A proposed new investment has projected sales of $571,000. Variable costs are 36 percent of sales, and fixed costs are $132,500; depreciation is $51,750. Prepare a pro forma income statement assuming a tax rate of 22 percent. What is the projected net income?

Sales-

Variable Costs-

Fixed Costs-

Depreciation-

EBT-

Taxes-

Net Income-