Below is the link to the problem that has already been answered. However, I need three additional items

1. Prepare a budgeted schedule of Cost of goods manufactured and sold for 20x1

2. Budgeted Income Statement 20x1

3. Budgeted Statement of retained earnings

Please include how you arrived at those numbers so I can understand and learn.

https://www.chegg.com/homework-help/questions-and-answers/jeffrey-vaughn-president-frame-company-concluding-budget-meeting-senior-staff-november-20--q28029484

4. Budgeted Balance Sheet as of Dec. 31 20x1