'ChickPea Delight' operates fast food restaurants in the food courts of shopping malls. Its main product is a serving of falafel that requires ground chick peas (direct material) and food preparation (direct labor). The April budget for ChickPea Delight's Parkside restaurant was:
Sales 24,000 servings at $4.25 each
Standard food cost of $0.50 per serving (1/4 pound @ $2.00 per pound)
Standard direct labor of $0.60 per serving (1/25th hour @ $15.00 per hour)
Fixed occupancy expenses (rent and equipment) of $7,500
Actual April performance of the Parkside restaurant was:
Sales 26,000 servings at $4.50 each
Food cost of $14,820 for 7,800 pounds
Direct labor cost of $19,240 for 1,300 hours
Fixed occupancy expenses of $7,200
In early May, the manager received the following financial performance report:
ChickPea Delight - Parkside
Performance Report - Month of April
Category Actual Budgeted Variance
Revenues $117,000 $102,000 $15,000 F
Food Cost (14,820) (12,000) 2,820 U
Labor Cost (19,240) (14,400) 4,840 U
Occupancy (7,200) XXXXXXXXXX,500) XXXXXXXXXX300 F
Profit $75,740 $68,100 $7,640 F
The above performance report is misleading!
Memo and Appendices
The memo should address the following issues about budgeting process:
Explain why 'flexible budget variances' are usually better indicators of performance than 'static budget variances.'
For the month of April, what conclusions can you draw from the materials (price and efficiency) and labor variances (labor rate and efficiency)? (Remember to reference the appendices as support for your conclusions.)
Must give recommendations of action items to address or explore. Improvements?
Analyze the direct materials usage and show price and quantity variances.
Analyze the direct labor usage and show labor rate and labor efficiencies variances.
Sheet1
ChickPea Delight
Parkside restaurant Performance Report
Month of April
Actual Spending Variances Flexible Budget Volume Variances Static Budget
Number of servings 26000 26000 24000
Number of food pounds 7800 7800 6000
Food cost per pound 1.9 2 2
Labor hours 1300 1300 960
Labor rate per hour 14.8 15 15
Revenue $117,000.00 $6500 F $110,500.00 $8500 F $102,000.00
Variable cost:
Food cost 14820 780 F 15600 3600 U 12000
Labor cost 19240 260 F 19500 5100 U 14400
Fixed cost 7200 300 F 7500 0 7500
Profit $75,740.00 7840 F $67,900.00 200 U $68,100.00