Please show all equations and answer question fully. Finish the
pro forma income statement:
Tax Rate
25%
Starting Sales
$1,250,000,000
Sales Growth Rate
0%
Price
$250
COGS %
81%
SGA %
7%
Depreciation
$10,000,000
Year
0
1
2
3
4
5
6
Sales
Revenue
312,500,000,000
312,500,000,000
312,500,000,000
312,500,000,000
312,500,000,000
312,500,000,000
COGS
253,125,000,000
253,125,000,000
253,125,000,000
253,125,000,000
253,125,000,000
253,125,000,000
SGA
21,875,000,000
21,875,000,000
21,875,000,000
21,875,000,000
21,875,000,000
21,875,000,000
Depreciation
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
10,000,000
Operating
Profit
Taxes
Net
Profit