Please help asap and please show formulas

Forecast Income Statement For the year ended Total revenue Revenue growth Operating expenses Operoting expense growth EBITDA EBITDA margin Depreciation \\& Amortization DEA \ of revenue Forecast Period \\( \\frac{\\$ 2,500}{2 \\%} \\) \2 \2 \2 \2 \2 \2 EBIT EaIT margin Interest Expense Interest rate \\( \\frac{\\$ 1,500}{5 \\%} \\) \\( \\$ 1,500 \\) \\( \\$ 1,500 \\) \5 \\( \\$ 1,500 \\) \5 \\( \\$ 1,500 \\) \5 \\( \\$ 1,500 \\) EET \\( \\operatorname{Tax} \\) Tox rate 1356 \13 1395 \13 \13 \13 \13 \13 Forecast Cashflow For the year ended Forecast Period Net income + Depreciation \\&Amortization (non-cash) Changes in Net Working Capital - increase in accounts recelvable +increase in accounts payable Cash flow from operations Capital expenditures Copex \\( \\$ \\) of revenue Cash flow from investment Debt paydown Debt borrowings Cash flow from Finanding Beginning Cash Balance Net Cash Flow Ending Cash Batance Year 1 Year 3 Year 4 \\( \\$ 0 \\) Year 5 Year 6 Year 7 \\begin{tabular}{|l|l|l|l|l|l|l|} \\hline\\( \\$ 0 \\) & \\( \\$ 0 \\) & \\( \\$ 0 \\) & \\( \\$ 0 \\) & \\( \\$ 0 \\) & \\( \\$ 0 \\) & \\( \\$ 0 \\) \\\\ \\hline & & & & & & \\\\ \\hline \\end{tabular} Forecast Income Statement For the year ended Total revenue Revenue growth Operating expenses Operoting expense growth EBITDA EBITDA margin Depreciation \\& Amortization DEA \ of revenue Forecast Period \\( \\frac{\\$ 2,500}{2 \\%} \\) \2 \2 \2 \2 \2 \2 EBIT EaIT margin Interest Expense Interest rate \\( \\frac{\\$ 1,500}{5 \\%} \\) \\( \\$ 1,500 \\) \\( \\$ 1,500 \\) \5 \\( \\$ 1,500 \\) \5 \\( \\$ 1,500 \\) \5 \\( \\$ 1,500 \\) EET \\( \\operatorname{Tax} \\) Tox rate 1356 \13 1395 \13 \13 \13 \13 \13 Forecast Cashflow For the year ended Forecast Period Net income + Depreciation \\&Amortization (non-cash) Changes in Net Working Capital - increase in accounts recelvable +increase in accounts payable Cash flow from operations Capital expenditures Copex \\( \\$ \\) of revenue Cash flow from investment Debt paydown Debt borrowings Cash flow from Finanding Beginning Cash Balance Net Cash Flow Ending Cash Batance Year 1 Year 3 Year 4 \\( \\$ 0 \\) Year 5 Year 6 Year 7 \\begin{tabular}{|l|l|l|l|l|l|l|} \\hline\\( \\$ 0 \\) & \\( \\$ 0 \\) & \\( \\$ 0 \\) & \\( \\$ 0 \\) & \\( \\$ 0 \\) & \\( \\$ 0 \\) & \\( \\$ 0 \\) \\\\ \\hline & & & & & & \\\\ \\hline \\end{tabular}