Check Up Corner $22-1.$ Flexible Budget

O$-$wen Snowboard Company designs and manufactures snowboards. The boards are assembled in the company's Assembly Department in Colorado. Information for the Assembly Department is as follows:

$\backslash$table$[[$Depreciation$,$$ $4,500,$per month$],[$Direct labor hours per unit produced,$0\mathrm{.}5,$hour per board$],[$Supervisor salaries,$$22,000,$per month$],[$Utilities$,$$ $1,$per direct labor hour plus $$1,500$ per month$],[$Wages$,$$ $20,$per hour$]]$

Prepare a flexible budget for the Assembly Department for $3,000,4,000,$ and $5,000$ boards in August $20$ Y $1.$

$1$