Prepare a flexible budget performance report

Assignment Help Other Subject
Reference no: EM133206236

Assignment - Chafes Little Theatre A Nonprofit Organization Flexible Budget Performance Report

Description - 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 6

Budgeted number of performances 108

Actors and directors wages $252,720

Stagehands wages 69,120

Ticket booth personnel and ushers wages 52,920

Scenery, costumes, and props 110,040

Theater hall rent 90,720

Printed programs 63,720

Publicity 14,040

Administrative expenses 79,920

Total $733,200

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 concerning the actual costs were as follows:

The Little Theatre

Actual Costs

For the Year Ended December 31

Actual number of productions 7

Actual number of performances 168

Actors and directors wages $ 436,500

Stagehands wages 105,800

Ticket booth personnel and ushers wages 85,400

Scenery, costumes, and props 132,300

Theater hall rent 130,700

Printed programs 91,000

Publicity 18,500

Administrative expenses 98,500

Total $1,098,700

Required - Prepare a flexible budget performance report for the year that shows both spending variances and activity 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.)

Reference no: EM133206236

Questions Cloud

Fossil ecosystems of north america : What have you learned from this book that you did not know before? How has your concept of time and evolution changed after reading this book?
What is the total amount of funding needed : EDU 33132 University of California San Bernardino. What is the total amount of funding needed to fund 20 different tubs? How will the tubs be stored?
How should healthcare professionals proactively plan : How should healthcare professionals proactively plan to update their knowledge and skills to respond to major public health issues and challenges facing them?
Strategic and operational recommendations : Brief introduction delineating the recommendations, and a separate section (with heading) for each recommendation
Prepare a flexible budget performance report : Prepare a flexible budget performance report for the year that shows both spending variances and activity variances
What did you like and dislike about how the characters handl : What did you like and dislike about how the characters handled the conflict and How would you have handled the same conflict if it happened in your life
Accounting treatment of prepaid airtime and stationery : Local is Lekker is a general-purpose store. Items such as consumables, prepaid airtime, and stationery are used within the business to carry out their daily act
What is the average time of one complete sunspot cycle : ESC 1000C ST PETERSBURG COLLEGE. What is the average time span maxima? What is the average time of one complete sunspot cycle?
Briefly outline the performance management : Briefly outline the performance management process. Be sure to discuss the role of individual managers in the implementation of the process

Reviews

Write a Review

Other Subject Questions & Answers

  Cross-cultural opportunities and conflicts in canada

Short Paper on Cross-cultural Opportunities and Conflicts in Canada.

  Sociology theory questions

Sociology are very fundamental in nature. Role strain and role constraint speak about the duties and responsibilities of the roles of people in society or in a group. A short theory about Darwin and Moths is also answered.

  A book review on unfaithful angels

This review will help the reader understand the social work profession through different concepts giving the glimpse of why the social work profession might have drifted away from its original purpose of serving the poor.

  Disorder paper: schizophrenia

Schizophrenia does not really have just one single cause. It is a possibility that this disorder could be inherited but not all doctors are sure.

  Individual assignment: two models handout and rubric

Individual Assignment : Two Models Handout and Rubric,    This paper will allow you to understand and evaluate two vastly different organizational models and to effectively communicate their differences.

  Developing strategic intent for toyota

The following report includes the description about the organization, its strategies, industry analysis in which it operates and its position in the industry.

  Gasoline powered passenger vehicles

In this study, we examine how gasoline price volatility and income of the consumers impacts consumer's demand for gasoline.

  An aspect of poverty in canada

Economics thesis undergrad 4th year paper to write. it should be about 22 pages in length, literature review, economic analysis and then data or cost benefit analysis.

  Ngn customer satisfaction qos indicator for 3g services

The paper aims to highlight the global trends in countries and regions where 3G has already been introduced and propose an implementation plan to the telecom operators of developing countries.

  Prepare a power point presentation

Prepare the power point presentation for the case: Santa Fe Independent School District

  Information literacy is important in this environment

Information literacy is critically important in this contemporary environment

  Associative property of multiplication

Write a definition for associative property of multiplication.

Free Assignment Quote

Assured A++ Grade

Get guaranteed satisfaction & time on delivery in every assignment order you paid with us! We ensure premium quality solution document along with free turntin report!

All rights reserved! Copyrights ©2019-2020 ExpertsMind IT Educational Pvt Ltd