Antenna Matic Manufacturing accumulated the following budget data for the $2022$ year:

Sales: $56,500$ units, unit selling price $$149\mathrm{.}00$

Cost of one unit of finished goods: Direct materials $20$ feet at $$1\mathrm{.}10$ per foot, direct

labor $1\mathrm{.}25$ hours at $$18\mathrm{.}00$ per hour, and manufacturing overhead $$4\mathrm{.}00$ per direct

labor hour.

Inventories $($raw materials only$)$: Beginning, $11,000$ feet; ending, $13,500$ feet.

Raw materials cost: $$1\mathrm{.}10$ per foot

Selling and administrative expenses: $$105,000.$

Income taxes: $25\%$ of income before income taxes.

Required:

$($a$)$ Prepare a detailed schedule showing the computation of cost of goods sold for $2022.$

$($b$)$ Prepare a budgeted income statement in proper form for $2022.$