Question

In: Accounting

The Gourmand Cooking School runs short cooking courses at its small campus. Management has identified two...

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 61 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 $ 2,950
Classroom supplies $ 270
Utilities $ 1,240 $ 75
Campus rent $ 4,600
Insurance $ 2,300
Administrative expenses $ 3,700 $ 45 $ 7

For example, administrative expenses should be $3,700 per month plus $45 per course plus $7 per student. The company’s sales should average $890 per student.

The company planned to run four courses with a total of 61 students; however, it actually ran four courses with a total of only 59 students. The actual operating results for September appear below:

Actual
Revenue $ 51,390
Instructor wages $ 11,080
Classroom supplies $ 16,320
Utilities $ 1,950
Campus rent $ 4,600
Insurance $ 2,440
Administrative expenses $ 3,733

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.

Solutions

Expert Solution

Solution 1:

Gourmand Cooking School
Flexible Budget
For the month ended September 30
Particulars Flexible Budget
Courses 4
Student 61
Revenue $54,290.00
Expenses:
Instructor Wages $11,800.00
Classroom Supplies $16,470.00
Utilities $1,540.00
Campus Rent $4,600.00
Insurance $2,300.00
Administrative Expenses $4,307.00
Total expense $41,017.00
Net Operating Income $13,273.00

Solution 2:

Gourmand Cooking School
Flexible Budget
For the month ended September 30
Particulars Flexible Budget
Courses 4
Student 59
Revenue $52,510.00
Expenses:
Instructor Wages $11,800.00
Classroom Supplies $15,930.00
Utilities $1,540.00
Campus Rent $4,600.00
Insurance $2,300.00
Administrative Expenses $4,293.00
Total expense $40,463.00
Net Operating Income $12,047.00

Solution 3:

Gourmand Cooking School
Flexible Budget Performance Report
For the month ended September 30
Particulars Actual results Revenue and spending variances Flexible Budget
Courses 4 4
Student 59 59
Revenue $51,390.00 $1,120.00 U $52,510.00
Expenses:
Instructor Wages $11,080.00 $720.00 F $11,800.00
Classroom Supplies $16,320.00 $390.00 U $15,930.00
Utilities $1,950.00 $410.00 U $1,540.00
Campus Rent $4,600.00 $0.00 None $4,600.00
Insurance $2,440.00 $140.00 U $2,300.00
Administrative Expenses $3,733.00 $560.00 F $4,293.00
Total expense $40,123.00 $340.00 F $40,463.00
Net Operating Income $11,267.00 $780.00 U $12,047.00

Related Solutions

The Gourmand Cooking School runs short cooking courses at its small campus. Management has identified two...
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 $ 2,970...
The Gourmand Cooking School runs short cooking courses at its small campus. Management has identified two...
The Gourmand Cooking School runs short cooking courses at its small campus. Management has identified two cost drivers that 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...
The Gourmand Cooking School runs short cooking courses at its small campus. Management has identified two...
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 $ 2,950...
The Gourmand Cooking School runs short cooking courses at its small campus. Management has identified two...
The Gourmand Cooking School runs short cooking courses at its small campus. Management has identified two cost drivers that 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 60 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...
The Gourmand Cooking School runs short cooking courses at its small campus. Management has identified two...
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 $ 2,910...
The Gourmand Cooking School runs short cooking courses at its small campus. Management has identified two...
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 $ 2,950...
The Gourmand Cooking School runs short cooking courses at its small campus. Management has identified two...
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 60 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...
The Gourmand Cooking School runs short cooking courses at its small campus. Management has identified two...
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 60 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...
The Gourmand Cooking School runs short cooking courses at its small campus. Management has identified two...
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 $ 2,940...
The Gourmand Cooking School runs short cooking courses at its small campus. Management has identified two...
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 $ 2,940...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT