I need help with preparing the multi-step income statement for the year (I need help with the last picture)

Lily inc. is preparing its annual budgets for the year ending December 31, 2022. Accounting assistants furnish the data shown below. An accounting asoigtant has peEpared the detalcd manufacturing over head budget and the selling and admenistrative expense budget The latter shows selline expe rises of $616,000 tor product 3150 and $396,000 for product 38 60 and administrative expenses of $594.000 for product J1850 and 5344 .oog for product 1860 . interest expense h 5150.000 (not allocrtod to producta). Income takes are expected to be 20%. Prepare the sales budget for the year: eTextbook and Media Attempts: 1 of 3 used (b) Your answer is correct. Prepare the production budget for the year. ULY INC. Production Budget Prepare the production budget for the year. LILY INC. Production Budget eTextbook and Media Attempts: 1 of 3 used (c) Your mosver is correce Prepare the direct materiak budget for the year LILY INC. Direct Materials Budget Prepare the direct materials budget for the year. Prepare the direct labor budget for the year, (Round Direct labor tine per unit answers to 1 declmal place eg 52.5.) LILY INC. Budgeted Income Statement Beginning Itventary Purchasee Silas Net Inceme / (leses) Cont of Goede sald Operuating fquanses Income fax fipenee Incomin betore insame Thureg Qroun Profit Inearne from Operutions Administrative Expcrides Selling fiperses Total Operating Fspingees Ending hiventery interest Feppenae