Can I get accurate answers to this problem? With complete solution. Thank you.

Midterm2 Company shared the following forecasted information. 2022 2023 2024 2025 2026 Revenues 3,375,000.00 4,125,000.00 4,875,000.00 5,250,000.00 6,000,000.00 COGS 1,968,750.00 2,156,250.00 2,343,750.00 2,437,500.00 2,625,000.00 Operating Expenses 975,000.00 1,125,000.00 1,275,000.00 1,350,000.00 1,500,000.00 Other pertinent assumptions follow: Depreciation of P750,000 is included in cost of goods sold while P150,000 of depreciation is included in operating expenses. Income tax rate is 20% The company estimates it needed P300,000 cash annually for capital expenditures. From 2027 onwards, the company estimates a growth rate of 4%. The debt-to-equity ratio of the company is 1.5 and the pretax cost of debt 4% while the cost of equity is 9%. The company has outstanding loans of P2,000,000. If the debt-to-equity ratio changes to 1, compute for the net cash flow to equity