In this assignment, you are provided with a case that includes data relating to static budget, flexible budget, and variance analysis. You will transcribe the data from the point and create:

• Static budget

• Actual budget

• Flexible budget

• Static budget variance

• Flexible budget variance

• Variance analysis

You will also write a memo regarding possible unethical practices during budget preparation.

MGMT 8500 - ASSIGNMENT THREE: BUDGET ASSIGNMENT – F21

3 | P a g e

CASE

Background:

Sparkling Clean Services (SCS) is a local business in the Tri-cities area. It provides cleaning services to residential households and commercial establishments. Both homes and businesses sign contracts with SCS. As the contractor, SCS dispatches its crew to the locations. The band performs the cleaning as per the contracts and reports back to the main company desk. The main desk then prepares the invoice and sends them to the clients. Clients have one day to pay the invoice. Sales volume can vary from one quarter to the next.

In terms of expenses, the main cost for SCS relates to labour. They pay crew members competitive wages and benefits. The wage rate is calculated on an hourly basis and is fixed for the entire year.

The next expense item is cleaning supplies. SCS accounts for cleaning supplies relative to the hours worked. For example, they estimate that cleaning supplies are consumed at a rate of 0.2 litres per labour hour. This is a good measure because the longer it takes for a site to be cleaned, the more the consumption of cleaning supplies. Cleaning supplies are procured from a prominent vendor, and the cost is fixed for the entire year.

Sometimes clients are not happy about the cleaning services and register a complaint. In that case, the crew is dispatched again for a second cleaning. The hours accruing from such scenarios are not billed to the clean as this constitutes a ‘service recovery’. However, the crew is paid for such hours. SCS maintains a record of these hours and classifies them as ‘unproductive hours’ or ‘unbilled hours. This is calculated as a percentage of revenue earning hours (e.g. 10% of revenue-generating hours). For this assignment, assume that there is no consumption of cleaning materials when this second cleaning is being done.

MGMT 8500 - ASSIGNMENT THREE: BUDGET ASSIGNMENT – F21

4 | P a g e

Budget for the year 2020:

The budget for the year 2020 was prepared in December 2019 and had the following components:

Revenue:

The revenue is calculated as the number of hours that the crew works on a site, multiplied by the contracted rate with the client. The hours worked in the residential and commercial segments are shown separately, and there is a total for the combined hours worked. The revenue for each piece is arrived at by multiplying the hours for the segment by the rate. The budget is prepared for four quarters, one to four.

For 2020, the budgeted sales hours were: Quarter	1	2	3	4
Budgeted commercial sales in hours	2,500	2,600	2,200	2,000
Budgeted residential sales in hours	2,600	2,200	2,000	2,600

For 2020, the actual hourly revenue was: Quarter	1	2	3	4
Actual selling price - commercial	$45	$45	$45	$45
Actual selling price - residential	$53	$53	$53	$53

Direct Labour expense:

SCS paid its employees an hourly rate of $ 24 for the entire year.

Cleaning supply usage:

The actual usage was 0.35 litre/labour hour for the commercial segment and 0.3 litre/ labour hour for the residential segment. This was constant for the entire year.

Cleaning supply expense:

The actual cost was $6.30 per litre for the entire year.

Fixed overhead:

To support the cleaning operations, there are four items of expenditure. These are designated as overheads, and their budgeted expenses are as follows.

Receptionist:

The actual expense was $ 6 200 per quarter and is the same for all four quarters.

Depreciation:

This relates to the depreciation of vehicles used to transport employees to client locations. The actual expense was $ 8 200 per quarter and was the same for all four quarters.

Gas:

Actual expenditure on gas was $ 7 100 and was the same for all four quarters.

Maintenance:

Actual expenditure on Maintenance was $ 1 000 per quarter and was the same for all four quarters.

Unproductive (unbilled) factor:

Cleaning crews had to work 4% over the revenue-generating hours to attend to complaints and do a second cleaning. These hours were not billable to clients, but SCS would pay the employees when they worked. For this assignment, assume that there was no consumption of cleaning materials when this second cleaning was done.

Required:

Part A:

For this part, you will use the template provided in Excel Workbook format. Complete the following steps in sequence: Step #	Spreadsheet title	Activity
One	Input Database	Populate section A4:G24 with data from the above case and develop the budget parameters.
Two	Input Database	Populate the section K4:Q35 with data from the above case and develop the actual parameters.
Three	Static Budget	Populate section A7:F29 with data from the spreadsheet ‘Input Database’ and develop the static budget.
Four	Actual Budget	Populate section A7:F29 with data from the spreadsheet ‘Input Database’ and develop the actual budget.
Five	Flexible Budget	Populate section A7:F29 with data from the spreadsheet ‘Input Database’ and develop the flexible budget.
Six	Var Analysis – Static and Flex	Populate section A5:E26 with data from the spreadsheets ‘Static Budget’ and ‘Actual Budget’ and develop the static budget variance.
Seven	Var Analysis – Static and Flex	Populate the section G5:J26 with data from the spreadsheet ‘Actual Budget’ and ‘Flexible Budget’ and develop the flexible budget variance.
Eight	Material variances	Using applicable data, complete the analysis of Material variances for both the commercial and residential segments.
Nine	Labour variances	Using applicable data, complete the analysis of Material variances for both the commercial and residential segments.

Other guidelines:

• Data should be entered in the ‘Input Database’ spreadsheet only.

• For all other spreadsheets, you must use cell references, linking data from ‘Input Database’ or other spreadsheets. Do not enter data or calculations without cell references.

• To calculate variances, you need to use the ‘IF’ formula.

Part B:

• In week 10, your Professor will be discussing ethical practices during budget preparation. One such method involves the use of ’budgetary ‘slack’. Reflecting on this learning experience, you will write a memo to the CEO of SCS.

• The CEO is concerned regarding ethical practices and needs your advice. In your role as a consultant, write a memo explaining what unethical practices can be incorporated during budget preparation. This should be in your own words, and no external research or references are needed.

• Structure of the memo: • Word limit: 300 words maximum

• Arial or Calibri font

• Memo format

• As MS Word document (any other format will receive a zero mark)

• Memo will be verified through Turnit