WEBBER & CLINTON / RCA Applied / The Clopay Case / Long
WEBBER & CLINTON / RCA Applied / The Clopay Case / Long
WEBBER & CLINTON / RCA Applied / The Clopay Case / Long
VOL.6 NO.1
B Y S A L LY W E B B E R , P H . D . , C PA ,
ISSUE OF
AND
STRATEGIC FINANCE, WE
GROUP
OF THE
CONSORTIUM
B . D O U G L A S C L I N T O N , P H . D . , C PA
FOR
(RCA)
CONDUCTED BY THE
RCA INTEREST
ADVANCED MANUFACTURING-INTERNATIONAL
PROVIDE A MORE
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
C L O PAY
AND THE
P R E - R CA S YS T E M
Headquartered in Cincinnati, Ohio, and with filmmaking operations in Kentucky, Tennessee, Germany,
Figure 1:
FINISHED GOODS
EXTRUSION
...
...
...
...
...
...
SHIPPING
CONVERTING
Perforating
WIP MASTER ROLLS
...
...
...
...
...
...
Sheet Cutting
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
lished and assigned directly to products. Support department costs, including indirect labor, support labor, office
supplies, and other depreciation, are allocated to production departments. Quality and maintenance are allocated
based on machine hours, shipping is allocated based on
production pounds, and plant material management is
allocated based on purchased pounds. Administration,
human resources, and accounting are allocated based on
head count. All allocations are made using the direct allocation method (i.e., directly to production departments to
be included in each departments cost allocated to products). No reciprocal relationships between support
departments are recognized. At the production department level, direct labor, supplies and utilities, machine
depreciation, and allocated overhead are assigned to
products through the departmental machine rates using
machine hours as the cost driver.
T H E R CA I M P L E M E N TAT I O N P R O C E S S
Figure 2:
Material Costs
Support Departments
Indirect Labor
Support Labor
Office Supplies
Other Depreciation
Production Departments
Direct Labor
Supplies and Utilities
Machine Depreciation
Allocated Overhead
$xx,xxx
$xx,xxx
$xx,xxx
4
$x,xxx
$xx,xxx
$xx,xxx
5
$xx,xxx
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
$x,xxx
$xx,xxx
$xx,xxx
R CA C O S T S H E E T
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
Table 1:
Cost Description
Total
Cost
Fixed
Cost
Proportional
Cost
Direct Labor
500,000
100,000
400,000
Direct LaborFringe
250,000
50,000
200,000
Direct LaborOvertime
40,000
Secondary Costs:
Driver Type
Provider
Output
Facilities
Office Space
Resource
Facilities
Department
Office
Square Feet
Perform Human
Resources
Process
Perform
Human
Resources
40,000
Fixed
Quantity
Proportional
Quantity
Unit of
Measure
4,000
4,000
300
Square Feet
90,000
90,000
25
Number of
employees
884,000
244,000
640,000
100,000
100,000
Maintenance Supplies
180,000
180,000
MaintenanceOutside Service
160,000
160,000
MaintenanceEquipment Rev
40,000
40,000
MaintenanceRubber Rollers
50,000
50,000
MaintenanceTreater Roll
MaintenanceEngraver Roll
DepreciationMachinery and Equipment
500
500
40,000
40,000
850,000
850,000
Output
Total
Cost
Fixed
Cost
Proportional
Cost
Extrusion
Line A
Labor Hours
Extrusion
Line A
884,000
244,000
640,000
Resource
Facilities
Department
Factory
Square Feet
100,000
100,000
Utilities
Kilowatt Hours
Resource
Utilities
Kilowatt
Hours
150,000
Utilities
Compressed Air
Resource
Utilities
Cubic Feet
of Air
Ancillary Production
Equipment
Chiller Hours
Resource
Ancillary
Production
Equipment
Chiller Hours
Plant Maintenance
Resource
Secondary Costs
Driver Type
Extrusion Labor
(from above)
Resource
Factory Space
Provider
Proportional
Quantity
30,000
10,000
150,000
1,200,000
Unit of
Measure
Labor
Hours
Square Feet
Kilowatt
Hours
7,000
5,500
1,500
13,000
Cubic Feet
60,000
20,000
40,000
13,000
Chiller
Hours
150,000
175,000
6,000
2,946,500
1,369,500
1,577,000
Total
Rate
Fixed
Rate
Proportional
Rate
29.4667
8.1333
21.3334
Total Extrusion
Line A Cost:
Resource Pools
Driver
Fixed
Quantity
Description
Unit of
Measure
Dept. Labor
Extrusion
Labor
Hours
Dept. A
Total
Resources
Extrusion
Machine
Hours
294.65
136.95
157.70
* All amounts in this table are fictitious and are included for illustration purposes only.
