Assumptions: Tax rate: 35% of Earnings Before Taxes, Depreciation: $2,000, Interest Expense = 10% of Total Debt

	FILL IN ALL THE SPOTS!!! Including TAXES and Net Income
	Income Statement			Debt $5,000
				Current Assets $400
				Total Assets $ 1,500
	Sales
	COGS	8,410
	Gross Profit	9,325
	Operating Expense
	Operating Profit	6,011
	Interest Expense
	Depreciation
	Net before Taxes Taxes Net Income