Pharoah Company bottles and distributes B$-$Lite, a diet soft drink. The beverage is sold for $60$ cents per $16-$ounce bottle to retailers. For the year $2027,$ management estimates the following revenues and costs.

$\backslash$table$[[$Sales$,$$$1,800,000,$Selling expenses$-$variable,$$93,000$

Please prepare a cvp income statement for $2027$ based on management estimates