Solving the Standard Costing Problem 09242013...

28
Solving the Standard Costing Problem Solving the Standard Costing Problem Lean Accounting Summit Lean Accounting Summit October 15 October 15-17 2013 17 2013 - Orlando FL Orlando FL October 15 October 15 17, 2013 17, 2013 Orlando, FL Orlando, FL Brian H Maskell President BMA Inc President, BMA Inc Lean Accounting Summit 2013 Solving the Standard Costing Problem Copyright 2013 BMA Inc. All rights reserved. Page 1

Transcript of Solving the Standard Costing Problem 09242013...

Page 1: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Solving the Standard Costing Problem Solving the Standard Costing Problem Lean Accounting SummitLean Accounting Summit

October 15October 15--17 2013 17 2013 -- Orlando FLOrlando FLOctober 15October 15 17, 2013 17, 2013 Orlando, FLOrlando, FL

Brian H MaskellPresident BMA IncPresident, BMA Inc

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 1

Page 2: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Solving the Solving the Standard Costing problemStandard Costing problem

WHAT IS THE STANDARD COSTING PROBLEM?WHAT IS THE STANDARD COSTING PROBLEM?

VALUE STREAM ACCOUNTING: THE SOLUTION

BOX SCORES

© BMA Inc. 2013 All rights reserved

Standard Costing is AntiStandard Costing is Anti--LeanLean

Standard Costing is expensive and wasteful.

Standard Costing Actively Works Against Lean Goals

and Improvement

Motivates people to do the wrong things.

and Improvement

© BMA Inc. 2013 All rights reserved

Are complex and confusing to people

Provides misleading, wrong, and harmful

information.HERE ARE SOME

EXAMPLES

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 2

Page 3: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Drill on CNC Machine

Inspect & Pack

Actively Works Against Lean Goals and Improvement

Machine on Lathe

Batch 2500

Grinding

1 minute

4 minutes6 minutes

4 minutes

© BMA Inc. 2013 All rights reserved

Total labor time: 15 minutesLabor cost: $5.00Overhead cost: $15.00Material Cost $1.50TOTAL COST: $21.50

Lead Time: 6 weeksInventory 25 daysBatch size 2500 (10 days)On‐Time delivery = 82%

Lean manufacturing changesLean manufacturing changes• Create a cell.• Use an drilling machine with quick change over• Use an drilling machine with quick change over.• Reduce the batch size.• Reduce the lead time.• Reduce inventory.• Almost perfect delivery.C t d dditi l it th CNC hi

© BMA Inc. 2013 All rights reserved

• Created additional capacity on the CNC machine.

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 3

Page 4: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Drill on Drilling

Machine on 

Provides misleading, wrong, and harmful information.

Drilling Machine

the Lathe

GrindingInspect& Pack

4 minutes

4 i t6 i t

4 minutes Lean Cell

© BMA Inc. 2013 All rights reserved

4 minutes6 minutes

Total labor time: 18 minutesLabor cost: $6.00Overhead cost: $18.00Material Cost $1.50TOTAL COST: $25.50

Lead Time:  2 daysInventory 5 daysBatch size 250 (1 day)On‐Time delivery = 98%

We have made great improvement.

Actively Works Against Lean Goals and Improvement

BUT….  the product cost has gone up and the project is cancelled.

In fact, the changes were highly beneficial both operationally and 

© BMA Inc. 2013 All rights reserved

financially.  

It is the standard costing that is leading us in the wrong direction.

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 4

Page 5: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Traditional Income StatementPeriod 1 Period 2

REVENUEOEM $998,977 $1,039,440

What does Gross Profit mean?

Complex and confusing to people

Systems $1,002,466 $1,009,246$2,001,443 $2,048,686

Cost of Goods Sold $1,621,169 81% $1,687,800 82%

GROSS PROFIT $380,274 19% $360,886 18%

ADJUSTMENTSPurchase Price Variance ($60,466) ($59,467)

Materials Usage Variance $94,533 $96,733Labor Variance ($19,718) ($93,895)

$ $

Why have the earnings fallen so much in period 2?

How would you explain this

© BMA Inc. 2013 All rights reserved

Overhead Absorption Variance $38,341 $182,577

SG&A $129,889 6% $135,215 7%

NET PROFIT $197,695 10% $99,723 5%

explain this someone in production?

