methods are very popular with business owners. Business owners in
general prefer to pay less taxes in the early years and postpone a greater tax liability
to later years.
Illustration- To see how uniform cash flows can become nonuniform consider the
following illustration:
Cost of Project $12,000
Life of project 4 years
Net cash flow (before tax) $8,000
Discount rate 10%
In case A, straight line depreciation will be used. In case B, the sum of the year’s
depreciation method will be used.
When case B is examined carefully, we see that the net cash flow after tax pattern
is, first of all, nonuniform and secondly, is decreasing each year. The accelerated
deprecation method has caused net cash flow to be the greatest in the first year
and, thereafter, progressively less each year. In each period, depreciation, taxable
income, tax, and net cash flow is different. ‘However, it is extremely important to
notice in terms of totals the following:
A. Taxable income is the same, regardless of the method of depreciation
B. Total depreciation is the same
C. Total net cash flow after tax is the same
D. Total tax is the same.
In the long term, the use of accelerated depreciation does not decrease the total
amount of tax owed and paid. The question then becomes: what is the advantage of
accelerated depreciation? The answer is that is can increase the present value of a
project: For example, present value in case A is:
$6,000 $6,000 $6,000 $6,000
PV = –––––– + –––––– + –––––– + –––––– = $19,019.19
(1.1)1 (1.1)2 (1.1)3 (1.1)4
Case A Straight line Depreciation Case B Sum of the years= Digits Depreciation
Years NCFbt Deprec- Taxable Tax NCFat Years NCFbt Deprec- Taxable Tax NCFat
iation. Income iation. Income
1 $ 8,000 $ 3,000 $ 5,000 $2,000 $ 6,000 1 $ 8,000 $ 4,800 $ 3,200 $1,280 $ 6,720
2 $ 8,000 $ 3,000 $ 5,000 $2,000 $ 6,000 2 $ 8,000 $ 3,600 $ 4,400 $1,760 $ 6,340
3 $ 8,000 $ 3,000 $ 5,000 $2,000 $ 6,000 3 $ 8,000 $ 2,400 $ 5,600 $2,240 $ 5,760
4 $ 8,000 $ 3,000 $ 5,000 $2,000 $ 6,000 4 $ 8,000 $ 1,200 $ 6,800 $2,720 $ 5,280
Totals $32,000 $12,000 $20,000 $8,000 $24,000 Totals $32,000 $12,000 $20,000 $8,000 $24,000
Management Accounting | 233
Net-of-Tax Approach
Another approach to computing net cash flow after tax is to use the net-of-tax
approach. In most businesses, if not all, profitable businesses have to pay income
tax. In the long term, a tax liability is inescapable. If the tax rate is 40%, and the
business’s sales is $100,000, then the amount of sales net-of-tax is $60,000. Forty
per cent has to be used to pay the tax on the revenue and, therefore, only 60%
remains. If expenses are $60,000, then net-of-tax the expense is $36,000. Of the
total expenditure of $60,000 , 40% or $24,000 is an offset to the $40,000 tax on
the revenue. Therefore, the net liability would be ($40,000-24,000) = $16,000. The
same answer could have been derived by multiplying 40% x $40,000 ( $100,000 -
$60,000).
Rather than compute the tax effect by first computing taxable income and then
computing the total tax, net cash flow after tax can be computed on a net-of tax basis
by applying the net-of-tax idea to each individual item that affects net cash flow. This
idea can be seen mathematically as follows
The amount of tax equals the rate times taxable income and taxable income
equals revenue less expenses. Let Revenue = S and expenses = E1 + E2 + E3.
Then the tax would be R( S - E1 - E2 - E3) = R(S) - R(E1) - R(E2) - R(E3)
We see here mathematically that the tax rate can also be logically applied to each
separate tax item. Assuming the tax rate is 40% and if we let S = $10,000 and E1, E1,
and E3 be $1,000, $2,000, and $3,000 respectively, then we have the following:
T = .4($10,000) - .4($1,000) - .4($2,000) - .4($3,000) =
$4,000 - $400 - $800 - $1,200 = $1,600
The same answer results if we use a more traditional approach
T = ($10,000 - $6,000).4 = $1,600.
It is clear that, if we choose to do so, that we can apply the tax rate to each
individual item that makes up taxable income. The same amount of tax will result.
Under some circumstances, the analyst may find this method easier to use, even it is
conceptually more difficult to understand.
Mathematically, the net of tax approach can be presented as follows;
NCFat = S(1 - R) - E(1 - R) + R(D)
Where:
S - Revenue (sales)
E - Cash expenses
D - Depreciation
T - Amount of tax
R - Income tax rate
234 | CHAPTER TWELVE • Capital Budgeting Decisions Tools
Depreciation:
Since the net cash flows after tax remains the same, then the present value
remains the same at $19,019.16. The net-of-tax method does not give a different
answer. It is simply a different approach to determining tax and net cash flow after
taxes.
Management Accounting | 235
Summary
Capital budgeting involves a body of literature that has grown and developed in the
last fifty years. In finance, a significant body of literature has developed which dwells
heavily on using present value concepts to make capital budgeting decisions and to
measure the value of a firm. To understand this body of theory, a good knowledge of
the following terms is necessary.
1. Simple interest 9. Depreciation and net cash flow
2. Compound interest 10. Minimum desired rate of return
3. Principal 11. Internal rate of return
4. Future amount 12. Discounting
5. Present value 13. Discounted cash flow
6. Annuity 14. Cost of capital
7. Present value of a future amount 15. Net present value
8. Net cash flow
Q. 12.11 What is the major disadvantage of the net present value method?
Q. 12.12 When using the net present value method, how does one know whether
the true rate of return is greater or less than the discount rate?
Q. 12.13 When using the time adjusted rate of return method, how does one
know when the true rate of return has been found?
Q.12.14 What factors must be considered that otherwise may be ignored when
the objective is to discount net cash flow after taxes?
Required:
Required:
Compute the net cash flow in each problem.
238 | CHAPTER TWELVE • Capital Budgeting Decisions Tools
Exercise 12.5 • Net Present Value Method (Uniform net cash flows)
Required:
1. Based on the above information compute the present value of the
project.
2. Is the true rate of return greater than or less than the discount rate?
Exercise 12.6 • Net Present Value Method (Uniform net cash flows)
Exercise 12.7 • Net Present Value Method (Nonuniform net Cash Flows)
Required:
1. Based on the above information compute the present value of the
project.
2. Is the true rate of return greater than or less than the discount rate?
Management Accounting | 239
Exercise 12.8 • Time Adjusted Rate of Return Method (Uniform Net Cash Flows)
Problem A Problem B Problem C Problem D
Cost of Project $15,000 $50,000 $20,000 $100,000
Useful life (years) 5 15 8 10
Net cash flows (annual) $5,000 $6,000 $4,000 $15,000
Required:
For each problem, compute the project’s internal rate of return.
Exercise 12.9 Time Adjusted Rate of Return Method (Nonuniform Net Cash Flows)
Required:
Based on the above information compute the true rate of return of each product.
Exercise 12.10 • Average Rate of Return Method
Problem A Problem B Problem C Problem D
Cost of Project $30,000 $75,000 $60,000 $125,000
Useful life (Years) 4 5 6 5
Depreciation per year $ 7,500 $15,000 $10,000 $25,000
Net Cash Flow
Year 1 $10,000 $18,000 $15,000 $30,000
Year 2 $10,000 $20,000 $15,000 $35,000
Year 3 $10,000 $25,000 $15,000 $40,000
Year 4 $10,000 $30,000 $20,000 $45,000
Year 5 ––– $25,000 $50,000 $50,000
Year 6 ––– $60,000 –––
Required:
For each problem, compute the average rate of return.
240 | CHAPTER TWELVE • Capital Budgeting Decisions Tools
Required:
Required:
For each problem, compute the payback period using the cumulative cash flow
method.
Management Accounting | 241
Sales $12,000
Cash expenses $ 7,000
Depreciation $ 2,000
Total expenses $ 9,000
Net income (BT) $ 3,000
Tax
Net cash flow (BT) $ 5,000
Net cash flow (AT) $ 3,800
Required:
Compute the net cash flow after tax in each case using the net-of-tax method.
In case 1 the net cash flow after tax has already been computed in the traditional
manner. Enter the income statement data in case 1 also in the appropriate
columns for cases 2 and 3.
242 | CHAPTER TWELVE • Capital Budgeting Decisions Tools
Management Accounting | 243
The setting of a price for a product is one of the most important decisions and
certainly one of the more complex. A change in price not only directly affects revenue
but has major consequences on other decisions. If price is lowered, for example,
then sales is most likely to increase. Therefore, additional production is needed with
all its attendant requirements concerning material, labor and overhead. Any student
who has completed a course in principles of economics understands that the theory
of price is at the center of economic thought.
In management accounting, the analysis of price is not as nearly complex or
mathematically sophisticated as in economic theory. The assumptions in management
accounting are much simpler and more practical oriented.
The focus of this chapter will be on the following:
1. Review of some basic economic fundamentals
2. Pricing using cost-volume-profit analysis
3. The special offer decision
244 | CHAPTER THIRTEEN • PRICING DECISION ANALYSIS
Price $
110
100
90
80
70
60
50
40
30
20
10
0
200 400 600 800 1,000 Quantity
When three or more firms compete in the same market and basically sell the same
product, the market is called an oligopolistic market. How price is set in this type of
market has been and still continues to be the subject of much debate. In general, it is
believed that eventually the firms will come to an equilibrium price. Any firm then that
significantly raises its price will face a large loss of sales. If a firm attempts to gain
greater profits and market share by lowering price, then the other firms in the industry
will also immediately lower their price. The consequence of all firms lowering price
will eventually be an overall decrease in industry net income.
Management Accounting | 245
While the exact nature or slope of the demand curve is seldom known in a given
industry, the academic question still remains: what is the best price assuming the
demand curve is known? As indicated in Figure 13.1, assume that we have the
following demand schedule
Price Quantity Revenue
$ 100 100 $10,000
$ 90 200 $18,000
$ 80 300 $24,000
$ 70 400 $28,000
$ 60 500 $30,000
$ 50 600 $30,000
$ 40 700 $28,000
$ 30 800 $24,000
$ 20 900 $18,000
$ 10 1,000 $10,000
The above schedules seems to indicate that the best price is either $60 or $50. In
each case, sales is maximized at $30,000. However, the objective of a business is not
to maximize sales dollars but to maximize net income. In this instance, an expense or
cost function is needed. In management accounting, as in economics, it is assumed
that there are two types of expenses: fixed and variable: Fixed and variable expenses
in management accounting may be graphically presented as shown in Figure 13.2
Expenses
(000)
20
15
10
0
300 600 900 1,200 1,400 Quantity
Fixed = $5,000
Variable = $10.00
$
40
30
Sales
20
Net Income
Total cost
10
The demand curve in Figure 13.1 and the expense function shown in figure 13.2
can be mathematically defined as follow:
P = Po - k(Q)
P - Price
Po - Price at the Y-intercept
k - The slope of the demand curve line
If we solve for Q, then we the get the following:
Po - P
Q = ––––––––– (1)
k
TC = F + V(Q) (2)
F - Total fixed expenses
V - Variable cost rate
Q - Quantity of goods
Revenue may be defined simply as follows: S = P(Q). Based on this revenue
equation and equations (1) and (2) net income may be computed as follows:
I = P(Q) - V(Q - F (3)
Consequently, using equation (1), we can now define net income as:
Po - P Po - P
I = P ––––––– - V ––––––– - F (4)
k k
If the goal is to maximize net income, then the price that maximizes net income
can be found by finding using calculus and finding the first derivative of equation 3.
The first derivative of equation 4 using turns out to be:
Management Accounting | 247
1
––– (Po - 2P + V) (5)
k
Profit is maximized at the point where the slope of equation 5 is zero. So if we set
the first derivative to zero we have the following:
1
––– (Po - 2P + V) = 0
k
Solving for P we get
Po + V
P = ––––––––– (6)
2
This equation allows us to determine the best price without preparing a complete
schedule of price, quantity, and net income as has been done in Figure 13.4.
In Figure 13.4, the best price is shown as $60. This price agrees with the price
determined by our price formula derived above:
110 + $10 $120
P = ––––––––––– = ––––– = $60
2 2
A company’s marketing strategy can have a profound effect on its demand curve.
Even though the demand curve is not known with any precision, it is still generally
recognized by economists and marketing analysts that the following marketing
decisions can shift the demand curve upwards and to the right.
1. Advertising
2. Increase in size of sales force
3. Increase in sales people’s compensation
4. Increase in the quality of the product
However, any change in the above must be approached cautiously and also be
based on adequate analysis of the known economic and marketing environment.
