The Gourmand Cooking School runs short cooking courses at its small campus. Management has identified two cost drivers it uses in its budgeting and performance reports—the number of courses and the total number of students. For example, the school might run two courses in a month and have a total of 64 students enrolled in those two courses. Data concerning the company’s cost formulas appear below: Fixed Cost per Month Cost per Course Cost per Student Instructor wages $ 2,920 Classroom supplies $ 300 Utilities $ 1,250 $ 55 Campus rent $ 4,900 Insurance $ 2,200 Administrative expenses $ 3,700 $ 42 $ 6 For example, administrative expenses should be $3,700 per month plus $42 per course plus $6 per student. The company’s sales should average $850 per student. The company planned to run four courses with a total of 64 students; however, it actually ran four courses with a total of only 62 students. The actual operating results for September appear below: Actual Revenue $ 51,500 Instructor wages $ 10,960 Classroom supplies $ 19,050 Utilities $ 1,880 Campus rent $ 4,900 Insurance $ 2,340 Administrative expenses $ 3,678 Required: 1. Prepare the company’s planning budget for September. 2. Prepare the company’s flexible budget for September. 3. Calculate the revenue and spending variances for September.
The Gourmand Cooking School runs short cooking courses at its small campus. Management has identified two cost drivers it uses in its budgeting and performance reports—the number of courses and the total number of students. For example, the school might run two courses in a month and have a total of 64 students enrolled in those two courses. Data concerning the company’s cost formulas appear below:
Fixed Cost per Month | Cost per Course | Cost per Student | |
---|---|---|---|
Instructor wages | $ 2,920 | ||
Classroom supplies | $ 300 | ||
Utilities | $ 1,250 | $ 55 | |
Campus rent | $ 4,900 | ||
Insurance | $ 2,200 | ||
Administrative expenses | $ 3,700 | $ 42 | $ 6 |
For example, administrative expenses should be $3,700 per month plus $42 per course plus $6 per student. The company’s sales should average $850 per student.
The company planned to run four courses with a total of 64 students; however, it actually ran four courses with a total of only 62 students. The actual operating results for September appear below:
Actual | |
---|---|
Revenue | $ 51,500 |
Instructor wages | $ 10,960 |
Classroom supplies | $ 19,050 |
Utilities | $ 1,880 |
Campus rent | $ 4,900 |
Insurance | $ 2,340 |
Administrative expenses | $ 3,678 |
Required:
1. Prepare the company’s planning budget for September.
2. Prepare the company’s flexible budget for September.
3. Calculate the revenue and spending variances for September.
Trending now
This is a popular solution!
Step by step
Solved in 3 steps