Exercise 9-4 (Algo) Prepare a Flexible Budget Performance Report (L09-4) Vulcan Flyovers offers scenic overflights of Mount St. Helens, the volcano in Washington State that explosively erupted in 1982. Data concerning the company's operations in July appear below: Vulcan Flyovers Operating Data For the Month Ended July 31 Actual Flexible Planning Results Budget Budget Flights to 54 54 52 Revenue ($355.000) $ 16, 2005 19,170 $18.460 Expenses: Wages and salaries ($3,200 + $91.004) 8,072 8,114 7,932 Fuel ($32.000) 1,894 1,728 1,664 Airport fees (5860 + $34.00g) 2,566 2.696 2,628 Aircraft depreciation ($9.000) 486 486 468 office expenses ($220 + $1.009) 442 274 272 Total expense 13,460 13,298 12.964 Net operating income $ 2,740 5 5,872 6 5,496 The company measures its activity in terms of flights. Customers can buy Individual tickets for overlights or hire an entire plane for an overflight at a discount Required: 1. Prepare a flexible budget performance report for July that includes revenue and spending variances and activity variances (Indicate the effect of each variance by selecting "F" for favorable, "U" for unfavorable, and "None" for no effect (le, zero variance). Input all amounts as positive values.) Requirea: 1. Prepare a flexible budget performance report for July that includes revenue and spending variances and activity variances (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.) Vulcan Flyovers Flexible Budget Performance Report For the Month Ended July 31 Flexible Budget Actual Results Planning Budget 52 Flights 54 54 $ 16,200 $ 19,170 $ 18,460 Revenue Expenses: Wages and salaries Fuel Airport foes Aircraft depreciation Office expenses Total expense Net operating income 8,072 1,894 2,566 486 8,114 1.728 2,696 7,932 1,664 2,628 468 272 486 274 442 13,460 2,740 13.298 5,872 12,964 5,496 $ $ $