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 reportsthe 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: Instructor wages Classroom supplies Fixed Cost per Cost per Cost per Month Course $ 2,910 Student $ 300 $ 65 Utilities $ 1,230 Campus rent $ 4,900 Insurance $ 2,000 Administrative expenses $ 3,700 $ 44 $ 3 For example, administrative expenses should be $3,700 per month plus $44 per course plus $3 per student. The company's sales should average $880 per student. The company planned to run four courses with a total of 60 students; however, it actually ran four courses with a total of only 58 students. The actual operating results for September were as follows: Revenue Instructor wages Actual $ 49,900 $ 10,920 Classroom supplies $ 17,850 Utilities $ 1,900 Campus rent $ 4,900 $ 2,140 $ 3,482 Insurance Administrative expenses Required: 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.) Courses Students Revenue Expenses: Instructor wages Classroom supplies Utilities Campus rent Insurance Administrative expenses Total expense Net operating income Gourmand Cooking School Flexible Budget Performance Report For the Month Ended September 30 Flexible Actual Results Budget Planning Budget 4 58 $ 49,900 10,920 17,850 1,900 4,900 2,140 3,482 41,192 $ 8,708