Ratchet Company uses budgets in controlling costs. The August 2022 budget report for the company's Assembling Department is as follows. RATCHET COMPANY Budget Report Assembling Department For the Month Ended August 31, 2022 Difference Manufacturing Costs Budget Actual Favorable Unfavorable Neither Favorable nor Unfavorable Variable costs Direct materials $48,000 $47,000 $1,000 Favorable Direct labor 54,000 51,200 2,800 Favorable Indirect materials 24,000 24,200 200 Unfavorable Indirect labor 18,000 17,500 500 Favorable Utilities 15,000 14,900 100 Favorable Maintenance 12,000 12,400 400 Unfavorable Total variable 171,000 167,200 3,800 Favorable Fixed costs Rent 12,000 12,000 Supervision 17,000 17,000 Depreciation 6,000 6,000 -0- Neither Favorable nor Unfavorable -0- Neither Favorable nor Unfavorable -0- Neither Favorable nor Unfavorable Total fixed 35,000 35,000 Total costs -0- Neither Favorable nor Unfavorable $206,000 $202,200 $3,800 Favorable The monthly budget amounts in the report were based on an expected production of 60,000 units per month or 720,000 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 58,000 units were produced. (a) & (b) (a) State the total monthly budgeted cost equation. (Round cost per unit to 2 decimal places, e.g. 1.25.) The equation is fixed costs $ + variable costs of $ (b) Prepare a budget report for August using flexible budget data. (List variable costs before fixed costs.) 64 RATCHET COMPANY Assembling Department Flexible Budget Report per unit. U Neit Budget Actual Costs nor 64 (a) & (b) (a) State the total monthly budgeted cost equation. (Round cost per unit to 2 decimal places, e.g. 1.25.) The equation is fixed costs $ + variable costs of $ (b) Prepare a budget report for August using flexible budget data. (List variable costs before fixed costs.) RATCHET COMPANY Assembling Department Flexible Budget Report Budget Actual Costs 69 64 per unit. Difference Favorable Unfavorable Neither Favorable nor Unfavorable > > > > > > +A eTextbook and Media > > (c) In September, 64,000 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.) 69 $ RATCHET COMPANY Assembling Department Flexible Budget Report U Neit Budget Actual Costs nor 69 64 (c) In September, 64,000 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.) Actual Costs Difference Favorable Unfavorable Neither Favorable nor Unfavorable RATCHET COMPANY Assembling Department Flexible Budget Report Budget 69 $ 69 > > > > > > > eTextbook and Media $ $