Financial facts

Desired units to be sold - 15,000

Desired units in ending inventory - 7,000

Estimated units in beginning inventory -3,000

(numbers in millions)

Total Cost for Selling and Administrative budget - 36,914

Interest expense - $2071

Interest revenue - $349

Direct materials cost including labor - $7

Products - $10

Tax rate - 21%

Need to prepare budget income statement from the given data.