Exercise 9-4 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 61 61 59 Tilghts (9) $ 16,400 $21,045 $ 20,355 Revenue ($345.009) Expenses: Wages and salaries ($3,000 + $86.000) Fuel ($33.00) Airport fees ($860 + $34.009) Nireraft depreciation ($9.00) Office expenses ($200 + $1.009) Total expense Net operating income 8,214 8,246 8,074 2,177 2,013 1,947 2,834 2,934 2,866 549 549 531 261 259 14,203 14,003 13,677 $ 2,197 $ 7,042 $ 6,678 5 The company measures its activity in terms of flights. Customers can buy individual tickets for overflights 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 (i.e., zero variance), Input all amounts as positive values.) Vulcan Flyovers Flexible Budget Performance Repor For the Month Ended July 31 Flexible Budget 61 Actual Results Planning Budget 59 Fliahts 61 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 (i.e., zero variance). Input all amounts as positive values.) Vulcan Flyovers Flexible Budget Performance Report For the Month Ended July 31 Flexible Budget 61 Actual Results Planning Budget 59 Flights 61 $ 16,400 $ 21,0451 $ 20,355 8,246 Revenue Expenses: Wages and salaries Fuel Airport fees Aircraft depreciation Office expenses Total expense Net operating income 8,214 2,177 2,834 549 429 2,013 2,934 549 8,074 1,947 2,866 531 259 13,677 6,678 261 14,203 14,003 7,042 $ 2,197 $ $