Sweet Acacia Company has completed all of its operating budgets. The sales budget for the vear shows 53,400 units and total sales of $2,296,200. The total cost of making one unit of sales is $23. It estimates selling and administrative expenses to be $313,000 and income taxes to be $226,500. Prepare a budgeted income statement for the year ending December 31, 2022