profit planning,activity-based budgeting and e-budgeting
TRANSCRIPT
McGraw-Hill/Irwin
9-9-11
Profit Planning,Profit Planning,Activity-Based Budgeting Activity-Based Budgeting and e-Budgetingand e-Budgeting
9Chapter NineChapter Nine
McGraw-Hill/Irwin
9-9-22
Purposes of Budgeting Systems
BudgetBudgeta detailed plan, a detailed plan,
expressed in expressed in quantitative terms, quantitative terms, that specifies how that specifies how resources will be resources will be
acquired and used acquired and used during a specified during a specified
period of time.period of time.
PlanningPlanning Facilitating Facilitating
Communication and Communication and CoordinationCoordination
Allocating ResourcesAllocating Resources Controlling Profit and Controlling Profit and
OperationsOperations Evaluating Performance Evaluating Performance
and Providing Incentivesand Providing Incentives
McGraw-Hill/Irwin
9-9-33
Activity-Based Costing versus Activity-Based Budgeting
Resources
Cost objects:products and services
produced, andcustomers served.
Activities
Resources
Forecast of productsand services to be
produced andcustomers served.
Activities
Activity-BasedCosting (ABC)
Activity-BasedBudgeting (ABB)
McGraw-Hill/Irwin
9-9-44
Types of Budgets
DetailDetailBudgetBudget
DetailDetailBudgetBudget
DetailDetailBudgetBudget
MasterMasterBudgetBudget
Covering allphases of
a company’soperations.
Sales
Production
Mater ials
McGraw-Hill/Irwin
9-9-55
Types of Budgets
1999 2000 2001 2002
Continuous or Continuous or Rolling BudgetRolling Budget
This budget is usually a twelve-month budget that rolls forward one month as the current month is completed.
L o n g R a n g e B u d g e t sL o n g R a n g e B u d g e t s
Capital budgets with acquisitions that normally cover several years.
McGraw-Hill/Irwin
9-9-66
DirectDirectMaterialsMaterialsBudgetBudget
Sales of Services or GoodsSales of Services or Goods
EndingEndingInventoryInventoryBudgetBudget
Work in ProcessWork in Processand Finishedand Finished
GoodsGoods
ProductionProductionBudgetBudget
Selling andSelling andAdministrativeAdministrative
BudgetBudget
DirectDirectLaborLabor
BudgetBudgetOverheadOverhead
BudgetBudget
EndingEndingInventoryInventoryBudgetBudget
Direct MaterialsDirect Materials
McGraw-Hill/Irwin
9-9-77
Budgeted Financial Statements
DirectDirectMaterialsMaterialsBudgetBudget
Cash BudgetCash Budget
Sales of Services or GoodsSales of Services or Goods
EndingEndingInventoryInventoryBudgetBudget
Work in ProcessWork in Processand Finishedand Finished
GoodsGoods
ProductionProductionBudgetBudget
Selling andSelling andAdministrativeAdministrative
BudgetBudget
DirectDirectLaborLabor
BudgetBudgetOverheadOverhead
BudgetBudget
EndingEndingInventoryInventoryBudgetBudget
Direct MaterialsDirect Materials
Exh. 9-1
McGraw-Hill/Irwin
9-9-88
Sales BudgetBreakers, Inc. is preparing budgets for the Breakers, Inc. is preparing budgets for the
quarter ending June 30.quarter ending June 30.Budgeted sales for the next five months are:Budgeted sales for the next five months are:
April April 20,000 units20,000 units May May 50,000 units50,000 units June June 30,000 units30,000 units July July 25,000 units25,000 units August August 15,000 units.15,000 units.
The selling price is $10 per unit.The selling price is $10 per unit.
McGraw-Hill/Irwin
9-9-99
Sales Budget
April May June QuarterBudgeted sales (units) 20,000 50,000 30,000 100,000 Selling price per unit 10$ 10$ 10$ 10$ Total Revenue 200,000$ 500,000$ 300,000$ 1,000,000$
McGraw-Hill/Irwin
9-9-1010
Production Budget
Sales Sales BudgetBudget
ProductionProductionBudgetBudget
Completed
Completed
Production must be adequate to meet budgetedProduction must be adequate to meet budgetedsales and provide for sufficient ending inventory.sales and provide for sufficient ending inventory.
McGraw-Hill/Irwin
9-9-1111
Production Budget
The management of Breakers, Inc. wants The management of Breakers, Inc. wants ending inventory to be equal to 20% of the ending inventory to be equal to 20% of the following month’s budgeted sales in units.following month’s budgeted sales in units.
On March 31, 4,000 units were on hand.On March 31, 4,000 units were on hand.
