please do it for 2016, 2017, 2018, 2019, 2020, and 2021! thank you!

Under the assumption that MS's market share will increase by 0.23% per year, you determine that the plant will require an expansion in 2018. The pasion wil cost $215 milion Assume the folowing the ditt francing of the expansion will be stayed accordingly and of 2016). KMS uses a year bond, terest rates on the same at 73and tax rate is proves the following depreciation 2016 2017 2018 2019 2020 2021 Depreciation (000) 55.522 55,465 SAS 57230 57543 57,500 Uurg te information and the data given here project niet come through 2001 The Tax Cuts and Jobs Act of 2017 turporarily iwe 100% tous depreciation (efectively capital perdes) However, we will still code depreciation forecasting in this chapter and in these problem anticipation of the motum of standard deprecation practices during your career Completo metown to determine the income for each year round to the new ) Income Statement (0001 2016 . 74050 Cost of Good Sold 100 101 ELITOA Depreciation 0 2016 $4.775 $349 2017 $4.775 $349 2018 $4.775 $349 2019 $26,275 $1,918 2020 $26,275 $1,918 2021 $26,275 $1,918 2016 $74,950 - 60,710 2017 $82,415 - 66,756 2018 $90,425 - 73,244 2019 $99,520 - 80,611 2020 $108,601 - 87,967 2021 $119,020 - 96,406 ation su Current values (000) Outstanding Debt Interest on Debt Income Statement (000) Sales Cost of Goods Sold EBITDA Depreciation EBIT Interest Expense Pre-tax Income Taxes Net Income ? ? ? ? Under the assumption that KMS's market share will increase by 0.23% financing of the expansion will be delayed accordingly (end of 2018), Depreciation (000) 2016 $5,522 Using this information and the data given here project net income The Tax Cuts and Jobs Act of 2017 temporarily allows 100% bonus dep in anticipation of the return of standard depreciation practices during you Depreciation $ EBIT $ Interest Expense $ Pre-tax Income $ Taxes $ Net Income $