TipTop Flight School offers flying lessons at a small municipal airport. The school's owner and manager has been attempting to evaluate performance and control costs using a variance report that compares the planning budget to actual results. A recent variance report appears below: TipTop Flight School Variance Report For the Month Ended July 31 Actual Results 155 Planning Budget 150 Variances Lessons $ 33,900 $ 33,000 $ 980 F Revenue Expenses: Instructor wages Aircraft depreciation Fuel Maintenance Ground facility expenses Administration Total expense Net operating income 9,870 5,899 2,750 2,450 1,540 3,320 25,820 $ 8,080 9,750 5,700 2,250 2,330 1,55 3,390 24,970 $ 8,030 120 190 500 -120 10 70 850 $ 50 U U U U F F U F After several months of using such variance reports, the owner has become frustrated. For example, she is quite confident that instructor wages were very tightly controlled in July, but the report shows an unfavorable variance. The planning budget was developed using the following formulas, where is the number of lessons sold: Cost Formulas Revenue $2289 Instructor wages $659 Aircraft depreciation $389 Fuel $159 Maintenance $530 + $129 Ground facility expenses $1,250 + $29 Administration $3,240 + $19 Fuel Maintenance Ground facility expenses Administration 5159 $530 + $129 $1,250 + $29 $3,240 + $19 Required: 2. Complete the flexible budget performance report for the school 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.) Answer is not complete. TipTop Flight School Flexible Budget Performance Report For the Month Ended July 31 Actual Flexiblo Results Budget 155 155 Planning Budget 150 Lessons S Revenue $33,900 $ (200) U $ 34,100 1,100 $ 33,000 Expenses: Instructor wagos Aircraft depreciation Fuel SO Maintenance 9,870 5,890 2,750 2,450 1,540 3,320 25,820 $ 8,080 205F 10,075 (325) U 9,750 0 None 5,890 (190) U 5,700 (425) 8 U 2,325 0 (75) u 0 2.250 (60) U O 2,390 (60) U 2,330 20F 1,560 (10) U 1,550 75F 3,395 (5) X U 3,390 (185) U 25,635 (665) U 24.970 (385) > U $ 8,465 $ 435 F $ 8,030 Ground facility expenses Administration Total expense Net operating income 1000