Exercise 13-40 (Algo) Prepare Budgeted Financial Statements (LO 13-6) Cycle-1 is a fast-growing start-up firm that manufactures bicycles. The following income statement is available for October. $387,100 Sales revenue (490 units $790 per unit) LORE Manufacturing costs Variable costs 23,000 25,100 Depreciation (fixed) Marketing and administrative costa Fixed costs (cash) 66,200 Depreciation (fixed) 24,000 Total costa $139,100 $240,000 Operating profits Sales volume is expected to increase by 30 percent in November, but the sales price is expected to fall 5 percent. Variable manufacturing costs are expected to increase by 4 percent per unit in November. 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 10 percent. Cycle-1 operates on a cash basis and maintains no inventories. Depreciation is fixed and should remain unchanged over the next three years. Required: Prepare a budgeted income statement for November. (Do not round intermediate calculations.) CYCLE-1 Budgeted Income Statement For the month of November Less Manufacturing costs Total manufacturing costs Less Marketing and Administrative Total marketing and administrative costs $ $ $ m/+ ** 0 0