I just need help using excel to get the 2014 Sales-Total liablilites and equity(cells F3-F27) using the ratios for 2014. At least help me get started, thank you! The answers are in the picture under the excel sheet, so go off the provided answers and not my sheet because some of them are off, thanks!

A B C E F 2014 1 Sales 2 Cost of Sales 3 Gross Profit 4 Operating Expenses 5 Operating Profit 6 Net Interest Expense 7 Profit Before Taxes 8 Taxes 9 Profit After Taxes 2012 89.9 47.5 42.4 29.0 13.4 0.7 12.7 3.3 2013 92.4 48.1 44.3 31.2 13.1 0.6 12.5 3.3 9.2 9.4 13.1 10 Accounts Receivable 11 Inventory 12 Other Current Assets 13 Net Property, Plant, and Equipment 14 Other Non Current Assets 15 Total Assets 8.9 12.0 32.7 59.2 12.2 8.4 9.5 31.0 59.3 125.9 120.5 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 25 26 27 28 29 30 31 32 33 34 35 36 37 38 39 40 41 42 43 44 45 46 47 48 16 Accounts Payable 17 Short-term Debt 18 Other Current Liabilities 19 Current Liabilities 20 Long-term Debt 21 Non Current Liabilities 22 Book Equity 23 Total Liabilities and Equity 14.6 18.4 5.6 38.6 9.0 15.6 62.7 125.9 16.1 11.4 5.5 33.0 10.4 13.0 64.1 120.5 47.296 Sales Growth Gross Margin (3/1) Operating Exp/Sales (4/1) Operating Margin (5/1) Interest Expense/Debt (6/(17+20)) Tax Rate (8/7) 32.396 14.996 2.696 26.096 47.996 33.896 14.296 2.896 26.496 0.0% 47.996 35.096 14.296 2.896 26.496 6.9 53.2 5.3 7.6 48.2 5.5 63.7 Receivable Turnover (1/10) Accounts Receivable Days (10/1*365 days) Inventory Turnover (2/11) Inventory Days (1/2*365 days) Other Current Assets/Sales (12/1) PPE Turnover (1/13) Other Noncurrent Asset Turnover (1/14) Total Asset Turnover (1/15) Return on Assets (5*(1-0.35\/15) 68.4 13.396 2.7 1.5 0.7 6.996 7.6 48.2 5.7 63.7 10.396 3.0 1.6 0.8 7.196 10.396 2.8 1.6 0.8 7.196 Accounts Payable Days (16/2*365 days) Other Current Liabilities/Sales (18/1) Non Current Liabilities/Sales (21/1) 112.2 6.296 122.2 6.096 14.196 122.2 6.096 14.196 17.496 2014A 2012 89.9 47.5 424 29.0 13.4 0.7 12.7 91.9 47.6 44.3 33.4 10.9 0.6 3.3 10.3 3.4 6.9 9.4 13.5 9.2. 11.3 34.6 64.9 133.5 (1) Sales (2) Cost of sales (3) Gross profit (4) Operating expenses (5) Operating profit (6) Net Interest expense (7) Profit before taxes (8) Taxes (9) Profit after taxes (10) Accounts receivable (11) Inventory (12) Other current assets (13) Net property, plant, and equipment (14) Other non current assets (15) Total assets (16) Accounts payable (17) Short-term debt (18) Other current liabilities (19) Current liabilities (20) Long-term debt (21) Non current liabilities (22) Book equity (23) Total liabilities and equity Sales growth Gross margin (3/1) Operating exp/Sales (4/1) Operating margin (5/1) Interest expense/Debt (6/(17+20) Tax rate (8/7) Receivable turnover (1/10) Accounts receivable days (10/1-365 days) Inventory turnover (2/11) Inventory days (11/2'365 days) Other current assets/Sales (12/1) PPE turnover (1/13) Other noncurrent asset turnover (1/14) Total asset turnover (1/15) Return on assets (5*(1-35)/15) Accounts payable days (16/2*365 days) Other curr llab/Sales (18/1) Non curr lab/Sales (21/1) 13.1 8.9 12.0 32.7 59.2 125.9 14.6 18.4 5.6 38.6 9.0 15.6 62.7 125.9 7.4% 47.2% 32.3% 14.9% 2.6% 25.7% 6.9 53.0 5.3 68.7 13.4% 2.8 2013 92.4 48.1 44.3 31.2 13.1 0.6 12.4 3.3 9.2 12.2 8.4 9.5 31.0 59.3 120.5 16.1 11.4 5.5 32.9 10.4 13.0 64.1 120.5 2.7% 47.9% 33.8% 14.1% 2.9% 26.2% 7.6 48.2 5.7 63.6 10.3% 3.0 1.6 0.8 7.1% 121.9 17.4 8.8 6.7 32.9 12.4 16.3 71.9 133.5 -0.6% 48.2% 36.4% 11.9% 3.0% 32.8% 6.8 53.5 5.2 70.4 12.3% 2.7 1.4 0.7 5.3% 1.5 0.7 6.9% 112.4 6.2% 17.4% 5.9% 133.9 7.2% 17.7% 14.1%