Assume that in June Schmidt Machinery Company (Exhibit 14.1) manufactured and sold 1,030 units for $838 each. During this month the company incurred $412,000 total variable expenses and $180,300 total fixed expenses. Required for the Month of June: 1. Prepare a flexible budget for the production and sale of 1,030 units.