*** " -- " means it does not need to be filled out.

Gershon Air uses two measures of activity, flights and passengers, in the cost formulas in its budgets and performance reports. The cost formula for plane operating costs is $38,720 per month plus $2,061 per flight plus $9 per passenger. The company expected its activity in June to be 76 flights and 238 passengers, but the actual activity was 75 flights and 239 passengers. The actual cost for plane operating costs in June was $196,310. Calculate the planning budget, flexible budget and all variances.

Formula Planning Budget Activity Variances U (Unfav) F(Fav) Flexible Budget Spending Variances U (Unfav) F(Fav) Actual Results

Flights N/A -- -- -- --

Passengers -- -- -- -- --

Plane Operation Costs