Company A has the current income statement below..Remember to show all your calculations for each question.Assuming a projected increase in sales of 12%annually, a gross profit margin this year of 19.23%, an operating profit margin this year of 16.31 and a called dividend each year of 16% of after tax earnings,

1-complete the income statement below

2-preapare two subsequent years of pro formas

3-what is the gross profit margin for year

4-what is the operating profit margin for year

5-what is the gross profit margin for year

6-what is the operating profir margin for year

7-what is the compound annual growth rate of dividends from year 1 to year 3

8-What is the growth rate of the company's after tax earnings from year 1 to 3

9-If the company too 45% of this year's net profits after taxes and invested in a new line of business with anticipated cash flows of %60.000, $65.000 and $75.000and $90.000 over the next four years , assuming a 10% discount rate, what is the project NPV ?

10- Would you recommend the project considered in question 9 above?Why or Why not?

Income Statement of Company A

Sales Revenue $4,396,223

Less COGS

Fixed Costs

Variable costs(42%)

GrossProfits

Less Operating Expenses

Fixed expenses

Variable expenses(2.8%)

Operating Profits

Less Interest Expense (2.7%)

Net Profits before taxes

Less Taxes(21%)

Net Profits after taxes

LessDivident

Increased Retained Earnings