Even though changes in these marketing factors may increase sale, any increase in
sales can be easily offset by increases in the associated expenses.
Figure 13.4
Price Quantity Revenue Total Expenses Net income
$ 100 100 $10,000 $ 6,000 $ 4,000
$ 90 200 $18,000 $ 7000 $ 11,000
$ 80 300 $24,000 $ 8,000 $ 16,000
$ 70 400 $28,000 $ 9,000 $ 19,000
$ 60 500 $30,000 $ 10,000 $ 20,000
$ 50 600 $30,000 $ 11,000 $ 19,000
$ 40 700 $28,000 $ 12,000 $ 16,000
$ 30 800 $24,000 $ 13,000 $ 11,000
$ 20 900 $18,000 $ 14,000 $ 4,000
$ 10 1,000 $10,000 $ 15,000 ($ 1,000)
Note: Total fixed cost $5,000, variable cost rate $10,000
248 | CHAPTER THIRTEEN • PRICING DECISION ANALYSIS
several reasons, it might be prudent to accept such an offer to add to overall net
income or to keep factory workers employed. In the long, run such a practice will not
make a company profitable that is already operating at a loss.
Summary
Because pricing is such an important decision, any change in price should be
approached cautiously and should be based on an analysis of all available economic
and marketing information. Even though a demand curve may exist is a general
way, the lack of specific information on its exact nature means that in many if not
most cases price tends to be based on cost. When price is based on cost, hopefully
the company’s marketing strategy will generate the sales required to cover cost and
generate the desired net income.
Cost-volume-profit analysis can be used to set a tentative price. However, the
major flaw in this approach is that the required volume to attain the desired net
income at that price may not happen. Assuming some type of demand curve exists,
the volume indicated by the C-V-P price may not occur.
Q. 13.1 Explain why it is difficult for a company to just set any price and have
the volume necessary to make the company profitable.
Q. 13.2 Explain how a demand curve could be used to set price.
Q. 13.3 In a absence of any knowledge of its demand curve, how may a
company go about setting price?
Q. 13.4 Explain how it is possible for a company to accept a price offer that
is below the company’s average manufacturing cost and still for the
company to increase net income.
Q. 13.5 A special offer has been made to the Acme Company. However, the
company does not have excess capacity and to accept the offer it
would have to decrease its sales to regular customers. If this offer is
accepted, what would be the effect on net income?
‘ Q. 13.6 Explain how the cost-volume-profit equation may be used to compute
with a tentative price.
Q. 13.7 Based on the cost volume profit equation, what are the three elements
that management must consider in setting price?
Your company has received an offer to buy 1,000 units of your product, however,
the offer is to purchase at $12.00 per unit rather than at the normal selling price of
$20.00. You have been provided the following information:
252 | CHAPTER THIRTEEN • PRICING DECISION ANALYSIS
Show using incremental analysis form whether the buyer’s offer, if accepted, will
contribute to net income of the company.
The K. L. Widget company has received an offer from the Ajax Retail company.
The Ajax Company has offered to purchase 1,000 units of its product at $60 per
unit.
The cost of manufacturing and selling the Widget are as follows:
Variable costs
Manufacturing $ 18
Selling expenses $ 25
Gen. and admin. $ 10
Fixed
Manufacturing $160,000
Selling $200,000
General and admin. $ 40,000
The current selling price is $180. If the offer is accepted the variable selling
expenses would be reduced to $5.00 per unit. No variable general and administrative
expenses would be incurred.
The company is currently manufacturing 8,000 units of product per quarter. Sales
have also averaged 8,000 units per quarter. Current levels of fixed costs will not be
affected by the acceptance of the offer.
The company has capacity to make 10,000 units. The average cost of
manufacturing 8,000 units is $103 ($53.00 + 400,000 /8,000).
Management Accounting | 253
Required:
If the offer is accepted, then by how much will net income increase or decrease?
(Show your analysis in detail.)
Exercise 13.3 • Schedule of Net Income Based on Demand Curve and Cost
Function
The K. L. Widget Company has determined its demand curve and cost function
as follows:
P = $1,000 - .1(Q)
TC = $80(Q) + $500,000
Required:
Using a work sheet with the headings as suggested below, determine net income at a
price of $1,000 and decrement the price by $100 until price is equal to $100.
Step 1 Setting standards for all revenues, manufacturing costs, and operating
expenses.
Step 2 Measuring actual revenues and costs/expenses (last period’s financial
statement).
Step 3 Computing variances by subtracting standards from actual results.
Step 4 Analyzing variances into component parts (compute detailed vari-
ances).
Step 5 Reporting results of variance analysis to appropriate managers.
Step 6 Investigating significant variances and cause of variances and taking
corrective action (this step is done by management.)
The key to an effective use of the performance evaluation tool is a solid under-
standing of the nature and purpose of standards. Terms sometimes substituted
for standards are planned values and budgeted values. Many companies use the
planned values appearing on their comprehensive budgets as benchmarks for
268 | CHAPTER FOURTEEN • Performance Evaluation Using Flexible Budgeting
evaluating actual results. However, the concept of what constitutes a proper standard
is somewhat technical and requires careful explanation. The theory of standards in
management accounting usually revolves around the concepts of flexible budget
standards and static budget standards.
Flexible and Static Budget Standards
In management accounting, two types of standards are recognized: flexible
budget standards and static budget standards. Standards based on flexible budgets
are theoretically preferably; however, to fully understand the concept of flexible budget
standards some understanding of static budget standards is necessary.
Static budget standards as implied by the word “static” are standards that when
set are not changed regardless of the difference between planned and actual levels
of activity. When static budget standards are used, it is necessary to compute volume
variances caused by a difference in actual and planned activity. The foundation of
static budget standards is always planned activity and, therefore, the standards
created at the beginning of the planning period are the same standards used at the
end of the planning period.
Flexible budget standards attempt to overcome misleading inferences that can
easily arise from the use of static budget standards. The major weakness of static
budget standards is that they are only appropriate to one level of activity–the planned
level. Actual costs are almost always caused by a level of activity that may be signifi-
cantly different from planned activity. For example, to compare actual material costs
incurred at a production level of 1,000 units against a standard based on planned
activity of 500 could be misleading. Management might be mislead into thinking that
material usage costs are out of control. An increase in material cost is inevitable when
volume increases and does not necessarily mean that a problem of control exists.
A major advantage of using flexible budget standards is that volume variances
are automatically eliminated since actual costs and standards are based on the same
level of activity–that is, actual output activity. A flexible budget is generally defined as
a budget that shows total standard cost (or revenue) at different levels of potential
activity. A flexible budget is actually a set of possible standards. The exact standard
that will be used is not determined until the end of the period when actual activity
is known. The flexible budget standards used are always based on actual output
activity (e.g., production/sales).
Although flexible budgets typically show both fixed and variable costs, a flexible
budget is only required for variable costs and revenues. Only variable costs/revenues
are affected by changes in volume. Fixed costs may be included for purposes of
disclosing the total cost picture. In other words, the standards for fixed costs are the
same in both static budgeting and flexible budgeting. Other things equal, a change in
volume should have no effect on fixed costs.
Conceptual Foundation of Flexible and Static Budget Standards
A standard is a bench mark, a type of yard stick, for evaluating performance.
In many ways standards are also goals or objectives. Standards should not be set
so high as to be unattainable. Standards also should be a motivating factor that
Management Accounting | 269
Figure 14.1
The only difference in flexible budget and static budget standards, as explained
before, is quite obvious. Flexible budget standards are based on actual quantity of
output, Q A, and static budget standards are based on planned quantity of output, Q P.
Standards for manufacturing costs are based on production quantity while operating
expenses such as selling expenses are based on sales quantity. The difference in
planned Q and actual Q output is now critically important.
Figure 14.2
Direct labor VSL = HSL x RSL HSL - standards hours per product
RSL - standard labor rate per hour
Overhead (V) VSO = USO x CSO USO - standard units of overhead service
CSO - standard cost of 1 unit of service
Although the foundation of flexible budgets are always the equations for variable
costs as just explained, the preferred practice for purposes of reporting to manage-
ment is to present flexible budgets in tabular form. The following is an example of a
tabular flexible budget:
Figure 14.3 • Flexible Budgeting- Manufacturing Costs
If actual units manufactured were 500, then the standard cost for material would
$ 1,000 ($2.00 x 500). For variable manufacturing overhead, the standard would be
$2,000 ($4.00 x 500).
Comprehensive Illustration of Variance Analysis
The K. L. Widget company’s controller after considerable analysis put together
the following information:
Planned Actual
Production 7,000 units 7,800 units
Sales 6,000 units 6,500 units
Planned Price $300 $310
Management Accounting | 273
Manufacturing overhead
Planned Actual
–––––––– –––––––
Variable overhead rate (per unit) $5.00 $5.60
Fixed manufacturing overhead $200,000 $250,000
Fixed
Advertising $100,000 $125,000
Sales people salaries $500,000 $550,000
Step 1 The first step in the evaluation process is to create the flexible budgets
from the planned data provided. Typically, this would be done at the
beginning of the operating period. Based on the above information,
flexible budgets are shown in Tables 1 and 2.
274 | CHAPTER FOURTEEN • Performance Evaluation Using Flexible Budgeting
Sales (units)
Selling
Selling
Table 3
Variance Analysis- Cost of Goods Manufactured
Planned Production - 7,000
Actual Production - 7,800
Actual Standard Variance
Materials used (V) $ 134,784 $ 117,000 $ 17,784 U
Variable expenses
Selling
Fixed expenses
Selling
Step 3 The third step is to identify the proper standards to be entered into the
standards column. In our example here, actual production output was
7,800 and sales output was 6,500. The planned values were 7,000 units
of production and 6,000 units of sales. These two values are no longer
of any importance and it is the actual outputs that are used to set the
flexible budget standards. For example, the standard for material is:
SMVC = $15.00 (7,800) = $117,000. In flexible budgeting, the standard
is always based on actual output which in this case for production is
7,800.
Step 4 The 4th step is to compute the total variances by subtracting from actual
values the standard values. The differences should be labeled favorable
or unfavorable as shown in Tables 3 and 4.
Analyzing The Total Variances
After total variances have been determined based on using the flexible budget
standards, the next step it to determine the causes of the total variances. Analyzing
total variances can be the most challenging and difficult part of performance evalua-
tion. Identifying the factors that cause the variances requires analyzing the underlying
causes or reasons for variances. In this regard, accounting theorists many years ago
focused on the variance factors that exist in material, labor and overhead. For this
reason, in management accounting texts, the analysis of total variances has tended
to center on the analysis of material, labor, and overhead.
Identifying the factors that cause variances is not so difficult, but developing
the procedures for computing these variance factors has resulted in some chal-
lenging variance equations. Several different methods have evolved with some
resulting conflicts in terminology and answers. Students tend to find manufactur-
ing cost variance analysis one of the more difficult topics in cost and management
accounting.
Our objective now is to look at some commonly used techniques for analyzing
the total variances for material, labor, and overhead. There are some alternative
procedures available to the ones discussed here, but the student is referred to a text
on traditional cost accounting, if the desire exists to look at other procedures.
Analyzing the Total Material Variance - Regarding material, it is clear that
an increase in material price above the standard price will result in an unfavorable
variance. Furthermore, if more material per unit was used than planned , then this
extra usage of materials also adds to the unfavorable variance. The standard variable
cost rate for materials as previously explained is: V MS = U MS x C MS where U MS is
the number of units of material required per product and C MS is the cost per unit of
material. After the total material variance has been determined, then the question
becomes: how much of the total variance is due to price or cost of the material and
how much due to usage or quantity?
In the analysis of total variances, particularly regarding material and labor, it is
important to distinguish between quantity of inputs and quantity of outputs. The term
“output” refers to the quantity of finished goods. The term “input” refer to the quantity
Management Accounting | 277
material and labor required or used. For example, if 1,000 chairs are made, then
output is 1,000 and if each chair requires 6 units of material, then the quantity of
material inputs would be 6,000. When the term “quantity” is being used in computing
variance, it is important to realize at all times whether the term “quantity” is referring
to outputs or inputs.
The total material cost variance equation is simply:
Total material variance = actual material cost - standard material cost
The actual material cost is: AMC = V MA (QA)
Where:
AMC - actual material cost
V MA - actual variable material cost rate
QA - actual output
In order to know the quantity of materials used, the company must have a good
system for tracking usage of inventory. The system used most likely will be some type
of perpetual inventory system. The quantity used per product then is simply the total
quantity of material used divided by the actual output.
