Can you please solve and explain. thank you

RRACTICERLANNING EXAMPLE \begin{tabular}{lr} \hline CCA & 0.00% \\ \hline Corporate tax & 34.00% \\ \hline Interest rate & 4.25% \\ \hline Capacity utilization ratio & 65.00% \\ \hline \end{tabular} PRO-FORMIA INCOME STATEMENT PRO-FORMA BALANCE SHEET (current assets and AP change with casts) ADDITIONAL INFORMATION: There are 100 shares, each selling for $25$2500 Inventory, A/R, and AP change in the same exact proportion as costs. Financial leverage cannot exceed 95%, as measured by total debt ratio If deficit, borrow in the long term If surplus, buy back shares at $40 each, and keep the remaining in cash RRACTICERLANNING EXAMPLE \begin{tabular}{lr} \hline CCA & 0.00% \\ \hline Corporate tax & 34.00% \\ \hline Interest rate & 4.25% \\ \hline Capacity utilization ratio & 65.00% \\ \hline \end{tabular} PRO-FORMIA INCOME STATEMENT PRO-FORMA BALANCE SHEET (current assets and AP change with casts) ADDITIONAL INFORMATION: There are 100 shares, each selling for $25$2500 Inventory, A/R, and AP change in the same exact proportion as costs. Financial leverage cannot exceed 95%, as measured by total debt ratio If deficit, borrow in the long term If surplus, buy back shares at $40 each, and keep the remaining in cash