PLEASE FILL OUT ALL OF THE PROFORMA FORCASTS (WITH FORMULAS!)

AB30 The Horne Depat, Inc. Consollidated Ealance Sheets fs in milfions, except per share data) As of: 27 Masets 28 Cash and cash equivalents Accounts receivable, net Inventories Other current assets Total current assets 33. Property and equipment, cost 34 Land 35 Buildings and Other 36 Furniture, Fixtures and Equipment Less accumulated depreciation Property and equipment, net 39 Intangibles and other assets Total assets Current liabilities: AB30 The Horne Depat, Inc. Consollidated Ealance Sheets fs in milfions, except per share data) As of: 27 Masets 28 Cash and cash equivalents Accounts receivable, net Inventories Other current assets Total current assets 33. Property and equipment, cost 34 Land 35 Buildings and Other 36 Furniture, Fixtures and Equipment Less accumulated depreciation Property and equipment, net 39 Intangibles and other assets Total assets Current liabilities