Consider the following data in preparing Ballarat Furniture Company’s budget for 2013:

In addition to the above, the following selling and administrative expenses are expected for 2013:

Required:
Make an annual budget for the Ballarat Furniture Company for 2013. Suppose an income tax rate of 40 percent. Comprise the given schedules:
a) Sales budget
b) Production budget (in units)
c) Direct materials usage budget (in units and in dollars)
d) Direct labor budget
e) Budgeted income statement.