Jim's Espresso expects sales to grow by 10.1% next year. Using the following statements from the picture 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.)

Income Statement Balance Sheet $204,790 Sales Costs Except Depreciation EBITDA Depreciation EBIT Assets (100,040) $104,750 (5,900) $98,850 Cash and Equivalents Accounts Receivable Inventories Total Current Assets Property, Plant, and Equipment Total Assets $15,040 2,060 3,920 $21,020 10,100 Interest Expense (net) Pre-tax Income Income Tax Net Income (480) $98,370 (34,430) S63,940 $31,120 Liabilities and Equity Accounts Payable Debt Total Liabilities Stockholders' Equity Total Liabilities and Equity $1,430 4,080 $5,510 25,610 $31,120