Hello, i have completed this sheet with all the calculations. I just want to make sure i am doing it correctly and the sheet is balanced. In particular, i need help to make sure my cash, gross PPE are calculated correctly. $\backslash$begin$\{$tabular$\}\{|$l$|$c$|$c$|$c$|\}$

$\backslash$hline Income Statement $($M$\backslash$$$)$ & Y$0$ & Y$1$ & Forecast Basis $\backslash \backslash$

$\backslash$hline Sales & $87,696$ & & $\backslash (5\backslash \%\backslash )$ growth $\backslash \backslash$

$\backslash$hline Cost of Goods Sold & $\backslash ((19,940)\backslash )$ & & $\backslash (23\backslash \%\backslash )$ of sales $\backslash \backslash$

$\backslash$hline Depreciation Expense & $\backslash ((6,903)\backslash )$ & & $\backslash (8\backslash \%\backslash )$ of sales $\backslash \backslash$

$\backslash$hline Selling, General and Administrative Expenses $($SG$\backslash$&A$)$ & $\backslash ((37,704)\backslash )$ & & $\backslash (5\backslash \%\backslash )$ growth $\backslash \backslash$

$\backslash$hline Earnings Before Interest $\backslash$& Tax $($EBIT$)$ & $23,149$ & & $\backslash \backslash$

$\backslash$hline Interest Expense & $\backslash ((769)\backslash )$ & $\backslash ((769)\backslash )$ & Given $\backslash \backslash$

$\backslash$hline Non$-$operating Expenses & $\backslash ((4,754)\backslash )$ & $\backslash ((4754)\backslash )$ & Given $\backslash \backslash$

$\backslash$hline Earnings Before Tax & $17,626$ & & $\backslash \backslash$

$\backslash$hline Taxes & $\backslash ((2,942)\backslash )$ & & $\backslash (20\backslash \%\backslash )$ of EBT $\backslash \backslash$

$\backslash$hline Net Income & $14,684$ & & $\backslash \backslash$

$\backslash$hline Dividends & $11,704$ & $11,704$ & Given $\backslash \backslash$

$\backslash$hline

$\backslash$end$\{$tabular$\}$

$\backslash$begin$\{$tabular$\}\{|$l$|$c$|$c$|$c$|\}$

$\backslash$hline Balance Sheet $($M$\backslash$$$)$ & Y$0$ & Y$1$ & Forecast Basis $\backslash \backslash$

$\backslash$hline Cash & $22,927$ & & Adjust to balance $\backslash \backslash$

$\backslash$hline Accounts Receivable & $14,873$ & & $\backslash (3\backslash \%\backslash )$ growth $\backslash \backslash$

$\backslash$hline Inventories & $15,695$ & & $\backslash (7\backslash \%\backslash )$ growth $\backslash \backslash$

$\backslash$hline Current Assets & $53,495$ & & Total $\backslash \backslash$

$\backslash$hline Gross Property, Plant and Equipment $($PPE$)$ & $48,776$ & & $\backslash \backslash$

$\backslash$hline Accumulated Depreciation & $\backslash ((27,878)\backslash )$ & & $\backslash \backslash$

$\backslash$hline Net Fixed Assets $($Net PPE$)$ & $20,898$ & & $\backslash (4\backslash \%\backslash )$ growth $\backslash \backslash$

$\backslash$hline Other long$-$term assets & $93,165$ & $93,165$ & Given $\backslash \backslash$

$\backslash$hline TOTAL ASSETS & $167,558$ & & Total $\backslash \backslash$

$\backslash$hline $\backslash$hline Accrued Expenses & $33,199$ & & $\backslash (5\backslash \%\backslash )$ growth $\backslash \backslash$

$\backslash$hline Accounts Payable & $9,632$ & & $\backslash (3\backslash \%\backslash )$ growth $\backslash \backslash$

$\backslash$hline Short$-$term Debt & $3,451$ & $3,451$ & Given $\backslash \backslash$

$\backslash$hline Current Liabilities & $46,282$ & & Total $\backslash \backslash$

$\backslash$hline Long Term Debt & $26,981$ & $26,981$ & Given $\backslash \backslash$

$\backslash$hline Non$-$Current Liabilities & $25,521$ & $25,521$ & Given $\backslash \backslash$

$\backslash$hline Common Stock & $3,120$ & $3,120$ & Given $\backslash \backslash$

$\backslash$hline Retained Earnings & $153,843$ & & $\backslash \backslash$

$\backslash$hline Treasury Securities and other equity & $\backslash ((88,189)\backslash )$ & $\backslash ((88,189)\backslash )$ & Given $\backslash \backslash$

$\backslash$hline Total Liability $\backslash$& Equity & $167,558$ & & Total $\backslash \backslash$

$\backslash$hline $\backslash$hline

$\backslash$end$\{$tabular$\}$