“Plain English” Income Statement“Plain English” Income Statement

What does Gross

Period 1 Period 2REVENUE

OEM $998,977 $1,039,440Systems $1,002,466 $1,009,246

$2 001 443 $2 048 686 What does Gross Profit mean?

Why have the earnings fallen so much in period 2?

How would you explain this 

$2,001,443 $2,048,686

Materials $829,936 41% $849,526 41%Direct Labor $305,767 15% $312,984 15%

Support Labor $340,245 17% $342,421 17%Machines $113,862 6% $116,550 6%

Outside process $60,043 3% $53,731 3%Facilities $40,250 2% $41,200 2%

Other Costs $12,009 0.6% $9,664 0.5%TOTAL COST $1,702,112 $1,726,076

GROSS PROFIT $299,331 15% $322,610 16%

© BMA Inc. 2013 All rights reserved

psomeone in production?

Inventory Adjustment ($41,593) ($161,426)Corporate Allocations $60,043 $61,461

NET PROFIT $197,695 10% $99,723 5%

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 5

Page 6: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

P f

6 minutes 6 minutes

Product B

3 minutes 6 minutes

M t

Motivates people to do the wrong things.

Prepare for Mounting

Align &Secure

Inspect & Pack

Product B

Output10 per hour

Product AMountComponents

© BMA Inc. 2013 All rights reserved

Actual Production Cost = $580 per hourMaterial cost = $42 per item

Product Cost = ?

Secure Pack

6 minutes6 minutes

10 per hour

4 minutes4 minutes

Product A

St d d C t $90 06

Product B

St d d C t $109 85

Provides misleading, wrong, and harmful information.

Standard Cost = $90.06

Material $42

Labor 17 m@ $24.23/hr =$6.87

Overhead 600% = $41.19

Actual Cost = $100Material $42

d i $ 80/10 $ 8

Standard Cost = $109.85

Material = $42

Labor 24m @ $25/hr = $9.69

Overhead 600% = $58.18

Actual Cost = $100Material $42

d i $ 80/10 $ 8

© BMA Inc. 2013 All rights reserved

Production $580/10 = $58

Standard Cost too low

Production $580/10 = $58

Standard Cost too high

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 6

Page 7: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Traditional Approach Actual Impact

Motivates people to do the wrong things:Outsourcing Product B

Standard Cost =   $109.85

Outsourced Cost = $85.00

“Savings” of $24.85 /unit

New Material Cost = $ 85Old Material Cost =  $ 42

Increase in Actual Material Cost = $ 43

Actual production cost per hour = $580 because no resources were eliminated

© BMA Inc. 2013 All rights reserved

eliminated

Actual costs increase due to outsourcing

There is no “Standard” Cost!There is no “Standard” Cost!In a lean environment, the cost of the product is related to flow…

•Waste affects cost so that there is no one ‘standard’ cost of a product

© BMA Inc. 2013 All rights reserved

•Waste affects cost so that there is no one  standard  cost of a product.

•Cost varies with production, FPY, scrap, mix, quality, downtime etc.

• If you control the flow, you control the cost.• By improving flow through the Value Stream we improve capacity = flexibility = growth at no additional cost.

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 7

Page 8: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Standard Costing is Expensive and Wasteful.

© BMA Inc. 2013 All rights reserved

Thousands & Millions of Transactions; plus Reports & Meetings

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 8

Page 9: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Standard Costing is AntiStandard Costing is Anti--LeanLean

Standard Costing is expensive and wasteful

Standard Costing Actively Works Against Lean Goals 

Motivates people to do the wrong things.

expensive and wasteful.gand Improvement 

© BMA Inc. 2013 All rights reserved

Are complex and confusing to people

Provides misleading, wrong, and harmful information.

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 9

Page 10: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Let’s Do Some Standard CostingLet’s Do Some Standard CostingUNIVERSAL VALVE COMPANY

ANNUAL BUDGET

© BMA Inc. 2013 All rights reserved

Given this annual cost information, calculate the Labor Rate and Overhead Rate (as a percentage of Labor Rate) required for Standard Costing.

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 10

Page 11: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

What’s the Standard Cost?What’s the Standard Cost?Calculate the Standard Cost for product 

Pro Valve 602 given the following informationPro‐Valve 602 given the following information.

