219. Smithj Kennel uses tenant-days as its measure of activity; an animal housed in the
kennel for one day is counted as one tenant-day. During February, the kennel budgeted for 3,500
tenant-days, but its actual level of activity was 3,490 tenant-days. The kennel has provided the
following data concerning the formulas used in its budgeting and its actual results for February:
Data used in budgeting:
Fixed element
per month Variable
element per
tenant-day
Revenue – $27.80
Wages and salaries $2,000 $5.10
Food and supplies 1,100 9.10
Facility expenses 9,200 4.70
Administrative expenses 7,600 0.40
Total expenses $19,900 $19.30
Actual results for February:
Revenue $96,382
Wages and salaries $19,529
Food and supplies $33,899
Facility expenses $25,203
Administrative expenses $8,956
The overall revenue and spending variance (i.e., the variance for net operating income in the
revenue and spending variance column on the revenue and spending variances report) for
February would be closest to: