Exercise 9-6 (Algo) Working with More Than One Cost Driver [LO9-2, LO9-3, LO9-5, LO9-6] 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: Instructor wages Fixed Cost per Cost per Cost per Month Course $2,920 Student classroom supplies $300 Utilities $1,200 $ 80 Campus rent $4,800 Insurance $2,300 Administrative expenses $3,700 45 For example, administrative expenses should be $3,700 per month plus $45 per course plus $4 per student. The company's sales should average $860 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 59 students. The actual operating results for September were as follows: Revenue Instructor wages Actual $51,280 $10,960 Prepare a flexible budget performance report that shows both revenue and spending variances and activity variances for September. (Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Input all amounts as positive values.) Gourmand Cooking School Flexible Budget Performance Report For the Month Ended September 30 Courses Students Revenue Expenses: Instructor wages Classroom supplies Utilities Campus rent Insurance Administrative expenses Total expense Net operating income Actual Results 4 59 $ 51,280 10,960 18,750 1,930 4.800 2,440 3,558 42.438 $ 8,842 Flexible Planning Budget Budget Campus rent Insurance Administrative expenses $4,800 $2,300 $3,700 $ 45 For example, administrative expenses should be $3,700 per month plus $45 per course plus $4 per student. The company's sales should average $860 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 59 students. The actual operating results for September were as follows: Revenue Instructor wages Classroom supplies Utilities Campus rent Insurance Administrative expenses Required: Actual $51,200 $10,960 $18,750 $ 1,930 $ 4,800 $ 2,440 $ 3,558 Prepare a flexible budget performance report that shows both revenue and spending variances and activity variances for September. (Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (i.e., zero variance). Input all amounts as positive values.)