Crosby Inc. ("the company") is a manufacturer of hockey pucks.

The upcoming year is expected to be a good one but management wants to do some scenario planning and see what the financial results would look like under different production levels.

The company has budgeted the following costs for one hockey puck:

Materials	2 kg of rubber @ $10.00 per kg
Labour	3.25 hours of direct labour @ $15.00 per hour
Variable overhead	3.25 hours of direct labour @ $10.00 per hour

Fixed overhead is estimated at $22,000 per year.

Prepare a flexible budget for the year for two levels of production: 4,500 and 5,000 units.

Using your solution answer the following questions.

If the company produced 4,500 units, total production costs per the flexible budget would be $_______________.

If the company produced 4,500 units, the cost PER UNIT would be $

If the company produced 5,000 units, total production costs per the flexible budget would be $_______________.

If the company produced 5,000 units, the cost PER UNIT would be $