Sales $(14,000$ units $\backslash$times $$214$ per unit$)2,996,000$

Costs

Direct materials $336,000$

Direct labor $588,000$

Indirect materials $378,000$

Supervisor salary $136,000$

Sales commissions $126,000$

Shipping $224,000$

Administrative salaries $186,000$

Depreciation$$Office equipment $156,000$

Insurance $126,000$

Office rent $136,000$

Income $604,000$

Prepare a flexible budget at activity levels of $12,000$ units and $16,000$ units.