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
Capacity
Quantity
Maintenance
Labor Hours
Budgeted
Quantity
Scheduled
Quantity
30,000
30,000
10,000
9,500
perform administration activities did not show a causal relationship so were not assigned to products.
Using the RCA method described above, costs were
assigned to 59 hygiene and healthcare products produced by the plant. Two versions were compiled: The
first version of cost assignment was based on the CSC
denominator volume and calculated all cost rates (fixed
as well as proportional) on the same basis (i.e., planned
output). The second version of cost assignment calculated rates using the denominator levels suggested by
RCA (i.e., planned output for proportional and theoretical
capacity for fixed) for denominator volume and also used
replacement cost depreciation. This was done so that
separate comparisons could be made between the CSCgenerated costs/margins and the two RCA-generated
costs/margins results. Comparison using planned output
for RCA would thus reveal cost-assignment differences
that resulted purely from the RCA cost-assignment logic (i.e., method features) without considering the effects
of denominator volume or the effects of cost differences
due to the use of replacement cost depreciation.
COST
M A R G I N C O M PA R I S O N S
R CA A P P L I E D
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
AND
Table 2:
Product
#
MB RCA
Cnv Cost
Product
Type
Dept(s)
RC RCA
Cnv Cost
CSC
Cnv Cost
HC
225
0.46
0.42
0.38
HC
225
0.45
0.41
0.37
HC
225
0.53
0.48
HC
225
0.53
0.48
HC
225
0.60
HY
225
0.66
HC
225
HC
221
HY
10
HY
11
12
Material
Cost
CSC less
MB RCA
CSC less
RC RCA
MB RCA less
RC RCA
0.55
-0.08
-0.04
0.04
0.63
-0.08
-0.04
0.04
0.45
0.49
-0.08
-0.03
0.05
0.45
0.96
-0.08
-0.03
0.05
0.55
0.52
0.74
-0.08
-0.03
0.05
0.61
0.58
0.52
-0.08
-0.03
0.06
0.53
0.48
0.46
0.64
-0.07
-0.02
0.05
0.19
0.20
0.2
0.43
0.01
0.00
-0.01
221
0.19
0.20
0.2
0.47
0.01
0.00
-0.01
221
0.21
0.23
0.23
0.46
0.02
0.00
-0.01
HY
221
0.21
0.23
0.23
0.46
0.02
0.00
-0.01
HY
221
0.21
0.22
0.23
0.49
0.02
0.00
-0.01
13
HY
221
0.19
0.20
0.21
0.50
0.02
0.01
-0.01
14
HY
221
0.19
0.20
0.21
0.52
0.02
0.01
-0.01
15
HC
221
0.21
0.23
0.24
0.43
0.03
0.01
-0.01
16
HY
221
0.25
0.27
0.29
0.48
0.04
0.02
-0.02
17
HY
221
0.23
0.25
0.27
0.46
0.04
0.02
-0.02
18
HC
221
0.24
0.26
0.28
0.48
0.04
0.02
-0.02
19
HC
223
0.41
0.43
0.46
0.49
0.05
0.03
-0.02
20
HC
223
