I have already completed the first two sections of this question- however, I am really struggling with the last piece. Screenshots of the first two (completed) sections are attached.

Monty Company uses budgets in controlling costs. The August 2017 budget report for the companys Assembling Department is as follows.

MONTY COMPANY Budget Report Assembling Department For the Month Ended August 31, 2017
					Difference
Manufacturing Costs	Budget		Actual		Favorable Unfavorable
Variable costs
Direct materials	$55,040		$53,940		$1,100	Favorable
Direct labor	62,720		59,320		3,400	Favorable
Indirect materials	30,720		30,820		100	Unfavorable
Indirect labor	21,760		21,260		500	Favorable
Utilities	16,000		15,890		110	Favorable
Maintenance	11,520		11,650		130	Unfavorable
Total variable	197,760		192,880		4,880	Favorable
Fixed costs
Rent	11,300		11,300		0
Supervision	17,900		17,900		0
Depreciation	5,000		5,000		0
Total fixed	34,200		34,200		0
Total costs	$231,960		$227,080		$4,880	Favorable

The monthly budget amounts in the report were based on expected production of 64,000 units per month or 768,000 units per year. The Assembling Department manager is pleased with the report and expects a raise, or at least praise for a job well done. The company president, however, is unhappy with the results for August because only 62,000 units were produced.

This is the section I need help with:

In September, 68,000 units were produced. Prepare the budget report using flexible budget data, assuming (1) each variable cost was 10% higher than its actual cost in August, and (2) fixed costs were the same in September as in August. (List variable costs before fixed costs.)

The options for the tabs on the left:

The options for the tabs on the right:

(a) Your answer is correct. State the total monthly budgeted cost formula. (Round cost per unit to 2 decimal places, e.g. 1.25.) 34200 The formula is $ + variable costs of $ 5.09) per unit. SHOW SOLUTION LINK TO TEXT LINK TO TEXT VIDEO: SIMILAR PROBLEM Attempts: 1 of 10 used (61) Your answer is correct. Prepare a budget report for August using flexible budget data. (List variable costs before fixed costs.) MONTY COMPANY Assembling Department Flexible Budget Report For the Month Ended August 31, 2017 Difference Favorable Unfavorable Neither Favorable nor Unfavorable Budget Actual Costs 62000 Units 62000 Variable Costs - Direct Materials 53320 ) 620 T Unfavorable Direct Labor 60760 T 1440 | Favorable 29760 1 "Indirect Materials Indirect Labor 59320 3 0820 21260 21260 1060 T Unfavorable 180 ( Unfavorable 9 T 21080 1 T Utilities - 15890 11650 T T 390 490 Unfavorable Unfavorable Maintenance 60 Total Variable Costs 1300|| Unfavorable Fixed Costs Rent | Neither Favorable nor Unfavorable Supervision 17900 Neither Favorable nor Unfavorable Depreciation | 5000 Neither Favorable nor Unfavorable Total Fixed Costs | Neither Favorable nor Unfavorable T Total Costs 227080 1300 T Unfavorable SHOW SOLUTION LINK TO TEXT LINK TO TEXT VIDEO: SIMILAR PROBLEM Attempts: 1 of 10 used MONTY COMPANY Assembling Department Flexible Budget Report Difference Favorable Unfavorable Neither Favorable nor Unfavorable Budget Actual Costs Depreciation Direct Labor Direct Materials Fixed Costs Indirect Labor Indirect Materials Maintenance Rent Supervision Total Costs Total Fixed Costs Total Variable Costs Units Utilities Variable Costs Favorable Unfavorable Neither Favorable nor Unfavorable