Dexter Company reported the following 2017 income statement

Total revenue	$13,256,500
Cost of revenue	7,066,300
Gross profit	6,190,200
Selling and administrative expenses	3,758,200
Operating income	2,432,000
Interest expense	572,800
Income before income taxes	1,859,200
Income tax expense	687,905
Net income	$ 1,171,295

Forecast Dexters income statement assuming a 5% increase in sales, a 37% effective tax rate, and a continuation of the 2017 percentage relation to net sales for expenses except for interest where the company projects no change.