Selling and Administrative Expense Budget:
Learning Objectives:
- Define and explain selling and
administrative budget.
- Prepare selling and administrative
budget.
Definition and Explanation:
Selling and administrative expense budget lists the budgeted expenses for
areas other than manufacturing. In large organizations this budget would be a
compilation of many smaller, individual budgets submitted by department heads
and other persons responsible for selling and administrative expenses. For
example, the marketing manager in a large organization would submit a budget
detailing the advertising expenses for each budget period. Example:
Following is the selling and administrative
expense budget for Hampton Freeze Inc. (See
explanation of this budget)
|
Hampton
Freeze Inc.
Selling and Administrative Expense Budget
For the Year Ended December 31, 2009 |
| |
Quarter |
|
| |
1 |
2 |
3 |
4 |
Year |
| Budgeted
sales in cases (see
sales budget) |
10,000 |
30,000 |
40,000 |
20,000 |
100,000 |
| Variable
selling and administrative expenses per case |
$1.80 |
$1.80 |
$1.80 |
1.80 |
$1.80 |
| |
----------- |
----------- |
----------- |
----------- |
----------- |
| Budgeted
variable expense |
$ 18,000 |
$54,000 |
$72,000 |
$36,000 |
$180,000 |
| |
====== |
====== |
====== |
====== |
====== |
|
Budgeted fixed selling and
administrative expenses: |
|
|
|
|
|
|
Advertising |
20,000 |
20,000 |
20,000 |
20,000 |
80,000 |
| Executive
salaries |
55,000 |
55,000 |
55,000 |
55,000 |
220,000 |
| Insurance |
|
1,900 |
37,750 |
|
39,650 |
| Property
taxes |
|
|
|
18,150 |
18,150 |
|
Depreciation |
10,000 |
10,000 |
10,000 |
10,000 |
40,000 |
| |
------------ |
------------ |
------------ |
------------ |
------------ |
| Total
budgeted fixed selling and administrative exp. |
85,000 |
86,900 |
122,750 |
103,150 |
397,800 |
| |
------------ |
------------ |
------------ |
------------ |
------------ |
| Total
budgeted selling and administrative expenses |
103,000 |
140,900 |
194,750 |
139,150 |
577,800 |
| Less
depreciation |
10,000 |
10,000 |
10,000 |
10,000 |
40,000 |
| |
------------ |
------------ |
------------ |
------------ |
------------ |
| Cash
disbursements for selling and administrative exp. |
$93,000 |
$130,900 |
$184,750 |
$129,150 |
$537,800 |
| |
====== |
====== |
====== |
====== |
====== |
Like the manufacturing overhead budget the
selling and administrative expense budget is divided into
variable and
fixed
cost components. In the above example the variable selling and administrative
expense is $1.80 per case. Consequently, budgeted sales in cases for each
quarter are entered at the top of the schedule. These data are taken from
the
sales budget (see
sales budget). The budgeted variable selling and administrative expenses are
determined by multiplying the budgeted sales in cases by the variable selling
and administrative expense per case. For example, the budgeted variable selling
and administrative expense for the first quarter is $18,000 (10,000 cases × $1.80 per case). The fixed
selling and administrative expenses (all given data) are then added to the
variable selling and administrative expenses to arrive at the total budgeted
selling and administrative expenses. Finally, to determine the cash disbursement
for selling and administrative items, total budgeted selling and administrative
expense is adjusted by adding back non-cash selling and administrative expenses
(in this case, just depreciation). |