National Beverage Company projects its 2014 sales to be $25,226,975. Given the following income statement for National Beverage Company for 2013, and the sales forecasts, prepare a pro forma income statement for 2014.

Income Statement for 2013
Sales revenue	$ 24,088,000
Cost of goods sold	$ (8,164,000)
Selling, general, and administrative expenses	$ (7,616,000)
Depreciation Expenses	$ (2,388,000)
EBIT	$ 5,920,000
Interest expense	$ (220,000)
Taxable income	$ 5,700,000
Taxes	$ (2,498,000)
Net income	$ 3,202,000