Prepare a budgeted income statement for Premium Grade Ovenware for 2007 if the engineers' redesign efforts had worked as originally planned.Use these assumptions:

a.First quarter sales of 1,500,000 units will be achieved each quarter in 2007.

b.The selling price for 2007 will remain 10% below the price charged from 2002-2006, and there were no sales price increases during the 2002-2006 period.

c.Variable cost of goods sold averaged about $5.55 per unit of ovenware from 2002-2006.

d.Variable production costs will be reduced by 35% due to the new design.

e.The fixed cost of production in 2006 contained one-time, increased costs (about $4,000,000) for the design changes. For 2007, fixed costs are expected to be about 3.5% higher than 2005.

f.Marketing costs contain both fixed and variable elements, however, it is budgeted based on spending 7% of expected sales revenue.

g.Other fixed costs are expected to increase about 2.5% over 2006.