Mini$-$Exercise $15-1($Algo$)$ Flexible budget LO $15-3$

Acme Company's production budget for August is $18,800$ units and includes the following component unit costs: direct materials, $$8\mathrm{.}00$; direct labor, $$11\mathrm{.}00$; variable overhead, $$5\mathrm{.}50.$ Budgeted fixed overhead is $$45,000.$ Actual production in August was $19,416$ units.

Required:

Prepare a flexible budget that would be used to compare against actual production costs for August.

Note: Round "Cost per unit" to $2$ decimal places.

$\backslash$table$[[,$Cost Formula,$\backslash$table$[[$Original Budget$],[$ units