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	145	140
Revenue	$ 33,110	$ 32,200	$ 910	F
Expenses:
Instructor wages	8,510	8,400	110	U
Aircraft depreciation	4,350	4,200	150	U
Fuel	2,470	1,960	510	U
Maintenance	2,010	1,900	110	U
Ground facility expenses	1,465	1,480	15	F
Administration	3,265	3,340	75	F
Total expense	22,070	21,280	790	U
Net operating income	$ 11,040	$ 10,920	$ 120	F

After several months of using these 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	$230q
Instructor wages	$60q
Aircraft depreciation	$30q
Fuel	$14q
Maintenance	$500 + $10q
Ground facility expenses	$1,200 + $2q
Administration	$3,200 + $1q

Required:

2.Complete the flexible budget performance report for the school for July.