i need the excel formulas(??)

Maxi's Grocery Mart Pro Forma Income Statement 2003 2004 2005 2006 . 72 77 77 22 72 9 79 72 22 72 ?? 77 77 ?? 72 7 73 99 73 77 77 72 77 77 72 22 n ?? m2 72 77 77 72 72 Sales Det Daly Canned Goods Frozen Foods Meals Produce Dry Good Total Sales Cost of Goods Sold De Daly Canned Goods Frozen Foods Meals Produce Dry Goods Total Cost of Goods Sold Gross Pront Operating Expenses Sales and Marketing General and Administrative Depreciation Waga Common Costs Total Operating Expenses Income Before Taxes Income Taxes Net Income 122 122 77 23 ? 22 72 72 72 72 22 22 2 79 72 22 27 77 72 77 73 22 72 22 72 22 77 72 22 72 22 23 27 72 22 22 22 12 77 29 19 77 22 72 77 72 79 Asumptions Tetal Sales for 2003 $3,500,000.00 Rutes Store Items Dell Dalry Canned Goods Frozen Foods Meats Produce Dry Goods of Sales 5.00% 20.00% 15.50% 18.00% 21.00% 12.50% 3.00% CGS 50.00% 50.00% 75.00% 65.00% 50.00 65.00% 66.00 2004 Growth 2005 Growth 2006 Growth 775% 8.25% 25.00% 100.00% Operating Expenses Sales and Marketing General and Administrative Depreciation Expanse Wage ws Leory 15.00% Manager $50,000.00 Asst. Manager 336.000.00 5.50% 8.75% $20.000.00 $10.00 No. of Employees 19