Month Sales/Revenues COGS excluding D amp; A Depreciation Ammortization COGS including D amp; A Gross Income Operating Expenses Research and...

I need help with creating 3 income statements for Lululemon. The first month to month and the other two are quarterly. Attached is the template to fill out. The strategy is market expansion and in order to determine a realistic sales growth/revenue, I reviewed the last 3 years and the growth rate ranged between 13 to 16 percent (Marketwatch, 2016). For the first two years a projected growth rate of 14.5 percent will be inputted and the third year a projected growth rate of 17%.