can you explain to me how het got 26637 answer for property and equipment ,net and cash and cash equivalent 1172 answer and retain earning 7569, total shareholder investment answer is 12849, total labilities and shareholder investment42486. it is already been solve i don't understand how he got answer for these three parts

thank you i am attaching you screen shot

Ask Ask.com X mbe Practice HW8 (Module 11) X Course Hero X + X C A mybusinesscourse.com/platform/mod/quiz/review.php?attempt=4182284&cmid=241400 G a . . . Assets Feb. 02, 2019 Forecast Assumptions Feb. 2020 Forecast Assumptions Feb. 2021 Cash and cash equivalents $ 1,556 PLUG $ 1,172 PLUG $ 805 Inventory 9,497 78,069 12.6% 9,837 80,879.0 x 12.6% 10,191 Other current assets 1,466 78,069 x 1.9% 1,483 80,879.0 x 1.9% 1,537 Total current assets 12,519 Sub-total 12,492 Sub-total 12,533 Property and equipment, net 25,533 26,637 27,660 (78,069 x 4.7%) - 2,565 (80,879 x 4.7%) - 2,778 Operating lease assets 1,965 78,069 x 2.6% 2,030 80,879.0 x 2.6% 2,103 Other noncurrent assets 1,273 78,069 X 1.7% 1,327 80,879.0 x 1.7% 1,375 Total assets $ 41,290 $ 42,486 $ 43,671 Liabilities and shareholders' investment Accounts payable S 9,761 78,069 X 13.0% $ 10,149 80,879.0 x 13.0% $ 10,514 Accrued and other current liabilities 4,201 78,069 X 5.6% 4,372 80,879.0 x 5.6% 4,529 Current portion of long-term debt and other borrowings 1,052 1,002 1,052 1,002 1,094 1,002 1,094 Total current liabilities 15,014 Sub-total 15,523 Sub-total 16,137 Long-term debt and other borrowings 10,223 1,002 9,221 1,094 8,127 Noncurrent operating lease liabilities 2,004 No change 2,004 No change 2,004 Deferred income taxes 972 78,069 X 1.3% 1,015 80,879.0 x 1.3% 1,051 Other noncurrent liabilities 1,780 78,069 X 2.4% 1,874 80,879.0 x 2.4% 1,941 Total noncurrent liabilities 14,979 Sub-total 14,114 Sub-total 13,123 Shareholders' investment Common stock 43 No change 43 No change 43 Additional paid-in capital 6,042 No change 6,042 No change 6,042 Retained earnings 6,017 7,569 9,131 2,847 - (2,847 x 45.5%) 2,866 - (2,866 x 45.5%) Accumulated other comprehensive loss (805) No change (805) No change (805) Total shareholders' investment 11,297 Sub-total 12,849 Sub-total 14,411 Total liabilities and shareholders' investment $ 41,290 Sub-total $ 42,486 Sub-total $ 43,671 Type here to search O 10:05 AM 11/1/2020