The data shown were obtained from the financial records of Italian Exports, Inc., for March:

Estimated Sales	$590,000
Sales	567,923
Purchases	294,817
Ending Inventory*	10%
Administrative Salaries	50,280
Marketing Expense**	5%
Sales Commissions	2%
Rent Expense	7,400
Depreciation Expense	900
Utilities	2,700
Taxes***	15%

*of next month's sales

**of estimated sales

***of income before taxes

Sales are expected to increase each month by 10%.

Prepare a budgeted income statement. Round your answers to the nearest dollar.

Italian Exports, Inc.
Budgeted Income Statement
For the Month Ending Mar. 31, 2020
Sales	$_590,000_
Cost of Goods Sold
Beginning Inventory	$59,000
Purchases	294,817
Cost of Goods Available for Sale	$
Ending Inventory
Cost of Goods Sold	$
Gross Profit
Operating Expenses
Administrative Salaries	$
Marketing Expenses
Sales Commissions
Rent Expense
Depreciation Expense
Utilities
Total Operating Expenses	$
Income From Operations	$
Income Tax Expense
Net Income	$