| Boyne University offers an extensive continuing education program in many cities throughout the state. For the convenience of its faculty and administrative staff and to save costs, the university operates a motor pool. The motor pools monthly planning budget is based on operating 25 vehicles; however, for the month of March the university purchased one additional vehicle. The motor pool furnishes gasoline, oil, and other supplies for its automobiles. A mechanic does routine maintenance and minor repairs. Major repairs are performed at a nearby commercial garage. |
| The following cost control report shows actual operating costs for March of the current year compared to the planning budget for March. | Boyne University Motor Pool Cost Control Report For the Month Ended March 31 | | | March Actual | Planning Budget | (Over) Under Budget | | | Miles | | 57,400 | | | 49,400 | | | | | | | | Autos | | 26 | | | 25 | | | | | | | | Gasoline | $ | 6,400 | | $ | 5,928 | | $ | (472 | ) | | | | Oil, minor repairs, parts | | 5,770 | | | 5,434 | | | (336 | ) | | | | Outside repairs | | 1,050 | | | 875 | | | (175 | ) | | | | Insurance | | 1,905 | | | 1,775 | | | (130 | ) | | | | Salaries and benefits | | 8,610 | | | 8,610 | | | 0 | | | | | Vehicle depreciation | | 5,096 | | | 4,900 | | | (196 | ) | | | | | | | | | | | | | Total | $ | 28,831 | | $ | 27,522 | | $ | (1,309 | ) | | | | | | | | | | | | | The planning budget was based on the following assumptions: | | a. | $0.12 per mile for gasoline. | | b. | $0.11 per mile for oil, minor repairs, and parts. | | c. | $35 per automobile per month for outside repairs. | | d. | $71 per automobile per month for insurance. | | e. | $8,610 per month for salaries and benefits. | | f. | $196 per automobile per month for depreciation. | | The supervisor of the motor pool is unhappy with the report, claiming it paints an unfair picture of the motor pools performance. 1. Complete the performance report for March based on a flexible budget that shows spending variances. (Round "per mile" answers to 2 decimal places. 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.) | | | | | Boyne University Motor Pool | | Spending Variances | | For the Month Ended March 31 | | | Planning Budget Assumptions | Actual Results | Flexible Budget | Spending Variances | | Miles | | 57,400 | | | | Autos | 26 | | | Gasoline | | per mile | $6,400 | | | | | Oil, minor repairs, parts | | per mile | 5,770 | | | | | Outside repairs | | per automobile | 1,050 | | | | | Insurance | | per automobile | 1,905 | | | | | Salaries and benefits | | per month | 8,610 | | | | | Vehicle depreciation | | per automobile | 5,096 | | | | | Total | | | $28,831 | $0 | | | | | | |
