A proposed new investment has projected annual sales of $830,000. Variable costs are 60 percent of sales, and fixed costs are $181,000 per year; depreciation is $77,000 per year. Prepare a pro forma income statement assuming a tax rate of 35 percent.

The projected net income per year is $