2553.3333331416.667566.66670.666667This YearEstimated fornext yearSalesCOGSGross Profit$ 10,000.00 $$ 4,000.00$ 6,000.00 $calculations12,000.0020004,800.08007,200.00Fixed ExpensesBefore Tax profitTax @33.3333%Net Profit3,000$ 3,000.00 $1,000$ 2,000.00 $3,0004,200.001,333 0.3333332,866.67Dividends$Current AssetsNext Fixed AssetsTotal Assets$ 25,000.00 $$ 15,000.00 $$ 40,000.00 $30,000.0016,500.0046,500.00Current liBiliates$ 17,000.00 $Long-term debit$ 13,000.00 $Common Stock$ 7,000.00 $Retained Earnings13,000.0 $Total Liabs& Eq40,000.0 $20,400.003,000.007,000.0015,866.6746,266.67-AFNsalescostprofitdividendsbalance earningscasha/rinventoryfixed assetstotal assets$$10009001000100-233.3312001080120180120100200200500$ 1,000.00 $2402402405001,100.00a/p50accurals50n/p150ltd400common stock100ret earnings250toral liabilites &equ $ 1,000.00 $60601504001003101,080.00AFN$20.00300001500