Prepare a budgeted income statement from this information

Prepare a budgeted income statement from this information Sales (Units) Sales price per unit Uncollectible expense 210.000 $22.50 Direct material $1.50 per unit Direct labor per 0.25 unit (hours) Direct labor rate $14.75 per hour Manufacturing overhead Variable sales and admin $12,500 $180 expenses / unit Fixed sales and $18,000 admin expenses Taxes of sales of income before taxes 16.25%