Please use this Consolidated Statements Sheet to fill in the 24-Month Pro Forma chart below:

\begin{tabular}{|l|l|l|} \hline & Previous Fiscal Year & 24-Month Projections \\ \hline Sales & $82,772 & $ \\ \hline Cost of goods sold & $(75,925) & $ \\ \hline Gross profit & $6,847 & $ \\ \hline Selling expenses & $ & $ \\ \hline Administrative expenses & $(16,388) & $ \\ \hline Total operating expense & $ & $ \\ \hline Income from operations & $ & $ \\ \hline Other income & $ & $ \\ \hline Income before tax and interest & $ & $ \\ \hline Other expense (interest) & $ & $ \\ \hline Income before income tax & $5,285 & $ \\ \hline Income tax expense & $ & $ \\ \hline Net income & $3,505 & $ \\ \hline \end{tabular} \begin{tabular}{|l|l|l|} \hline & Previous Fiscal Year & 24-Month Projections \\ \hline Sales & $82,772 & $ \\ \hline Cost of goods sold & $(75,925) & $ \\ \hline Gross profit & $6,847 & $ \\ \hline Selling expenses & $ & $ \\ \hline Administrative expenses & $(16,388) & $ \\ \hline Total operating expense & $ & $ \\ \hline Income from operations & $ & $ \\ \hline Other income & $ & $ \\ \hline Income before tax and interest & $ & $ \\ \hline Other expense (interest) & $ & $ \\ \hline Income before income tax & $5,285 & $ \\ \hline Income tax expense & $ & $ \\ \hline Net income & $3,505 & $ \\ \hline \end{tabular}