Shady Shades, Inc., manufactures artistic frames for sunglasses. Talia Demarest, controller, is responsible for preparing the companys master budget. In compiling the budget data for 20x1, Demarest has learned that new automated production equipment will be installed on March 1. This will reduce the direct labor per frame from 3.0 hour to 2.75 hours.

Labor-related costs include pension contributions of $.80 per hour, workers' compensation insurance of $.50 per hour, employee medical insurance of $2 per hour, and employer contributions to Social Security equal to 7.00 percent of direct-labor wages. The cost of employee benefits paid by the company on its employees is treated as a direct-labor cost. Shady Shades, Inc., has a labor contract that calls for a wage increase to $16.00 per hour on April 1, 20x1. Management expects to have 19,000 frames on hand at December 31, 20x0, and has a policy of carrying an end-of-month inventory of 100 percent of the following months sales plus 50 percent of the second following months sales

These and other data compiled by Demarest are summarized in the following table.

	January			February			March			April			May
Direct-labor hours per unit		3.0			3.0			2.75			2.75			2.75
Wage per direct-labor hour	$	14.00		$	14.00		$	14.00		$	16.00		$	16.00
Estimated unit sales		12,000			14,000			10,000			11,000			11,000
Sales price per unit	$	64.00		$	61.50		$	61.50		$	61.50		$	61.50
Production overhead:
Shipping and handling (per unit sold)	$	6.00		$	6.00		$	6.00		$	6.00		$	6.00
Purchasing, material handling,
and inspection (per unit produced)	$	7.00		$	7.00		$	7.00		$	7.00		$	7.00
Other production overhead
(per direct-labor hour)	$	6.00		$	6.00		$	6.00		$	6.00		$	6.00

1.	Prepare a production budget and a direct-labor budget for Shady Shades, Inc., by month and in total for the first quarter of 20x1. Need help in calculating the ending inventory in the production budget