The static budget for production of swimwear by Russell Aquatics is based on 10,000 units produced per month. For this level of production, indirect materials are $64,000, indirect labor is $57,000, utilities are $9,000, depreciation is $14,000, and supervision is $3,000. What would the companys total budget be if they produced a flexible budget for 12,000 units?