Let’s prepare the production Let’s prepare the production budget.budget.
McGraw-Hill/Irwin
9-9-1212
April May June QuarterSales in units 20,000 Add: desired end. inventoryTotal neededLess: beg. inventoryUnits to be started
Production Budget
From salesbudget
McGraw-Hill/Irwin
9-9-1313
April May June QuarterSales in units 20,000 Add: desired end. inventory 10,000 Total needed 30,000 Less: beg. inventoryUnits to be started
Production Budget
McGraw-Hill/Irwin
9-9-1414
April May June QuarterSales in units 20,000 Add: desired end. inventory 10,000 Total needed 30,000 Less: beg. inventory 4,000 Units to be started 26,000
Production Budget
March 31March 31ending inventoryending inventory
McGraw-Hill/Irwin
9-9-1515
April May June QuarterSales in units 20,000 50,000 Add: desired end. inventory 10,000 6,000 Total needed 30,000 56,000 Less: beg. inventory 4,000 10,000 Units to be started 26,000 46,000
Production Budget
McGraw-Hill/Irwin
9-9-1616
April May June QuarterSales in units 20,000 50,000 30,000 100,000 Add: desired end. inventory 10,000 6,000 5,000 5,000 Total needed 30,000 56,000 35,000 105,000 Less: beg. inventory 4,000 10,000 6,000 4,000 Units to be started 26,000 46,000 29,000 101,000
Production Budget
McGraw-Hill/Irwin
9-9-1717
Direct-Material BudgetAt Breakers, five pounds of material are At Breakers, five pounds of material are
required per unit of product.required per unit of product.Management wants materials on hand at the Management wants materials on hand at the
end of each month equal to 10% of the end of each month equal to 10% of the following month’s production.following month’s production.
On March 31, 13,000 pounds of material are on On March 31, 13,000 pounds of material are on hand. Material cost $.40 per pound.hand. Material cost $.40 per pound.
Let’s prepare the direct materials budget.Let’s prepare the direct materials budget.
McGraw-Hill/Irwin
9-9-1818
Direct-Material Budget
From ourproduction
budget
McGraw-Hill/Irwin
9-9-1919
10% of the following month’s production
Direct-Material Budget
McGraw-Hill/Irwin
9-9-2020
March 31 inventory
Direct-Material Budget
McGraw-Hill/Irwin
9-9-2121
Direct-Material Budget
McGraw-Hill/Irwin
9-9-2222
June Ending InventoryJuly production in units 23,000 Materials per unit 5 Total units needed 115,000 Inventory percentage 10%June desired ending inventory 11,500
Direct-Material BudgetJuly Production
Sales in units 25,000 Add: desired ending inventory 3,000 Total units needed 28,000 Less: beginning inventory 5,000 Production in units 23,000
McGraw-Hill/Irwin
9-9-2323
Direct-Labor Budget At Breakers, each unit of product requires 0.1 hours At Breakers, each unit of product requires 0.1 hours
of direct labor.of direct labor. The Company has a “no layoff” policy so all The Company has a “no layoff” policy so all
employees will be paid for 40 hours of work each employees will be paid for 40 hours of work each week.week.
In exchange for the “no layoff” policy, workers agreed In exchange for the “no layoff” policy, workers agreed to a wage rate of $8 per hour regardless of the hours to a wage rate of $8 per hour regardless of the hours worked (No overtime pay).worked (No overtime pay).
For the next three months, the direct labor workforce For the next three months, the direct labor workforce will be paid for a minimum of 3,000 hours per month.will be paid for a minimum of 3,000 hours per month.
Let’s prepare the direct labor budget.Let’s prepare the direct labor budget.
McGraw-Hill/Irwin
9-9-2424
From ourproduction
budget
Direct-Labor Budget
McGraw-Hill/Irwin
9-9-2525
Direct-Labor Budget
McGraw-Hill/Irwin
9-9-2626
This is the greater oflabor hours required orlabor hours guaranteed.
Direct-Labor Budget
McGraw-Hill/Irwin
9-9-2727
Direct-Labor Budget
McGraw-Hill/Irwin
9-9-2828
Overhead BudgetHere is Breakers’ Overhead Budget for the quarter.Here is Breakers’ Overhead Budget for the quarter.
McGraw-Hill/Irwin
9-9-2929Selling and Administrative
Expense BudgetAt Breakers, variable selling and At Breakers, variable selling and
administrative expenses are $0.50 per unit administrative expenses are $0.50 per unit soldsold..
Fixed selling and administrative expenses Fixed selling and administrative expenses are $70,000 per month.are $70,000 per month.
