Need help to do a proforma balance sheet and proforma income statement from a downloaded file (last 10Q from Starbucks). Assume the following: Sales will increase for the next quarter by the same percentage increase from the previous quarter to the last reported quarter. For example, if sales increased 8% from the last quarter to the current reported quarter, you will use 8% as the sales increase for your pro formas. Calculate the expenses to determine what will change and what will remain the same. Note: Not all costs are associated with the cost of sales. It will be up to you to determine which line items need to be increased and which ones need to be left alone. This will require you to distinguish between fixed and variable costs.

Revenues	$ 5,995.7
Cost of Goods and Services Sold	1,997.7
Store operating expenses	2,721.4
Other operating expenses	95
Depreciation and amortization expenses	356.3
General and administrative expenses	406.5
Restructuring, Settlement and Impairment Provisions	(0.7)
Total operating expenses	5,576.2
Income from equity investees	67.9
Operating income	487.4
Gain (Loss) on Disposition of Business	0
Interest income and other, net	2
Interest expense	(99.2)
Earnings before income taxes	390.2
Income Tax Expense (Benefit)	65.4
Net earnings including noncontrolling interests	324.8
Net earnings/(loss) attributable to noncontrolling interests	(3.6)
Net earnings attributable to Starbucks	$ 328.4
Earnings per share - basic	$ 0.28
Earnings per share - diluted	$ 0.28
Weighted average shares outstanding:
Basic	1,171.8
Diluted	1,180.7
Company-operated stores [Member]
Revenues	$ 4,766
Licensed stores [Member]
Revenues	689.8
Product and Service, Other [Member]
Revenues	$ 539.9