Actual material cost is the number of units of product (output) times the actual
material cost per unit of product or alternatively, it can be computed by multiplying
the actual quantity of material used times the cost of one unit of material. In this type
of analysis, there are two variable cost rates, actual and standard. The standard
material cost is the number of actual units of output times the standard variable cost
per unit of product. The total variance computed from using a flexible budget standard
can be analyzed into the two factors:
1. Price
2. Quantity (per units of product)
There, consequently, exists two variances commonly called:
Material price variance
Material quantity variance
The material cost variance is more commonly called the material price variance.
In terms of variance analysis for materials, the term “price” almost always means the
price of one unit of raw material. In the analysis that follows, the term “price” will be
used rather than “cost” in order to be consistent with the use of the term in manage-
ment and cost accounting literature generally.
The mathematical definitions of these variances are as follows:
Material Price Variance:
MPV = (P MA - P MS) Q MA
Where:
MPV - material price variance
P MA - actual price of one unit of material
P MS - standard price of one unit of material
Q MA - actual quantity of material
278 | CHAPTER FOURTEEN • Performance Evaluation Using Flexible Budgeting
Step 1 The first step is to compute the total material cost variance
based on the definitions: AMC = V MA (QA) and TSMC =V MS (QA)
(QA represents the actual output of goods)
Actual material cost ($10.50 x 1,200 ) $12,600
Standard material cost ($8.00 x 1,200 ) $ 9,600
_______
Material cost variance $3,000
–––––––
Step 2 The second step is to compute the total material price
variance based on the definition: MPV = (P MA - P MS)Q MA
Actual price $2.50
Standard
price $2.00
_____
.50
Actual quantity of materials used (1,200 x 4.2) 5,040
–––––
Material price variance $2,520
Step 3 The third step is to compute the quantity variance:
based on the definition: MQV = ( Q MA - Q MS) P MS
Actual quantity of materials used (1,200 x 4.2)
5,040
Standard quantity of material (1,200 x4)
4,800
–––––
240
Standard price $2.00
––––––
Material quantity variance $ 480
–––––––
$3,000
–––––––
Management Accounting | 279
Analyzing the Total Labor Cost Variance - It is clear regarding labor that an
increase in the wage rate above the standard wage rate will result in an unfavorable
variance. Furthermore, if the number of actual labor hours incurred are greater
than planned, then these additional labor hours also add to the unfavorable total
labor variance. The standard variable cost rate for labor, as previously explained, is:
VLS = HSL x RSL where HSL is the number of labor hours required per unit of product
and RLS is the standard wage rate per hour. After the total labor cost variance has
been determined, then the question becomes: how much of the total variance is due
to the labor wage rate and how much is due to labor hours usage?
As mentioned previously, it is also important in analyzing labor to distinguish
between quantity of inputs and quantity of outputs. Labor hours incurred is a measure
of input quantity. Output still remains the quantity of finished goods.
The total labor cost variance equation may be defined as:
Total labor cost variance = actual labor cost - standard labor cost
The actual labor cost is: ALC = V LA (QA)
Where:
ALC - actual labor cost
V LA - actual variable labor cost rate (per unit of product)
QA - actual output (units of product)
In other words, actual labor cost is the number of units of product (output) times
the actual labor cost per unit of product. In this type of analysis, there are two variable
cost rates, actual and standard. The standard labor cost is the number of units of
product (output) times the standard variable labor cost per unit of product. The total
labor variance computed from using a flexible budget standard can be analyzed into
two factors:
1. Wage rate
2. Number of labor hours (per unit of product)
There, consequently, exists two variances commonly called:
1. Labor rate variance
2. Labor hours variance
The mathematical definitions of these variances are as follows:
Labor Rate Variance:
LRV = (R LA - R LS) H LA
Where:
LRV - labor rate variance
R LA - actual labor wage rate per hour
R LS - standard labor wage rate per hour
H LA - actual labor hours
Labor Hours Variance:
LHV = ( H La - H Ls)R Ls)
280 | CHAPTER FOURTEEN • Performance Evaluation Using Flexible Budgeting
Where:
LHV - labor hours variance
H LA - actual labor hours
H LS - standard labor hours
To illustrate the procedure for computing material variances, assume the
following:
Planned Actual
–––––––– ––––––
Production 1,000 1,200
Labor hours per product 2.0 2.5
Wage rate $10.00 $12.00
Based on this information, the flexible budget standard for labor is:
TSLC = V LS (QA ) = $20.00 (1,200) = $24,000
The actual variable labor cost rate is $30.00 (2.5 x $12.00).
Step 1 The first step is to compute the total labor cost variance:
Actual labor cost ($30.00 x 1,200 ) $36,000
Standard
labor cost ($20.00 1,200 ) $24,000
_______
Labor
cost variance $12,000
–––––––
Step 2 The second step is to compute the labor rate variance
based on the definition: LRV = (R LA - R LS) H LA
Actual labor rate $12.00
Standard labor rate $10.00
––––––
Price variance per unit $ 2.00
Actual labor hours incurred (2.5 x 1,200 ) 3,000
––––––
Labor rate variance $ 6,000
The analysis of this account can get very complex depending on what assumptions
are made. Generally, overhead is applied based on an overhead rate. An overhead
rate requires:
1. An assumed capacity level on which the rate is based
2. A basis of application such as direct labor hours
Technically, overhead should be applied based on standard hours at actual output.
This will be the assumption in this discussion.
The above account was based on the following assumptions:
Capacity (normal) 100,000 DLH
Standard fixed overhead $200,000
Variable rate $1.00 per DLH
Actual output 16,000 units of product
Full capacity 20,000 units of product
Standard DLH per product 5
Actual direct labor hours 85,000
The total overhead rate would be:
Fixed rate (200,000/100,000) $2.00 per DLH
Variable rate $1.00 per DLH
––––––––––––
$3.00 per DLH
Based on output of 16,000 units of product, the standard direct labor hours would
have been 80,000 hours (16,000 x 5)
There are three possible explanations for the balance of $90,000. These reasons
are commonly called:
1. Spending variance
2. Efficiency variance
3. Volume variance
The spending variance is defined:
Spending variance = actual overhead - budgeted overhead at actual
output (e.g., hours)
282 | CHAPTER FOURTEEN • Performance Evaluation Using Flexible Budgeting
$
A Actual Material Cost
Pa
C Material Price Variance
Ps
Standard Material
Material cost Quantity
B Variance
D
Material
Qs Qa
Quantity
$300,000
$275,000 SV
$260,000
$244,000
$228,000
EV
VV
$208,000
$100,000
Hs Ha Hc
4,000
8,000
12,000
16,000
18,000
20,000
3. At 20,000 hours (full capacity) the budgeted overhead (fixed plus variable)
is $260,000.
4. The actual overhead is $275,000.
5. The spending variance is $31,000 ($275,00 - $244,000).
6. The efficiency variance is $16,000 ($244,000 - $228,00).
7. The amount of applied manufacturing overhead is $208,000.
8. The volume variance is $20,000 ($228,000 - $208,000).
Flexible Budgeting and Static Budgeting Variances Compared
The computation and analysis of variances is an important step in finding the
underlying causes of significant variations in actual results and planned results. The
use of flexible budgeting makes the understanding of variances easier because the
effect of a change in volume (quantity of output) is removed from the total variances.
If static budgeting is used, then a volume variance would have to be computed. For
example, the analysis of the total material cost variance based on static budgeting
would have been as follows (see page 278 for data):
Total material cost variance
Actual material cost ($10.50 x 1,200 ) $12,600
Standard material cost ($8.00 x 1,000 ) $ 8,000
______ $4,600
–––––––
Material Volume variance
Based on the definition: MVV = (QA - QP) V MS
Standard material cost at actual activity $ 9,600
Standard material cost at planned activity $ 8,000
Volume variance –––––– $1,600
Material price variance
Based on the definition: MPV = (P MA - P MS)Q MA
Actual price $ 2.50
Standard price $ 2.00
––––––
$ .50
Actual quantity of materials used (1,200 x 4.2) 5,040
Material price variance –––––– $2,520
Material Quantity Variance
Based on the definition: MQV = ( QMA - Q MS ) P MS
Actual quantity of materials used (1,200 x 4.2) 5,040
Standard quantity of material (1,200 x4) 4,800
––––––
240
Standard price $ 2.00
Material quantity variance $ 480
–––––––
Sum of material variances $4,600
–––––––
286 | CHAPTER FOURTEEN • Performance Evaluation Using Flexible Budgeting
Summary
Variance analysis can be highly effective in highlighting areas of decision-making
that need improvement. Traditionally, the discussion of variances has been in the
framework of a manufacturing business and in particular to material, labor, and
overhead. However, variance analysis can be used in any type of business and can
be applied not only to manufacturing costs but also to all types of expenses. Flexible
budgeting can be used in all types of businesses, because all businesses have
variable costs and expenses.
In order to be able to understand the differences between flexible budgeting and
static budgeting, the following terminology must be understood:
1. Variance analysis 11. Direct labor volume variance
2. Flexible budgeting 12. Material price variance
3. Static budgeting 13. Material price variance
4. Standard material cost 14. Labor rate variance
5. Standard labor cost 15. Labor hours variance
6. Inputs 16. Variable costs
7. Outputs 17. Fixed costs
8. Total material variance 18. Planned quantity
9. Total direct labor variance 19. Actual quantity
10. Material volume variance
Appendix - Graphical Analysis of Variances
The approach to variance analysis in cost and management accounting text
books is almost always based on flexible budgeting. Standard costs are, therefore,
based on the actual quantity of output rather than the planned quantity of output.
Regarding material, for example, there are two values that require the use of flexible
budgeting values:
1. Standard units of material allowed (at actual output)
2. Total standard cost (at actual output)
Management Accounting | 287
Unless these two values are computed, a complete variance analysis of material
and direct labor cannot be accomplished.
Standard units of material allowed is simply: U mS (QA0). In other words, standard
material allowed is the material required per unit of product times the number of units
manufactured commonly called output. Total standard cost is V MS(QA0), where V MS
is the standard material cost per unit of output. Stated more simply, V MS(QA0), is the
equation for computing flexible budgeting standards for material.
The material variance equations presented in this chapter may be expanded as
follow:
Material Variances
Material Price Variance
(P MA - P MS) Q MA = P MA( Q MA) - P MS (Q MA)
Standard
Actual Material Standard Cost of Material Cost
Cost Actual Material used (Flexible Budget)
MPV MQV
$110 $300
TMCV
PMA(QMA) - QMS(PMS)
$410
288 | CHAPTER FOURTEEN • Performance Evaluation Using Flexible Budgeting
LRV LHV
$900 $3,000
TMCV
$3,900
2. Based on the above information, compute the following for direct labor:
1. Actual direct labor hours (input) ( ) –––––––––––––––
2. Actual output (units) –––––––––––––––
3. Actual direct labor cost ( ) $––––––––––––––
4. Standard direct labor cost:
a. Flexible budgeting ( ) $––––––––––––––
b. Static budgeting ( ) $––––––––––––––
5. Standard labor hours
a. Flexible budgeting ( ) –––––––––––––––
b. Static budgeting ( ) –––––––––––––––
292 | CHAPTER FOURTEEN • Performance Evaluation Using Flexible Budgeting
At the beginning of the first quarter, the vice presidents were asked to submit cost
estimates for their respective areas. Each vice president was informed that sales of
8,500 units was forecasted but that production would be 10,000 units. The following
reports were submitted to the president of the company.
Report from Vice President of Production
Cost Per Number of
Material: Units Units
Material X $6.00 4.0
Freight-in, material X $.50
Material Y $10.00 2.00
At this date, the plan was to sell one unit of the Gadget for $180.
Other income and expenses was budgeted for $6,000.
Based on the information presented above, prepare the flexible budgets that
should have been made in prior to the start of the first quarter.
Required:
1. Convert all total variable data cost to a per unit basis. Use the work sheet (Form
A) that has been provided.
2. Prepare the flexible budget for manufacturing costs (Form B) and selling and
general and administrative expenses (Form C).
3. At the end of the first quarter, the actual number of units sold was 8,734. What
would be the total selling and total general and administrative cost standard at
this level of sales activity?
4. Assume that actual production for the first quarter was 14,960 units. What should
be the standard for variable manufacturing costs at this level of activity?
5. State mathematically the flexible budgets prepared on Forms B and C.
6. Discuss the benefits or advantages of using flexible budgeting as opposed to
static budgeting.
Management Accounting | 295
Flexible Budget-Manufacturing
Material:
Material X
Material Y
Labor:
Cutting Dept.
Assembly Dept.
Variable Overhead:
Utilities
Repairs & Main.
Supplies
Material spoilage
Fixed overhead:
Fixed direct labor
Utilities
Prod. plan. & cont.
