Consider the following income statement for the Heir Jordan Corporation:

HEIR JORDAN CORPORATION Income Statement
Sales				$	49,000
Costs					40,300
Taxable income				$	8,700
Taxes (22%)					1,914
Net income				$	6,786
Dividends	$	2,400
Addition to retained earnings		4,386

A 20 percent growth rate in sales is projected.

Prepare a pro forma income statement assuming costs vary with sales and the dividend payout ratio is constant. (Input all answers as positive values. Do not round intermediate calculations.)

What is the projected addition to retained earnings? (Do not round intermediate calculations.)