1. Create a table showing gross capital expenditure for each year

(in thousands of dollars) PROJECTED INCOME STATEMENT 2020 2021 2022 2023 2024 2025 500 12,000 14,250 14,500 14,750 Units sold Price per unit $ Revenues (thousands) COGS Gross profit SG&A Depreciation Pretax operating profit 28,999 $ 25.339 3,660 3,190 70,230$ 57,588 12,642 7,725 787 4,130$ 92,572 $ 75,908 16,663 8,794 758 7,111 $ 104,557 S 85.738 18,820 9,933 746 8,141 | $ 118,059 96.808 21,251 11,216 833 748 $ (363) $ 9,287 PROJECTED BALANCE SHEET 2020 2021 2022 2023 2024 2025 $ 600 $ $ S Assets Cash Accounts receivable Inventories Other current assets 290 2,415 5,063 600 702 $ 5,850 9,790 1300 926 7,719 12,919 1860 1,046 $ 8,709 14,575 2100 1,181 9,834 16,458 2400 2,000 Net plant and equipment 9800 6, 7,019 7,218 7,535 7,966 Liabilities Accounts payable 2.000 4800 6100 7200 7800