0.42
0.45
0.48
3.61
0.06
0.03
-0.02
21
HC
223
0.45
0.47
0.51
0.54
0.06
0.04
-0.02
22
HC
223
0.45
0.47
0.51
3.47
0.06
0.04
-0.02
23
HC
223
0.46
0.49
0.53
0.69
0.07
0.04
-0.02
24
HC
223
0.48
0.51
0.55
0.57
0.07
0.04
-0.02
25
HC
223
0.49
0.52
0.56
1.89
0.07
0.04
-0.02
26
HC
223
0.56
0.59
0.64
1.68
0.08
0.05
-0.03
27
HY
221
0.31
0.33
0.38
0.38
0.07
0.05
-0.02
28
HC
225
1.93
1.75
1.80
1.27
-0.13
0.05
0.18
29
HC
223
0.52
0.54
0.60
0.72
0.08
0.06
-0.03
30
HC
223
0.56
0.59
0.65
2.51
0.09
0.06
-0.03
31
HC
223
0.59
0.62
0.69
0.64
0.10
0.07
-0.03
32
HC
223
0.55
0.58
0.66
0.24
0.11
0.08
-0.03
33
HY
221
0.35
0.38
0.46
0.49
0.11
0.08
-0.03
34
HY
223
0.64
0.67
0.77
2.41
0.13
0.10
-0.03
35
HC
223
0.82
0.86
0.98
13.71
0.16
0.12
-0.04
36
HY
225, rew
1.90
1.24
1.38
0.62
-0.52
0.14
0.66
37
HY
225, rew
2.03
1.36
1.51
0.55
-0.52
0.15
0.67
38
HC
223
1.02
1.08
1.25
1.51
0.23
0.17
-0.06
39
HY
222
0.62
0.41
0.63
0.70
0.01
0.22
0.21
* All amounts in this table are fictitious and are included for illustration purposes only. They are, however, representative of the actual results
found in the case.
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
Product
Type
Dept(s)
MB RCA
Cnv Cost
RC RCA
Cnv Cost
CSC
Cnv Cost
Material
Cost
CSC less
MB RCA
CSC less
RC RCA
MB RCA less
RC RCA
40
HC
223
1.21
1.27
1.5
7.72
0.29
0.23
-0.07
41
HC
224
1.58
1.66
1.89
1.31
0.31
0.23
-0.08
42
HC
222
0.65
0.43
0.66
0.90
0.01
0.23
0.22
43
HC
222
0.65
0.43
0.66
2.30
0.01
0.23
0.22
44
HC
224
1.70
1.79
2.04
1.36
0.34
0.25
-0.09
45
HC
224
1.80
1.89
2.16
1.36
0.36
0.27
-0.09
46
HC
223
1.45
1.53
1.81
2.73
0.36
0.28
-0.08
47
HC
222
0.76
0.49
0.79
0.67
0.03
0.30
0.27
48
HC
223, cut 60
0.50
0.77
1.11
1.37
0.61
0.34
-0.27
49
HC
222
1.00
0.65
1.05
3.61
0.05
0.40
0.35
50
HC
222
1.00
0.65
1.05
0.22
0.05
0.40
0.35
51
HC
222
1.00
0.65
1.05
2.01
0.05
0.40
0.35
52
HC
223, cut 55
2.52
2.14
2.55
2.95
0.03
0.41
0.38
53
HC
224
2.59
2.73
3.15
3.39
0.56
0.42
-0.13
54
HC
223, cut 55
2.95
2.38
2.81
1.90
-0.14
0.43
0.57
55
HC
223, perf
1.15
0.94
1.44
1.08
0.29
0.50
0.21
56
HC
223, cut 55
3.44
2.75
3.27
1.44
-0.17
0.52
0.68
57
HC
223, cut 55
3.46
2.90
3.48
2.95
0.02
0.58
0.56
58
HC
223, cut 60
0.76
1.59
2.65
4.88
1.89
1.06
-0.82
59
HC
223, cut 60
1.45
2.23
3.38
4.37
1.93
1.15
-0.79
* All amounts in this table are fictitious and are included for illustration purposes only. They are, however, representative of the actual results
found in the case.
