The budget director of Feathered Friends Inc., with the assistance of the controller, treasurer, production manager, and sales manager, has gathered the following data for use in .developing the budgeted income statement for December

A.  Estimated sales for December:
Bird house . . . . . . . . . . . . . . . . . . . . . . . . .. . . . . . . . . . . . . . . 3,200 units at $50 per unit
Bird feeder. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3,000 units at $70 per unit\

B.  Estimated inventories at December 1:

C.  Desired inventories at December 31:

D.  Direct materials used in production:

E.  Anticipated cost of purchases and beginning and ending inventory of direct materials:

         Wood . . . . . . . . . . . . $7.00 per ft.         Plastic . . . . . . . . . . . $1.00 per lb.

F.  Direct labor requirements

G.  Estimated factory overhead costs for December:

H.  Estimated operating expenses for December:

I.  Estimated other income and expense for December:

                           Interest revenue          $200

                           Interest expense            122

J.  Estimated tax rate: 30%

Instructions
1. Prepare a sales budget for December.
2. Prepare a production budget for December.
3. Prepare a direct materials purchases budget for December.
4. Prepare a direct labor cost budget for December.
5. Prepare a factory overhead cost budget for December.
6. Prepare a cost of goods sold budget for December. Work in process at the beginning of December is estimated to be $29,000, and work in process at the end of December is estimated to be $35,400.
7. Prepare a selling and administrative expenses budget for December.
8. Prepare a budgeted income statement for December.