Pro forma income statements. Green Planet, a restaurant supply company, has the following income statement accounts for 2013: Revenue $12,350,000 Sales Returns $184,120 COGS $5,541,300 Fixed Costs $1,986,000 SG & A Costs $1,412,900 Depreciation $966,340 Interest Expense $806,790 Construct the income statement for 2013 with a tax rate of 39%. Then construct pro forma income statements for the years 2014, 2015, and 2016 if the company expects projected sales to rise annually at 3.5% and all the accounts have the same percentage of sales as in 2013. Redo the pro forma statements for 2014, 2015, and 2016 if fixed costs are truly fixed and remain at $1,986,000, but all other accounts listed will be at the same percentage of sales for the next three years as in 2013. Find the growth in net income each year. .... Construct the income statement for 2013 with a tax rate of 39%. Complete the income statement for 2013 below: (Round to the nearest dollar.) Income Statement 2013 Revenue $ Returns $ Net Revenue $ Costs $ COGS Fixed Costs $ SG and A Costs $ Depreciation $ EBIT $ Interest Expense $ Taxable Income $ Taxes $ Net Income $