The correct numbers are on the screen. Please provide FULL CALCULATIONS and explanation for EVERY number calculated. Thank you.

Sudbury Office Equipment manufactures and sells metal shelving. It began operations on January 1, 2022. (Click the icon to view the costs incurred during 2022.) (Click the icon to view the inventory data.) Additional information Revenues in 2022 were $475,200. The selling price per unit and the purchase price per kilogram of direct materials were stable throughout the year. The company's ending inventory of finished goods is carried at the average unit manufacturing costs for 2022. Finished goods inventory at December 31, 2022, was $15,400. Assume management predicts that the selling price per unit and variable cost per unit will be the same in 2023 as in 2022. Fixed manufacturing costs and marketing, distribution, and customer-service costs in 2023 are also predicted to be the same as in 2022. Sales in 2023 are forecast to be 130,000 units. The desired ending inventory of finished goods, December 31,2023 , is 11,000 units. Assume zero ending inventories of both direct materials and work in process. The company's ending inventory of finished goods is carried at the average unit manufacturing costs for 2023. The company uses the first-in, first-out inventory method. Management has asked that you prepare a budgeted statement of comprehensive income for 2023. On December 31, 2022, finished goods inventory is 7,000 units. Inventory data Sudbury Office Equipment manufactures and sells metal shelving. It began operations on January 1, 2022. (Click the icon to view the costs incurred during 2022 (Click the icon to view the inventory data.) (Click the icon to view additional information.) Costs incurred Sudbury Office Equipment Budgeted Statement of Comprehensive Income