The Lively Balloon Company produces party balloons that are sold in multi-pack cases. To follow is the company's performance report in contribution margin format for May (Click the icon to view the performance report in contribution margin format.) Read the requirements, Requirements 4 and Compute the master budget variances. Be sure to indicate each variance as favorable (F) or unfavorable (U.) Management would like to determine the portion of the master budget variance that is (a) due to volume being different than originally anticipated, and (b) due to some other unexpected cause. Prepare a flexible budget performance report to address these questions, using the actual sales volume of 61,000 units and the budgeted sales volume of 59.000 units. Use the original budget assumptions for sales price, variable cost per unit, and fixed costs, assuming the relevant range stretches from 54,000 to 66.000 units. Begin by completing the actual and master budget columns of the performance report and then the master budget variances. Then compute the flexible budget column and the remaining variance columns (Round all amounts to the nearest whole dollar. Label Bach variance as favorable (F) or unfavorable (U). If the variance is 0, make sure to enter in a "0". A variance of zero is considered favorable.) The Lively Balloon Company Flexible Budget Performance Report Data Table For the Month Ended May 31 Flexible Master Budget Flexible Volume Master Budget A B D Actual Variance Budget Variance Budget Variance 1 1 The Lively Balloon Company Sales volume 2 Actual vs. Budget Performance Report Sales ruvenue 3 For the Month Ended May 31 Loss: Variable expenses Master Master Budget Contribution margin Actual Budget Variance Less: Fixed expenses 5 ( 5 Sales volume (number of cases sold) 61,000 59,000 Operating income 6 Sales revenue $ 205,800 S 188.800 Requirement Ba. Using the flexible budget performance report you prepared for Requirement 5 answer the following question: How much of th 7 Less: Variable expenses 122,600 112,100 being higher than expected? 8 8 Contribution margin S $ 83,200 S 76.700 9 Loss: Fixed expenses 71,600 Choose from any list or enter any number in the input fields and then continue to the next question. 70,000 ? 10 Operating Income S 11,600 S 6,700 4 Requirement 6a. Using the flexible budget performance report you prepared for Requirement 5, answer the following question: How much of the master budget variance (calculated in Requirement 4) for operating income is due to volume being higher than expected? The amount of the master budget variance for operating income due to volume being higher than expected is Requirement 6b. Using the flexible budget performance report you prepared for Requirement 5, answer the following question: How much of the master budget variance for variable expenses is due to some cause other than volume? The amount of the master budget variance for variable expenses due to some cause other than volume is Requirement 6c. Using the flexible budget performance report you prepared for Requirement 5, answer the following question: What could account for the flexible budget variance for sales revenue? could account for the flexible budget variance for sales revenue. Requirement 6d. Using the flexible budget performance report you prepared for Requirement 5, answer the following question: What is the volume variance for fixed expenses? Why is it this amount? (Enter a "0" for any zero amounts.) The volume variance for fixed expenses is because the flexible budget uses the amount for fixed expenses because fixed expenses are Choose from any list or enter any number in the input fields and then continue to the next