5 Sales 6 A/R 7 COGS 8 Cash 9 Rent Expense 10 LTD 11 Stock 12 Salary Expense 13 PPE 14 Interest Expense 15 A/P 16 Depreciation 17 Dividends 18 Prior RE B 6,000 2,000 2,500 3,000 250 1,250 4,000 150 5,000 100 750 150 500 2,505 C 1 EBITDA Net Income EBT Taxes EBIT Gross Profit J 30%

make a Balance sheet & Income statment