Pur. and receiv. costs
Factory insurance
Deprec., prod. equip.
Depreciation, building
Factory supplies
Factory training cost
Total fixed
Management Accounting | 297
V. K. Gadget Company
Income Statement
For the quarter ended March 31, 20xx
(Direct Costing Basis)
Sales $1,746,800
Variable Expenses:
Cost of goods sold $605,669
Selling expenses 274,489
General and administrative 30,344
_ _______ $910,502
Fixed Expenses:
Selling $887,735
General and Administrative 109,107
Fixed manufacturing overhead 310,149
________ 1,306,991
_________
Total Operating expenses 2,217,493
_________
Net operating loss ($ 470,693)
Other income -0-
Other expense (interest) 28,181
Income taxes -199,454
________ 171,273
Net loss $(299,420)
__________
Actual units sold - 8,734
Actual units manufactured - 14,960
Required:
1. Based on the above information, compute total variances for all items which
appear on the cost of goods manufactured statement and income state-
ment. Standards for purposes of this analysis should be based on the use
of the flexible budgets prepared in problem 1. Use Forms A and B to com-
pute total variances.
2. Based on the flexible budgets prepared in problem 1 compute:
a. Total material variance
b. Material price variance
c. Material quantity variance
d. Total labor variance
e. Labor rate variance
f. Labor efficiency variance
3. If static budgeting concepts had been used, what level of activity would have
been the basis of the standards used for computing variances?
300 | CHAPTER FOURTEEN • Performance Evaluation Using Flexible Budgeting
4. Explain or give reasons why in the real world of business actual results would
differ from planned values for each of the following:
a. price
b. cost of one unit of material
c. wage rate per hour
d. labor hours per unit of product
e. number of sales people hired
f. number of factory workers hired
g. selling variable cost rate
h. variable overhead rate
Units Sold
Actual Standard Variance
Sales
Expenses
Variable:
Selling:
Cost of goods sold _____________ _____________ _____________
Selling _____________ _____________ _____________
General and administrative _____________ _____________ _____________
Fixed:
Selling _____________ _____________ _____________
General and administrative _____________ _____________ _____________
Fixed manufacturing _____________ _____________ _____________
Units Manufactured
There has over a considerable period of time developed two primary ways of
performing segmental analysis: (1) the full cost approach and (2) the contribution
approach. The full cost approach attempts to measure the net income of each segment
while the contribution approach attempts to measure the segmental contribution of
each segment.
In the above example, cost of goods sold and sales salaries are direct expenses
of each segment. Executive salaries, an indirect expense, consequently were
charged to the segments by being allocated. In the segmental contribution approach,
executive salaries are not allocated.
A number of observations from the above example should be made. First, the full
cost approach shows that segment B is operating at a net loss of $1,000. It would
appear that the business would be better off by $1,000 if this segment is closed.
However the segmental contribution approach shows that segment B is making
a contribution of $3,000. Secondly, it should be observed that executive salaries
were allocated in the ratio of 60:40. The allocation percentages were determined by
dividing segmental sales by total sales.
The question that needs to be asked and analyzed is this: will the company be
better off if segment B is closed, or stated differently, will overall net income of the
business increase by $1,000? The answer is NO. To prove this answer, suppose
segment B is closed and, therefore, the company’s entire operations consists only of
segment A. The company’s income statement would, therefore, be as shown below.
Surprisingly, rather than net income increasing by $1,000, the closing of segment
B causes the company to be operating at a total net loss of $2,000.The company is
worse off without segment B in the short run than with the segment closed. Eliminating
the $1,000 loss of segment B had the opposite effect of the desired result. Rather
than increasing net income of the business, it caused the income of the business to
substantially decline.
Widget Company
Income Statement
(Segment A Only)
Sales $30,000
Expenses
Cost of goods sold 15,000
Sales salaries 7,000
Executive salaries 10,000
_ ______
32,000
_______
Net
loss $ 2,000
_______
The obvious reason why net income did not increase is that executive salaries
are an inescapable expense. Where before $4,000 had been allocated to segment
B, segment A must now be charged with the entire $10,000 of executive salaries.
The $3,000 contribution of segment B towards common expenses was lost when
this segment was closed. The loss of $3,000 segmental contribution means that the
overall net income of $1,000 now becomes an overall company loss of $2,000.
However, the segmental contribution approach to measuring segmental profitability
is not without its own flaws. The questions needs to be asked: is it possible for each
308 | CHAPTER FIFTEEN • Segmental Profitability Analysis and Evaluation
segment to be making a contribution and yet at the same time for the company as a
whole to be operating at a loss? The answer is YES.
In the above example, assume that the executive salaries are increased to
$12,000 The company as a whole would then be operating at a net loss of $1,000
even though both segment A and B are still making a contribution. In the above
example, the total contribution of segment A and segment B was $11,000. Now with
executive salaries at $12,000, the net company loss would be $1,000 rather than a
company income of $1,000.
Total contribution (A and B) $11,000
Executive
salaries 12,000
________
Net
loss ($ 1,000)
________
The question then remains: which method is best for evaluating overall profitability
of a segment? To answer this question, another question needs to be asked. What
does net loss mean when a segment is shown to be operating at a loss under the full
cost approach?
Assuming the allocation of indirect expenses has been done as fairly as possible,
a segmental net loss means that the contribution of the segment is not considered
adequate. In the long run, each segment should make a fair share contribution to
the indirect expenses. In the short run, the segment clearly should not be closed,
if segmental contribution is positive. The existence of segmental net loss is a clear
signal that ways should be found to increase the segmental contribution. If this can
not be done in the long run, then it might be wise to consider closing the segment and
devoting the resources, both financial and human, to another segment.
Improving Segmental Contribution
When the use of the full cost approach reveals that a segment is operating at
a loss, the first step is not to discontinue the operations but to search for ways to
increase the amount of contribution. There are two rather obvious ways to increase
contribution: (1) increase sales and (2) decrease direct expenses. In order to increase
Management Accounting | 309
1. Business budgeting
2. Incremental analysis
3. Segmental contribution reporting
4. Cost-volume-profit analysis
5. Cost behavior analysis
6. ROI analysis
7. Flexible budgeting and variance analysis
8. Economic order quantity models
One of the more effective tools is cost-volume-profit analysis which was discussed
in some depth in chapter 7. Earlier in this chapter, the contribution approach to
segmental evaluation, was presented in the form of the following equation:
D
SC = P(Q) - V(Q) - F (5)
This equation mathematical states that segmental contribution is simply sales
less direct expenses where direct expenses can be either variable or direct fixed
expenses. An important question in any segmental operations is: how many units
must be sold to attain a desired amount of contribution? The answer can easily be
found by solving for quantity (Q):
D
P(Q) + V(Q) = SC + F
Q(P - V) = SC + FD
SC + FD
Q = –––––––––– (6)
P - V
To illustrate, assume that the following information was taken from the K & L
Widget Company for one of its segments:
Price $ 100
Variable cost rate $ 80
Direct fixed expenses $ 5,000
The company has set a target segmental contribution at $10,000. How many
units must be sold to attain this desired level of contribution? Equation (6) above may
be used to answer this question:
10,000 + 5,000 15,000
Q = –––––––––––––––– = –––––––– = 750
100 - 80 20
Management Accounting | 311
Summary
Segmental statements, if properly used, can be a powerful tool in evaluating
profitability of various segments of the business. Even evaluating segments in terms
of operating hours can be very useful. If staying open from 9:00 p.m. to 12:00 midnight
does not show a contribution, then these hours should be discontinued. This tool can
highlight products that have ceased to be profitable and also highlight products that
need, perhaps, to be more aggressively promoted. There are many ways to increase
segmental contribution. The use of segmental reporting does not preclude the use
of other tools. Both the full cost approach and the segmental contribution approach
can be useful in identifying segments that need attention. A good understanding of
these two approaches to measuring profitability requires understanding the following
terminology:
1. Segments 7. Inescapable expenses
2. Segmental reporting 8. Escapable expenses
3. Full cost approach 9. Allocated costs
4. Contribution approach 10. Contribution margin
5. Indirect costs/expenses 11. Segmental net income
6. Common costs/expenses 12. Segmental contribution
($000’s)
90 Positive
Segmental
80 Contribution
70
60 Direct Fixed
Negative
50 Segmental Expenses
Contribution
40
30 Variable
Expenses
20
10
0
0 100 300 500 700 900
Volume (units)
312 | CHAPTER FIFTEEN • Segmental Profitability Analysis and Evaluation
Indirect Costs\Expenses:
Building rent (g&a) $15,000
Executive salaries (g&a) $35,000
Staff salaries (g&a) $25,000
Sales managers salaries (s) $40,000
Manufacturing $12,000
The allocation base for indirect costs should be the sales measured in dollars.
Required:
b. Negative_______________________________________________
______________________________________________________
3. If the “unprofitable” territory 4 were closed, what would be:
a. total net income of the business? __________________________
b. total segmental contribution of the business?_ _________________
Explain why the net income of the business decreased when territories 4 was
closed:
4. If the “unprofitable” territory 1 were closed what would be:
a. total net income of the business? $ _______________
b. total segmental contribution of the business? $ _______________
Explain why the net income of the business increased when territory 1 was
closed:
__________________________________________________________
__________________________________________________________
5. Assume that in territory 1:
Price is increased to $25, cost of goods sold is reduced to $10, and that
advertising is increased by $5,000. As a consequence of these decisions,
assume that sales will increase to 3,000 units. Given these changes:
a. segmental contribution would be: $ _______________
b. segmental net income would be: $ _______________
6. List the conditions under which a segment should be closed:
__________________________________________________________
__________________________________________________________
316 | CHAPTER FIFTEEN • Segmental Profitability Analysis and Evaluation
The L. J. Widget Company has two products, A and B. The company’s current
operating hours are from 8:00 a.m. until 9:00 p.m . The two products are sold in the
same store building and occupy about the same amount of space.
An analysis of the store’s average sales for the two products is as follows:
Product A $123.07 per hour
Product B $102.31 per hour
Sales records on an operating hours basis shows average sales per hour
to be:
Hours Product A Product B
8:00 a.m. to 10:00 p.m. $30 $20
10:00 a.m. to 5:00 p.m. $180 $150
5:00 p.m. to 9:00 p.m. $ 40 $30
The following information was provided concerning operating expenses:
Required:
Return on Investment
Profit or net income without question is a primary goal of any business. Any
business that fails to be profitable in the long run will not survive or will find itself in
bankruptcy. However, the mere existence of profit alone can not guarantee continuity
of a business. Profit must be satisfactory from the viewpoint of the investors and,
for this reason, profit while a measure of success itself must be evaluated. For
example, if company A has net income of $100,000 and company B has net income
of $1,000,000, which company is the most successful? It appears Company B
might be more successful, however, the size of net income is not the measure of
satisfactory. If company A’s total assets is $1,000,000 while company B’s total assets
is $100,000,000, the rate of return respectively for companies A and B is 10% and
1%. Company A is, therefore, more likely to be evaluated favorably.
In order to compare companies in terms of profitability, net income must be
expressed as a rate of return. To start a business, an entrepreneur must raise
“capital”. The term capital is a somewhat ambiguous term which can either refer to
the investment of money or funds in assets (plant and equipment) or to the source
of the funds. The use of the term “capital” tends to have a more narrow meaning in
accounting than in finance. In accounting, the term “capital” refers to the contribution
of assets by the owners (either a proprietor, partners, or stockholders.)
In finance, the term capital is employed to encompass all sources of funds
including both creditors and owners. The terms “debt capital” and “equity capital”
are commonly employed. The accounting equation is typically expressed: Assets =
Liabilities + Capital. In finance terms, the same equation would be Assets = Debt
Capital + Equity capital. Regardless of how the equation is expressed, the fact remains
that the two primary sources of assets are debt capital and equity capital. In other
words, a business looks to both creditors and owners for initial financial support.
Both parties, creditors and owners, expect a return of the capital that they have
invested in the business. The creditors expect a reward in the form of interest and the
306 | CHAPTER SIXTEEN • Return on Investment
amount of return expected periodically is determined by the agreed upon interest rate.
The owners also expect a return in the form of net income. While the interest rate is a
contractual rate, there is generally no rate of return agreement between contributors
of equity capital and the business. The one exception is the issue of preferred stock
such as 6% nonparticipating preferred stock. However, equity investors do expect
a certain rate of return and, therefore, commonly compute a return on investment
percentage wise. Good profit performance can not be measured in absolute dollars,
but must be measured on a relative basis in terms of a rate by comparing the return
on capital to the amount investment in capital.
