Ceder Company has compiled the following data for the upcoming year:

Sales are expected to be 12,500 units at $60.00 each.

Each unit requires 3 pounds of direct materials at $3.20 per pound.

Each unit requires 2.0 hours of direct labor at $15.00 per hour.

Manufacturing overhead is $4.20 per unit.

Beginning raw materials inventory is $4,700.00.

Ending raw materials inventory is $5,900.00.

Selling and administrative costs totaled $137,670.

Required: 1. Determine Ceder's budgeted cost of goods sold. (Do not round the intermediate values.)

Budgeted Cost of Goods Sold

2. Complete Ceder's budgeted income statement. (Do not round the intermediate values.)

CEDER CORP.
Budgeted Income Statement
Budgeted Sales Revenue	$750,000
Budgeted Cost of Goods Sold
Budgeted Gross Margin	191,900
Budgeted Selling and Administrative Expenses
Budgeted Net Operating Income