Question
The Solomon Management Association held its annual public relations luncheon in April 2017. Based on the previous years results, the organization allocated $28,472 of its
The Solomon Management Association held its annual public relations luncheon in April 2017. Based on the previous years results, the organization allocated $28,472 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 2017 luncheon.
The budget for the luncheon was based on the following expectations.
The meal cost per person was expected to be $13.20. The cost driver for meals was attendance, which was expected to be 1,540 individuals.
Postage was based on $0.72 per invitation and 3,700 invitations were expected to be mailed. The cost driver for postage was number of invitations mailed.
The facility charge is $2,400 for a room that will accommodate up to 1,700 people; the charge for one to hold more than 1,700 people is $2,900.
A fixed amount was designated for printing, decorations, the speakers gift, and publicity.
SOLOMON MANAGEMENT ASSOCIATION | |||
Public Relations Luncheon Budget | |||
April 2017 | |||
Operating funds allocated | $ | 28,472 | |
Expenses | |||
Variable costs | |||
Meals (1,540 $13.20) | 20,328 | ||
Postage (3,700 0.72) | 2,664 | ||
Fixed costs | |||
Facility | 2,400 | ||
Printing | 1,090 | ||
Decorations | 980 | ||
Speaker's gift | 270 | ||
Publicity | 740 | ||
Total expenses | 28,472 | ||
Budget surplus (deficit) | $ | 0 | |
Actual results for the luncheon follow.
SOLOMON MANAGEMENT ASSOCIATION | |||
Actual Results for Public Relations Luncheon | |||
April 2017 | |||
Operating funds allocated | $ | 28,472 | |
Expenses | |||
Variable costs | |||
Meals (1,760 $13.90) | 24,464 | ||
Postage (4,700 0.72) | 3,384 | ||
Fixed costs | |||
Facility | 2,900 | ||
Printing | 1,090 | ||
Decorations | 980 | ||
Speaker's gift | 270 | ||
Publicity | 740 | ||
Total expenses | 33,828 | ||
Budget deficit | $ | (5,356 | ) |
Reasons for the differences between the budgeted and actual data follow.
The president of the organization, Zachary Taylor, increased the invitation list to include 1,000 former members. As a result, 4,700 invitations were mailed.
Attendance was 1,760 individuals. Because of higher-than-expected attendance, the luncheon was moved to a larger room, thereby increasing the facility charge to$2,900
At the last minute, Ms. Cole decided to add a dessert to the menu, which increased the meal cost to $13.9 per person.
Printing, decorations, the speakers gift, and publicity costs were as budgeted.
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.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started