© BMA Inc. 2013 All rights reserved

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 11

Page 12: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

What’s the Margin?What’s the Margin?The company receives a request‐for‐quote from a customer for 3000 Pro‐Valve 602’s per month. The customer’s target price is $45 per unit. 

Y i i i f 15% iYour company requires a minimum of 15% margin.Work out the profitability using Standard Costing.

© BMA Inc. 2013 All rights reserved

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 12

Page 13: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

How About Outsourcing?How About Outsourcing?The company has found a Far East supplier quoting a landed cost of $33.00 for the Pro‐Valve 602’s . The customer’s target price is $45 per $ g p $ punit. Your company requires a minimum of 15% margin. Work out the 

profitability from outsourcing this product.

© BMA Inc. 2013 All rights reserved

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 13

Page 14: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Lean AccountingLean Accounting

• Lean companies would never use a standard cost to make these kinds of decisions.

• They always look at the impact on the value stream as a whole.

© BMA Inc. 2013 All rights reserved

VALUE STREAM ACCOUNTING

Solving the Solving the Standard Costing ProblemStandard Costing Problem

WHAT IS THE STANDARD COSTING PROBLEM?

VALUE STREAM ACCOUNTING: THE SOLUTION

BOX SCORES

© BMA Inc. 2013 All rights reserved

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 14

Page 15: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

VALUE STREAM ACCOUNTING: THE SOLUTION

© BMA Inc. 2013 All rights reserved

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 15

Page 16: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

All Costs & Revenues Are In the Value Streams.All Costs & Revenues Are In the Value Streams.Little or No AllocationLittle or No Allocation

© BMA Inc. 2013 All rights reserved

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 16

Page 17: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Value Stream P&LValue Stream P&LProfit & Loss Report

5 Ma 05 Per UnitPercentage of

Sales5-May-05 Per Unit SalesSales $326,240 $173.90 1,876 Units

Additional Revenue $0

Material Costs $111,431 $59.40 34.16%Employee Costs $49,515 $26.39 15.18%

Machine Costs $8,113 $4.32Outside Process Costs $32,433 $17.29 9.94%Outside Process Costs $32,433 $17.29 9.94%

Other Costs $16,040 $8.55 4.92%Tooling $4,843 $2.58 1.48%

Value Stream Profit $103,865 $55 31.84%ROS 31.84% 31.84%

Hurdle Rate 42.00%

© BMA Inc. 2013 All rights reserved

Cash FlowInventory $221,163 8.9 days

Accounts Receivable $2,348,928 36.0 daysAccounts Payable ($624,014) -28.0 days

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 17

Page 18: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

“Plain English”“Plain English”FinancialFinancialStatement Statement

Clear, SimpleUnderstandableActionable

© BMA Inc. 2013 All rights reserved

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 18

Page 19: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Monument CostsMonument CostsResources that are Shared Between Value Streams

PRODUCTION EQUIPMENT

Use a simple allocation method

PEOPLE Allocate the people based on time.

Right size the equipment to each 

value stream

Cross train so everybody is in a single 

SHORT TERM LONGER TERM

© BMA Inc. 2013 All rights reserved

based on time.VS

All Allocation is bad and misleading. We always work to avoid & eliminate allocations.

Support and Other CostsSupport and Other CostsResources Not in the Order Fulfillment Value Streams

NEW PRODUCT DEVELOPMENT

Usually Separate NPD Value Streams

SALES & MARKETING

Best in the Order Fulfillment VS’s.Second Best Separate Sales VS’s.

ADMIN & OTHER Shown Separately as Support

© BMA Inc. 2013 All rights reserved

ADMIN & OTHER SUPPORT

Shown Separately as Support Costs. Not allocated to the VS’s.

