d Based on your answers above, construct a cash flow forecast for Noble for the period October through December 2014. Noble Selected Information and Financial Statements Sales (20 percent for cash, the rest on 30-day credit terms): 2014 Actual 2014 Projected July August September October November 76,000 88,000 266,000 125,000 51,000 Purchases (all on 60-day terms): 2014 Actual 2014 Projected July August September October November 116,000 122,000 257,000 62,000 27,000 Salaries payable monthly 20,000 Principal payment on debt due in December 25,700 Interest due in December 9,000 Dividend payable in December 15,000 Taxes payable in November 19,000 Addition to accumulated depreciation in December 4,000 Cash balance on October 1, 2014 34,000 Minimum desired cash balance 15,000 Nobles annual income statement and balance sheet for September 30, 2014 appear below. Additional information about the company's accounting methods and expectations for the last three months of 2014 appear in the footnotes. Noble Annual Income Statement Fiscal Year ended September 30, 2014 ($ 000) Net sales 1,581.6 Cost of goods sold1 1,098.0 Gross profits 483.6 Selling and administrative expenses2 240.0 Interest expense 18.0 Depreciation3 16.0 Net profit before tax 209.6 Tax at 33% 69.2 Net profit after tax 140.4 Noble Balance Sheet September 30, 2014 ($ 000) Assets Cash 34.0 Accounts receivable 212.8 Inventory 425.0 Total current assets 671.8 Gross fixed assets 135.0 Accumulated depreciation 52.0 Net fixed assets 83.0 Total assets 754.8 Liabilities Bank loan 0.0 Accounts payable 379.0 Accrued expenses4 55.0 Current portion long-term debt5 25.7 Taxes payable 56.0 Total current liabilities 515.7 Long-term debt 120.0 Shareholders' equity 119.1 Total liabilities and equity 754.8 1. Cost of goods sold consists entirely of items purchased during the quarter. 2. Selling and administrative expenses consist entirely of salaries. 3. Depreciation is straight-line at the rate of $4,000 per quarter. 4. Accrued expenses are not expected to change in the last quarter. 5. $25.7 due December 2014. No payments for remainder of year.