Question

In: Accounting

The Gibson Management Association held its annual public relations luncheon in April 2017. Based on the...

The Gibson Management Association held its annual public relations luncheon in April 2017. Based on the previous year’s results, the organization allocated $25,328 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.

  1. The meal cost per person was expected to be $12.60. The cost driver for meals was attendance, which was expected to be 1,480 individuals.
  2. Postage was based on $0.60 per invitation and 3,400 invitations were expected to be mailed. The cost driver for postage was number of invitations mailed.
  3. The facility charge is $1,800 for a room that will accommodate up to 1,600 people; the charge for one to hold more than 1,600 people is $2,300.
  4. A fixed amount was designated for printing, decorations, the speaker’s gift, and publicity.
GIBSON MANAGEMENT ASSOCIATION
Public Relations Luncheon Budget
April 2017
Operating funds allocated $ 25,328
Expenses
Variable costs
Meals (1,480 × $12.60) 18,648
Postage (3,400 × 0.60) 2,040
Fixed costs
Facility 1,800
Printing 1,030
Decorations 920
Speaker's gift 210
Publicity 680
Total expenses 25,328
Budget surplus (deficit) $ 0

Actual results for the luncheon follow.

GIBSON MANAGEMENT ASSOCIATION
Actual Results for Public Relations Luncheon
April 2017
Operating funds allocated $ 25,328
Expenses
Variable costs
Meals (1,700 × $13.30) 22,610
Postage (4,400 × 0.60) 2,640
Fixed costs
Facility 2,300
Printing 1,030
Decorations 920
Speaker's gift 210
Publicity 680
Total expenses 30,390
Budget deficit $ (5,062 )

Reasons for the differences between the budgeted and actual data follow.

  1. The president of the organization, Zachary Taylor, increased the invitation list to include 1,000 former members. As a result, 4,400 invitations were mailed.
  2. Attendance was 1,700 individuals. Because of higher-than-expected attendance, the luncheon was moved to a larger room, thereby increasing the facility charge to$2,300
  3. At the last minute, Ms. Cole decided to add a dessert to the menu, which increased the meal cost to $13.3 per person.
  4. Printing, decorations, the speaker’s 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.

Solutions

Expert Solution

Answer:-

a Master Budget - Flexible Budget = Volume Variance   
Allocated Funds 25,328 25,328 0 NONE
Expenses:   
variable expenses   
Meals 18,648 21,420 2,772 U
Postage 2,040 2,640 600 U
Fixed expenses
Facility 1,800 2,300 500
Printing 1,030 1,030 0 NONE
Decorations 920 920 0 NONE
Speaker's Gift 210 210 0 NONE
Publicity 680 680 0 NONE
Total Expenses 25,328 29,200 3,872 U
Surplus(Deficit) -3,872 3,872 U
(1) = 1,700 x $12.60= 21,420
(2) = 4,400 x $0.60 = 2,640
(3) = Higher charge due to higher attendance
b Flexible Budget - Actual Results = Flexible variances
Allocated Funds 25,328 25,328 0 NONE
Expenses:
variable expenses
Meals 21,420 22,610 1,190 U
Postage 2,640 2,640 0 NONE
Fixed expenses
Facility 2,300 2,300 0 NONE
Printing 1,030 1,030 0 NONE
Decorations 920 920 0 NONE
Speaker's Gift 210 210 0 NONE
Publicity 680 680 0 NONE
Total Expenses 29,200 30,390 1.190 U
Surplus(Deficit) -3,872 -5,062 -1,190 U

If u have any doubts please comment in Box.   don't click direct Thumbs down

**********THANK YOU**********


Related Solutions

The Redmond Management Association held its annual public relations luncheon in April 2017. Based on the...
The Redmond Management Association held its annual public relations luncheon in April 2017. 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 2017 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...
The Zachary Management Association held its annual public relations luncheon in April 2017. Based on the...
The Zachary Management Association held its annual public relations luncheon in April 2017. Based on the previous year’s results, the organization allocated $31,202 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 $13.70. The cost driver for meals...
The Zachary Management Association held its annual public relations luncheon in April 2017. Based on the...
The Zachary Management Association held its annual public relations luncheon in April 2017. Based on the previous year’s results, the organization allocated $31,202 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 $13.70. The cost driver for meals...
The Redmond Management Association held its annual public relations luncheon in April 2017. Based on the...
The Redmond Management Association held its annual public relations luncheon in April 2017. 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 2017 luncheon. The budget for the luncheon was based on the following expectations: The meal cost per person was expected to be $14.50. The cost driver for meals...
The Rooney Management Association held its annual public relations luncheon in April 2017. Based on the...
The Rooney Management Association held its annual public relations luncheon in April 2017. Based on the previous year’s results, the organization allocated $27,938 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. 1.     The meal cost per person was expected to be $13.10. The cost driver for...
The Westwood Management Association held its annual public relations luncheon in April 2013. Based on the...
The Westwood Management Association held its annual public relations luncheon in April 2013. Based on the previous year’s results, the organization allocated $27,938of its operating budget to cover the cost of the luncheon. To ensure that costs would be appropriately controlled, Andrea Cole, the treasurer, prepared the following budget for the 2013 luncheon. The budget for the luncheon was based on the following expectations. 1. The meal cost per person was expected to be $13.10. The cost driver for meals...
The Sullivan Management Association held its annual public relations luncheon in April 2015. Based on the...
The Sullivan Management Association held its annual public relations luncheon in April 2015. Based on the previous year’s results, the organization allocated $30,098 of its operating budget to cover the cost of the luncheon. To ensure that costs would be appropriately controlled, Richard Bell, the treasurer, prepared the following budget for the 2015 luncheon. The budget for the luncheon was based on the following expectations. The meal cost per person was expected to be $13.50. The cost driver for meals...
The Zachary Management Association held its annual public relations luncheon in April Year 2. Based on...
The Zachary Management Association held its annual public relations luncheon in April Year 2. Based on the previous year’s results, the organization allocated $31,202 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: The meal cost per person was expected to be $13.70. The cost driver...
The Vernon Management Association held its annual public relations luncheon in April Year 2. Based on...
The Vernon Management Association held its annual public relations luncheon in April Year 2. Based on the previous year’s results, the organization allocated $30,098 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: The meal cost per person was expected to be $13.50. The cost driver...
On April 4, 2017, Mexco sold stock it held as an investment. It had a $300,000...
On April 4, 2017, Mexco sold stock it held as an investment. It had a $300,000 short-term capital loss on the sale. It also sold a building, equipment, and the land under the building on July 1, 2017. Information about each asset is presented below. Mexco used MACRS depreciation on the equipment and straight-line depreciation on the building. Additionally, Mexco had a $75,000 Code Sec. 1231 loss last year (and it has no Code Sec. 1231 gains or losses in...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT