Exercise 13-44 (Algo) Prepare Budgeted Financial Statements (LO 13-5) Cymbal E-Motors is a fast-growing start-up firm that manufactures electric motors for bicycles. The following income statement is available for April: Sales revenue (780 units @ $1,000 per unit) Less Manufacturing costs Variable costs Depreciation (fixed) Marketing and administrative costs Fixed costs (cash) Depreciation (fixed) Total costs Operating profits $780,000 60,000 52,000 123,500 60,000 $ 295,500 $ 484,500 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. Cymbal E-Motors Budgeted Income Statement Manufacturing costs: For the Month of May Total manufacturing costs Marketing and administrative: Total marketing and administrative costs