Recalculate the forecasts in Tables 8-2 assuming that the ratio of net operating working capital to sales

Question:

Recalculate the forecasts in Tables 8-2 assuming that the ratio of net operating working capital to sales is 3 percent, and the ratio of net long-term assets to sales holds steady at 33.4percent for all the years from fiscal 2011 to fiscal 2020. Keep all the other assumptions unchanged.