Chapter 9 Financial Planning and Analysis: The Master Budget Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. McGraw-Hill/Irwin 9-1 Learning Objective 9-1 – Explain the relationship between financial planning and analysis and the master budget. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-2 9-2 Financial Planning and Analysis (FP&A) Systems A financial planning and analysis (FP&A) system helps managers assess the company’s future and know if they are reaching their performance goals. A complete FP&A system includes subsystems for (1) planning, (2) measuring and recording results, and (3) evaluating performance. The planning component of the FP&A system is called the master budget. It is intended to help ensure that plans are consistent and yield a result that makes sense for the organization. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-3 Learning Objective 9-2 – List and explain five purposes of budgeting. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-4 9-4 Purposes of Budgeting Systems Budget A detailed plan, expressed in quantitative terms, that specifies how resources will be acquired and used during a specified period of time. 1. Planning 2. Facilitating Communication and Coordination 3. Allocating Resources 4. Controlling Profit and Operations 5. Evaluating Performance and Providing Incentives Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-5 Types of Budgets Detail Budget Detail Budget Covering all phases of a company’s operations. Production Master Budget Detail Budget Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-6 Pro-forma Financial Statements Income Statement Budgeted Financial Statements Balance Sheet Statement of Cash Flows Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-7 Long Range Budgets Capital budgets with acquisitions that normally cover several years. Financial budgets with financial resource acquisitions. Long Range Budgets 2017 Continuous or Rolling Budget 2018 2019 2020 This budget is usually a twelve-month budget that rolls forward one month as the current month is completed. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-8 Learning Objective 9-3 – Describe the similarities and differences in the operational budgets prepared by manufacturers, service-industry firms, merchandisers, and nonprofit organizations. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-9 9-9 Components of a Master Budget Sales of Services or Goods Ending Inventory Budget Production Budget Work in Process and Finished Goods Ending Inventory Budget Direct Materials Budget Direct Labor Budget Overhead Budget Direct Materials Cash Budget Budgeted Statement of Cash Flows Selling and Administrative Budget Budgeted Income Statement Budgeted Balance Sheet Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-10 Financing Budgets 1/2 Cash Receipts Budget Provides information about cash inflows. Considers things such as the timing of sales and collections, collection patterns, and sales that will never be collected. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-11 Financing Budgets 2/2 Cash Disbursements Budget Portrays spending plans based on other budgets prepared Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-12 Learning Objective 9-4 – Explain the concept of activitybased budgeting and the logic it brings to the budgeting process. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-13 Activity-Based Costing (ABC) versus Activity-Based Budgeting (ABB) Resources Resources Activity-Based Costing (ABC) Activities Cost objects: products and services produced, and customers served. Activities Activity-Based Budgeting (ABB) Forecast of products and services to be produced and customers served. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-14 Learning Objectives 9-5 & 9-6 – Prepare each of the budget schedules that make up the master budget in a nonmanufacturing firm, and that exist in manufacturing budgets as well (LO 9-5) . Prepare the additional master budget schedules required by a manufacturing firm (LO 9-6). Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-15 9-15 Sales Budget 1/2 Breakers, Inc. is preparing budgets for the quarter ending June 30. Budgeted sales for the next five months are: April May June July August 20,000 units 50,000 units 30,000 units 25,000 units 15,000 units. The selling price is $10 per unit. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-16 Sales Budget 2/2 April Budgeted sales (units) 20,000 Selling price per unit $ 10 Total Revenue $ 200,000 May June 50,000 $ 10 $ 500,000 Quarter 30,000 $ 10 $ 300,000 100,000 $ 10 $ 1,000,000 Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-17 Production Budget 1/2 The management of Breakers, Inc. wants ending inventory to be equal to 20% of the following month’s budgeted sales in units. On March 31, 4,000 units were on hand. Let’s prepare the production budget. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-18 From sales budget Sales in units Add: desired end. inventory Total needed Less: beg. inventory Units to be produced Production Budget 2/2 April 20,000 10,000 30,000 May sales 50,000 units Desired percent 20% May June Quarter Desired inventory 10,000 units 50,000 30,000 100,000 Ending inventory becomes 6,000 5,000 5,000 beginning inventory the 56,000 35,000 105,000 next month 4,000 10,000 6,000 4,000 26,000 46,000 29,000 101,000 March 31 ending inventory Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-19 Direct-Material Budget 1/3 At Breakers, five pounds of material are required per unit of product. Management wants materials on hand at the end of each month equal to 10% of the following month’s production. On March 31, 13,000 pounds of material are on hand. Material cost $.40 per pound. Let’s prepare the direct materials budget. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-20 From our production budget Direct-Material Budget 2/3 Production in units Materials per unit Production needs Add: desired ending inventory Total needed Less: beginning inventory Materials to be purchased April 26,000 5 130,000 May 46,000 5 230,000 June 29,000 5 145,000 Quarter 101,000 5 505,000 23,000 153,000 14,500 244,500 11,500 156,500 11,500 516,500 13,000 23,000 14,500 13,000 140,000 221,500 142,000 503,500 10% of the following month’s production March 31 inventory Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-21 Direct-Material Budget 3/3 July Production April 25,000 May Sales in units Add: Production desired ending inventory26,000 3,000 46,000 in units TotalMaterials units needed per unit 528,000 5 Less:Production beginning inventory needs 130,000 5,000 230,000 Production in units 23,000 June 29,000 5 145,000 Add: desired ending inventory 23,000 14,500 11,500 Total needed 153,000 244,500 156,500 Less: beginning June Ending Inventory inventory 13,000 23,000 14,500 July in units 23,000 Materials toproduction be Materials per unit 5142,000 purchased 140,000 221,500 Total units needed 115,000 Inventory percentage 10% June desired ending inventory 11,500 Quarter 101,000 5 505,000 11,500 516,500 13,000 503,500 Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-22 Direct-Labor Budget 1/2 At Breakers, each unit of product requires 0.1 hours of direct labor. The Company has a “no layoff ” policy so all employees will be paid for 40 hours of work each week. In exchange for the “no layoff ” policy, workers agreed to a wage rate of $8 per hour regardless of the hours worked (No overtime pay). For the next three months, the direct labor workforce will be paid for a minimum of 3,000 hours per month. Let’s prepare the direct labor budget. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-23 Direct-Labor Budget 2/2 April 26,000 0.10 2,600 Production in units Direct labor hours Labor hours required Guaranteed labor hours 3,000 Labor hours paid 3,000 Wage rate $ 8 Total direct labot cost $ 24,000 From our production budget May 46,000 0.10 4,600 June 29,000 0.10 2,900 Quarter 101,000 0.10 10,100 3,000 4,600 $ 8 $ 36,800 3,000 3,000 $ 8 $ 24,000 10,600 $ 8 $ 84,800 This is the greater of labor hours required or labor hours guaranteed. