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 Plexible Planning Results Budget Budget 60 60 58 Tlights (9) $ 16,300 $20,700 $20,010 Revenue ($345.000) Expenses Wages and salaries ($3,100 + $88.009) el ($31.000) Airport fees ($880 + $31.004) Aireraft depreciation (69.009) office expenses ($230 + $1.009) Total expense Net operating income 8,344 8,380 8,204 2,028 1,860 1,798 2,630 2,740 2,678 540 540 522 458 290 288 14,000 13.010 13,490 $ 2,300 $ 6,890 $ 6,520 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 (i.e., zero variance). Input all amounts as positive values.) Vulcan Flyovers Flexible Budget Performance Report For the Month Ended July 31 Flexible Budget 60 Actual Results Planning Budget 58 Flights 60 Total expense Net operating income 14,000 13,810 13,490 $ 2,300 $ 6,890 $ 6,520 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 Report For the Month Ended July 31 Flexible Budget 60 Actual Results Planning Budget 58 Flights 60 $ 16,300 $ 20,700 $ 20.010 Revenue Expenses Wages and salaries Fuel Airport fees Aircraft depreciation Office expenses Total expense Net operating income 8,344 2,028 2,630 540 8,380 1,860 2,740 540 8,204 1,798 2,678 522 288 13,490 6,520 458 290 13,810 14,000 2,300 $ $ 6,890 $