need a layout of the formulas to complete income statement please

A B Summary 85 $999.99 $30,000.00 $16,552.10 $729.54 Number of Units Sold 5 Revenue Per Unit 6 Desired Target Income 7 Total Fixed Costs 8 Total Variable Cost Per Unit 9 10 Variable Costs Per Unit 11 Marketing and Sales 12 Labor 13 Variable Overhead 14 Variable Selling 15 Variable Administative 16 Total Variable Expenses Per Unit 17 18 Fixed Costs 19 Fixed Overhead 20 Selling Expenses 21 Administrative Expenses 22 Depreciation 23 Total Fixed Costs $15.24 $150.00 $514.72 $25.83 $23.75 $729.54 $4,652.11 $2,500.00 $2,399.99 $7,000.00 $16,552.10 Sheet1 Income Statement $62,010.90 Sales Variable Expenses Marketing and Sales Labor Variable Overhead Variable Selling Variable Administrative Total Variable Expenses Contribution Margin Fixed Expenses Fixed Overhead Selling Expenses Administrative Expenses Depreciation Total Fixed Expenses Operating Income Income Taxes Net Income $4,652.11 $2,500.00 $2,399.99 $7,000.00 $16,552.10