A proposed new investment has projected sales of $515,000. Variable costs are 40 percent of sales, and fixed costs are $134,500; depreciation is $52,750. Prepare a pro forma income statement assuming a tax rate of 21 percent. What is the projected net income? (Input all amounts as positive values. Do not round intermediate calculations.)

Sales =

Variable Cost =

Fixed Cost =

Depreciation =

EBT =

Taxes =

Net Income =