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
Table 3:
Product
#
Selling
Price
Material
Cost
RCA Var
Cnv Cost
CSC
CM
RCA
CM
RCA CM less
CSC CM
1.44
0.55
0.22
0.32
0.68
0.58
(0.09)
1.52
0.63
0.21
0.31
0.67
0.57
(0.09)
0.89
0.49
0.26
0.37
0.14
0.03
(0.11)
1.73
0.96
0.26
0.36
0.52
0.41
(0.10)
1.47
0.74
0.30
0.42
0.43
0.31
(0.12)
0.90
0.52
0.34
0.46
0.04
(0.08)
(0.13)
1.22
0.64
0.27
0.37
0.31
0.21
(0.10)
0.96
0.43
0.10
0.12
0.44
0.42
(0.02)
0.92
0.47
0.10
0.11
0.36
0.34
(0.02)
10
0.84
0.46
0.11
0.13
0.27
0.25
(0.02)
11
0.72
0.46
0.11
0.13
0.15
0.13
(0.02)
12
0.76
0.49
0.11
0.13
0.17
0.15
(0.02)
13
0.90
0.50
0.10
0.12
0.30
0.29
(0.02)
14
0.83
0.52
0.10
0.12
0.22
0.20
(0.02)
15
0.89
0.43
0.11
0.13
0.34
0.33
(0.02)
16
0.89
0.48
0.14
0.15
0.28
0.26
(0.01)
17
0.89
0.46
0.13
0.14
0.30
0.28
(0.01)
18
0.88
0.48
0.13
0.15
0.27
0.26
(0.01)
19
1.02
0.49
0.24
0.27
0.29
0.27
(0.02)
20
4.74
3.61
0.25
0.27
0.88
0.86
(0.02)
21
1.69
0.54
0.27
0.29
0.88
0.86
(0.02)
22
4.40
3.47
0.27
0.29
0.65
0.63
(0.02)
23
1.33
0.69
0.28
0.30
0.36
0.34
(0.02)
24
1.53
0.57
0.29
0.31
0.67
0.65
(0.02)
25
3.56
1.89
0.30
0.32
1.38
1.35
(0.02)
26
4.40
1.68
0.34
0.37
2.38
2.35
(0.03)
27
0.79
0.38
0.18
0.19
0.23
0.22
(0.01)
28
3.39
1.27
1.04
1.36
1.09
0.76
(0.33)
29
1.41
0.72
0.32
0.34
0.38
0.36
(0.02)
30
3.54
2.51
0.34
0.36
0.69
0.67
(0.02)
31
2.14
0.64
0.36
0.38
1.13
1.11
(0.02)
32
1.79
0.24
0.35
0.36
1.21
1.20
(0.02)
33
0.83
0.49
0.22
0.22
0.12
0.12
(0.00)
34
3.57
2.41
0.40
0.42
0.75
0.74
(0.01)
35
17.59
13.71
0.52
0.53
3.36
3.35
(0.01)
36
1.20
0.62
0.75
1.12
(0.17)
(0.54)
(0.37)
37
1.18
0.55
0.82
1.21
(0.19)
(0.58)
(0.39)
38
4.34
1.51
0.66
0.67
2.18
2.17
(0.01)
39
2.07
0.70
0.25
0.28
1.12
1.09
(0.02)
* All amounts in this table are fictitious and are included for illustration purposes only. They are, however, representative of the actual results
found in the case.
