TipTop Flight School offers flying lessons at a small municipal airport. The schools 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		Planning Budget		Variances
Lessons		155		150
Revenue	$	33,900	$	33,000	$	900	F
Expenses:
Instructor wages		9,870		9,750		120	U
Aircraft depreciation		5,890		5,700		190	U
Fuel		2,750		2,250		500	U
Maintenance		2,450		2,330		120	U
Ground facility expenses		1,540		1,550		10	F
Administration		3,320		3,390		70	F
Total expense		25,820		24,970		850	U
Net operating income	$	8,080	$	8,030	$	50	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 q is the number of lessons sold:

	Cost Formulas
Revenue	$220q
Instructor wages	$65q
Aircraft depreciation	$38q
Fuel	$15q
Maintenance	$ 530 + $12q
Ground facility expenses	$1,250 + $2q
Administration	$3,240 + $1q

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.)