Balance Sheet
Cash	200,00	Accounts Payable	100,000
Accounts Receivable	340,000	Short-term Liabilities	180,000
Total Current Assets	540,000	Total Current Liabilities	280,000
Long-term Assets	1,300,000	Long-term Liabilities	420,000
Total Assets	1,840,000	Total Liabilities	700,000
		Shareholder's Equity	1,140,000
Income Statement
Sales	1,839,999
Costs	(299,999)
SG&A	(300,000)
Depreciation	(600,000)
Interest Expense	(150,000)
EBT	?
Tax	19%
Net Income	?
Market Values
Market Value of Equity	2,200,000
Market Value of Debt	3,300,000