Refer to P6.5. Each unit requires one- half hour of direct labor time at $ 20 per hour. Unit- related over-head are $ 5 per machine hour and each unit requires 3 machine hours. Batch- related overhead is $ 1,600 per batch with a batch-size of 500 units. Facility overhead, including depreciation of $ 7,000, is $ 35,000 per month.

Required: 

Prepare Frausto’s direct labor and manufacturing overhead budget by month for the first quarter.