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
Selling
Price
Material
Cost
CSC Var
Cnv Cost
RCA Var
Cnv Cost
CSC
CM
RCA
CM
RCA CM less
CSC CM
40
9.89
7.72
0.79
0.80
1.38
1.38
(0.00)
41
4.45
1.31
0.96
1.21
2.18
1.93
(0.25)
42
3.37
0.90
0.26
0.29
2.21
2.18
(0.03)
43
3.90
2.30
0.26
0.29
1.33
1.31
(0.03)
44
5.44
1.36
1.04
1.30
3.04
2.77
(0.27)
45
2.92
1.36
1.09
1.38
0.46
0.18
(0.28)
46
4.93
2.73
0.96
0.96
1.24
1.25
0.00
47
1.88
0.67
0.32
0.34
0.90
0.87
(0.02)
48
2.23
1.37
0.59
0.51
0.28
0.36
0.08
49
3.93
3.61
0.42
0.45
(0.10)
(0.12)
(0.02)
50
1.79
0.22
0.42
0.45
1.15
1.13
(0.02)
51
3.95
2.01
0.42
0.45
1.53
1.50
(0.02)
52
4.56
2.95
1.35
1.72
0.26
(0.11)
(0.37)
53
5.44
3.39
1.60
1.99
0.46
0.06
(0.40)
54
4.17
1.90
1.49
2.02
0.78
0.25
(0.52)
55
7.49
1.08
0.76
0.61
5.65
5.80
0.15
56
5.30
1.44
1.73
2.35
2.13
1.50
(0.62)
57
5.14
2.95
1.84
2.36
0.35
(0.17)
(0.52)
58
6.87
4.88
1.40
1.10
0.59
0.90
0.31
59
6.24
4.37
1.79
1.50
0.08
0.37
0.29
* All amounts in this table are fictitious and are included for illustration purposes only. They are, however, representative of the actual results
found in the case.
R CA C O S T- A S S I G N M E N T L O G I C I S C R I T I C A L
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
10
Product Cost
Comparison Sheet*
Table 4:
The RCA fixed rate for the rewinder line is more than
three times the rate for the sheet-cutter line because of
higher depreciation spread over fewer machine hours.
The CSC rate that was the same for all four conversion
lines did not accurately reflect differences in consumption of proportional or fixed resources.
When examining the contribution margin differences
given the two methods, RCA cost assignment shows a
higher profit by nearly 60%. Product B is unprofitable
with both methods, but the contribution margin of the
CSC is more than double the amount produced from
using RCA.
The importance of the cost and margin issue is
exemplified by the value of this information to the
decision maker. In a potential outsourcing decision, a
difference of 5% to 10% in cost per unit could be the
deciding factor in whether to outsource or not. In our
example, we show differences of more than 200%. In
addition, it is likely that special-order decisions would
be impacted by the cost used in support of such a decision. There are, of course, many other uses for cost
information that we are not discussing here. These
decisions are supported accurately by RCA down to the
resource level (e.g., the machine or labor rate).
MB RCA
CSC
(Assuming Clopay
Standard Depreciation
and Planned Output)
PRODUCT A
Revenue/lb.
6.8746
6.8746
Material cost/lb.
4.8788
4.8788
2.6508
.7012
.0094
.0108
.0101
.0079
.0037
Store materials/lb.
.0108
.7538
-.6550
1.2419
.5900
.9000
1.1843
1.1843
.5470
.5470
PRODUCT 1 (PC096)
Revenue/lb.
Material cost/lb.
VA L U E
1.5074
1.9756
.0047
.0108
.0101
.0079
.0037
Store materials/lb.
.0108
2.0236
Gross Margin
-.8701
-1.3863
Contribution Margin
-.1900
-.5800
* All amounts in this table are fictitious and are included for illustration purposes only. They are, however, representative of the actual
results found in the case.
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
OF
R E S O U R C E - L E V E L I N F O R M AT I O N
The importance of supporting decisions with cost information available at the resource level can be seen by
examining the differential product cost assignment of
two very similar machines (resources) that are used at
Clopay to make two very similar products. This example reveals the cost differential of products made on
two of the cutting machines that are used on the conversion lines.5 Product support costs are the same
between the two products for every activity except
maintain finished goods inventory, which is roughly
twice as large for one product as for the other. This cost
is allocated in producing the CSC without considering
this relationship. In fact, the current standard costing
system provides no way of tracking or considering this
relationship. For these two products, RCA costs are
higher than the CSC for one of the products but lower
for the other.
