Problem 9-20 (Algo) Critique a Report; Prepare a Performance Report [LO9-1, LO9-2, LO9-3, LO9- 4] 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 Lessons Revenue Expenses: Instructor wages Aircraft depreciation Fuel Maintenance Ground facility expenses Administration Total expense Net operating income Actual Planning Results 190 Budget Variances 185. $ 45,450 $ 44,400 $ 1,050 F 12,180 12,025 155 U 7,410 7,215 195 U 3,425 2,775 650 U 3,015 2,860 155 U 2,925 3,010 85 F 4,295 4,405 110 F 33,250 32,290 960 U $ 12,200 $ 12,110 $ 90 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: Revenue Instructor wages Aircraft depreciation Cost Formulas $240q $65q $39q $15q $640 + $12q Ground facility expenses $1,900 + $6q $3,480 + $50 Fuel Maintenance Administration. 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.) 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.) TipTop Flight School Flexible Budget Performance Report For the Month Ended July 31 Lessons Revenue Expenses: Instructor wages Actual Results 190 $ 45,450 Flexible Budget Planning Budget 185 $ 44,400 12,180 Aircraft depreciation 7,410 Fuel 3,425 Maintenance 3,015 Ground facility expenses 2,925 12,025 7,215 2,775 2,860 3,010 Administration 4,295 4,405 Total expense 33,250 32,290 Net operating income $ 12,200 $ 12,110