E$9-2($Algo$)$ Preparing Flexible Budget for Manufacturing Costs $[$LO $9-2]$

Olive Company makes silver belt buckles. The company$$s master budget appears in the first column of the table.

Required:

Complete the table by preparing Olive$$s flexible budget for $4,800,6,800,$ and $7,800$ units.

Note: Round your intermediate calculations to $2$ decimal places.