Carreras Caf is a Spanish restaurant in a college town. The owner expects that the number of meals served in June will be 40 percent below those served in May, because so many students leave for the summer. In May, the restaurant served 4,800 meals at an average price of $20. In the summer (June through August), the average price of a meal typically increases by 25 percent and the average food cost of a meal increases by 10 percent. Other costs are typically unchanged during the summer. The following cost information is available for May. Service costs (variable with respect to meals) Variable service costs (with respect to meals) Food costs $10,800 Labor Other variable costs Fixed service costs 16,700 6,200 9,200 Total service costs $42,900 Marketing and administrative costs Marketing (variable with respect to meals) 5,900 Administrative (fixed) 4,300 Total marketing and administrative costs Total costs $10,200 $53,100 Required: Prepare a budgeted income statement for June. (Do not round intermediate calculations.)