Answer:
See below.
Step-by-step explanation:
Flexible budget is when per unit budgeted costs are reconciled with actual production volume.
Flexed Budget Costs
Direct Materials (91,300 * 3) $273,900
Direct Labor (91,300 * 6) $547,800
Overheads (91,300 * 11) $1,004,300
Manufacturing (91,300 * 5) $456,500
Supervision (91,300 * 1) $91,300
Total flexed Costs Budgeted $2,373,800
Hope that helps.