Please also show how you got all of the numbers. thanks!

Exercise 16-21 Flexible Budgeting (LO 16-2) The master budget at Western Company last period called for sales of 225,000 units at $9 each. The costs were estimated to be $3.75 variable per unit and $225,000 fixed. During the period, actual production and actual sales were 230,000 units. The selling price was $9.10 per unit. Variable costs were $4.50 per unit. Actual fixed costs were $225,000. Required: Prepare a flexible budget for Western. WESTERN COMPANY Flexible Budget