Please put on excel

Problem 8-19A Anahzing not-for-profit entity variances The Redmond Management Association held its annual public relations luncheon in April Year 2. Based on the previous year's results, the organization allocated $25,290 of its operating budget to cover the cost of the luncheon. To ensure that costs would be appropriately controlled, Molly Hubbard, the treasurer, prepared the following budget for the Year 2 luncheon The budget for the luncheon was based on the following expectations: 1. The meal cost per person was expected to be $14.50. The cost driver for meals was attendance, which was expected to be 1,400 individuals. 2. Postage was based on S0.49 per invitation and 3.000 invitations were expected to be mailed. The cost driver for postage was number of invitations mailed. Page 379 3. The facility charge is $1,000 for a room that will accommodate up to 1,600 people; the charge for one to hold more than 1,600 people is $1,500. 4. A fixed amount was designated for printing, decorations, the speaker's gift, and publicity. REDMOND MANAGEMENT ASSOCIATION Public Relations Luncheon Budget April Year 2 $25,290 Operating funds allocated Expenses Variable costs Meals (1,400 x $14.50) Postage (3.000 x $0.49) 20,300 1,470 Fixed costs 1,000 950 840 Facility Printing Decorations Speaker's gift Publicity Total expenses Budget surplus (deficit) 130 600 25.290 $ O Actual results for the luncheon follow. REDMOND MANAGEMENT ASSOCIATION Actual Results for Public Relations Luncheon April Year 2 $25,290 Operating funds allocated Expenses Variable costs 25.110 Meals (1,620 $15.50) Postage (4,000 $0.49) 1,960 Fixed costs 1,500 Facility Printing 950 Decorations 840 Speaker's gift 130 600 Publicity Total expenses 31.090 Budget deficit $ (5.800) Reasons for the differences between the budgeted and actual data follow. 1. The president of the organization. Rodney Snow, increased the invitation list to include 1.000 former members. As a result, 4.000 invitations were mailed. 2. Attendance was 1.620 individuals. Because of higher-than-expected attendance, the luncheon was moved to a larger room, thereby increasing the facility charge to $1,500. 3. At the last minute. Ms. Hubbard decided to add a dessert to the menu, which increased the meal cost to $15.50 per person. 4. Printing, decorations, the speaker's gift, and publicity costs were as budgeted. Page 380 Required a. Prepare a flexible budget and compute the sales and variable cost volume variances based on a comparison between the master budget and the flexible budget. b. Compute flexible budget variances by comparing the flexible budget with the actual results. c. Mr. Snow was extremely upset with the budget deficit. He immediately called Ms. Hubbard to complain about the budget variance for the meal cost. He told Ms. Hubbard that the added dessert caused the meal cost to be $4.810 ($25.110 - $20.300) over budget. He added, "I could expect a couple hundred dollars one way or the other, but several thousand is totally unacceptable. At the next meeting of the budget committee, I want you to explain what happened." Assume that you are Ms. Hubbard. What would you tell the members of the budget committee d. Since this is a not-for-profit organization, why should anyone be concerned with meeting the budget