need help completing the chart

the rate is $41.50125 per unit

Husky Co. Budgeted Income Statement by Quarter For the Year Ended Dec 31, 2021 Sales Cost of Goods Sold Gross Profit 20 SG\&A Expenses 21 Operating Profit 22 Interest Expense 23 Taxable Income 24 Income Tax 25 Net Income \begin{tabular}{|c|c|c|c|c|} \hline Q1 & Q2 & Q3 & Q4 & Annual \\ \hline$420,000 & $480,000 & $720,000 & $960,000 & \\ \hline290,509 & 328,010 & & & \\ \hline$129,491 & & & & \\ \hline($108,200) & & & & \\ \hline$21,291 & & & & $323,645 \\ \hline$0 & ($720) & ($10,020) & ($18,030) & \\ \hline$21,291 & & & & \\ \hline($6,387) & & & & \\ \hline$14,904 & & & & \\ \hline \end{tabular} 4+4Sheet1+1 Sales use the sales from sales budget in week 3. Cost of Goods sold use the rate of $41.50125 per unit from the sales budge from week 3. SG\&A expenses are from the SG&A budget from week 4 total SGA. \begin{tabular}{|c|l|l|} \hline 6 & & \\ \hline 7 & & \\ \hline 8 & & \\ \hline 9 & 10 & \\ \hline 11 & & \\ \hline 12 & & \\ 13 & & \\ \hline 13usky Co. \end{tabular} \begin{tabular}{|l|r|} \hline 13 & Budgeted Income Statement by Quarter \\ \hline 14 & For the Year Ended Dec 31, 2021 \\ \hline 15 & \\ \hline \end{tabular}