*******PLEASE USE EXCEL AND SHOW FORMULAS *******

*******PLEASE USE EXCEL AND SHOW FORMULAS *******

*******PLEASE USE EXCEL AND SHOW FORMULAS *******

The Little Theatre is a nonprofit organization devoted to staging plays for children. The theater has a very small full-time professional administrative staff. Through a special arrangement with the actors' union, actors and directors rehearse without pay and are paid only for actual performances. The Little Theatre had tentatively planned to put on six different productions with a total of 108 performances. For example, one of the productions was Peter Rabbit, which had a six-week run with three performances on each weekend. The costs from the current year's planning budget appear below. The Little Theatre Costs from the Planning Budget For the Year Ended December 31 Budgeted number of productions Budgeted number of performances 6 108 Actors and directors wages Stagehands wages Ticket booth personnel and ushers wages Scenery: costumes, and props Theater hall rent Printed programs Publicity Administrative expenses Total $ 220, 320 36, 720 20,520 108,240 58,320 31,320 12, 240 51,840 $ 539, 520 Some of the costs vary with the number of productions, some with the number of performances, and some are fixed and depend on neither the number of productions nor the number of performances. The costs of scenery, costumes, props, and publicity vary with the number of productions. It doesn't make any difference how many times Peter Rabbit is performed, the cost of the scenery is the same. Likewise, the cost of publicizing a play with posters and radio commercials is the same whether there are 10. 20. or 30 performances of the play. On the other hand, the wages of the actors, directors, stagehands, ticket booth personnel, and ushers vary with the number of performances. The greater the number of performances, the higher the wage costs will be. Similarly, the costs of renting the hall and printing the programs will vary with the number of performances. Administrative expenses are more difficult to analyze, but the best estimate is that approximately 75% of the budgeted costs are fixed, 15% depend on the number of productions staged, and the remaining 10% depend on the number of performances. After the beginning of the year, the board of directors of the theater authorized expanding the theater's program to seven productions and a total of 168 performances. Not surprisingly, actual costs were considerably higher than the costs from the planning budget. (Grants from donors and ticket sales were also correspondingly higher, but are not shown here.) Data conceming the actual costs appear below: The Little Theatre Actual Costs For the Year Ended December 31 Actual number of productions Actual number of performances 7 168 Actors and directors wages Stagehands wages Ticket booth personnel and ushers wages Scenery, costumes, and props Theater hall rent Printed programs Publicity Administrative expenses Total $ 352, 600 56,300 32,900 130,800 84,200 44,500 15,500 57,000 $ 773,800 Requlred: 1. Prepare a flexible budget for The Little Theatre based on the actual activity of the year. 2 Prepare a report for the year that shows the spending variances for all expense items. Complete this question by entering your answers in the tabs below. Required 1 Required 2 Prepare a flexible budget for The Little Theatre based on the actual activity of the year. The Little Theatre Flexible Budget For the Year Ended December 31 Actual number of productions Actual number of performances Actors' and directors' wages Stagehands' wages Ticket booth personnel and ushers' wages Scenery, costumes, and props Theater hall rent Printed programs Publicity Administrative expenses Total expense Complete this question by entering your answers in the tabs below. Required 1 Required 2 Prepare a report for the year that shows the spending variances for all expense items. (Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Input all amounts as positive values.) The Little Theatre Spending Variances For the Year Ended December 31 Actual Flexible Spending Variances Results Budget Number of productions Number of performances 168 7 $ 352,600 56,300 32,900 Actors' and directors' wages Stagehands' wages Ticket booth personnel and ushers' wages Scenery, costumes, and props Theater hall rent Printed programs Publicity Administrative expenses 130,800 84,200 44,500 15,500 57.000 Total expense S 773,800