I have to prepare a forecasted Balance sheet for 2011 (data given) - 2017. I have included my own formulas for computation but unsure how to include calculations for my assumptions. Please help with how I am to apply the formula or calculation to each assumption so I am able to do it going forward Assume a 3% growth rate and Tax of 33%

Current Assests:
Cash and cash equivalents	$ 3,112							For each year, a plug number, that makes the balance sheet balance
Trade receivables, net	$ 98,218							Change per the rate of sales growth
Inventories	$ 145,575							Change per the rate of sales growth
Deferred tax assets, current	$ 13,249							The proportion of deferred tax assets to income tax expenses will remain the same as in 2011
Prepaid income taxes	$ 2,783							No change; the same number each year as in 2011
Property Held for Sale
Prepaid expenses and other current assets	$ 13,102							Change per the rate of sales growth
Total Current Assets	$ 276,039
Restricted cash	$ 15,795							Change per the rate of sales growth
Property, Plant and Equipment (gross)	$ 247,645							Consistent with the recent trend, assume that PPE Turnover (Sales/Yearend PPE) will decrease by 0.2 each year
Accumulated Depreciation Property, plant and equipment	$ (120,238)							Balance at the beginning of the year + Depreciation expenses for the year
Property, Plant and Equipment (Net)	$ 127,407
Deferred income taxes	$ 3,870							The proportion of deferred income taxes to income tax expenses will remain the same as in 2011