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 19

Page 20: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Motors Systems Spare Parts

New Product Design

Support Costs

TOTAL DIVISION

Sales $326,240 $748,894 $453,215 $1,528,349Additi l R $0 $0 $12 422 $12 422

VALUE STREAMS

CompanyCompany--Wide Income StatementWide Income Statement

Additional Revenue $0 $0 $12,422 $12,422

Material Costs $111,431 $232,774 $149,561 $87,909 $12,764 $594,439Conversion Costs $57,628 $70,406 $81,579 $203,769 $37,645 $451,027

Outside Process Costs $32,433 $22,991 $22,661 $7,531 $85,616Other Costs $16,040 $57,816 $29,459 $72,721 $176,036

Tooling Costs $4,843 $12,544 $6,588 $23,975

Value Stream Profit $103,865 $352,363 $175,789 ($364,399) ($57,940) $209,678ROS 31.8% 47.1% 38.8% -23.7% -3.8% 13.7%

$

© BMA Inc. 2013 All rights reserved

$925,314$918,807($6,507)

$51,147

$152,0249.9%Division ROS

Corporate Overhead

Division Profit

Opening InventoryClosing InventoryInventory Change

VALUE STREAM INCOME STATEMENT

EVERYBODY UNDERSTANDS IT

Simple, Real Information.No Accounting Adjustments. 

ACCURATE INFORMATION

Real Revenue. Real Spending. Real Profits & Cash Flow.

ON‐TIME Typically Created Weekly. Value Stream Takes Action in Real Time.

EXCELLENT Frequent Review and Real Data

© BMA Inc. 2013 All rights reserved

EXCELLENT CONTROL

Frequent Review and Real Data Leads to Stability & Control.

CONTINUOUS IMPROVEMENT

Fully Understandable Information Drives Continuous Improvement

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 20

Page 21: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Back to the Universal Valve CompanyBack to the Universal Valve Company

• Just as the purchasing guy was about to pick up the phone and order a boat load of Pro‐Valve 602’s ……..

• The Value Stream Leader says “What if we make these in house?”

• Let’s take a look…….. Here’s the current

© BMA Inc. 2013 All rights reserved

Let s take a look…….. Here s the current Value Stream Income Statement 

HERE IT COMES

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 21

Page 22: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Value Stream CostingValue Stream CostingWork out the profitability using Value Stream Costing.

You need to get 2 new machines and 2 operators to support this volume increase to 3000 units/month

© BMA Inc. 2013 All rights reserved

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 22

Page 23: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

What Should Universal Valve Do?What Should Universal Valve Do?

© BMA Inc. 2013 All rights reserved

Value Stream Costing shows the REAL financial impact of the three approaches.

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 23

Page 24: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Solving the Solving the Standard Cost ProblemStandard Cost Problem

WHAT IS THE STANDARD COSTING PROBLEM?

VALUE STREAM ACCOUNTING: THE SOLUTION

BOX SCORES

© BMA Inc. 2013 All rights reserved

BOX SCORES

The Box Score Summarizes the The Box Score Summarizes the Performance of the Value StreamPerformance of the Value Stream

• The Box Score shows a Three Dimensional view of the value stream

• Provides an understanding of the operational, financial, and capacity impact of actions and decisions

© BMA Inc. 2013 All rights reserved

• Leads to better understanding and better decisions

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 24

Page 25: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

How to Use the Box Score How to Use the Box Score

The Box Score is standard work for showing the performance of value streams.

© BMA Inc. 2013 All rights reserved

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 25

Page 26: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Universal Valve Company Box ScoreUniversal Valve Company Box ScoreProPro--Valve 602 Sales DecisionValve 602 Sales Decision

© BMA Inc. 2013 All rights reserved

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 26

Page 27: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

BOX SCORE FOR WEEKLY PERFORMANCE REPORTING

The weekly Box Scores shows the performance of the value stream over  

time. It shows the impact of changes and improvements.

© BMA Inc. 2013 All rights reserved

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 27

Page 28: Solving the Standard Costing Problem 09242013 …leanaccountingsummit.com/wp-content/uploads/2013/10/...Standard Costing is AntiStandard Costing is Anti--LeanLean Standard Costing

Solving the Solving the Standard Costing ProblemStandard Costing Problem

WHAT IS THE STANDARD COSTING PROBLEM?

VALUE STREAM ACCOUNTING: THE SOLUTION

BOX SCORES

© BMA Inc. 2013 All rights reserved

BOX SCORES

Brian MaskellPresident BMA IncPresident, BMA Inc.

[email protected]

+1 609 230 1080

© BMA Inc. 2013 All rights reserved

Lean Accounting Summit 2013 Solving the Standard Costing Problem

Copyright 2013 BMA Inc. All rights reserved. Page 28