Sunland Company expects to produce 1,260,000 units of Product XX in 2020. Monthly production is expected to range from 86,000 to 126,000 units. Budgeted variable manufacturing costs per unit are direct materials $4, direct labor $7, and overhead $10. Budgeted fixed manufacturing costs per unit for depreciation are $6 and for supervision are $2. Required:
Prepare a flexible manufacturing budget for the relevant range value using 20,000 unit increments.