Phoenix Company's 2019 master budget included the following fixed budget report. It is based on an expected production and sales volume of 16,000 units. PHOENIX COMPANY Fixed Budget Report For Year Ended December 31. 2019 Sales $3,600,000 Cost of goods sold Direct materials $960,000 Direct labor 240,000 Machinery repairs (variable cost) 64,000 DepreciationPlant equipment (straightline) 315,000 Utilities ($48,000 is variable) 198,000 Plant management salaries 230,000 2,007,000 Gross profit 1,593,000 Selling expenses Packaging 80,000 Shipping 112,000 Sales salary (fixed annual amount) 260,000 452,000 General and administrative expenses Advertising expense 133,000 Salaries 251,000 Entertainment expense 100,000 484,000 Income from operations $ 657,000 Phoenix Company's actual income statement for 2019 follows. PHOENIX COMPANY Statement of Income from Operations For Year Ended December 31, 2019 Sales (19,000 units) $4,338,000 Cost of goods sold Direct materials $1,156,000 Direct labor 293,000 Machinery repairs (variable cost) 67,000 DepreciationPlant equipment (straightline) 315,000 Utilities (fixed cost is $147,500) 203,750 Plant management salaries 240,000 2,274,750 Gross profit 2,063,250 Selling expenses Packaging 92,000 Shipping 126,000 Sales salary (annual) 276,000 494,000 General and administrative expenses Advertising expense 141,000 Salaries 251,000 Entertainment expense 103,000 495,000 Income from operations $1.074.250 Requhed: 1. Prepare a flexible budget performance report for 2019. (Indicate the effect of each variance by selecting for favorable, unfavorable, and No variance.) Flexible Budget Performance Report For Year Ended December 31, 2019 Flexible Budget | Actual Results| Variances Fav. / Unfav. Variable costs Fixed costs