According to its original plan, Rundle Consulting Services Company plans to charge its customers for service at $126 per hour in Year 2. The company president expects consulting services provided to customers to reach 52,000 hours at that rate. The marketing manager, however, argues that actual results may range from 45,000 hours to 59,000 hours because of market uncertainty. Rundle's standard variable cost is $48 per hour, and its standard fixed cost is $1,450,000.

Required

Develop flexible budgets based on the assumptions of service levels at 45,000 hours, 52,000 hours, and 59,000 hours.