You have completed the budgets for the production inputs for 2020, summarized below. January February March April May June Direct materials $30,624 $50,945 $75,547 $76,000 $63,230 $50,584 Direct labour $30,019 $49,940 $74,055 $74,499 $61,981 $49,585 Manufacturing overhead $12,615 $20,986 $31, 120 $31,307 $26,046 $20.837 July August September October November | December Direct materials $41,678 $32,772 $29,923 $27,608 $23,867 $22,528 Direct labour $40,855 $32,126 $29,332 $27,062 $23,395 $22,083 Manufacturing overhead $17,169 $13,500 $12,326 $11,372 $ 9,832 $ 9,280 The cost per unit of the open inventory in January is expected to be $705 per unit. You were also provided with the following to use for the selling and administrative budget. Prior-year monthly expense information and assumptions: Shipping costs $45 per unit (no expected change) Wages and salaries $20,000 expected to increase by 3% inflation only at the beginning of the year and then remain constant Depreciation $8,200 expected to stay the same Utilities $7,100 expected to increase by 3% in February and then remain constant Insurance $4,100 expected to increase by 2% on renewal in April and then remain constant Miscellaneous $2,900 expected to stay the same a) Prepare the monthly cost of goods sold budget for 2020. b) Prepare the monthly selling and administrative expenses budget for 2020. c) Prepare the annual budgeted net income statement for 2020, ignoring income taxes based upon the information provided.You have completed the budgets for the production inputs for 2020, summarized below. January February March April May June Direct materials $30,624 $50,945 $75,547 $76,000 $63,230 $50,584 Direct labour $30,019 $49,940 $74,055 $74,499 $61,981 $49,585 Manufacturing overhead $12,615 $20,986 $31, 120 $31,307 $26,046 $20.837 July August September October November | December Direct materials $41,678 $32,772 $29,923 $27,608 $23,867 $22,528 Direct labour $40,855 $32,126 $29,332 $27,062 $23,395 $22,083 Manufacturing overhead $17,169 $13,500 $12,326 $11,372 $ 9,832 $ 9,280 The cost per unit of the open inventory in January is expected to be $705 per unit. You were also provided with the following to use for the selling and administrative budget. Prior-year monthly expense information and assumptions: Shipping costs $45 per unit (no expected change) Wages and salaries $20,000 expected to increase by 3% inflation only at the beginning of the year and then remain constant Depreciation $8,200 expected to stay the same Utilities $7,100 expected to increase by 3% in February and then remain constant Insurance $4,100 expected to increase by 2% on renewal in April and then remain constant Miscellaneous $2,900 expected to stay the same a) Prepare the monthly cost of goods sold budget for 2020. b) Prepare the monthly selling and administrative expenses budget for 2020. c) Prepare the annual budgeted net income statement for 2020, ignoring income taxes based upon the information provided