Cymbal E-Motors is a fast-growing start-up firm that manufactures electric motors for bicycles. The following income statement is available for April: Sales revenue (720 units @ $400 per unit) $ 288,000 Less Manufacturing costs Variable costs Depreciation (fixed) Marketing and administrative costs Fixed costs (cash) Depreciation (fixed) Total costs Operating profits 57,600 46,000 120,500 54,000 $ 278,100 $ 9,900 Sales volume is expected to increase by 30 percent in May, but the sales price is expected to fall 5 percent. Variable manufacturing costs are expected to increase by 7.5 percent per unit in May. In addition to these cost changes, variable manufacturing costs also will change with sales volume. Marketing and administrative cash costs are expected to increase by 15 percent. All revenues and costs at Cymbal are cash transactions, except for depreciation. Cymbal maintains no inventories. Depreciation is fixed and is forecast to remain unchanged in the next six months. Required: Prepare a budgeted income statement for May. Cymbal E-Motors Budgeted Income Statement For the Month of May Sales revenue Manufacturing costs: Variable costs Depreciation (fixed) Contribution margin Total manufacturing costs Gross loss Marketing and administrative: Fixed costs (cash) Depreciation (fixed) Contribution margin Total marketing and administrative costs Operating profit $355,680 $ 80,496 46,000 275,184 $ 401,680 $ (46,000) $ 138,575 54,000 $ 192,575 $ (238,575)