hurons Manufacturing produces a single product identified as PFR. Data Orelating to the coming month are:

Sales: estimated at 12 500 units. Selling price will be $95 per unit.

Inventories: beginning inventories-finished goods 750 units valued at $48 000; direct materials 2000 kilograms Desired ending inventory-finished goods 1000 units; direct materials 2500 kilograms.

Required Prepare the budgeted income statement for the coming month.

Cost per manufactured unit: direct materials-3 kilograms at $5 per kilogram; direct labour-2 hours at $15 per hour; factory overhead-2 hours at $10.

Operating expenses: marketing expenses are 10% of sales; administration expenses are $87 500 per month; financial expenses are 5% of sales.