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 63 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 $ 290 Utilities $ 1,220 $ 65 Campus rent $ 5,000 Insurance $ 2,200 Administrative expenses $ 3,800 $ 43 $ 5 For example, administrative expenses should be $3,800 per month plus $43 per course plus $5 per student. The company’s sales should average $880 per student. The company planned to run four courses with a total of 63 students; however, it actually ran four courses with a total of only 55 students. The actual operating results for September were as follows: Actual Revenue $ 52,540 Instructor wages $ 10,960 Classroom supplies $ 18,120 Utilities $ 1,890 Campus rent $ 5,000 Insurance $ 2,340 Administrative expenses $ 3,713 Required: Prepare a flexible budget performance report that shows both revenue and spending variances and activity 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 63 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 | $ 290 | ||
Utilities | $ 1,220 | $ 65 | |
Campus rent | $ 5,000 | ||
Insurance | $ 2,200 | ||
Administrative expenses | $ 3,800 | $ 43 | $ 5 |
For example, administrative expenses should be $3,800 per month plus $43 per course plus $5 per student. The company’s sales should average $880 per student.
The company planned to run four courses with a total of 63 students; however, it actually ran four courses with a total of only 55 students. The actual operating results for September were as follows:
Actual | |
---|---|
Revenue | $ 52,540 |
Instructor wages | $ 10,960 |
Classroom supplies | $ 18,120 |
Utilities | $ 1,890 |
Campus rent | $ 5,000 |
Insurance | $ 2,340 |
Administrative expenses | $ 3,713 |
Required:
Prepare a flexible budget performance report that shows both revenue and spending variances and activity variances for September.
Trending now
This is a popular solution!
Step by step
Solved in 3 steps