Excel Activity: Forecasting Financial Statements Morrissey Technologies Inc.'s 2021 financial statements are shown here. Morrissev Technolonies Inc.: Ralanre Shapt ac nf Naramhar 21 2021 Suppose that in 2022, sales increase by 10% over 2021 sales. The firm currently has 100,000 shares outstanding. It expects to maintain its 2021 dividend payout ratio and believes that its assets should grow at the same rate as sales. The firm has no excess capacity. However, the firm would like to reduce its operating costs/sales ratio to 87.5% and increase its total liabilities-to-assets ratio to 30%. (It believes its liabilities-to-assets ratio currently is too low relativ to the industry average.) The firm will raise 30% of the 2022 forecasted interest-bearing debt as notes payable, and it will issue long-term bonds for the remainder. The firm forecasts that its before-tax cost of debt (which includes both short- and long-term debt) is 13.5%. Assume that any common stock issuances or repurchases can be made at the firm's current stock price of $49. The data has been collected in the Microsoft Excel file below. Download the spreadsheet and perform the required analysis to answer the questions below. Do not round intermediate calculations. Download spreadsheet Forecasting Financial Statements-84d3bc. xsx a. Construct the forecasted financial statements assuming that these changes are made. What are the firm's forecasted notes payable and long-term debt balances? What is the forecasted addition to retained earnings? Round your answers to the nearest cent. Morrissey Technologies Inc.: Pro Forma Balance Sheet as of December 31. 2022 b. If the profit margin remains at 6.25% and the dividend payout ratio remains at 80%, at what growth rate in sales will the additional financing requirements be exactly zero? In other words, what is the firm's sustainable growth rate? (Hint: Set AFN equal to zero and solve for g.) Round your answer to two decimal places. a. Constructing the forecasted financial statements (Parts II., III., and IV.) b. Calculating the growth rate in sales at which the additional financing requirements will be exactly zero Sheet1 Long-term debt Total liabilities Common stock Retained earmings Total common equity Total liabilities and equity \begin{tabular}{rr} 102,00000 & \#N/A \\ \hline$000 & \#N/A \\ 2,040,00000 & \#N/A \\ 238,80000 & \#N/A \\ \hline$000 & \#N/A \\ \hline$000 & \#N/A \\ \hline \hline \end{tabular} Part V Notes on Calculations Total liabilities Less Payables and accruals Interest-bearing debt Allocated to notes payable Allocated to long-term bonds Interest expense Target equity-to-assets ratio Required total equity Retained earnings Required common stock \begin{array}{l} \#N/A \\ \#N/A \\ \#N/A \\ \#N/A \\ \hline \#N/A \\ \#N/A \\ \#N/A \\ \#N/A \\ \#N/A \\ \#N/A \\ \hline\end{array} b. Calculating the growth rate in sales at which the additional financing requirements will be exactly zero Proft margin Dividend payout ratio Addition to retained earnings 2021 Growth rate in sales 6.25% 80% Formulas Sheet1