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-24 Overhead Budget Here is Breakers’ Overhead Budget for the quarter. April Indirect labor Indirect material Utilities Rent Insurance Maintenance $ $ 17,500 7,000 4,200 13,300 5,800 8,200 56,000 May $ $ 26,500 12,600 8,400 13,300 5,800 9,400 76,000 June $ $ 17,900 8,600 5,200 13,300 5,800 8,200 59,000 Quarter $ 61,900 28,200 17,800 39,900 17,400 25,800 $ 191,000 Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-25 Selling, General, and Administrative Expense Budget 1/2 At Breakers, variable selling and administrative expenses are $0.50 per unit sold. Fixed selling and administrative expenses are $70,000 per month. The $70,000 fixed expenses include $10,000 in depreciation expense that does not require a cash outflow for the month. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-26 Selling, General and Admin. Expense Budget 2/2 Sales in units Variable S&A rate Variable expense Fixed S&A expense Total expense Less: noncash expenses Cash disbursements April 20,000 $ 0.50 $ 10,000 May 50,000 $ 0.50 $ 25,000 June 30,000 $ 0.50 $ 15,000 Quarter 100,000 $ 0.50 $ 50,000 70,000 80,000 70,000 95,000 70,000 85,000 210,000 260,000 10,000 10,000 10,000 30,000 $ 70,000 $ 85,000 $ 75,000 $ 230,000 From our Sales budget Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-27 Cash Receipts Budget 1/2 At Breakers, all sales are on account. The company’s collection pattern is: 70% collected in the month of sale, 25% collected in the month following the sale, 5% is uncollected. The March 31 accounts receivable balance of $30,000 will be collected in full. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-28 Cash Receipts Budget 2/2 Accounts rec. - 3/31 April sales 70% x $200,000 25% x $200,000 May sales 70% x $500,000 25% x $500,000 June sales 70% x $300,000 Total cash collections April $ 30,000 May June 140,000 140,000 50,000 $ 50,000 350,000 $ 170,000 $ 400,000 Quarter $ 30,000 $ 125,000 350,000 125,000 210,000 $ 335,000 210,000 $ 905,000 Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-29 Cash Disbursement Budget 1/3 Breakers pays $0.40 per pound for its materials. One-half of a month’s purchases are paid for in the month of purchase; the other half is paid in the following month. No discounts are available. The March 31 accounts payable balance is $12,000. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-30 Cash Disbursement Budget 2/3 Accounts pay. 3/31 April purchases 50% x $56,000 50% x $56,000 May purchases 50% x $88,600 50% x $88,600 June purchases 50% x $56,800 Total cash payments for materials April $ 12,000 May June 28,000 28,000 28,000 $ 28,000 44,300 $ 40,000 $ 72,300 Quarter $ 12,000 $ 44,300 44,300 44,300 28,400 28,400 $ 72,700 $ 185,000 140,000 lbs. × $.40/lb. = $56,000 Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-31 Cash Disbursement Budget 3/3 Breakers: Maintains a 12% open line of credit for $75,000. Maintains a minimum cash balance of $30,000. Borrows and repays loans on the last day of the month. Pays a cash dividend of $25,000 in April. Purchases $143,700 of equipment in May and $48,300 in June paid in cash. Has an April 1 cash balance of $40,000. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-32 From our Cash Receipts Budget Cash Budget 1/5 (Collections and Disbursements) April Beginning cash balance $ 40,000 Add: cash collections 170,000 Total cash available 210,000 Less: disbursements Materials 40,000 Direct labor 24,000 Mfg. overhead 56,000 Selling and admin. 70,000 Equipment purchase Dividends 25,000 Total disbursements 215,000 Excess (deficiency) of Cash available over disbursements $ (5,000) May June Quarter From our Cash Disbursements Budget From our Direct Labor Budget From our Overhead Budget From our Selling and Administrative Expense Budget To maintain a cash balance of $30,000, Breakers must borrow $35,000 on its line of credit. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-33 Cash Budget 2/5 (Collections and Disbursements) April Beginning cash balance $ 40,000 Add: cash collections 170,000 Total cash available 210,000 Less: disbursements Materials 40,000 Direct labor 24,000 Mfg. overhead 56,000 Selling and admin. 