Coro Ltd makes two products, Quara and Lock. The following data are relevant for the year ending 31st December 2020:

Material prices :

Material M $2 per unit

Material N $3 per unit

Direct labour is paid $10 per hour.

Production overhead cost is estimated to be $ 200,000. Production overhead cost is absorbed into product costs using a direct labour hour absorption rate. Selling and administration overhead is budgeted to be $ 75,000.

Each unit of finished product require

QuaraLock

Material M12 units12 units

Material N6 units8 units

Direct labour7 hours10 hours

The sales director has forecast that sales of Quara and Lock will be 5,000 and 1,000 units respectively during the year 2020. The selling prices will be as follows:

Quara$182 per unit

Lock$161 per unit

She estimates that there will be opening inventory of 100 units of Quara and 200 units of Lock. At the end of the year 2020, the company does not intend holding any inventory of Quara and Lock.

The Production Director estimates that the opening inventories of raw materials will be 3,000 units of M and 4,000 units of material N. At the end of the year 2020, the inventories of these raw materials are to be:

M4,000 units

N2,000 units

Statement of financial position extracts for year ended 31st December 2019 are as follows:

Inventory of finished goods$ 15,000

Inventory of Raw materials$ 20,000

Retained earnings$ 81,000

The Finance Director advises that the rate of tax to be paid on profits during the year 2020 is likely to be 30%.

Prepare all functional budgets and budgeted statement of profit or loss for the year ending 31st December 2020.