The master budget at Cherrylawn Corporation at the beginning of the year was based on sales of 335,000 units with revenues of
$3,350,000. Total variable costs were budgeted at $2,010,000 and fixed costs at $1,010,000. During the period, actual production and
actual sales were 315,000 units. The actual revenues were $3,460,500. Actual variable costs were $18.50 per unit. Actual fixed costs
were $1,040,000.
Required:
Prepare a flexible budget for Cherrylawn Corporation.