Budgeted and Actual Sales Revenue for the Year Ended December 31, 2013
U.S.A. Sales Division Western Sales Division
Quarter Ended Budget Actual % Var. Budget Actual % Var.
March 31 $ 632,000 $ 638,000 .009% $ 886,000 $ 898,000 .014%
June 30 640,000 642,000 .003 908,000 918,000 .011
September 30 648,000 656,000 .012 930,000 936,000 .006
December 31 656,000 662,000 .009 952,000 958,000 .006
2013 Totals $2,576,00 $2,598,000 .009% $3,676,00 $3,710,000 .009 %
Eastern Sales Division Southern Sales Division
Quarter Ended Budget Actual % Var. Budget Actual % Var.
March 31 $ 743,000 $ 750,000 .009% $ 688,000 $ 680,000 (.012)%
June 30 752,000 760,000 .011 696,000 674,000 (.032)
September 30 761,000 769,000 .011 704,000 668,000 (.051)
December 31 770,000 778,000 .010 712,000 792,000 .112
2013 Totals $3,026,00 $3,057,000 .010% $2,800,00 $2,814,000 .005%
During their investigation, the internal auditors learned that Campbell had placed pressure on United’s
accounting department to record these two shipments early to enable the Southern division to achieve its
goals with respect to the company’s revenue targets. The auditors were concerned about the appropriateness
of recording the $150,000 revenue in 2013 in the absence of an expressed or implied agreement with the
customers to accept and pay for the prematurely shipped merchandise. The auditors noted that, had the
revenue from these two shipments not been recorded, the Southern division’s actual sales for the fourth
quarter would have been below the budgeted amount by $70,000, or 9.8 percent. Actual sales revenue for
the year ended December 31, 2013, would have been below the budgeted amount by $136,000, or 4.9
percent. The revenue effect of the two shipments in question created a 5.4 percent shift in the variance
between actual and budgeted sales for the year. The auditors felt that this effect was significant with respect
to the division’s revenue and earnings for the fourth quarter and for the year ended December 31, 2013. The
auditors decided to take their concerns to Tony Cupertino, director of the internal auditing department.
Cupertino is a licensed CPA and holds the certified internal auditor (CIA) designation.
Cupertino discussed the situation with Campbell. Campbell informed Cupertino that he had received
assurances from Sam Lorenzo, executive vice president of sales and marketing, that top management would
support the recording of the $150,000 revenue because of its strong desire to meet or exceed budgeted
revenue and earnings amounts. Moreover, top management is very sensitive to the need to meet financial
analysts’ consensus earnings estimates. The company, according to Campbell, is concerned that earnings
must be high enough to meet analysts’ expectations because any other effect might cause the stock price to
go down. In fact, Lorenzo has already told Campbell that he did not see anything wrong with recording the