Lowell company makes and sells artistic frames for pictures. The controller is responsible for preparing the master budget and has accumulated the following information for 2022.

January February March April May

Estimated unit sales 12,000 14,000 13,000 11,000 11,000

Sales price per unit $50.00 $47.50 $47.50 $47.50 $47.50

Direct labor hours per unit 2.0 2.0 1.5 1.5 1.5

Wages per direct labor hour $8.00 $8.00 $8.00 $9.00 $9.00

Lowell has a labor contract that calls for a wage increase to $9.00 per hour on April 1. New labor-saving machinery has been installed and will be fully operational by March 1. Lowell expects to begin the year with 17,600 frames on hand and has a policy of carrying end -of -month inventory of 100% of the following month's sales, plus 40% of the second following month's sales.

Prepare a production budget and a direct labor budget for Lowell Company by month and for the first quarter of the year. The direct labor budget should include direct labor hours.

Prepare a manufacturing overhead budget for the year.