I need to forecast the income stateent for 2017, 2018, and 2019 in this format

For Income Statement

Sales

COGS

Gross Profit

G&A

Depreciation

EBIT

Interest Expense

EBT

Income Tax

Net Income

A business's pro forma is the forecast financial statements based on either anticipated future events or potentially changing business performance in upcoming periods. This is in contrast to regular financial statements that are financial summaries on a business's past. Businesses use pro forma statements to assist in their planning activities, both short term and long term. Attached is JcPennys income statement and balance sheet with the percentage of sales method. Consider how each item on that statement can or will be changed during the coming three years. You will need to estimate final sales and expenses for the current year to prepare a pro forma income statement for the upcoming three years. Make sure you explicitly show your assumptions with good critical analysis.

Revenue	1/30/2016	1/31/2015	2/1/2014	Total	Average(Total/3)	%age (Cost/Sales x 100)
Sales Quantity	12630	12260	11860	36750	12250
Sales price per unit	$ 999.60	$ 999.76	$ 999.92	$ 999.76	$ 999.76
Total Revenue	12,625,000	12,257,000	11,859,000	$ 36,741,000.00	$ 12,247,000.00	100%
Cost of Revenue	8,074,000	7,996,000	8,367,000	$ 24,437,000.00	$ 8,145,666.67	66.51%
Gross Profit	4,551,000	4,261,000	3,492,000	$ 12,304,000.00	$ 4,101,333.33	33.49%
Selling General and Administrative	3,940,000	3,797,000	3,918,000	$ 11,655,000.00	$ 3,885,000.00	31.72%
Non Recurring	84,000	87,000	215,000	$ 386,000.00	$ 128,666.67	1.05%
Others	616,000	631,000	601,000	$ 1,848,000.00	$ 616,000.00	5.03%
Total Operating Expenses	4,640,000	4,515,000	4,734,000	$ 13,889,000.00	$ 4,629,666.67	37.80%
Operating Income or Loss	-89,000	-254,000	-1,242,000	$ (1,585,000.00)	$ (528,333.33)	-4.31%
Income from Continuing Operations
Total Other Income/Expenses Net	-10,000	-34,000	-114,000	$ (158,000.00)	$ (52,666.67)	-0.43%
Earnings Before Interest and Taxes	-99,000	-288,000	-1,356,000	$ (1,743,000.00)	$ (581,000.00)	-4.74%
Interest Expense	405,000	406,000	352,000	$ 1,163,000.00	$ 387,666.67	3.17%
Income Before Tax	-504,000	-694,000	-1,708,000	$ (2,906,000.00)	$ (968,666.67)	-7.91%
Income Tax Expense	9,000	23,000	-430,000	$ (398,000.00)	$ (132,666.67)	-1.08%
Net Income From Continuing Ops	-523,000	-751,000	-1,392,000	$ (2,666,000.00)	$ (888,666.67)	-7.26%
Net Income	-513,000	-717,000	-1,278,000	$ (2,508,000.00)	$ (836,000.00)	-6.83%
Net Income Applicable To Common Shares	-513,000	-717,000	-1,278,000	$ (2,508,000.00)	$ (836,000.00)	-6.83%