Matolka Marine Inc. has just finished its operations for August, which was a particularly busy month. They processed 24% more product than had been originally planned for the month. A report prepared by Management comparing actual costs to budgeted costs appears below. Matoika Marine Cost Control Report For the Month Ended August 31 Units Produced Variable costs: Marine supplies Emmission tests Other Variable Administrative supplies Total variable cost Fixed costs: Staff salaries Equipment depreciation Rent Utilities Total fixed cost Total cost Actual 960 Budget 600 Variance 360 F $ 8,900 10,280 $ 7,500 7,800 $ 1,400 U 2,480 U 2,140 1,350 790 U 560 210 358 U 21,880 16,860 5,020 U 15,500 15,500 4,400 3,300 1,100 0 1,550 1,550 738 22,180 $44,060 580 20,930 $37,790 150 U 1,250 U $ 6,270 U The managing director was very unhappy with this report, claiming that his costs were higher than expected. He also pointed out that the additional costs had been fully covered by payments from suppliers. The accountant who prepared the report pointed out that actual costs were a lot higher than promised in the budget Required: 1. Prepare a new performance report for August using the flexible budget approach. (Note. Even though some of these costs might be classified as direct costs rather than overhead, the flexible budget approach can still be used to prepare a flexible budget performance report). (Indicate the effect of each varlance by selecting "F" for favourable, "U" for unfavourable, and "None" for no effect (l.e., zero variance). Round "Cost Formula" answers to 2 decimal places) Variable costs Marine supplies Emmission tests Other variable Expenses Administrative supplies Total variable cost Fived coste Matoika Marine Flexible Budget Performance Report For The Month Ended August 31 Actual Cost Formula (Per unit) 960 Spending or Budget Variance Activity-Level (units) Flexible Budget Static Budget 960 600 Variable costs Marine supplies Emmission tests Other variable Expenses Administrative supplies Total variable cost Fixed costs: Staff salaries Equipment depreciation Rent Utilities Total fixed cost Total cost Matoika Marine Flexible Budget Performance Report For The Month Ended August 31 Actual Spending or Budget Variance Flexible Budget Static Budget Cost Formula (Per unit) 960 Activity-Level (units) 960 600