Water Filter Systems, Inc. has accumulated the following budget data for the year 2020.

1. Sales: 37,000 units, unit selling price $65.

2. Cost of one unit of finished goods: Direct materials 1.5 pounds at $4 per pound, direct labor 2.5 hours at $14 per hour, and manufacturing overhead $3 per direct labor hour.

3. Inventories (raw materials only) Beginning, 7,200lbs. ending 10,400lbs.

4. Raw materials cost: $4 per pound.

5. Selling and administrative expenses: $106,350.

6. Income taxes: 40% of income before income taxes.

Instructions

(a) Prepare a schedule showing the computation of cost of goods sold for 2020.

(b) Prepare a budgeted income statement for 2020.