Return on Investment Formula
The return on investment ratio equation in simple terms may be defined as
follows:
Earnings
ROI = ––––––––––
Investment
It is apparent that there are basically two terms that must be understood: (1)
earnings and (2) investment. Both terms are ambiguous and, therefore, both require
explanation. As it turns out, both terms have two different meanings.
The term “earnings” is often used in relationship to stock shares issued and
outstanding. Earnings per share is a frequently used ratio in financial statement
analysis. However, the terms earnings in evaluating the adequacy of profit refers
to net income. Earnings may either mean net operating income or net income. The
following simple income statement is a format used by many businesses:
K. L. Widget Company
Income Statement
For the Year Ended December 31, 20xx
Sales $1,000,000
Expenses
Selling $600,000
Administrative 200,000 800,000
––––––––– ––––––––––
Net operating income $ 200,000
Interest $100,000
Taxes 40,000 140,000
––––––––– ––––––––––
Net income $ 60,000
––––––––––
This particular format clearly shows two types of earnings: net operating income
and net income.
The management of a business has a responsibility to see that investors recover
the investment they have in the business. Net operating income represents the total
return in a given period of time before any distribution is made to investors and other
Management Accounting | 307
claimants. Creditors have first claim on net operating income. If interest is equal to net
operating income, then net income is zero and there is nothing that can be claimed by
governments in the form of taxes and the return to equity capital providers would be
zero. In the above example, the return to creditors is $100,000 and the share of net
operating income to governments (state and federal) is $40,000. The return to equity
investors is $60,000. In order to state net income as a rate of return, it is necessary
to know how much has been invested in the business.
Investors, both owners and creditors, have defined investment in two different
ways. Some investors have defined investment as meaning total assets while others
define investment to mean total equity. Either definition is acceptable, however, care
must be taken to use the right measure of earnings. When investment is defined as
total assets, then the correct measure of earnings is net operating income. When
investment is defined as total equity, then the correct measure of earnings is net
income. Net income is the amount of net operating income remaining exclusively for
the equity capital providers.
Consequently, in the real world of business and finance, two concepts of return
on investment have emerged: (1) return on investment-assets and (2) return on
investment - equity. Mathematically, we have:
Net operating income
ROIa = ––––––––––––––––––– (1)
Total assets
Net income
ROIe = ––––––––––– (2)
Total equity
rate of return to owners is inadequate, then the investors can punish management
by causing the value to the stock to decline. In many cases, the owners of stock also
serve on the board of directors and can cause management to be replaced for an
inadequate return. At all times, in order for the business to survive or for the current
management to survive, a conscientious effort must be made to earn an adequate
rate of return however measured.
The concept of return on investment-equity is a measure more likely to be used
by the equity investors rather than management. Net income is the residual after
creditors have received their share of net operating income and after the government
has been paid its claim again profit. To a large extent, it makes sense for equity
investors to regard investment as being total equity. However, when such defined,
the correct measure earnings is net income. However, as will be explained in the next
section, using ROIe has a fundamental weakness in that management can use the
principle of leverage to artificially inflate ROIe.
A refinement to the definition of return on investment is to use average investment
. The average investment, whether total assets or total equity, is to use the average
of the beginning and ending balances.
Return on Investment and Leverage
The use of ROIe to evaluate whether net income is satisfactory has an inherent
weakness in that by increasing debt relative to equity management can increase the
return even though net income has in fact decreased. The concept of using debt to
leverage the rate of return is a well known technique. To illustrate how the principle of
leveraging works, assume the following:
2,300 2,000
ROIa = –––––– = 23% ROIe = –––––– = 25%
10,000 8,000
Management Accounting | 309
It is apparent that ROIe is larger than ROIa. Now suppose management decides
to replace $3,000 of equity with debt. In this event, total liabilities would be $5,000
and total capital would be $5,000. With a debt of $5,000 at 10% interest rate, total
interest becomes $500 and net income becomes $1,700. Based on these numbers,
ROI becomes:
2,300 1,700
ROIa = –––––– = 23% ROIe = –––––– = 34%
10,000 5,000
Even though net income decreased by $300, the rate of return on equity
increased substantially from 23% to 34%. The problem with this strategy is that
the risk of bankruptcy increases as the amount of debt increases relative to equity.
Clearly this strategy increases the return to the remaining equity holders but this
strategy also puts the business at greater risk. Notice that the ROIa did not change.
It remained at 23%. The use of ROIa to evaluate the adequacy of net income
reduces the temptation to incur debt for the single purpose of increasing the rate
of return.
The principle of leverage does not always work. In order for the principle to
increase ROI, the necessary condition is that the rate of return on assets must be
greater than the interest rate. If not, then the principle will have the opposite effect.
The return on investment-equity will be less. In the above example, the interest
rate was 10%, but the return on assets was 23%. In this instance, the principle of
leverage can be applied effectively.
Return on Investment and the duPont Approach
There is another approach to ROI analysis that was made popular in the 1940s
by the duPont company. This approach introduced into ROI analysis two factors
considered important at that time: (1) Profit margin percentage and Investment
turnover. This modified ROI equation can be stated as follows:
Earnings Sales
ROI = ––––––––– x –––––––––
Sales Investment
Apparently, many companies at that time regarded a company or a division
of a company superior if the gross margin percentage was higher than any of its
competitors or internally the division in a company that had a higher gross margin
percentage was superior. This reasoning was basically fallacious and the duPont
ROI formula was a good way to point this out. Profit margin percentage alone
is not an indicator of satisfactory profit performance. Another important factor is
investment turnover. A company with a higher profit margin percentage could very
well have a much lower ratio of sales to investment. A high level of investment
relative to a lower amount of sales will reduce ROI.
For example, assume that two companies, A and B are being evaluated for
good management in terms of gross profit percentage. The rate of return for both
companies has been computed as follows:
310 | CHAPTER SIXTEEN • Return on Investment
Company A
300,000 1,000,000
ROI = –––––––– x –––––––– = 30% x 2 = 60%
1 ,000,000 500,000
Company B
200,000 1,000,000
ROI = ––––––––– x ––––––––– = 20% x 4 = 80%
1,000,000 250,000
Based on profit margin percentage, company A appears to be the better company;
however, this is misleading because company B, in fact, has the higher rate of return
(60% vs 80%). Company B has a higher investment turnover rate because of less
investment in assets.
It is well recognized among those professionals that analyze financial statements
that different industries have different profit margin percentages. A furniture store
would have a high gross margin percentage but a much lower investment turnover
than many other companies in different industries. Using profit margin percentage or
investment turnover alone to evaluate profit is not a good idea. Some typical gross
margin percentages of different industries are the following:
Supermarkets 1.0%
Furniture stores 2.5%
Discount stores 2.0%
Gasoline stations 4.5%
Petroleum refining 7.0%
If ROIa is the means of evaluating profit, then the ROI formula can be stated as
follows:
Net operating income Sales
ROIa = ––––––––––––––––––– x ––––––––––
Sales Total Assets
being evaluated and that each opportunity as a useful life of 5 years. The cost of each
project is $40,000. Net income for each project has been estimated as follows:
Proposed Project Net income
1 2 3 4 5 Total
Project A $10,000 $10,000 $10,000 $10,000 $10,000 $50,000
Project B $20,000 $15,000 $10,000 $ 2,500 $ 2,500 $50,000
Both projects have the same total net income and the same average net income
per year of $10,000. The annual average rate of return for both projects is 25%
(10,000/40,000). But the question is: are both projects in fact equal in terms of
profitability? Project A has the same net income each year but project B has more
net income in years 1 and 2 and less in years 4 and 5. If net income is the same as
net cash flow (this would be the case if there is, for example, no depreciation), then
project B is the better project. The reason is that if the present value of each project
is computed, then project B has a larger present value and, consequently, a higher
time adjusted rate of return. The time adjusted rate of return method is presented in
chapter 12. The average rate of return method ignores the difference in the timing of
net income. For this reason, many theorists argue that using present value methods
is the better approach to evaluating profitability.
Planning and Control Approach to Return on Investment
Formal profit planning (comprehensive business budgeting) results in a set of
planned financial statements and, as a consequence, also results in a planned return
on investment. After the budget is completed, the planned rate of return can be
computed by dividing planned net operating income by planned total assets.
However, a more insightful and analytical approach is to consider the following:
Previously net income was defined as:
I = P(Q) - ) - F
In addition, total assets maybe defined as working capital and fixed capital.
Working capital tends to vary directly with volume and, therefore, maybe defined as
follows:
WC = C(Q)
where C is the rate of increase in working capital per dollar change in sales
volume.
Total assets therefore may be defined as:
TA = C(Q) + FC
where FC represents total investment in fixed capital.
Given the equation for ROI as ROI = E/I, we now have the following
equation:
P(Q) - V(Q) - F
ROI = ––––––––––––––––
C(Q ) + FC
312 | CHAPTER SIXTEEN • Return on Investment
From this equation, we can see that there are six primary variables that determine
return on investment:
1. Price
2. Volume (quantity)
3. Variable cost rate
4. Fixed expenses
5. Working capital rate
6. Total fixed capital.
To illustrate, the use of this ROI equation assume the following
Price - $100 Sales forecast - $ 10,000
Variable cost rate - $ 80 Fixed expenses - $100,000
Working capital rate - $ 12 Total fixed capital - $500,000
Based on the above planned rate of return would be:
This formula makes clear that a rate of return is dependent on many different
kinds of decisions. To achieve a satisfactory rate of return, management must make
good decisions in all aspects of the business including good management of working
capital and investment in plant and equipment.
Summary
Return on investment is primarily a performance evaluation tool. As a decision-
making tool it is somewhat limited. However, for certain decisions such as starting
a new business or expanding an existing businesses, ROI can be very helpful. If
management has a goal or objective of earning no less than a return of 20% and
under the most optimistic of assumptions, the return will not be greater than 15%, then
proposed venture should not be taken. Return on investment is also an excellent tool
to use in connection with comprehensive business budgeting. Every comprehensive
budget has inherent within it a planned rate of return. This rate of return should be
explicitly recognized.
The terminology that is important in this chapter is the following:
1. Earnings 8. Debt capital
2. Return on investment-assets 9. Equity capital
3. Return on investment-equity 10. Total assets
4. Interest 11. Leverage
5. Net income 12. Profit margin percentage
6. Net operating income 13. Investment turnover
7. Working capital
Management Accounting | 313
Assets $1,000
Liabilities $ 100
Capital $ 900
Income Statement
Sales $2,000
Operating expenses $ 1,850
Interest 10
Taxes 56
–––––––
Total expenses $1,916
–––––––
Net income $ 84
–––––––
Required:
1. Compute ROIa
2. Compute ROIe
3. What effect does the amount of debt relative to equity have on return on
investment (equity)?
4. What effect does the amount of debt relative to equity have on return on
investment (assets)?
Management Accounting | 315
1. Compute ROIa
2. Computer ROIe
3. What effect does the amount of debt relative to equity have on return on investment
(equity)?
What condition is necessary in order for the principle of leverage to increase the
rate of return.
4. What effect does the amount of debt relative to equity have on return on investment
(assets)?
Management Accounting | 317
Required:
3. Assume that units sold are increased by 50%. Compute the following:
Return on Investments (equity) Return on Investment (assets)
Net income __________ Net operating income __________
ROIe __________ ROIa __________
Profit margin % __________ Profit margin % __________
Investment turnover __________ Investment turnover __________
Observations:______________________________________________________
_____________________________________________________________________
318 | CHAPTER SIXTEEN • Return on Investment
Case II
_____________________________________________________________________
_____________________________________________________________________
Management Accounting | 319
in chapter 2 has one or more decisions underlying it. Financial statement analysis is
one approach to identifying and evaluating these decisions.
If profit is adequate or more than adequate, is it still necessary for management
to analyze the financial statements closely? The answer is yes. Even though profit
is satisfactory or excellent, this year’s set of decisions may have set in motion
forces which, unless counteracted, may have future disastrous consequences on
profit and survival success. Also, poor performance in just one area could eliminate
any future profit. Unless corrected, mismanagement in just one area will eventually
result in poor performance in other areas. In Figure 17.1, the consequences of poor
mismanagement is indicated:
Figure 17.1 • Consequence of Poor Decision-making
Business Function Nature of Mismanagement Possible Consequences in other
Functions
Production Inadequate capacity Marketing - loss of sales
Poor quality of material Marketing - loss of sales
Marketing Inadequate credit Production
Excessive prices Unused plant capacity
Inadequate advertising Unused plant capacity
Excess inventory
Finance
Funds shortage
Finance Excessive debt Finance - decreased ROI
Finance - poor credit
Marketing - loss of sales
Production - inadequate inventory;
The survival of the business in the long run requires a balanced and coordinated
effort in all business functions. Broadly speaking, it is management’s task to manage
the capital of the business; that is, the resources, (assets) and the sources of assets
(debt and equity capital). In general, there are five broad areas as indicated by
financial statements that must be managed: assets, liabilities, capital, revenue, and
expense.
