i pay for chegg im not using anything else or paying you to solve this!

33. Monker Dining Room Furniture manufactures two models of dining table sets: Traditional and Contemporary. Manufacturing requirements are as follows: TRADITIONAL CONTEMPORARY Materials Oak: 100 square feet Oak: 60 square feet Glass top: 1 Labor 15 hours 20 hours Cost of: Glass tops $200 each Oak 15 per square foot Direct labor 25 per direct labor hour Variable manufacturing overhead 10 per direct labor hour This year, Monker sold 1,000 Traditional sets at $2,500 each and 900 Contemporary sets at $3,000 each. Fixed manufacturing overhead was $500,000, and period expenses (all fixed) were $700,000. Monker estimates that sales of both products will increase 10% each year in the future, and that total fixed costs and per-unit variable costs will remain the same as this year. Monker's inventory policy is to end each period with 10% of the following year's sales needs in finished goods inventory. Ending finished goods inventory this year is worth $450,000. Prepare all budgets necessary to result in a budgeted income statement for next year