Prepare a cost of goods sold budget for Confederate Candle Co. using the information in Practice Exercises and Assume the estimated inventories on January 1, 2012, for finished goods and work in process were $11,500 and $3,200, respectively. Also assume the desired inventories on December 31, 2012, for finished goods and work in process were $7,200 and $4,000, respectively. Factory overhead was budgeted at $116,000.