Deleon Inc. is preparing its annual budgets for the year ending December 31, 2017. Accounting assistants furnish the data shown below.

		Product JB 50		Product JB 60
Sales budget:
Anticipated volume in units		403,200		203,400
Unit selling price		$22		$28
Production budget:
Desired ending finished goods units		26,700		19,700
Beginning finished goods units		32,500		11,400
Direct materials budget:
Direct materials per unit (pounds)		2		2
Desired ending direct materials pounds		34,300		19,500
Beginning direct materials pounds		44,300		11,200
Cost per pound		$3		$3
Direct labor budget:
Direct labor time per unit		0.4		0.6
Direct labor rate per hour		$12		$12
Budgeted income statement:
Total unit cost		$13		$21

An accounting assistant has prepared the detailed manufacturing overhead budget and the selling and administrative expense budget. The latter shows selling expenses of $663,000 for product JB 50 and $364,000 for product JB 60, and administrative expenses of $542,000 for product JB 50 and $341,000 for product JB 60. Interest expense is $150,000 (not allocated to products). Income taxes are expected to be 30%.

Please help with last part.

Prepare the budegeted multiple-step income statement for the year. (Note: income taxes are not allocated to the products).

Prepare the sales budget for the year. DELEON INC. Sales Budget For the Year Ending December 31, 2017 JB 50 JB 60 Total Expected unit sales 403200 203400 Unit selling price 28 Total sales 8870400 5695200 14565600