Gundy Company expects to produce 1,222,800 units of Product XX in 2020. Monthly production is expected to range from 78,000 to 114,000 units. Budgeted variable manufacturing costs per unit are direct materials $5, direct labor $6, and overhead $9. Budgeted fixed manufacturing costs per unit for depreciation are $6 and for supervision are $3. Prepare a flexible manufacturing budget for the relevant range value using 18,000 unit increments. (List variable costs before fixed costs.)

GUNDY COMPANY Monthly Flexible Manufacturing Budget For the Year 2020