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 Fixed Cost per Cost per Cost per Month Course Student $ 2,950 $ 270 Utilities $ 1,230 $ 75 Campus rent $ 4,500 Insurance $ 2,100 Administrative expenses $ 3,900 $ 41 $ 6 For example, administrative expenses should be $3,900 per month plus $41 per course plus $6 per student. The company's sales should average $890 per student. The company planned to run four courses with a total of 64 students; however, it actually ran four courses with a total of only 60 students. The actual operating results for September were as follows: Revenue Instructor wages Classroom supplies Utilities Campus rent Insurance Actual $ 54,060 $ 11,080 $ 17,130 $ 1,940 $ 4,500 $ 2,240 Administrative expenses $ 3,874 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 60 $ 54,060 11,080 17,130 1,940 4,500 2,240 3,874 40,764 $ 13,296