70,000 Equipment purchase Dividends 25,000 Total disbursements 215,000 Excess (deficiency) of Cash available over disbursements $ (5,000) May $ 30,000 400,000 430,000 72,300 36,800 76,000 85,000 143,700 413,800 June Quarter Breakers must borrow an additional $13,800 to maintain a cash balance of $30,000. $ 16,200 Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-34 Cash Budget 3/5 (Collections and Disbursements) April May Beginning $ 40,000 At thecash endbalance of June, Breakers$ 30,000 Add: cash collections has enough cash170,000 to repay 400,000 Total cash available 210,000 430,000 the $48,800 loan plus interest Less: disbursements at 12%. 40,000 Materials 72,300 Direct labor 24,000 36,800 Mfg. overhead 56,000 76,000 Selling and admin. 70,000 85,000 Equipment purchase 143,700 Dividends 25,000 Total disbursements 215,000 413,800 Excess (deficiency) of Cash available over disbursements $ (5,000) $ 16,200 June $ 30,000 335,000 365,000 Quarter 72,700 24,000 59,000 75,000 48,300 279,000 $ 86,000 Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-35 Cash Budget 4/5 (Collections and Disbursements) April Beginning cash balance $ 40,000 Add: cash collections 170,000 Total cash available 210,000 Less: disbursements Materials 40,000 Direct labor 24,000 Mfg. overhead 56,000 Selling and admin. 70,000 Equipment purchase Dividends 25,000 Total disbursements 215,000 Excess (deficiency) of Cash available over disbursements $ (5,000) May $ 30,000 400,000 430,000 June $ 30,000 335,000 365,000 Quarter $ 40,000 905,000 945,000 72,300 36,800 76,000 85,000 143,700 413,800 72,700 24,000 59,000 75,000 48,300 279,000 185,000 84,800 191,000 230,000 192,000 25,000 907,800 $ 16,200 $ 86,000 $ 37,200 Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-36 Ending cash balance for April is the beginning May balance. Excess (deficiency) of Cash available over disbursements Financing: Borrowing Repayments Interest Total financing Ending cash balance Interest Rate 12% / 12 = 1% 12% / 12 = 1% Cash Budget 5/5 (Collections and Disbursements) April May June Quarter $ (5,000) $ 16,200 $ 86,000 $ 37,200 35,000 35,000 $ 30,000 13,800 13,800 $ 30,000 (48,800) (838) (49,638) $ 36,362 48,800 (48,800) (838) (838) $ 36,362 Borrowing $35,000 $13,800 Monthly Interest Rate × 1% × 1% × × Months Outstanding 2 1 Interest Expense = $700 = 138 $ 838 Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-37 Cost of Goods Manufactured April Direct material: Beg.material inventory $ 5,200 Add: Materials purchases 56,000 Material available for use 61,200 Deduct: End. material inventory 9,200 Direct material used 52,000 Direct labor 24,000 Manufacturing overhead 56,000 Total manufacturing costs 132,000 Add: Beg. Work-in-process inventory 3,800 Subtotal 135,800 Deduct: End.Work-in-process inventory 16,200 Cost of goods manufactured $ 119,600 May $ 9,200 88,600 97,800 5,800 92,000 36,800 76,000 204,800 16,200 221,000 9,400 $ 211,600 June $ 5,800 56,800 62,600 4,600 58,000 24,000 59,000 141,000 9,400 150,400 17,000 $ 133,400 Quarter $ 5,200 201,400 206,600 4,600 202,000 84,800 191,000 477,800 3,800 481,600 17,000 $ 464,600 Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-38 Cost of Goods Sold Cost of goods manufactured Add: Beg. finished-goods inventory Cost of goods available for sale Deduct: End. finished-goods inventory Cost of goods sold April May $ 119,600 $ 211,600 $ 18,400 46,000 138,000 257,600 46,000 27,600 $ 92,000 $ 230,000 $ June Quarter 133,400 $ 464,600 27,600 18,400 161,000 483,000 23,000 23,000 138,000 $ 460,000 Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-39 Budgeted Income Statement Breakers, Inc. Budgeted Income Statement For the Three Months Ended June 30 Revenue (100,000 × $10) Cost of goods sold Gross margin Operating expenses: Selling and admin. expenses Interest expense Total operating expenses Net income $ 1,000,000 460,000 540,000 $ 260,000 838 $ 260,838 279,162 Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-40 Budgeted Statement of Cash Flows April May Cash flows from operating activities: Cash receipts from customers $ 170,000 $ Cash payments: To suppliers of raw material (40,000) For direct labor (24,000) For manufacturing-overhead expenditures (56,000) For selling and administrative expenses (70,000) For interest Total cash payments (190,000) Net cash flow from operating activities Cash