Instructions: For questions $1-5,$ use tab Q$1-5$ in the Exam Workbook. Complete the financial model using the assumptions provided by filling in the

blank cells highlighted in yellow. All dollar amounts $($except price and cost per unit$)$ should be rounded to the nearest whole number, with commas

separating $000$s and no currency format. For example, if the answer is $$1,234\mathrm{.}567,$ you would input $1,235.$ All percentages should be expressed with one

decimal point.

What is forecasted revenue in Year $5?$

$95,412$

$124,950$

$151,252$

$161,197$ Instructions: See question $1.$

What is forecasted gross profit as a $\%$ of revenue in Year $5?$

$59\mathrm{.}2\%$

$59\mathrm{.}4\%$

$60\mathrm{.}0\%$

$62\mathrm{.}3\%$ Instructions: See question $1.$

What is forecasted EBITDA as a $\%$ of revenue in Year $5?$

$48,458$

$61,502$

$74,950$

$95,412$ Instructions: See question $1.$

What is forecasted net income in Year $5?$

$36,119$

$38,052$

$40,770$

$54,360$Instructions: See question $1.$

What would forecasted net income in Year $5$ be if the effective tax rate was changed to $30\%$ for all years?

$36,119$

$38,052$

$40,770$

$54,360$