Provide equation form answers for EBIT, interest expense, EBT, Taxes (21%), and net income

Answers need to be in equation form.

EX: sales = D6, Costs= D7

Billy's Exterminators, Inc., has sales of $817,000, costs of $343,000, depreciation expense of $51,000, interest expense of $38,000, and a tax rate of 21 percent. What is the net income for this firm? Complete the following analysis. Do not hard code values in your calculations