need help with red boxes please

Vaughn 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 14,880 17360 16.120 13.640 13,640 $40 5375 $37.5 $37,5 $37.5 Estimated unit sales Unit selling price Direct labor hours per unit Direct labor cost per hour 20 20 145 15 1.5 $70 57.0 $7.0 $8.0 $ 8.0 Vaughn has a labor contract that calls for a wage increase to $8.0 per hour on April 1. New labor saving machinery has been installed and will be fully operational by March 1 Vaughin expects to begin the year with 21,824 frames on hand and has a policy of carrying an 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 for Vaughn Company by month and for the first quarter of the year. VAUGHN COMPANY Production Budget For the Quarter Ending March 31, 2022 Jan Feb Mar Total 14880 17360 16120 483160 23808 21576 19096 64480 38688 38936 35216 112840 21824 23808 1 21576 67208 16804 15128 13640 45632 e Textbook and Media