The master budget for the year just ended was on a computer that was just hacked. You feel responsible because you didn't Install anti-hacking software on the computer and you didn't have a backup file. Rather than admit your mistake to your supervisor, you are trying to reconstruct the budget. You have learned the following information. 194,000 units $1,068,000 Sales volume Sales revenue Variable costs: Manufacturing Marketing and administrative Fixed costs: Manufacturing Marketing and administrative Operating profit 352,000 90, 700 230,000 98,000 297,300 $ You know that the company planned to sell 176,000 units at a price of $5 each. Variable marketing and administrative costs are budgeted at 12 percent of revenue. You have discovered that the manufacturing fixed costs are budgeted to be $1.50 per unit at the budgeted volume. You know that the company policy is to budget for an operating profit of one dollar per unit. Finally, you recall that the master budget for fixed marketing and administrative costs is $88,000. Required: Prepare a report explaining the differences between the actual results, flexible budget, and the master budget. (Do not round intermediate calculations. Indicate the effect of each variance by selecting "F" for favorable, or "U" for unfavorable. If there is no effect, do not select either option.) Profit Variance Analysis Actual Manufacturing Variance Marketing and Administrative Variance Sales Price Variance Flexible Budget Sales Activity Variance Master Budget 194,000 1,068,000 194,000 970,000 176,000 880,000 $ $ 98,000 F $ $ 90,000 F $ 352,000 90,700 625,300 IS Sales units Sales revenue Variable costs: Manufacturing Marketing and administrative Contribution margin Fixed costs: Manufacturing Marketing and administrative Operating profit 116,400 25,700 F 25,700F U 10,800 U F 246,400 105,600 528,000 $ $ 98,000 F $ F 230,000 98,000 297,300 88,000 10,000 IU 15,700F 264,000 88,000 176,000 $ UPS $ 98,000 F $