Wesley Power Tools manufactures a wide variety of tools and accessories. One of its more popular items is a cordless power handisaw. Use the following information about this product line to complete the problem requirements. Each handisaw sells for $48. Wesley expects the following unit sales:

January	4,000
February	4,200
March	4,700
April	4,500
May	3,900

Wesleys ending finished goods inventory policy is 20 percent of the next months sales.

Suppose each handisaw takes approximately .75 hours to manufacture, and Wesley pays an average labor wage of $24 per hour.

Each handisaw requires a plastic housing that Wesley purchases from a supplier at a cost of $6.00 each. The company has an ending raw materials inventory policy of 25 percent of the following months production requirements. Materials other than the housing unit total $4.50 per handisaw.

Manufacturing overhead for this product includes $72,000 annual fixed overhead (based on production of 27,000 units) and $1.20 per unit variable manufacturing overhead. Wesleys selling expenses are 7 percent of sales dollars, and administrative expenses are fixed at $18,000 per month.

Required:

1.

Compute the following for the first quarter: (Round your intermediate calculations for Direct Labor Budget to 2 decimal places and other intermediate calculations to nearest whole dollar.)

	January	February	March
Budgeted Sales Revenue	192,000	201,600	225,600
Budgeted Production Units	????????	??????	??????
Budgeted Cost of Raw Material Purchases for Plastic Housing	???????	??????	?????
Budgeted Direct Labor Cost	???????	??????	?????