Prepare a flexible budget for the production of 80% and 100% activity on the basis of the following information.

Production at 50% capacity 5000 units

Raw material $80 per unit

Direct labour $50 per unit

Direct Expenses $15 per unit

Factory Expenses $50000 (Fixed)

Administrative Expenses $60000(50% Variable)