Question

Via Gelato is a popular neighborhood gelato shop. The company has provided the following data concering its operations: Revenue Raw materials Wages Utilities Rent Insurance Miscellaneous Fixed Variable Element Element per Month per Liter S29.00 S 6.35 $ 7,300 $ 3.10 $ 3,330 S 1.90 $ 4,300 $ 3,050 S 820 S 2.05 Actual Total for June $175,540 S 40,630 S 26,400 S 16,100 $ 4,300 S 3,050 S 12,990 While gelato is sold by the cone or cup, the shop measures its activity in terms of the total number of liters of gelato sold. For example, wages should be $7,300 plus $3.10 per liter of gelato sold and the actual wages for June were $26,400. Via Gelato expected to sell 6,100 liters in June, but actually sold 6,300 liters. Required: Complete the report showing Via Gelato revenue and spending variances for June (Input all amounts as positive values. Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance).) Via Gelato Revenue and Spending Variances For the Month Ended June 30 Revenue Expenses: Raw materials Wages Utilities Rent Insurance Miscellaneous Total expense Net operating income

Answer 1

Answer

	Revenue & Spending Variance
Revenues	$         7,160.00	U
Expenses:
Raw materials	$             625.00	U
Wages	$             430.00	F
Utilities	$             800.00	U
Rent	$                      -	N
Insurance	$                      -	N
Miscellaneous	$             745.00	F
Total Expenses	$             250.00	U
Net Operating Income	$         7,410.00	U

--Working for Flexible Budget

		WORKING COLUMNS					Actual Result	Revenue & Spending Variance		Flexible Budget
Cars washed							6,300			6,300
Revenues				$    29.00			$            175,540.00	$         7,160.00	U	$           182,700.00
Expenses:
Raw materials	(	$                      -	)	$      6.35	x 6300 or 6100		$               40,630.00	$             625.00	U	$             40,005.00
Wages	(	$         7,300.00	)	$      3.10	x 6300 or	)	$               26,400.00	$             430.00	F	$             26,830.00
Utilities	(	$         3,330.00	+	$      1.90	x 6300 or 176900	)	$               16,100.00	$             800.00	U	$             15,300.00
Rent	(	$         4,300.00	+	$           -	x 6300 or	)	$                 4,300.00	$                      -	N	$               4,300.00
Insurance	(	$         3,050.00	+	$           -	x 6300 or 38735		$                 3,050.00	$                      -	N	$               3,050.00
Miscellaneous	(	$            820.00	)	$      2.05	x 6300 or 26210		$               12,990.00	$             745.00	F	$             13,735.00
Total Expenses		$      18,800.00		$    13.40			$            103,470.00	$             250.00	U	$           103,220.00
Net Operating Income							$               72,070.00	$         7,410.00	U	$             79,480.00