The $70,000 fixed expenses include The $70,000 fixed expenses include $10,000 in depreciation expense that does $10,000 in depreciation expense that does not require a cash outflows for the month.not require a cash outflows for the month.
McGraw-Hill/Irwin
9-9-3030Selling and Administrative
Expense Budget
From ourSales budget
McGraw-Hill/Irwin
9-9-3131Selling and Administrative
Expense Budget
McGraw-Hill/Irwin
9-9-3232Selling and Administrative
Expense Budget
McGraw-Hill/Irwin
9-9-3333
At Breakers, all sales are on account.At Breakers, all sales are on account.The company’s collection pattern is:The company’s collection pattern is:
70% collected in the month of sale,70% collected in the month of sale, 25% collected in the month following sale,25% collected in the month following sale, 5% is uncollected.5% is uncollected.
The March 31 accounts receivable The March 31 accounts receivable balance of $30,000 will be collected in full.balance of $30,000 will be collected in full.
Cash Receipts Budget
McGraw-Hill/Irwin
9-9-3434
Cash Receipts Budget
McGraw-Hill/Irwin
9-9-3535
Cash Receipts Budget
McGraw-Hill/Irwin
9-9-3636
Cash Disbursement BudgetBreakers pays $0.40 per pound for its Breakers pays $0.40 per pound for its
materials.materials.One-half of a month’s purchases are paid for in One-half of a month’s purchases are paid for in
the month of purchase; the other half is paid in the month of purchase; the other half is paid in the following month.the following month.
No discounts are available.No discounts are available.The March 31 accounts payable balance is The March 31 accounts payable balance is
$12,000.$12,000.
McGraw-Hill/Irwin
9-9-3737
140,000 lbs. × $.40/lb. = $56,000
Cash Disbursement Budget
McGraw-Hill/Irwin
9-9-3838
Cash Disbursement Budget
McGraw-Hill/Irwin
9-9-3939Cash Disbursement Budget
ContinuedBreakers:Breakers:
Maintains a 12% open line of credit for $75,000.Maintains a 12% open line of credit for $75,000. Maintains a minimum cash balance of $30,000.Maintains a minimum cash balance of $30,000. Borrows and repays loans on the last day of the Borrows and repays loans on the last day of the
month.month. Pays a cash dividend of $25,000 in April.Pays a cash dividend of $25,000 in April. Purchases $143,700 of equipment in May and Purchases $143,700 of equipment in May and
$48,300 in June paid in cash.$48,300 in June paid in cash. Has an April 1 cash balance of $40,000Has an April 1 cash balance of $40,000..
McGraw-Hill/Irwin
9-9-4040
From our CashFrom our CashReceipts BudgetReceipts Budget
Cash Disbursement BudgetContinued
McGraw-Hill/Irwin
9-9-4141
From our CashFrom our CashDisbursementsDisbursements
BudgetBudget
Cash Disbursement BudgetContinued
McGraw-Hill/Irwin
9-9-4242
From our DirectFrom our DirectLabor BudgetLabor Budget
Cash Disbursement BudgetContinued
McGraw-Hill/Irwin
9-9-4343
From ourFrom ourOverhead BudgetOverhead Budget
Cash Disbursement BudgetContinued
McGraw-Hill/Irwin
9-9-4444
From ourFrom ourSelling and AdministrativeSelling and Administrative
Expense BudgetExpense Budget
Cash Disbursement BudgetContinued
McGraw-Hill/Irwin
9-9-4545
To maintain a cashbalance of $30,000,
Breakers must borrow$35,000 on its line of credit.
Cash Disbursement BudgetContinued
McGraw-Hill/Irwin
9-9-4646
Ending cash balance for Aprilis the beginning May balance.
Cash Disbursement BudgetFinancing and Repayment
McGraw-Hill/Irwin
9-9-4747Cash Disbursement Budget
Continued
Breakers mustborrow an
addition $13,800to maintain acash balance
of $30,000.
McGraw-Hill/Irwin
9-9-4848Cash Disbursement Budget
Financing and Repayment
McGraw-Hill/Irwin
9-9-4949
At the end of June, Breakers has enough cash to repay
the $48,800 loan plus interest at 12%.
Cash Disbursement BudgetContinued
McGraw-Hill/Irwin
9-9-5050Cash Disbursement Budget
Financing and Repayment
McGraw-Hill/Irwin
9-9-5151Cash Disbursement Budget
Continued
McGraw-Hill/Irwin
9-9-5252Cash Disbursement Budget
Financing and Repayment
McGraw-Hill/Irwin
9-9-5353
Budgeted Income Statement
Cash Cash BudgetBudget
BudgetedBudgetedIncomeIncome
StatementStatement
Completed
After we complete the cash budget, we can prepareAfter we complete the cash budget, we can preparethe budgeted income statement for Breakers.the budgeted income statement for Breakers.
