Transcribed Image Text
Jim's expresso expects sales to grow by 9.9% next year. Usingthe following statements. and the percent of sales method,forecast:a. Costsb.Depreciationc. Net Incomed. Cashe. Accounts Receivablef. Inventoryg. Property, plant, and equipmentIncome StatementSales . $194,890Costs Except (99,240)EBITDA $95,650Depreciation (5,940)EBIT $89,710Interest Expense (net) (210)Pre-tax Income $89,500Income Tax (31,325)Net Income $58,175Balance SheetAssetsCash and Equivalents $15,050Accounts Receivable 1,980Inventories 3,940Total Currents Assets $20,970Property. Plant, and Equipment 10,040Total Assets $31,010Liabilities and EquityAccounts Payable $1,450Debt 4,050Total Liabilities $5,500Stockholders' Equity 25,510Total Liabilities and Equity $31,010