What are the financial statement tools that are available to discover broad areas of
mismanagement that need corrective action? The major tools as typically presented
in books on financial statement analysis are:
1. Ratios analysis
2. Trend analysis
3. Common size statements
In this chapter, we are primarily concerned with ratio analysis. The ratios that
have been recognized to be of value or are following:
Income Statement Ratios
Operating ratio
Management Accounting | 321
ASSETS
LIABILITIES
CAPITAL
example, if an a given organization the number of men and women are 80 and 20,
then respectively we could say:
Men are 80% of the organization (80/100)
Men are .8 of the organization
The ratio of men to women is 4:1
Men are 4/5ths of the organization
Concerning financial statements absolute values are often difficult to grasp and
remember. Amounts on financial statements in many cases are more meaningful when
compared with other amounts. For example, if the number of men in an organization
is 4,092 and the women are 1,023, it would be easier to say that men are 80% of the
organization (4,092/5,115) or that they out number the women 4 to 1.In some cases
ratios make predictions possible. Some ratios tend to remain constant from year to
year. If variable expenses have averaged 80% of sales and if we predict sales will be
$1,000,000 next year, then we are able to say that we expect variable expenses to
be $800,000.
Our objective now will be to define and discuss some of the more important
ratios.
Current ratio - The current ratio is:
Current assets
Current ratio = –––––––––––––––
Current liabilities
This ratio is almost always of critical importance. It provides an indicator of the
ability to pay short-term debt. In accounting, the different between current assets and
current liabilities is call working capital. If current liabilities exceed current assets,
then at that moment in time the company is not able to pay in full its current debts.
Inadequate working capital has been cited as one of the major reasons businesses
fail. That the ratio should be greater than 1 is universally agreed upon. But how much
greater than 1 remains the question. A general rule of thumb is that the ratio should
be at least 2:1. However, differences in industries and management decision-making
may require a considerably different standard ratio.
It is possible to approach the current ratio from two different viewpoints:
1. A banker’s viewpoint
2. A management viewpoint
From a banker’s viewpoint the higher the ratio the better the ratio. A high ratio
indicates a high degree of liquidity and a better ability to repay short term debt.
From a management point of view, the real issue is not the ratio itself but the
factors that create the ratio. Accountants tend to define working capital as current
assets less current liabilities. From a management’s viewpoint, the questions are:
(1) What are the decisions that directly affect current assets and (2) what are the
decisions that affect current liabilities?
Concerning current assets, the major elements are cash, accounts receivable,
and inventory. The decisions that affect current assets most directly were discussed
Management Accounting | 323
in chapter 2. Accounts receivable are created by the use of credit terms and inventory
levels are largely determined by order size and safety stock decisions.
In most cases, the most important short term debt is accounts payable. The
amount of accounts payable is generally determined by the credit terms that supplier
offer. If a company, for example, purchases $1,200,000 in raw materials each year
and the creditor offers 30 days to pay, then the on the average we would expect
accounts payable to be $100,000.
A business that has a considerably higher current ratio than another company
is not necessarily in a better financial condition. To illustrate, let us assume the
following:
Company A Company B
Current Assets
Cash $ 1,000 $20,000
Accounts receivable $ 9,000 $15,000
Merchandise inventory $30,000 $ 5,000
––––––– –––––––
Total $40,000 $40,000
––––––– –––––––
Current Liabilities
Accounts payable $15,000 $ 5,000
Notes payable $ 5,000 $25,000
––––––– –––––––
$20,000 $30,000
––––––– –––––––
Current ratio 2 1.33
Company A with the better current ratio is not superior to company B regarding
its ability to pay short term debt. For this reason, the quick ratio (cash + receivables /
current liabilities) is often regarded as a better measure to pay short term debt. In the
above example, the quick ratios are;
Company A Company B
Quick ratio .5 1.1667
Total debt
D/E ratio = –––––––––––
Total equity
The debt/equity ratio is an important ratio in that it provides a measure of the
risk assumed in a given business. As the amount of debt capital increases relative
to equity capital, the greater is the risk. The term “risk” here refers either to the risk
of not being able to repay principal or the ability to pay interest. Studies have shown
that a major factor for businesses failing or going into bankruptcy is because these
businesses assumed too much debt and have yet to earn a satisfactory profit or no
profit at all. Many start up businesses are undercapitalized meaning that the major
source of financing was short term debt.
A high debt/equity ratio can mean that when a company issues bonds, it may
have to pay a must higher interest rate. If stock is being issued, then the investors
324 | CHAPTER SEVENTEEN • Financial Statement Ratio Analysis
may require a higher rate of return and try to achieve this higher rate by offering to
buy at a much lower price per share. Also, a high debt/equity, it is believed by many
financial theorists, will increase a firm’s cost of capital. Consequently, the investors
will pay less for a share of common stock. It is in the interest of the company both
in the short run and long run to keep the relationship of debt to equity in balance
consistent with current profit performance.
As discussed in chapter 16, a company can increase its rate of return by employing
the principle of leveraging. However, this strategy should be employed cautiously, if
at all. Furthermore, the employment of this principle should be founded on a track
record of successfully profits.
Total expenses
Operating ratio = ––––––––––––––
Sales
This ratio simply indicates what percentage of sales must be used to pay the
expenses. The ratio standing alone is probably of little value. There are two ways
this ratio can be made useful. First, the company should compare the operating ratio
to past ratios. In this manner, a possible trend can be detected. If the operating
expenses as a percentage of sales is increasing from year to year, then reasons for
the increases should be found. Secondly, the company should compare its operating
ratio to other companies in the industries. If other similar companies have a lower
ratio, then an investigation into the causes of the company’s higher ratio should be
undertaken.
Profit Margin Ratio - Profit margin is simply another term for net income. The
profit margin percentage is:
Net income
Profit margin % = ––––––––––––
Sales
This ratio was discussed in some depth in chapter 16. The duPont ROI formula
discussed in chapter 16 makes use of the ratio. The duPont ROI formulas is
basically:
Sales Earnings
ROI = –––––––––– x –––––––
Investment Sales
This ROI formulas may be read as investment turnover times profit margin
percentage. In the past, many companies looked upon the profit margin percentage
as a measure of operating success. However, some critics many years ago pointed
out a company with the higher profit margin percentage did not necessarily have the
higher rate of return. The weakness of the profit margin percentage standing alone is
that it fails to take into account the amount of investment that is necessary to achieve
a satisfactory rate of return.
Inventory turnover - There are a number of important inventory decisions as
discussed previously in chapter 2 and chapter 11. The periodic analysis of inventory
Management Accounting | 325
is important. One of the tools that is commonly used is the inventory turnover ratio
which may be defined as follows:
Cost of goods sold
Inventory turnover = –––––––––––––––––
Average inventory
This ratio may be applied to either finished goods or raw materials.
As discussed in chapter 11, it is important to understand that cost of goods sold
is simply in the current period is the cost of finished goods sold. If the cost of one
unit of finished goods is $30.00 and 1,000 units are sold, then cost of goods sold is
$30,000, assuming no beginning inventory. This fixed relationship between inventory
and costs of goods sold makes possible for a meaningful inventory turnover ratio
to be computed. Assume for the moment that cost of goods sold was $360,000
and that average inventory is $30,000. Consequently, the inventory ratio is 12
($360,000/30,000). What does this turnover number mean?
First of all, if the company was open for business during the year for 360 days,
then this means that on the average sales at cost were $1,000 or $30,000 per month.
A turnover of 12 means it takes 30 days (one month) to sell $30,000 of finished
goods. A turnover ratio expressed in calendar days is easier to understand.
The following schedule shows the calendar days associated with different
inventory rates:
Inventory Turnover Calendar Days
1 360
2 180
4 90
6 60
9 40
12 30
One of the important questions is: what is the ideal turnover rate? In general, it
is believed the higher the turnover rate the better has been the control of inventory
by management. A rapid turnover of inventory is thought to be generally desirable.
However, a higher turnover rate is not always desirable. Inventory levels are primarily
determined by order size and the amount of safety stock. In terms of the affect on
profit, it might be better to have a lower turnover rate.
To illustrate, assume that the K. L. Widget Company may, if it chooses to do so,
purchase material as a discount if it purchases in larger quantities:
Order Size Price
1 - 10,000 $10.00
10,001 + $ 6.00
For the moment, let us assume that material is the only cost and that 1 unit of
finished goods requires only 1 unit of material. Price of the product is $20 per unit
and the company produces and sells 20,000 units at this price.
Based on this information, we can prepare the following revenue and cost
comparisons:
326 | CHAPTER SEVENTEEN • Financial Statement Ratio Analysis
We see in this example that a lower turnover is far more profitable. However,
unless the additional carrying cost caused by the higher levels of inventory offsets
any advantage, the best decision is to take advantage of the quantity discount, even
though doing so lowers the inventory turnover.
Accounts Receivable Turnover-
Accounts receivable are generally considered a fairly liquid asset. They rank
number two behind cash which is obviously the most liquid of assets. However, if
accounts receivable are not paid on a timely basis or not collected at all, then they
can easily become an expense. Poor management of accounts receivable can quickly
become a signal that management is doing a poor job of running the business. It is
commonly believed that the accounts receivable turnover ratio is an indicator of how
well accounts receivable are being managed. The accounts receivable turnover ratio
is:
Credit sales
Accounts receivable turnover = –––––––––––––––––––––––––––
Average accounts receivable
The general belief is that this ratio measures the number of times that accounts
receivable are collected in a years times. However, this point of view is a bit difficult
to grasp. In fact, the collection of receivables is an ongoing process. In order to make
this ratio more understandable most writers then discuss how this turnover ratio can
be used to compute how long it would take to collect the accounts receivables in
days.
This procedure is based on this equation:
365
Number of days in A/R = –––––––––––––––––––––––––––––
Accounts receivable turnover
To Illustrate:
Assume that the average balance of accounts receivable was $100,000 and that
annual credit sales were reported as $1,200,000. The turnover ratio is therefore:
$1,200,000
A/RTO = ––––––––––––– = 12
100,000
The number of days in accounts receivable therefore is:
360*
Number of days = –––––– = 30
12
*A year of 360 days for used for convenience.
Management Accounting | 327
The author, however, prefers another point of view regarding the meaning of this
ratio. The turnover ratio is an indicator of the credit terms the company is offering.
If credit terms are three months, then one would expect from the time the sale is
made to the time of payment that the amount due would be paid in full when 90
days have passed. A accounts receivable turnover of 12 should imply credit terms
of 1 month. As just demonstrated, it is fairly easy to convert the turnover to days.
The following schedule shows what credit terms may be associated with different
accounts receivable turnover ratios:
6 60 days 2 months
3 120 days 4 months
2 180 days 6 months
1 360 days 2 months
If a company is offering standard credit terms of 2 months and the actual
turnover rate is 5 then this means that some customers are lagging behind in making
payments. A turnover rate of 6, given that credit terms are 2 months, means that on
the average customers are making payments in time. Without a recognition of the
credit terms and a comparison to these credit terms, the accounts receivable ratio
has little value.
To fully understand the accounts receivable ratio, it is necessary to understand
how different types of credit affect the ratio. Two types of credit will be briefly
considered here:
1. Standard credit
2. Installment credit
Standard credit is simply the granting of a deferred period of time for payment
and at the end of this time the full amount of the purchase price is due. In business,
this type of credit typically ranges from 30 days to a year. A common practice is to
grant terms of 2/10;n/30. This means that payment within 10 days receives a 2%
discount or if the discount is not taken, then the full amount is due within 30 days. As
given above, credit terms of 30 days should create an accounts receivable turnover
of 12.
In today’s modern retail economy, the type of credit that is frequently used is
called installment credit. In this type of credit, the customer is required to make
monthly payments of equal amounts until the balance is paid in full. Installment credit
has a different affect on the accounts receivable turnover from standard credit.
To illustrate the effect of installment credit, assume that we have two companies
that are identical except that company A offers 3 months of standard credit and
company B offers installment credit. Monthly sales of both companies are $3,600.
In Figure 3 is show the corresponding days in inventory for credit terms of 3, 6, 9
and 12.
328 | CHAPTER SEVENTEEN • Financial Statement Ratio Analysis
Company A Company B
(Standard Credit) (Installment Credit)
monthly sales - $3,600
In this example, the use of installment credit increases the accounts receivable
turnover. In other words, the average balance is less and the balance is collected on
the average sooner. This is true even though monthly sales are the same and the
length of time to pay the full amount of purchase is the same.