When we closely examine the costs at the resource
level (i.e., related specifically to the two machines)
11
Pre-RCA Issues:
Costs changed for individual products based on unrelated changes to other products.
Products that were manufactured on newer (but
equally or more capable) machines often received
greater cost allocations even if the products were very
similar.
Cost assignment based on theoretical capacity resulted in assigning only the cost of resources used to
consuming objects.
RCA Benefits:
Managers lowered selling prices (nonstrategically) to
increase volume in an effort to decrease allocated
cost per unit to make the product more profitable on
a per-unit basis.
RCA Features:
The use of replacement cost depreciation eliminated
the issue of unequal cost assignment for similar products that consumed similar resources and support
activities.
RCA Results:
The largest difference noticed between the preand post-RCA systems was due to the differing costassignment logic.
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
12
THE
Features, Results, and Demonstrated Benefits highlights many of the outcomes of the Clopay case. Some
of these items deserve further discussion here, and
reflecting on the RCA application may help us to form
conclusions. When compared with Clopays traditional
standard costing system, RCA provides significantly
more reliable cost information to support decision making. This is evident in several areas.
We noted that the primary cause for the differences
in cost information between the systems was due to differences in cost-assignment logic. The CSC costs were
almost always higher than RCA, but contribution margins were almost always lower than RCA. This result
happens because of the increased effort of RCA to more
accurately identify and assign variable (i.e., proportional) costs and fixed costs based on quantifiable relationships among resources and the causal relationships
involved. Consequently, RCA considered more costs to
be variable and did not attribute fixed costs to products
in cases where no causal relationships were evident.
From the data evidence presented earlier, we conclude
that RCAs treatment of proportional and fixed cost
translates to increased accuracy in product cost assignment. Moreover, increased cost accuracy provides managers a better understanding of resource consumption
patterns.
Data was not available on some RCA principles
applied, but, through conversation and other reports, we
concluded that managers appeared to benefit from
RCA. For example, because fixed costs are based on
theoretical capacity, the difference between theoretical
and actual consumption of resources was quantified and
made available to managers, which meant that this
excess/idle capacity potentially could be managed to
increase efficiency. Also, as fixed cost treatment was
based only on causality, costs that previously were
assigned based on unrelated changes to other products
were eliminated, which also eliminated the incentive to
nonstrategically lower selling prices to artificially
manipulate cost allocation.
The Clopay case demonstrated the importance of
capturing resource-level information and showed that
product cost results can differ substantially with
resource-level considerations. RCA case data showed
the ability to significantly differentiate costs for prod-
MAIN POINTS
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
13
The use of theoretical capacity in the establishment of costassignment rates for fixed costs is an integral part of RCA, but,
given its uniqueness in U.S. cost-assignment application, its
effects are illustrated separately in this study.
2 The term variable is intentionally avoided with RCA because
the term is usually associated with the final cost object (usually
the product). Instead, the term proportional is intended to
mean that a cost is variable specifically with regard to the output of the resource pool, not necessarily to the final cost
object.
3 David E. Keys and Anton Van der Merwe, German vs. U.S.
Cost Management, Management Accounting Quarterly, Fall
1999.
4 Here the term output is used to refer to the item that is consuming the resource at the object level. That is, the output is
not necessarily implied to be a product, but it can be another
resource pool or an activity.
5 The machines discussed here cannot likely be used interchangeably due to size of cut required. Likewise, extrusion
lines come in various sizes and capacities and can rarely be
used interchangeably. Furthermore, customers are only willing
to qualify their products on certain extrusion lines. All
processes involved, however, are quite similar and would be
expected to produce similar cost-assignment results using only
a process-oriented system such as ABC or a system that does
not consider the resource level for cost assignment.
6 We often use the term proportional rather than variable to
indicate variability with respect to the resource object output
where this might otherwise be confused with variability with
respect to the ultimate cost object. In this context, the two
terms are likely interchangeable.
M A N A G E M E N T A C C O U N T I N G Q U A R T E R LY
14