variable costing Income Statement for a Service company

The actual and planned data for Broadwater Institute & Technical School for the Fall term were as follows:

$\backslash$table$[[,$Actual,Planned$],[$Enrollment$,5,000,4,500],[$Tuition per credit hour,$$115,$$$100$