McGraw-Hill/Irwin
9-9-5454
Budgeted Ending Inventory
Production costs per unit Quantity Cost Total Direct materials 5.00 lbs. 0.40$ 2.00$ Direct labor 0.10 hrs. 8.00$ 0.80 Manufacturing overhead 0.10 hrs. 18.02$ 1.80
4.60$ Budgeted finished goods inventory Ending inventory in units 5,000 Unit product cost 4.60$ Ending finished goods inventory 23,000$
Total overhead $191,000 Total labor hours 10,600 hrs.= $18.02 per hr.*
*rounded
Manufacturing overhead is applied on the basis of direct labor hours.Manufacturing overhead is applied on the basis of direct labor hours.
McGraw-Hill/Irwin
9-9-5555
Budgeted Income Statement
Revenue (100,000 × $10) 1,000,000$ Cost of goods sold (100,000 × $4.60) 460,000 Gross margin 540,000 Operating expenses: Selling and admin. Expenses 260,000$ Interest expense 838 Total operating expenses 260,838 Net income 279,162$
Breakers, Inc.Budgeted Income Statement
For the Three Months Ended June 30
McGraw-Hill/Irwin
9-9-5656
Budgeted Balance Sheet
Breakers reports the following account Breakers reports the following account balances on June 30 prior to preparing its balances on June 30 prior to preparing its
budgeted financial statements:budgeted financial statements: Land - $50,000Land - $50,000 Building (net) - $148,000Building (net) - $148,000 Common stock - $200,000Common stock - $200,000 Retained earnings - $46,400Retained earnings - $46,400
McGraw-Hill/Irwin
9-9-5757
25%of Junesales of $300,000
11,500 lbs. at11,500 lbs. at$.40 per lb.$.40 per lb.
5,000 units at$4.60 per unit.
McGraw-Hill/Irwin
9-9-5858
50% of June50% of Junepurchases purchases of $56,800of $56,800
McGraw-Hill/Irwin
9-9-5959
Budget Administration
The Budget Committee is a standing The Budget Committee is a standing committee responsible for . committee responsible for . . .. .
overall policy matters relating to the budget.overall policy matters relating to the budget. coordinating the preparation of the budget.coordinating the preparation of the budget.
McGraw-Hill/Irwin
9-9-6060
E-Budgeting
Employees throughout an organizationEmployees throughout an organizationcan submit and retrieve budget can submit and retrieve budget
information electronically. This tends to information electronically. This tends to streamline the entire budgeting process.streamline the entire budgeting process.
McGraw-Hill/Irwin
9-9-6161
Firewalls and Information Security
Budget information is extremely sensitive and Budget information is extremely sensitive and confidential. A firewall is a computer or router confidential. A firewall is a computer or router
placed between a company’s internal placed between a company’s internal network and the internet to control all network and the internet to control all
information between the outside world and information between the outside world and the company’s local network.the company’s local network.
McGraw-Hill/Irwin
9-9-6262
Zero-Base Budgeting
To receive funding during the budgeting To receive funding during the budgeting process, each activity must be justified in process, each activity must be justified in
terms of its continued usefulness.terms of its continued usefulness.
McGraw-Hill/Irwin
9-9-6363
International Aspects of Budgeting
Firms with international operations face special Firms with international operations face special problems when preparing a budget.problems when preparing a budget.
Fluctuations in foreign currency exchange Fluctuations in foreign currency exchange rates.rates.
High inflation rates in some foreign countries.High inflation rates in some foreign countries. Differences in local economic conditions.Differences in local economic conditions.
McGraw-Hill/Irwin
9-9-6464
Budgeting Product Life-Cycle CostsProduct planning
and conceptDesign.
Preliminarydesign.
Detailed designand testing.Production.
Distributionand customer
service.
McGraw-Hill/Irwin
9-9-6565
Behavioral Impact of Budgets
Budgetary Slack: Padding the BudgetBudgetary Slack: Padding the BudgetPeople often perceive that their performance People often perceive that their performance
will look better in their superiors’ eyes if will look better in their superiors’ eyes if they can “beat the budget.”they can “beat the budget.”
McGraw-Hill/Irwin
9-9-6666
Participative Budgeting
Flow of Budget DataFlow of Budget Data
Supervisor Supervisor
M id d leM anagement
Supervisor Supervisor
M id d leM anagement
Top Managem ent
McGraw-Hill/Irwin
9-9-6767
End of Chapter 9