Please walk me through the process of how to get 2016's Sales, COGS, and Net Income (NI). Also, 2015's Capital Expenditures. Your help is greatly appreciated.

Document2 - Word File Home Insert DesignLayout References Mailings Review View Tell me what you want to do Share Assume that COGS is always 70% of Sales, Interest Expense is always 10% of the previous years long term debt, Depreciation is always 20% of the previous years Net Fixed Assets, and taxes are always 40% of EBT. The firm has 100 shares of stock with a stock price of $40 per share Current Assets Net Fixed Assets 2014 1000 1500 2015 1100 1550 2016 1200 1600 2017 1100 Current Liabilities Long Term Debt Total Equity 200 1800 138 2040 472 198 2100 502 614 2016 2015 2000 1400 2014 Sales COGS 2017 3500 2450 730 EBIT nterest EBT 300 04 120 48 72 520 08 axes 20 NI Capital Expenditures Dividends 360 150 450 200 100 (Ctrl)" Page 1 of 137 words - + 120%