The master budget at Western Company last period called (or 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