\#4. NJ Media Inc.'s 2022 financial statements are shown here: Suppose that in 2023 sales will increase by 10% over 2022 sales and that 2023 dividends will increase to $112,000,000. Assume that assets, spontaneous liabilities, and operating costs are expected to increase by the same percentage as sales in year 2023 . Use an interest rate of 13%, and assume that any new debt will be added at the end of the year (so forecast the interest expense based on the debt balance at the beginning of the year). Cash does not earn any interest income. Assume that the all-new debt will be in the form of a line of credit. Forecast the financial statements for year 2023 and estimate additional funding needed. (20 points) * Please refer to the format of pro forma financial statement on the next page. NJ Media Inc. Pro Forma Balance Statement December 31, 2023