PLEASEE. I NEED HELP. The past two people have just been wrong. please help me completly fill out the table and I will like. Please

I need help doing the balance sheet plz

Morrissey Technologies Inc: Pro Forma Balance Sheet as of December 31, 2022 Assents Cash Receivables Inventories Total current assets Fixed assets Total assets Labihties and Equity Accounts payable Accrued liabititas Notes payable Total cument liabilities torgeterin debt Total liabilines Common stock . Retained earnings Total common equity Thtal liabilities and equity Suppose that in 2022 , sales increase by 15% over 2021 sales. The firm currently has 100,000 sharet outstanding. It expects to maintain its 2021 dividend payout fatip stock pnce of $74. a. Construct the forecasted financial statements assuming thot these changes are made. What are the firmis forecinted notes pavabie and long term debr talinice? What is thin forecasted addition to retained earnings? flound your answers to the nearest cent: Forecasting Financial Statements \begin{tabular}{|r|r|} \hline Common stock price & $74.00 \\ \hline Earnings per share 2021 & $2.40 \\ \hline Dividends per share 2021 & $1.44 \\ \hline Growth rate of sales & 15% \\ \hline Common stock outstanding2021 & 100,000 \\ \hline Operating costs/sales ratio & 91.5% \\ \hline Total liabilities-to assets ratio & 30%21 \\ \hline Proportion of short-term interest-bearing debt2021 & 30% \\ \hline Tax rate & 25% \\ \hline Before-tax cost of debt & 13.50% \\ \hline \end{tabular} Morrissev Technoloaies Inc: Income Statement for December 31. 2021 Part II Income Statements Sates Operating costs including dopreciation Eamings belore interest and taxes (EBIT) Interest Eamings tofore tawos (EBT) Taxes Net income (NI) Dividends Addition to retained oarnings Part III Balance Shepls Assets Cash Recomables Irmontorios Total curront insots. Fixed assets Total assot: Liabihitios and Equify Necounts poyablo Accrued liablities Notor pasyablo Total cunoniliabilies Long-form dobt Total liatidities Common stock Retainod eatnings Total common oquity rotal liabilities and equity \begin{tabular}{|c|c|c|} \hline 2001 & 2022 & Formulas \\ \hline$6,400,00000 & & =N/A \\ \hline 6,041,22000 & & WNA \\ \hline$0.00 & & NNA \\ \hline 38,780.00 & & INNA \\ \hline$000 & & WN/A \\ \hline 000 & & ENA \\ \hline \multirow[t]{3}{*}{\begin{tabular}{r} 3000 \\ \end{tabular}} & & UN/A \\ \hline & & WNAA \\ \hline & & INVA \\ \hline 2021 & 2022 & \\ \hline & & \\ \hline$320,00000 & \multirow[b]{3}{*}{2} & AN/A \\ \hline 640,00000 & & HN/N \\ \hline 1,280,00000 & & oNiA \\ \hline 5000 & & anVA \\ \hline 2,560,00000 & & NNA \\ \hline \multirow[t]{2}{*}{$0.00} & & HNA \\ \hline & & \\ \hline$640,00000 & & /A \\ \hline 320,00000 & & inNA \\ \hline 97,000.00 & & onuA \\ \hline$000 & & NN/A \\ \hline 180.00000 & & mive \\ \hline$000 & & INVA \\ \hline 3,200,00000 & & aN/N \\ \hline 363,00000 & & WA \\ \hline$000 & & ANA \\ \hline 5000 & & UNA \\ \hline \end{tabular} Morrissey Technologies Inc: Pro Forma Balance Sheet as of December 31, 2022 Assents Cash Receivables Inventories Total current assets Fixed assets Total assets Labihties and Equity Accounts payable Accrued liabititas Notes payable Total cument liabilities torgeterin debt Total liabilines Common stock . Retained earnings Total common equity Thtal liabilities and equity Suppose that in 2022 , sales increase by 15% over 2021 sales. The firm currently has 100,000 sharet outstanding. It expects to maintain its 2021 dividend payout fatip stock pnce of $74. a. Construct the forecasted financial statements assuming thot these changes are made. What are the firmis forecinted notes pavabie and long term debr talinice? What is thin forecasted addition to retained earnings? flound your answers to the nearest cent: Forecasting Financial Statements \begin{tabular}{|r|r|} \hline Common stock price & $74.00 \\ \hline Earnings per share 2021 & $2.40 \\ \hline Dividends per share 2021 & $1.44 \\ \hline Growth rate of sales & 15% \\ \hline Common stock outstanding2021 & 100,000 \\ \hline Operating costs/sales ratio & 91.5% \\ \hline Total liabilities-to assets ratio & 30%21 \\ \hline Proportion of short-term interest-bearing debt2021 & 30% \\ \hline Tax rate & 25% \\ \hline Before-tax cost of debt & 13.50% \\ \hline \end{tabular} Morrissev Technoloaies Inc: Income Statement for December 31. 2021 Part II Income Statements Sates Operating costs including dopreciation Eamings belore interest and taxes (EBIT) Interest Eamings tofore tawos (EBT) Taxes Net income (NI) Dividends Addition to retained oarnings Part III Balance Shepls Assets Cash Recomables Irmontorios Total curront insots. Fixed assets Total assot: Liabihitios and Equify Necounts poyablo Accrued liablities Notor pasyablo Total cunoniliabilies Long-form dobt Total liatidities Common stock Retainod eatnings Total common oquity rotal liabilities and equity \begin{tabular}{|c|c|c|} \hline 2001 & 2022 & Formulas \\ \hline$6,400,00000 & & =N/A \\ \hline 6,041,22000 & & WNA \\ \hline$0.00 & & NNA \\ \hline 38,780.00 & & INNA \\ \hline$000 & & WN/A \\ \hline 000 & & ENA \\ \hline \multirow[t]{3}{*}{\begin{tabular}{r} 3000 \\ \end{tabular}} & & UN/A \\ \hline & & WNAA \\ \hline & & INVA \\ \hline 2021 & 2022 & \\ \hline & & \\ \hline$320,00000 & \multirow[b]{3}{*}{2} & AN/A \\ \hline 640,00000 & & HN/N \\ \hline 1,280,00000 & & oNiA \\ \hline 5000 & & anVA \\ \hline 2,560,00000 & & NNA \\ \hline \multirow[t]{2}{*}{$0.00} & & HNA \\ \hline & & \\ \hline$640,00000 & & /A \\ \hline 320,00000 & & inNA \\ \hline 97,000.00 & & onuA \\ \hline$000 & & NN/A \\ \hline 180.00000 & & mive \\ \hline$000 & & INVA \\ \hline 3,200,00000 & & aN/N \\ \hline 363,00000 & & WA \\ \hline$000 & & ANA \\ \hline 5000 & & UNA \\ \hline \end{tabular}