Respuesta :
Answer:
The Gourmand Cooking School
Flexible Budget Performance Report:
Actual Flexible Variances
Budget Budget Spending Activity
Instructor wages $ 10,960 $11,680 $720 F
Classroom supplies 17,210 15,120 $2,090 U
Utilities 1,860 1,450 $410 U
Campus rent 4,800 4,800 $0 None
Insurance 2,440 2,300 $140 U
Administrative expenses 3,754 4,296 $542 F
Total cost $ 41,024 $39,646 $170 $1,548 U
Sales Revenue $51,040 $46,980 $4,060 F
Explanation:
a) Data and Calculations:
Budget:
Fixed Cost Cost Cost Total
per Month per Course per Student
Instructor wages $ 2,920 $ 11,680
Classroom supplies $ 280 17,360
Utilities $ 1,210 $ 60 1,450
Campus rent $ 4,800 4,800
Insurance $ 2,300 2,300
Administrative expenses $ 3,900 $ 45 $ 4 4,328
Total cost $41,918
Sales Revenue $ 870 $53,940
Flexing the Budget:
Instructor wages $ 11,680/4 * 4 = $11,680
Classroom supplies $280 * 54 = $15,120
Utilities 1,450
Campus rent $ 4,800
Insurance $ 2,300
Administrative expenses $ 3,900 + $ 180 + $ 216 = $4,296
Sales revenue ($870 * 54) = $46,980