Appendix A - Proforma Income Statement Year ('000s) 0 1 2 3 4 Revenues COGS Gross Profit Expenses Sales Salaries & Commissions General & Admin Expenses Depreciation Expense Total Operating Expenses EBIT Interest EBT Less Taxes (35%) Net Income Operating Cash Flow Initial Investment Total Cash Flows