According to its original plan, Thornton Consulting Services Company plans to charge its customers for service at $128 per hour. The company president expects consulting services provided to customers to reach 51,000 hours at that rate. The marketing manager, however, argues that actual results may range from 44,000 hours to 58,000 hours because of market uncertainty. Thornton's standard variable cost is $39 per hour, and its standard fixed cost is $1,370,000.

Required

Develop flexible budgets based on the assumptions of service levels at 44,000 hours, 51,000 hours, and 58,000 hours.