JDS Corporation sells wooden kitchen tables for $600 a unit. Please build out a flexible budget projecting out the net income with the data listed below if JDS Corporation sells 90 units and 110 units.

Wood - $55 per unit

Screws - $12 per unit

Glue - $7 per unit

Stain- $4 per unit

Labor - $12 per unit

Polyurethane - $6 per unit

Factory Rent - $3,400 per month

Factory Insurance - $700 per month

Salaries - $8,200 per month

Depreciation - $2,350 per month