How do I prepare a budgeted income statement similar to Illustration 22.15 of the textbook (illustration attached) please explain or show formulas.

Illustration 22.15 below

H C D E F G Serious Business, Inc. The company is preparing its budget for the coming year, 2020. The first step is to plan for the FIRST QUARTER of that 2 coming year. The following information has been gathered from their managers 3 4 Sales Information 5 Period Units 6 November 113,000 Actual 7 December 101,000 Actual 8 January 111,000 Planned 9 February 112,000 Planned | Grading guidelines are on the instructions Grading 10 March 114,000 Planned 11 tab. April 124,000 Planned 12 May 136,000 Planned 13 Unit selling price $ 12.00 14 15 Finished Goods Inventory Planning 16 The company likes to keep 10% of the next month's unit sales in finished goods ending inventory. 17 18 Accounts Receivable & Collections 19 Sales on Account 100% ! 20 Collections Activity 21 Month of Sale 85% 22 Month after Sale 15% 23 Balance at 12/31/19 $ 185,000.00 24 Materials Inventory Costs & Planning Direct Materials Amount Used per Unit Cost Metal 2 lb $ 1.00 lb The company likes to keep 5% of the material needed for the next month's production in raw materials ending inventory. 100% Accounts Payable & Disbursements Purchases on Account Payment Activity Month of Purchase Month after Purchase Balance at 12/31/19 50% 50% 120,000 $ Direct Labor & Costs Time per Unit Production Pay Rate/Hour $ 9 minutes 7.00 0.30 0.45 0.45 0.25 Manufacturing Overhead Costs Variable costs per direct labor hour Indirect materials Indirect labor Utilities Maintenance Fixed costs per month Salaries Depreciation Property taxes Insurance Janitorial $ 42,000 16,800 2,675 1,200 1,300 $ 1.45 Selling and Administrative Costs Variable costs per unit sold Fixed costs per month Advertising Insurance Salaries Depreciation Other fixed costs 15,000 14,000 72,000 25,000 3,000 Income Taxes Accrued on Monthly Net Income Amounts Accrued Q4 2019, paid January 2020 35% rounded to nearest dollar 200,000 $ Cash and Financing Matters Cash Balance, 12/31/2019 2020 Minimum Balance Required $ 90,000 715,000 $ Monthly Dividends Outstanding Shares 2.25 per share 5,000 Line of Credit Limit None Borrowing Increment Required $ 1,000 Interest Rate Draws First of Month Repayments Last of Month Interest accumulates to the loan balance and is paid in full with each repayment. 9% Additional Item Fixed Asset Purchase Month $ 445,000 February Serious Business, Inc. Sales Budget For the first Quarter January February 111000 112000 12.00 $ 12.00 $1,332,000.00 $ 1,344,000.00 Expected Sales Units Unit Selling Price Total Sales March 114000 $ 12.00 $ 1,368,000.00 Q1 337000 $ 12.00 $ 4,044,000.00 Expected Sales Units Add: Desired Ending Finished Goods Units Total Required Units Less: Beginning Finished Goods Required Production Units Serious Business, Inc. Production Budget For the first Quarter January February 111000 112000 11200 11400 122200 123400 11100 11200 111100 1 12200 March 114000 12400 126400 11400 115000 337000 35000 372000 33700 3 38300 Units to be produced Direct Labor Time (hours) Per Unit Total Required Direct Labor Hours Direct Labor Cost Per Hour Total Direct Labor Cost Serious Business, Inc. Direct Labor Budget For the first Quarter January i February 111,100 112,200 0.15 0.15 16,665 16,830 $ 7.00 $ 7.00 $ 116,655.00 $ 117,810.00 March 01 115,000 338,300 0.15 0.15 17,250 50,745 7.00 $ 7.00 120,750.00 $ 355,215.00 $ $ Serious Business, Inc. Direct Materials Budget For the first Quarter January February 111,100 112,200 2 222,200 224,400 March 115,000 01 338,300 230,000 676,600 Units to be produced Direct Materials Per Unit Total Pounds Needed for Production Add: Desired Ending Direct Materials (pounds) Total Materials Required Less: Beginning Direct Materials (pounds) Direct Materials Purchases Cost Per Pound Total Cost of Direct Materials Purchase - ------- 11,220 233,420 12,520 11,500 235,900 33,830 710,430 242,520 22,200 211220 1.00 211,220.00 22,400 213500 1.00 213,500.00 22,800 219720 1.00 219,720.00 67,400 643030 $ 1.00 $ 643,030.00 $ $ $ $ $ Hayes Company Budgeted Income Statement For the Year Ending December 31, 2022 Sales (Illustration 22.3) Cost of goods sold (15,000 x $44) Gross profit Selling and administrative expenses (Illustration 22.13) Income from operations Interest expense Income before income taxes Income tax expense Net income $900,000 660,000 240,000 180,000 60,000 100 59,900 12,000 $ 47.900