Income Statement Sales $200,000 Costs Except Depreciation (100,000) EBITDA $100,000 Depreciation (6,000) EBIT $94,000 Interest Expense (net) (400) Pretax Income $93,600 Income Tax (32,760) Net Income $60,840

Balance Sheet Assets Cash and Equivalents $15,000 Accounts Receivable 2,000 Inventories 4,000 Total Current Assets $21,000 Property, Plant and Equipment 10,000 Total Assets $31,000 Liabilities and Equity Accounts Payable $1,500 Debt 4,000 Total Liabilities $5,500 Stockholders' Equity 25,500 Total Liabilities and Equity $31,000

im's Espresso expects sales to grow by

10.0 %10.0%

next year. Using the following statements

LOADING...

and the percent of sales method, forecast:

a. Costs

b. Depreciation

c. Net Income

d. Cash

e. Accounts receivable

f. Inventory

g. Property, plant, and equipment

(Note:

Make sure to round all intermediate calculations to at least five decimal places.)