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 4,500 meals at an average price of $20. In the summer (June through August), the average price of a meal typically increases by 30 percent and the average food cost of a meal increases by 15 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	$	11,400
Labor		16,600
Other variable costs		5,900
Fixed service costs		9,300
Total service costs	$	43,200
Marketing and administrative costs
Marketing (variable with respect to meals)		6,100
Administrative (fixed)		4,900
Total marketing and administrative costs	$	11,000
Total costs	$	54,200

Required:

Prepare a budgeted income statement for June. (Do not round intermediate calculations.)

CARRERAS CAFE
Budgeted Income Statement
For the month of June
Sales revenue
Service costs:
Total service costs	$0
	$0
Marketing and Administrative
Total marketing and administrative costs	$0
	$0