Question

In: Accounting

The Little Theatre is a nonprofit organization devoted to staging plays for children. The theatre has...

The Little Theatre is a nonprofit organization devoted to staging plays for children. The theatre 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 costs from the current year’s planning budget appear below. The Little Theatre had tentatively planned to put on five different productions with a total of 60 performances. For example, one of the productions was Peter Rabbit, which had a six-week run with three performances on each weekend.

The Little Theatre
Costs from the Planning Budget
For the Year Ended December 31
Budgeted number of productions 5
Budgeted number of performances 60
Actors’ and directors’ wages $ 168,000
Stagehands’ wages 28,800
Ticket booth personnel and ushers’ wages 11,400
Scenery, costumes, and props 44,000
Theatre hall rent 46,800
Printed programs 12,300
Publicity 14,500
Administrative expenses 48,000
Total $ 373,800


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 pin down, 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 theatre authorized expanding the theatre’s program to four productions and a total of 64 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 concerning the actual costs appear below:

The Little Theatre
Actual Costs
For the Year Ended December 31
Actual number of productions 4
Actual number of performances 64
Actors’ and directors’ wages $ 174,000
Stagehands’ wages 30,400
Ticket booth personnel and ushers’ wages 12,900
Scenery, costumes, and props 40,300
Theatre hall rent 51,400
Printed programs 12,750
Publicity 13,500
Administrative expenses 46,450
Total $ 381,700

  

Required:

1. Complete the 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
Actors’ and directors’ wages
Stagehands’ wages
Ticket booth personnel and ushers’ wages
Scenery, costumes, and props
Theatre hall rent
Printed programs
Publicity
Administrative expenses
Total $


2. Complete the flexible budget performance report for the year that shows both activity variances and spending variances. (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
Flexible Budget Performance Report
For the Year Ended December 31
Actual Results Spending Variances Flexible Budget Activity Variances Planning Budget
Actors' and directors' wages $174,000 $168,000
Stagehands' wages 30,400 28,800
Ticket booth personnel and ushers' wages 12,900 11,400
Scenery, costumes, and props 40,300 44,000
Theatre hall rent 51,400 46,800
Printed programs 12,750 12,300
Publicity 13,500 14,500
Administrative expenses 46,450 48,000
Total $381,700

Solutions

Expert Solution


Related Solutions

The Little Theatre is a nonprofit organization devoted to staging plays for children. The theater has...
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 five different productions with a total of 50 performances. For example, one of the productions was Peter Rabbit, which had a five-week run with three performances on...
The Little Theatre is a nonprofit organization devoted to staging plays for children. The theater has...
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...
The Little Theatre is a nonprofit organization devoted to staging plays for children. The theater has...
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...
The Little Theatre is a nonprofit organization devoted to staging plays for children. The theater has...
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...
The Little Theatre is a nonprofit organization devoted to staging plays for children. The theater has...
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...
The Little Theatre is a nonprofit organization devoted to staging plays for children. The theater has...
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...
The Little Theatre is a nonprofit organization devoted to staging plays for children. The theater has...
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 eight different productions with a total of 60 performances. For example, one of the productions was Peter Rabbit, which had a eight-week run with three performances on...
The Little Theatre is a nonprofit organization devoted to staging plays for children. The theater has...
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...
The Children’s Hour Theatre is a local nonprofit organization that stages plays for children while allowing...
The Children’s Hour Theatre is a local nonprofit organization that stages plays for children while allowing individuals who aspire to work in theatre an opportunity to try the craft. The theatre has a small administrative staff and the directors and actors are paid a fee for each performance which includes rehearsals. The Children’s Hour Theatre has planned five different productions with a total of 90 performances for this season. One of the classics presented is Peter and the Wolf. The...
Jackson County Senior Services is a nonprofit organization devoted to providing essential services to seniors who...
Jackson County Senior Services is a nonprofit organization devoted to providing essential services to seniors who live in their own homes within the Jackson County area. Three services are provided for seniors—home nursing, Meals On Wheels, and housekeeping. Data on revenue and expenses for the past year follow: Total Home Nursing Meals On Wheels House- keeping Revenues $ 919,000 $ 264,000 $ 403,000 $ 252,000 Variable expenses 477,000 117,000 209,000 151,000 Contribution margin 442,000 147,000 194,000 101,000 Fixed expenses: Depreciation...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT