last pic is what we have to do, thanks an advance! tried so many times!

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: Instructor wages Classroom supplies Utilities Campus rent Insurance Administrative expenses Fixed Cost per Cost per cost per Month Course Student $2,960 $300 $1,250 60 $4,800 $2,200 $3,200 $ 43 $ 14 For example, administrative expenses should be $3.700 per month plus $43 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 64 students however I actually an four courses with a total of only 58 students. The actual operating results for September appear below: Actual Revenue $52,140 Instructor wages $11,120 Classroom supplies $19,050 Utilities $ 1,900 Campus rent $ 4,800 Insurance $ 2,340 Administrative expenses $ 3,554 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.) Gourmand Cooking School Flexible Budget Performance Report For the Month Ended September 30 Flexible Actual Results Budget Planning Budget 4 Courses Students 58 Gourmand Cooking School Flexible Budget Performance Report For the Month Ended September 30 Actual Results Flexible Budget Planning Budget 4 Courses Students 58 $ 52,140 Revenue Expenses Instructor wages Classroom supplies Utilities Campus rent Insurance Administrative expenses Total expense Net operating income 11,120 19,050 1,900 4.800 2.340 3,554 42,764 9,376 $