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$$the number of courses and the total number of students. For example, the school might run two courses in a month and have a total of $60$ students enrolled in those two courses. Data concerning the company$$s cost formulas appear below:

Fixed Cost per Month Cost per Course Cost per

Student

Instructor wages $ $2,910$

Classroom supplies $ $300$

Utilities $ $1,210$ $ $75$

Campus rent $ $5,100$

Insurance $ $2,200$

Administrative expenses $ $3,900$ $ $41$ $ $5$

For example, administrative expenses should be $$3,900$ per month plus $$41$ per course plus $$5$ per student. The company$$s sales should average $$860$ 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 $54$ students. The actual operating results for September were as follows:

Actual

Revenue $ $48,700$

Instructor wages $ $10,920$

Classroom supplies $ $17,850$

Utilities $ $1,920$

Campus rent $ $5,100$

Insurance $ $2,340$

Administrative expenses $ $3,790$

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.$)1$

Administrative expenses

$$3,790$

Required:

$9\mathrm{.}33$ points

eBook

Print

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.$)$