Please provide excel work file for this question.

Here is a portion of the income statement of BuyerCo and ValueCo. These two firms are going to merge to create a firm NewCo. Because of the merger, the sales are going to increase by 2%, the COGS are going to decrease by 10% (because of better negotiated bulk buying) and SG&A are going to increase by 5%. What is the projected EBITDA for the NewCo in 2017 (after the merger)?

Income Statement BuyerCo Sales ValueCo Sales 2017 $4,771.7 2,600.0 BuyerCo COGS ValueCo COGS $3,053.9 1,612.0 BuyerCo Gross Profit Value Co Gross Profit $1,717.8 988.0 BuyerCo SG&A ValueCo SG&A $811.2 496.6 BuyerCo EBITDA ValueCo EBITDA $906.6 491.4