Pharoah Company has completed all of its operating budgets. The sales budget for the year shows 46,300 units and total sales of $2,083,500. The total cost of making one unit of sales is $26. It estimates selling and administrative expenses to be $276,000 and income taxes to be $181,110. Prepare a budgeted income statement for the year ending December 31, 2022