Fortune, Inc., is preparing its master budget for the first quarter. The company sells a single product at a price of $25 per unit. Sales (in units) are forecasted at 40,000 for January, 60,000 for February, and 50,000 for March. Cost of goods sold is $12 per unit. Other expense information for the first quarter follows.

Commissions		11	%	of sales dollars
Rent	$	24,000		per month
Advertising		10	%	of sales dollars
Office salaries	$	75,000		per month
Depreciation	$	48,000		per month
Interest		14	%	annually on a $260,000 note payable
Tax rate		40	%

Prepare a budgeted income statement for this first quarter. (Round your final answers to the nearest whole dollar.)