ToasToe Inc. (TI) is a manufacturer of heating elements for toaster ovens. To improve control over operations, the president wants to install a flexible budgeting system, rather than the single master budget being used at present. The following data are available for expected costs for production. The relevant range of production levels for fixed overhead costs is 80,000 to 180,000 units:

Variable costs:
Manufacturing	$	8.25/unit
Administrative	$	5.25/unit
Selling	$	3.25/unit
Fixed costs:
Manufacturing	$	162,100
Administrative	$	102,500

Required:

Prepare a flexible budget for each of the three possible sales levels: 108,000, 118,000, and 128,000 units. Each toaster oven is expected to sell for $19.20.