flows from investing activities: Purchase of equipment $ Net cash used by investing activities Cash flows from financing activities: Payment of dividends Principle of bank loan Repayment of bank loan $ Net cash provided by financing activities $ Net increase in cash Balance in cash, beginning Balance in cash. end of month (20,000) $ - Quarter 400,000 $ 335,000 $ (72,300) (36,800) (76,000) (85,000) - (72,700) (24,000) (59,000) (75,000) (838) (185,000) (84,800) (191,000) (230,000) (838) (270,100) (231,538) (691,638) 129,900 $ (143,700) - $ (143,700) $ (25,000) 35,000 - June 103,462 $ 905,000 213,362 (48,300) (192,000) (48,300) $ (192,000) 13,800 - (48,800) (25,000) 48,800 (48,800) 10,000 $ 13,800 $ (48,800) $ (25,000) $ (10,000) $ 40,000 - $ 30,000 6,362 $ 30,000 (3,638) 40,000 $ 30,000 $ 30,000 $ 36,362 $ 36,362 Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-41 Budgeted Balance Sheet 1/2 Breakers reports the following account balances on March 31 prior to preparing its budgeted financial statements for June 30: • Land - $50,000 • Building (net) - $148,000 • Common stock - $217,000 • Retained earnings - $46,400 Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-42 Budgeted Balance Sheet 2/2 25%of June sales of $300,000 11,500 lbs. at $.40 per lb. 5,000 units at $4.60 per unit 50% of June purchases of $56,800 Beginning balance Add: net income Deduct: dividends Ending balance $ 46,400 279,162 (25,000) $300,562 Breakers, Inc. Budgeted Balance Sheet June 30 Current assets Cash Accounts receivable Raw materials inventory Work-in-process inventory Finished goods inventory Total current assets Property and equipment Land Building Equipment Total property and equipment Total assets Accounts payable Common stock Retained earnings Total liabilities and equities $ $ $ $ 36,362 75,000 4,600 17,000 23,000 155,962 50,000 148,000 192,000 390,000 545,962 28,400 217,000 300,562 545,962 Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-43 Learning Objective 9-7 – Discuss the role of assumptions and predictions in budgeting. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-44 9-44 Financial Planning Model Sales of Services or Goods Ending Inventory Budget Production Budget Work in Process and Finished Goods When the interactions of the elements Ending Direct budget Directare expressedSelling of the master as and Overhead Inventory Materials Labor Administrative Budget a set of mathematical relations, it Budget Budget Budget Budget Direct Materials becomes a financial planning model that can be used to answer “what if” Cash Budget questions about unknown variables. Budgeted Income Statement Budgeted Balance Sheet Budgeted Statement of Cash Flows Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-45 Learning Objective 9-8 – Describe a typical organization’s process of budget administration. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-46 Budget Administration The Budget Committee is a standing committee responsible for . . . overall policy matters relating to the budget. coordinating the preparation of the budget. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-47 International Aspects of Budgeting Firms with international operations face special problems when preparing a budget. Fluctuations in foreign currency exchange rates. High inflation rates in some foreign countries. Differences in local economic conditions. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-48 Learning Objective 9-9 – Discuss the behavioral issues in budgeting. Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-49 Behavioral Impact of Budgets Budgetary Slack: Padding the Budget People often perceive that their performance will look better in their superiors’ eyes if they can “beat the budget.” Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-50 Participative Budgeting Top Management Middle Management Supervisor Supervisor Middle Management Supervisor Supervisor Flow of Budget Data Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-51 End Chapter 9 Copyright © 2020 McGraw-Hill Education. All rights reserved. No reproduction or distribution without the prior written consent of McGraw-Hill Education. 9-52