Exercise 9-4 Prepare a Flexible Budget Performance Report [LO9-4] 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 (9) 61 61 59 Revenue ($350.009) $ 16,400 $ 21,350 $ 20,650 8,468 8,292 8,432 Expenses: Wages and salaries ($3,100 + $88.000) Fuel ($32.009) Airport fees ($850 + $34.009) Aircraft depreciation ($11.00q) Office expenses ($220 + $1.00q) 2,118 2,824 1,952 2,924 1,888 2,856 671 671 281 649 279 449 14,494 14,296 13,964 Total expense 6,686 Net operating income $ 1,906 $7,054 $ 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. Complete the flexible budget performance report abstract for July. (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 Revenue and Spending Variances Activity Variances Revenue Expenses: Wages and salaries Fuel Airport fees Aircraft depreciation Office expenses Total expense Net operating income