Please show it to me with excel.

Prepare a cost of goods manufactured schedule and a correct income statement. Excel P1.5 (LO 3), AN Empire Company is a manufacturer of smartphones. Its controller resigned in October 2022. An inexperienced assistant accountant has prepared the following income statement for the month of October 2022. Empire Company Income Statement For the Month Ended October 31, 2022 Sales revenue $780,000 Less: Operating expenses Raw materials purchases $264,000 Direct labor cost 190,000 Advertising expense 90,000 Selling and administrative salaries 75,000 Rent on factory facilities 60,000 Depreciation on sales equipment 45,000 Depreciation on factory equipment 31,000 Indirect labor cost 28,000 Utilities expense 12,000 Insurance expense 8,000 803,000 Net loss $ (23,000) Prior to October 2022, the company had been profitable every month. The company's president is concerned about the accuracy of the income statement. As her friend, you have been asked to review the income statement and make necessary corrections. After examining other manufacturing cost data, you have acquired additional information as follows. 1. Inventory balances at the beginning and end of October were: October 1 October 31 Raw materials $18,000 $29,000 Work in process 20,000 14,000 Finished goods 30,000 50,000 2. Only 75% of the utilities expense and 60% of the insurance expense apply to factory operations. The remaining amounts should be charged to selling and administrative activities. Instructions a. Prepare a schedule of cost of goods manufactured for October 2022. (Assume that all raw materials used were direct materials.) CGM $581,800 b. Prepare a correct income statement for October 2022. b. NI $2,000 a. Continuing Cases Current Designs Excel