Can someone help me prepare the cost of goods sold budget? The answer has to fill all 24 columns on the financial statement. I included pictures of the other budgets needed for the answer.

Elite Accessories Inc Factory Overhead Cost Budget For the Year Ending December 31, 2014 2 3 4 Indirect factory wages 5 Supervisor salaries 6 Power and light 7 Depreciation of plant and equipment 8 Indirect materials 9 Maintenance 10 nsurance and property taxes 11 Total factory overhead cost 732,800 360,000 306,000 288,000 182,800 140,280 79,200 $2,089,080 Objective 4-Prepare pro forma financia I statements based on budgets. Illustration for Elite continued: Given information-Beginning Finished Goods Inventory, $1,095,600; Ending Finished Goods Inventory, $1,565,000; Beginning WIP Inventory, $214,400; Ending WIP Inventory, $220,000; Beginning Raw materials Inventory, $99,000; Ending Raw materials Inventory, $104,400. Prepare the Cost of Goods Sold Budget