Please Answer

Excel Activity: Forecasting Financial Statements Morrissey Technologies Inc.'s 2021 financial statements are shown here. Morrissey Technologies Inc.: Income Statement for December 31, 2021 Sales Operating costs including depreciation EBIT Interest EBT Taxes (25\%) Net income Per share data: Common stock price Earnings per share (EPS) Dividends per share (DPS) $4,200,000 3,895,360 $304,640 24,640280,000 70,000 $210,000 $54.00 $2.10 $1.26 issuances or repurchases can be made at the firm's current stock price of $54. cent. Morrissey Technologies Inc.: Pro Forma Income Statement for December 31, 2022 Sales Operating costs including depreciation Earnings before interest and taxes (EBIT) Interest Earnings before taxes (EBT) Taxes (25\%) Net income (NI) Dividends Addition to retained earnings Morrissey Technologies Inc.: Pro Forma Balance Sheet as of December 31, 2022 Assets Cash Receivables Inventories Total current assets Fixed assets Total assets Liabilities and Equity Accounts payable Accrued liabilities Notes payable Total current liabilities Long-term debt Total liabilities Common stock Retained earnings Total common equity Total liabilities and equity $470400 235200 79520 $ $ zero and solve for g.) Round your answer to two decimal places