Miami Solar manufactures solar panels for industrial use. The company budgets production of 5,100 units (solar panels) in July and 5,200 units in August.

Each Unit requires 4 hours of direct labor at a rate of $14 per hour. Variable factory overhead is budgeted to be 80% of direct labor cost, and fixed factory overhead is $187,000 per month. Prepare a factory overhead budget for August.