The question is whether the traditional interpretation of the accounts receivable
turnover ratio is valid concerning installment credit. In the above example, company
B’s accounts receivable turnover was 4.8 indicating a turnover every 2.5 months (75
days). However, in fact, the full length of time to collect a sale is 3 months. Since
payments are being made each month, the average balance of accounts receivable
will be lower than under standard credit terms. In addition, the above example did
not take into account an interest charge that is usually added to the account balance
each month on the unpaid balance. In this event, the addition of interest would cause
the principal payments to be smaller in the early payments and greater with the latter
payments.
The value of measuring accounts receivable turnover is not in examining just
the ratio of one operating period, but in comparing the current turnover ratio to prior
ratios. If the ratio is getting smaller, this may mean that the customers are not making
regular payments or are skipping some payments.
Other Ratios
In a corporation, one of the objectives of management is to increase the value
of the stockholder’s stock. Two ratios are commonly used to provide a gauge of
performance regarding common stock:
1. Price earnings ratio
2. Earnings per share
The price earnings ratio is:
Market value of stock
Price earnings ratio = –––––––––––––––––––
Net income per share
Management Accounting | 329
The larger these ratios the more favorable will the stockholders approve of the
current management.
Summary
The use of ratios to evaluate operating and financial performance is important
and is a universally used practice. While the use of ratios may highlight problems
in certain performance areas, they are not able to actually provide solutions or
suggest what decisions should be made to correct the problem or problems. If the
problem appears to be a low inventory turnover rate, one approach might be to look
at inventory models. As with other tools, the use of a particular tool might have to be
supplemented with the use of other tools.
The ratios discussed in this chapter having relevance to evaluating operating
performance were the following:
Income Statement Ratios
Operating ratio
Profit margin percentage
Gross profit percentage
Balance Sheet Ratios
Current ratio
Debt/equity ratio
Inter statement ratios
Return on investment (assets)
Return on Investment (equity)
Investment turnover ratio
Inventory turnover
Accounts receivable turnover
Earnings per share
Price earnings ratio
The prerequisite to understanding these ratios is a solid understanding of the
nature and purpose of financial statements.
Q.17-1 List some ratios that are strictly income statement ratios.
Q. 17-2 List some ratios that are strictly balance sheet ratios.
Q. 17-3 List some ratios that are inter-statement ratios.
Q 17-4 The accounts receivable turnover ratio for the Ajax Manufacturing
Company was determined to be 6. What does a turnover of 6 mean?
330 | CHAPTER SEVENTEEN • Financial Statement Ratio Analysis
Q. 17-5 The inventory turnover ratio of the Ajax Manufacturing Company was
determined to be 4. What does a turnover of 4 mean?
Q. 17-6 If a company has a current ratio of less than one, what kinds of problems
are suggested by this extremely low ratio:
Q. 17-7 How is working capital defined in accounting?
Q. 17-8 What financial problems are suggested by a high debt/equity ratio?
Q. 17-9 The Ajax manufacturing company earned $1,000,000 last year. Should
management be content with earnings of this amount? What ratio
would you suggest be used to determine if this amount of income is
satisfactory?
Q. 17-10 The management of the Ajax Manufacturing Company realizes it is over
stocked in finished goods inventory. What ratio would reveal this fact?
Q. 17-11 The management of the Ajax Manufacturing Company realizes that it
has a problem collecting accounts receivable. Customers for the most
part are paying but typically they have been paying a month late. What
ratio would reveal this fact?
Q.17-12 The management of the Ajax Manufacturing Company is concerned that
the market value of its stock has declined in the past several months.
What ratios might indicate why this has happened?
Sales $150,000
Expenses
Cost of goods sold $ 80,000
Operating expenses 30,000
Interest 8,000
Income tax 13,000
––––––––
Total expenses $131,000
–––––––––
Net operating income $ 19,000
–––––––––
Other Income:
Gain on sale of equipment 10,000
–––––––––
Net income $29,000
–––––––––
Note: All sales were made on credit.
Management Accounting | 331
K. L. Widget Company
Balance Sheet
Dec. 31, 2008 Dec. 31, 2007
Assets
Current
Cash $ 95,000 $ 78,000
Accounts receivable 60,000 82,000
Finished goods 25,000 50,000
Materials inventory 110,000 80,000
––––––––– –––––––––
Total current assets $290,000 $290,000
––––––––– –––––––––
Plant and Equipment
Plant and equipment $100,000 95,000
Allowance for deprecation 20.000 18.000
––––––––– –––––––––
Total plant and equipment $80,000 $ 77,000
––––––––– –––––––––
Total assets $370,000 $367,000
––––––––– –––––––––
Liabilities
Current
Accounts payable $150,000 $ 60,000
Notes payable 20,000 30,000
Taxes payable 8,000 13,000
––––––––– –––––––––
Total current $ 78,000 $103,000
Long term:
Bonds payable $150,000 $ 90,000
––––––––– –––––––––
Total Liabilities $250,000 $190,000
Stockholders’ Equity
Common stock $100,000 $120,000
Retained earnings 12,000 44,000
––––––––– –––––––––
$112,000 $164,000
––––––––– –––––––––
Total liabilities and stockholders’ equity $370,000 $367,000
––––––––– –––––––––
The company common stock has a market value per share of $20.
The company has 10,000 shares of stock outstanding.
Required
Based on the above financial statements, compute the following ratios for the year
2008:
1. Profit margin percentage
2. Operating ratio
3. Return on investment (assets)
4. Current ratio
332 | CHAPTER SEVENTEEN • Financial Statement Ratio Analysis
5. Debt/equity ratio
6. Accounts receivable turnover
7. Finished goods inventory turnover
8. Earnings per share
9. Price earnings ratio
Exercise 17.2
As one of the accountants for the K. L. Widget Company, you have you been
provided the following comparative financial statements. You have been asked to
computer various ratios based on these statements.
K. L. Widget Company
Income Statement
For the Year Ended, December 31, 2008
Sales $200,000
Expenses
Cost of goods sold $90,000
Operating expenses 35,000
Interest 13,000
Income tax 15,000
––––––––
Based on the above financial statements, compute the following ratios for the year
2008:
Exercise 17.3
The Ace Manufacturing Company has since its beginning experienced considerable
financial problems. Following is the company’s last two balance sheets and income
statements.
Based on these statements identify the various problems the company has
experienced by computing various ratios.
Ace Manufacturing Company
Balance Sheets
Dec. 31, 2007 Dec. 31, 2008
Assets
Cash $30,000 $ 15,000
Accounts receivable 100,000 120,000
Merchandise inventory 40,000 100,000
Store building 500,000 500,000
Accumulated depreciation (20,000) (40,000)
Furniture and Fixtures 100,000 100,000
Accumulated depreciation (5,000) (10,000)
________ ________
Total assets $745,000 $785,000
________ ________
Liabilities
Accounts payable $80,000 $150,000
Notes payable (6 month note) 50,000 75,000
Bonds payable 200,000 200,000
Note payable (10 year note) 150,000 250,000
________ ________
Accrued taxes payable
Total liabilities 480,000 675,000
________ ________
Stockholders’ Equity
Common stock 300,000 300,000
Retained earnings (35,000) (190,000)
________ ________
Total liabilities & Equity 265,000 110,000
________ ________
$745,000 $785,000
________ ________
Ace Manufacturing Company
Income Statements
2007 2008
–––––––––– ––––––––––
Sales $1,001,000 $ 900,000
Cost of goods sold 400,000 390,000
–––––––––– ––––––––––
Management Accounting | 335
prior to the 1980s, many financial analysts began to argue that periodic cash flow
was more useful than the measurement of net income in making many investment
decisions. It was argued rather fervently by some financial analysts and theorists
that depreciation was a source of funds. Accountants just as fervently argued that
depreciation was never a source of funds. However, financial analysts adopted the
practice of approximating cash flow by adding back to net income depreciation and
other non cash amortized items. Consequently, the formula, NCF = net income +
depreciation, was frequently seen in finance articles and finance textbooks.
The management of cash flow is a critical function of management. In this regard,
it also important for the accountant to provide timely information about cash flow. The
information required for the cash flow statement can be found in the cash account;
however, in practice the cash account is not actually the direct source of information
used to prepare the statement of cash flow. The source is actually the current income
statement plus a comparative balance sheet as of the end of the current year.
However, in order to understand how the statement is prepared, some discussion
of the cash account is required. It is helpful to understand what transactions directly
increase or decrease cash.
The items listed below are some of the main categories of business transactions
that affect cash flow.
Cash
Debit Credit
Sales Purchases
Sale of property Operating Expenses
Receipt of dividends Purchase of materials
Issue of stock Purchase of property
Issue of bonds Payment of dividends
Issue of stock Payment of expenses
Receipt of interest income Purchase of investments
Purchase of treasury stock
Retirement of bonds
Purchase of treasury stock
Payment of interest
The technical aspects of preparing a statement of cash flow can be quite complex
and initially rather intimidating. A variety of methods and work sheet techniques can
be found that suggest how to prepare the cash flow statement. The purpose here
is not to make you an expert in preparing the statement, but rather the purpose is to
help the you as a student understand the issues and problems involved in preparing
the statement. There are two methods used to prepare the statement. Depending on
which method is used, the appearance of the statement can be quite different. These
two methods are commonly called the:
a. Direct method
b. Indirect method.
Figure 18.1
Statement of Cash Flow (Direct Method) Statement of Cash Flow (Indirect Method)
Cash flow from operating activities Cash flow from operating activities
Sources: Net income: $42,000
Cash Sales and collections of A/R $128,000 Adjustments to net income:
Add:
Uses:
Decrease in materials inventory $30,000
Cost of goods sold 165,000
Depreciation 25,000
Cash operating expenses 24,000
Deduct:
Interest expense 8,000
Decrease in accounts payable 90,000
–––––––
Increase in finished goods 25,000
Net cash flow from operations ($69,000)
Gain on sale of equipment 10,000
Cash flow from financing activities Increase in accounts receivable 22,000
Sources: $20,000 ––––––– ($111,000)
–––––––––
Sale of bonds 10,000 Net cash flow from operating activities ($69,000)
Loan from bank 20,000
Cash flow from financing activities
Issue of stock
Sources:
Uses: 5,000
Sale of bonds
Payment of dividends –––––––
Loan from bank
Net cash flow from financing activities $45,000 Issue of stock $20,000
Uses: 10,000
Cash flow from investing activities Payment of dividends 20,000
Sources: 32,000
Net cash flow from financing activities 5,000
Sale of plant equipment
Cash flow from investing activities –––––––- $45,000
Uses: 25,000
Sources:
Purchase of plant equipment –––––––
Sale of plant equipment $32,000
Net cash flow from investing activities $ 7,000 Uses:
––––––– Purchase of plant equipment 25,000
Decrease in cash ($17,000) –––––––-
Net cash flow from investing activities $ 7,000
Beginning cash balance 95,000 –––––––-
–––––––- Decrease in cash ($17,000)
Ending cash balance $78,000 Beginning cash balance 95,000
–––––––-
–––––––- –––––––-
Ending cash balance $78,000
Management Accounting
–––––––-
–––––––-
| 339
340 | CHAPTER EIGHTEEN • Statement of Cash Flow
Figure 18.1 shows both of these methods. Before commenting on the similarities
and differences in these two formats, the purpose and nature of the statement needs
to be discussed first. The FASB in promulgating standards and guidelines required
that cash flow transactions and events be categorized under three headings:
1. Cash flow from operating activities
2. Cash flow from financing activities
3. Cash flow from investing activities
In this regard, the two cash flow statements in Figure 18.1 are exactly the same.
The major difference is then in how cash flow from operating activities are determined
and shown. The amount of cash flow from operating activities is exactly the same;
however, the methodology and format are quite different.
The objective of the statement of cash flow is to show the three types of activities
on a pure cash basis. However, the income statement, which is a major source of
cash flow information, is prepared on an accrual basis. Logically, cash flow from
operations should be:
Change in cash = Cash revenue less cash expenses.
The problem is that the income statement which is based on accrual basis
accounting principles includes non cash revenues and expenses. However, given
a comparative balance sheet, the cash revenues and cash expenses can be fairly
accurately determined. By analyzing the changes in the accounts that are most
directly affected by accrual basis accounting, cash revenue and cash expenses can
be determined.
