Division N has decided to develop its budget based upon projected sales of 31,000 lamps at $52.00 per lamp. The company has requested that you prepare a master budget for the year. This budget is to be used for planning and control of operations and should be composed of: 1. Production Budget 2. Materials Budget 3. Direct Labor Budget 4. Factory Overhead Budget 5 Selling and Administrative Budget 6. Cost of Goods Sold Budget 7. Budgeted income Statement 8. Cash Budget Notes for Budgeting: The company wants to maintain the same number of units in the beginning and ending inventories of work-in-process, and electrical parts while increasing the inventory of Lamp Kits to 525 pieces and decreasing the finished goods by 20%. Complete the following budgets 1 Production Budget Planned Sales Desired Ending Inventory of Finished Goods Total Needed Less: Beginning Inventory Total Production Lamp Kis Needed for Production Desired Ending Invenlory Total Needed Less: Beginning lrventory Total Purchases' Cost per piece Cost of Purchases (Round to two places, sitw An) \begin{tabular}{|l|l|} \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline \end{tabular} (t. 01) (8.02) (8.03) (0.04) (8.05) (0.05) 3 Direct Labor Budget Labor Cost Per Lamp Production Total Labor Cost (Round to two places, sin tin) 4 Factory Overhead Budget Variable Factory Overhead. Variable Factory Overhead Cost Per Unit Number of Units to be Produced Total Variable Factory Overhead (Round to two places, sen inet) Fixed Factory Overhead Total Factory Overhead (Round to fwo places, sith int) \begin{tabular}{|l|l|} \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline & \\ \hline \end{tabular} (207) (i.08) (Q09) (0.10) (311) {9,01} 2) 3) 7 Budgeted Income Statement Sales Cost of Goods Sold Gross Profit Selling Expenses \& Admin. Expenses Net Income \begin{tabular}{|l|l|l|l|l|} \hline & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline & & & & \\ \hline \end{tabular} (1001)