Coronado Company has completed all of its operating budgets. The sales budget for the year shows 52,400 units and total sales of $2,200,800. The total cost of making one unit of sales is $27. It estimates selling and administrative expenses to be $286,000 and income taxes to be $150,000. Prepare a budgeted income statement for the year ending December 31,2022