Answer:
$48,000
Explanation:
The budgeted net income is determined as the gross margin deducted by non-operating expenses. Assuming that the only non-operating expenses incurred are selling and administrative expenses and interest expense, Smarton's budgeted net income is:

Smarton's budgeted net income is $48,000.