Chapter 14 – Operational Performance Measurement: Sales, Direct-Cost Variances, and the Role of Nonfinancial
Performance Measures
14-2
Second step: Analyze other expenses, some of which are controllable by David and others are not.
Training expenses are controllable by David since he chooses how much time each of his staff spends in
training. Note that the amount of training cost is below budget, thus saving costs for David, but the
downside is that David has not met the expected amount of training time per staff (6 hours per staff), and
training is important for the long-term success of the company. This favorable cost variance also has that
negative impact. In contrast, David chose to spend over the budget on advertising. The unfavorable cost
variance is the result, but there is also the favorable effect of building customer awareness for the
company, a long-term benefit. Employee benefits cost is considered controllable since it is tied directly to
direct labor. The other costs categories are allocated from corporate, so they are not controllable by
David. Thus of the total unfavorable variance of $18,145 for other expenses, only a small positive
variance of $325 can be fairly attributed to David’s performance.
Second: Analysis of Other Expenses
Controllable Not Master Total Controllable
Non-controllable Costs Actual by David controllable Budget Variance by David
Training Expenses 2,750$ 1,750$ 4,500$
Advertising 3,200 (1,200) 2,000
Service Development 27,720 (2,720) 25,000
Accounting and insurance 13,750 (1,750) 12,000
Taxes 7,500 (1,000) 6,500
Management overhead 65,500 (13,000) 52,500
Employee benefits 18,225 (225) (225) 18,000
Total 138,645$ 325$ (18,695)$ 120,500$ (18,145)$ 325$
The third and final step is to analyze the variable costs, all of which are controllable by David. The
following shows that the materials variance is unfavorable at $2,100, when the flexible budget is
compared to the actual costs for materials. The actual cost of materials is $2.20 per service rather than the
$2.00 budgeted. The results are analyzed in a similar way for other variable expenses which were
budgeted at $1.50 per service but were actually $1.85 per service, resulting in an unfavorable variance of
$3,675. The labor variance can be divided into the rate variance ($10,125 unfavorable) and a usage
variance ($13,500 favorable), because we calculate the flexible budget ($94,500 = $9 × 10,500) and the
cost of actual input at the standard labor rate ($81,000 = 2,250 × 3 × $12). Overall, David has not done a
very good job of controlling variable costs, and the net unfavorable variance of $2,400 illustrates this.
Note that the difference between the actual net income and budgeted net income of $405 can be
determined by adding the three variances in each of the three steps. The total variance controllable by
David is a favorable amount of $18,875 because such a large portion of the $18,145 unfavorable variance
for other expenses could not be fairly attributed to his performance. Thus, overall, David can fairly
expect a positive evaluation and receipt of a bonus for his performance.
Third: Flexible Budget for Controllable Operating Costs; All controllable by David
Price/Rate Actual Input Usage Flexible Total
Actual Variance** @Std rate Variance** Budget Variance
Materials 23,100$ 21,000$ (2,100)$ (2,100)$
Labor 91,125$ (10,125)$ 81,000 13,500 94,500 3,375$ 3,375$
Other Variable Expenses 19,425$ 15,750$ (3,675)$ (3,675)$
Total 133,650$ 131,250$ (2,400)$ (2,400)$ (2,400)$
Total difference between budgeted and actual profit $20,950-$18,145-$2,400= $405 405$
Portion of Total Difference Controllable by David $20,950+ $325-$2,400 = $18,875 18,875$