Question Completion Status: 2018 2019 2020 2021 2022 2023 2024 15347 2034 56342 1984 58309 5855.8 2730 58815 2812 30079 289.6 $935159532 28833073 Sales Cost of goods sold Working capital balances Accounts receivable, nel Inventories Other current assets Total non cash current assets 51016 1780 31190 51219 1740 565 2553 $1256 265.8 710 $1203 2738 817 514.8 $1372 2004 31332 2820 142 54294 793 $3234 $448.1 $198.9 6143 $17.0 652 $23.9 11/07 1247 787 51034 02 2254 81.1 $1005 $100 4 262 835 100 7 269 800 31130 Accounts payabile Other current es Total rondebt current Babies Networking capital / (deficit) Increase I decrease in working capital Ratios and assumptions Accounts receivatie, net (collection period in days) Inventories (days outstanding) Other current assets (as of sales) 584 312 3 523 35.4 520 3450 520 3450 520 3450 7 520 3450 90% 90% 520 3450 90% Accounts payable (days outstanding) Other current labies (as of cost of sales) D 313C 32.09 20.1% 320 200% 320 200N 320 28.05 320 28.0% 20 28.0% Calculate the inventory amount in projected year 1 based on ending balances Highlighted box D in the above picture $2115 1258.0 CHIL 51947 1808.9