North Company has completed all of its operating budgets. The sales budget for the year shows 50,800 units and total sales of $2,429,500. The total unit cost of making one unit of sales is $24. Selling and administrative expenses are expected to be $304,800. Income taxes are estimated to be $271,650. Prepare a budgeted income statement for the year ending December 31, 2014