The S&H Construction Company expects to have total sales next year totaling 15300000 In addition, the firm pays taxes at 35 percent and will owe 309000 in interest expense. Based on last year's operations the firm's management predicts that its cost of goods sold will be 58 percent of sales and operating expenses will total 28 percent. What is your estimate of the firm's net income (after taxes) for the coming year?

Complete the pro-forma income statement below:

(Round to the nearest dollar.) Pro-Forma Income Statement

Sales $

Cost of goods sold

Gross profit $

Operating expenses

Net operating income $

Interest expense Earnings before taxes $ Taxes

Net income $