The accounts directly affected by accrual basis accounting are:
1. Sales
2. Purchases
3. Operating expenses
4. Accounts receivables
5. Accounts payable
6. Prepaid expenses
7. Accrued liabilities such as accrued wages payable
8. Accrued assets such as accrued interest receivable
In the indirect method, the starting point for cash flow from operating activities
is net income. Even though net income is not the correct measure of net cash flow,
it has been found that it is much easier to start with net income and then make
certain necessary adjustments for items that did not affect net income but that cause
change in cash flow. By carefully measuring the changes in these current asset and
current liability accounts, the proper adjustments can be made to sales, purchases,
and operating expenses
Figure 18.2 are shown some selected accrual basis individual transactions that
require adjustment. How these items are recorded under accrual basis accounting
and cash basis accounting is shown, and then the adjustment required to convert the
Figure 18.2
Transactions Accrual basis Entry Cash Basis Entry Adjustments(Converting accrual basis
to cash basis)
2. The company Materials inventory $12,000 Materials expense $60,000 Direct Method:
purchased Finished goods $48,000 Cash $60,000 Cost of goods sold 0
$60,000 of raw Cash $60,000 Deduct: Increase in Mat. $12,000
material. Of this Deduct Increase in FG $48,000
–––––––––
amount only Note: Material purchased will be in the course of
Cash paid for materials ($60,000)
80% was used in a period be:
current production. 1. Not used Indirect Method:
Assume no sales 2. Become part of finished goods Net income 0
were made. 3. Become part of cost of goods sold Deduct: increase in Mat $12,000
Deduct: Increase in FG $48,000
–––––––––
Cash flow-oper. Activities ($60,000)
Management Accounting
| 341
3 The company Materials inventory $60,000 Materials expense $45,000 Direct method:
purchased Cash $45,000 Cash $45,000 Cost of good sold ($36,000)
$60,000 in Accounts payable $15,000 Add: Increase in A/P $15,000
materials. Only Deduct: increase in mat. $24,000
–––––––––
75% was paid in Cost of goods sold $36,000
Cash expended for mat. ($45,000)
cash. Sixty per Material inventory $36,000
Indirect method:
cent was used
Net loss ($36,000)
and sold as part of
Add: increase in A/P $15,000
production.
Deduct: incr. In Material $24,000
–––––––––
Cash flow-oper. Activities ($45,000)
4. The company Materials inventory $60,000 Materials expense $45,000 Direct Method:
purchased Cash $45,000 Cash $45,000 Cost of goods sold 0
$60,000 in Accounts payable $15,000 Deduct: Increase in Mat. $12,000
materials. Only Deduct Increase in FG $48,000
75% was paid Finished goods 48,000
342 | CHAPTER EIGHTEEN • Statement of Cash Flow
$60,000
in cash. Of the Material inventory $48,000 Add: increase in A/P $15.000
60,000 only –––––––––
80% was used Cash expended for material ($45,000)
in production. Indirect Method:
Assume none was Net income 0
sold. Deduct: increase in Mat $12,000
Deduct: Increase in FG $48,000
($60,000)
Add: increase inA/P $15,000
–––––––––
Cash flow-oper. Activities ($45,000)
5. Depreciation Operating expenses $10,000 No entry Direct method:
in the amount Allow. for depreciation $10,000 Operating expenses ($ 10,000)
of $10,000 was Less: depreciation ( $10,000)
–––––––––
recorded
Cash operating exp. 0
Indirect method:
Net loss ($10,000)
Deduct depreciation ($10,000)
–––––––––
Cash flow -oper. Activities 0
1: Under the direct method, there is a need to adjust the sales account to a cash
basis.
Sales is overstated by $20,000 in terms of cash collected because not all
sales were collected immediately.
Under the indirect method, net income is overstated in terms of cash flow. A
deduction from net income in the amount of $20,000 for the increase in accounts
receivable is required.
2. In the direct method, cost of goods sold which is zero in this example under-
states the amount of cash expended for materials. The adjustment required
is to deduct the increase in materials from cost of goods sold and also de-
duct the $48,000 increase in finished goods.
Under the indirect method, the zero amount of net income is not the correct
measure of cash expended during the period. The required adjustment is
to deduct from the zero net income the amount of increase in materials
and finished goods inventory
3. The material expenditure of $60,000 for materials under accrual basis account-
ing is 60% used and sold and 40% not used. Cost of goods sold in the
amount of $36,000 does not accurately represent the cash actually ex-
pended for materials. The end result is a $24,000 increase in materials
and a $15,000 increase in accounts payable. The required adjustment then
under the direct method is to deduct from cost of goods sold $24,000 for
the increase in materials inventory and to add $15,000 for the increase in
accounts payable.
Under the indirect method, net income would actually be a loss of $36,000.
The required adjustment is to deduct the $24,000 increase in materials
inventory to cost of goods sold and to add the $15,000 increase in accounts
payable to cost of goods sold.
4. Under direct costing, the item that requires adjustment is cost of goods sold.
However, since in this stand alone example, it was assumed that no sales
were made, the cost of goods sold amount is zero. This item, however,
still needs adjusting. The $12,000 increase in materials inventory and the
$48,000 increase in finished goods should be deducted. In addition, the
increase of $15,000 in accounts payable needs to be added. The net result
is then that the total payment to suppliers of material is $45,000.
Under the indirect method, the net income which is zero should be adjusted
The increases in materials inventory and finished goods inventory which
total $60,000 should be deducted and the increase in accounts payable
should be added.
Management Accounting | 345
5. Under the direct method, the operating expense category needs to be adjusted
since it contains charges for depreciation under accrual basis accounting.
The adjustment is simply to deduct the amount of depreciation from the
amount total operating expenses. Since we are assuming the deprecia-
tion is the only transaction for the period, operating expenses would be
$10,000. After the adjustment, it would be zero.
Under the indirect method, net income would actually be a loss of $10,000.
Adding back depreciation to the net loss then the cash flow for the period
is zero.
Figure 18.3
-
Figure 18.4
Operating transactions
Revenue from sales
Operating expenses
Dividend income
Interest expense
Financing transactions
Issue of stock
Issue of bonds
Bank loans
Purchase of treasury stock
Retirement of bonds
Payment of dividends
Investing transactions
Purchase of stock in other companies
Purchase of bonds
Purchase of plant and equipment
Sale of plant and equipment
Management Accounting | 347
Step 1 The first step is have the a copy of income statement and a compara-
tive balance sheet at hand. If a work sheet approach is desired, then
the comparative balance sheet data should be copied onto a work sheet
having at least 6 columns. The first two columns should contain the bal-
ance sheet data.
Step 2 The difference in the first two columns should be determined and copied
into the third column. It is these differences that are used to make the
necessary adjustments to net income or income statement items.
Step 3 Regarding the plant and equipment account, the examination of the ac-
count itself and other sources, the major transactions affecting this ac-
count should be identified. The difference between the 2008 plant and
equipment amount and the 2007 plant and equipment amount may be
a $5,000 decrease. However, this difference does not reveal the cause
of the decrease. Similarly, the retained earnings account should be ex-
amined for entries other than net income such as dividends paid or other
special transaction credited or debited to this account.
Step 4 Given the changes in balance sheet items and a list of important events
not directly revealed on the balance sheet, the statement of cash flow
may be prepared. A complete work sheet is not necessary but many
might find it helpful. However, since this chapter is primarily concerned
with understanding the statement rather than preparing the statement,
preparing the statement of cash flow from a total work sheet approach
will not be illustrated. Those students who understand the nature and
purpose of adjustments to net income should not have any difficulty in
preparing the cash flow statement without a total work sheet.
What Does the Statement of Cash Flow Reveal?
The statement of cash flow obviously explains what events caused changes in
the cash account. But the question then is: knowing why changes took place, how
does that help management to make decisions or evaluate current performance?
Two reasons here will be suggested:
1. The cash flow statement reveals how much cash came from financing activi-
ties. These activities affect the debt/equity ratio discussed in the previous
chapter. A major concern might be: Is management placing too much reli-
ance on debt capital to grow or to survive when net income is not ad-
equate?
2. The ideal form of financing a business is from internal sources. If cash flow
348 | CHAPTER EIGHTEEN • Statement of Cash Flow
from financing activities greatly exceed cash flow from operations, then
one needs to ask the question: ”Why?”
The statement of cash flow is more of a reflection of what management has done
or been doing. As a tool for making future decisions, this statement has limited value.
However, for external parties such as investors who buy the company’s stock, the
statement may be valuable in determining the direction in which current management
is taking the company.
Summary
The statement of cash flow is not that difficult to understand in most respects.
However, in terms of preparing the statement, particularly the section dealing
with cash flow from operating activities, a solid understanding of basic accounting
fundamentals and an excellent ability to think out the consequences of various
transactions from both a cash basis and an accrual basis is required. The students
who struggle to understand how to prepare the cash flow statement most likely need
a better understanding of basic accounting fundamentals. From a management
decision-making or performance evaluation viewpoint, there is very little, if any, need
to be able to prepare the statement. But on the other hand some understanding of
how accrual basis accounting works and makes the net income statement initially an
unreliable measure of net cash flow is essential.
Based on the work sheet in figure 18.6, the following statement of cash flow
maybe prepared.
Figure 18.5
Statement of Cash Flow Work Sheet
Comparative Balance Use/ Class
Sheets Source
2008 2007 Difference
Assets
Current
Cash 80,000 95,000 -15,000
Accounts receivable 82,000 60,000 +22,000 U Operating
Finished goods 50,000 25,000 +25,000 U Operating
Materials inventory 80,000 110,000 -30,000 S Operating
Fixed Assets
Plant and equipment 95,000 100,000 -5,000 S Investing
Total assets 367,000 370,000
Liabilities
Current:
Accounts payable 60,000 150,000 -90,000 U Operating
Management Accounting | 349
Q. 18.1 What basic information does the statement of cash flow provide that is
not found on a balance sheet or income statement?
Q. 18.2. What are the activity categories that the statement of cash flow uses to
classify cash events?
Q. 18.3 What two methods are used to determine cash flow from operating
activities?
Q. 18.4 Why does accrual basis accounting make net income initially an
inaccurate measurement of cash flow from operations?
Q. 18.5 Regarding increases in current asset accounts, what adjustment must
be made to net income, assuming the use of the indirect method?
Q. 18.6 Regarding increases in current liability accounts, what adjustments must
be made to net income, assuming the use of the indirect method?
Q. 18.7 If the notes payable account increases, is an adjustment required to net
income? If yes, why? If not, why?
Q. 18.8 Regarding decreases in current asset accounts, what adjustments must
be made to net income?
Q. 18.9 Regarding decreases in current liability accounts, what adjustments
must be made to net income.
Q. 18.10 Why is depreciation added back to net income in determining cash flow
from operating activities?
Q. 18.11 Why is a gain on the sale of equipment or other assets subtracted from
net income?
Q. 18.12 In what activity category is dividends declared and paid shown?
Q. 18.13 Equipment which has a book value of $50,000 is sold for $55,000. How
350 | CHAPTER EIGHTEEN • Statement of Cash Flow
much is shown in the cash flow from investment activities? How much
is subtracted from net income in the cash flow from operating activities
section?
Q.18.14 When all the transactions and events that affect cash flow have been
accounted for, what on the latest balance sheet serves as a check
figure?
Exercise 18.2 • Determining net cash Flow from Operating Activities (indirect
method)
For the following item current asset current liabilities changes indicate by
( 4 ) whether the item should be deducted or added to net income.
Exercise 18.3
You have been provided the following information:
K. L. Widget Company
Comparative Balance Sheets
2008 2007 Change
Assets
Cash $ 69,000 $ 12,500
Accounts receivable 21,000 26,000
Prepaid expenses 4,100 2,600
Materials inventory 33,400 36,400
Finished goods 10,000 12,000
Plant and equipment 75,000 60,000
Allowance for depreciation (9,000) ( 5,000)
Total assets $183,500 $144,500
Liabilities
Accounts payable $ 13,000 $ 14,000
Income taxes payable 1,200 1,800
Notes payable (long term) 47,000 35,000
Stockholders’ Equity
Common Stock 115,000 90,000
Retained earnings 27,300 3,700
Total Liabilities and Stockholders’ $183,500 $144,500
K. L. Widget Company
Comparative Balance Sheet
Dec. 31, 2008 Dec. 31, 2007 Change
Assets
Cash $72,400 $23,200
Accounts receivable 28,000 26,000
Prepaid expenses 2,000 2,600
Materials inventory 40,000 36,000
Finished goods 15,000 12,000
Plant and equipment 100,000 80,000
Allowance for depreciation (15,000) (10,000)
Total assets $242,400 $169,800
Liabilities
Accounts payable $15,000 $8,000
Income taxes payable 2,400 1,800
Notes payable (long term) 50,000 35,000
Stockholders’ Equity
Common Stock 145,000 115,000
Retained earnings 30,000 10,000
Total Liabilities and Stockholders’ $242,400 $169,800