Sales revenue (790 units @ $1,100 per unit) Less Manufacturing costs Variable costs Depreciation (fixed) Marketing and administrative costs Fixed costs (cash) Depreciation (fixed) Total costs Operating profits $ 869,000 60,400 53,000 124,000 61,000 $ 298,400 $ 570,600 Sales volume is expected to increase by 30 percent in May, but the sales price is expected to fall 5 percent. Variable manufacturing costs are expected to increase by 7.5 percent per unit in May. In addition to these cost changes, variable manufacturing costs also will change with sales volume. Marketing and administrative cash costs are expected to increase by 15 percent. All revenues and costs at Cymbal are cash transactions, except for depreciation. Cymbal maintains no inventories. Depreciation is fixed and is forecast to remain unchanged in the next six months. Required: Prepare a budgeted income statement for May. Note: Do not round intermediate calculations. Answer is not complete. Cymbal E-Motors Budgeted Income Statement For the Month of May Sales revenue Manufacturing costs: Variable costs Depreciation (fixed) $ 1,073,215 $ (84,398) (53,000)