Montgomery Company has developed the following flexible budget formulas for its four overhead items: Variable rate per Overhead item Fixed cost direct labor hour Maintenance $10,000 $ 3.00 Power $ 1,500 $ 0.30 Indirect labor cost $12.00 Equipment lease $ 7,000 Total $18,500 $15.30 Montgomery normally produces 15,000 units (each unit requires 0.30 direct labor hours); however, this year, 19,000 units were produced with the following actual costs: Overhead item Actual costs Maintenance $14,000 Power $ 2,200 Indirect labor cost $70,000 Equipment lease $ 7,000 Total costs $93,200

Calculate the after-the-fact budget for the actual level of activity.

a.$77,400

b.$115,000

c.$118,600

d.$91,600

e.None of these choices are correct.