Logiclik sells its main product, ergonomic mouse pads, for $$11\mathrm{.}5$ each. Its variable cost is $$5$ per pad. Fixed expenses are $$205,000$ per month for volumes up to $60,000$ pads. Above $60,000$ pads, monthly fixed expenses are $$255,000.$

Requirement

Prepare a monthly flexible budget for the product, showing sales revenue, variable expenses, fixed expenses, and operating income or loss for volume levels of $40,000,50,000,$ and $70,000$ pads.

Complete the monthly flexible budget below. $($Enter flexible budget per output unit to the nearest cent. Enter all other amounts to the nearest dollar.$)$