Each electronic bicycle produced at East Mountain Bike requires two major parts (frame and tires) and an electronic subassembly from its suppliers as inputs. The following information is available:

Frame

Tires

Electronic subassembly

Material per

1

2

1

Unit cost

$900

$30

$420

Beginning inventory

1,100

2,000

950

Ending inventory

2,500

3,200

1,800

Required:

Prepare the direct material budget for next year.