### Pro forma income statement

Objective: Determine a value for Shang-wa cash flows Create a pro forma income statement for Shang-wa ( 2005,2006, 2007, 2009 FYE) using the assumptions below create an annual cash flow, and determine the present value of those future cash flows by using a 10% discount rate. Projections: 2005, 2006, 2007, 2008, 2009