PLEASE HELP ME!

Q1. Before making additional balancing adjustments to the Balance Sheet, what is the forecasted value of Cash and Equivalents for 2023?

Q2. Before making additional balancing adjustments to the Balance Sheet, what is the forecasted value of Property, Plant and Equipment for 2023?

Q3. Before making additional balancing adjustments to the Balance Sheet, what is the forecasted value of Total Assets for 2023?

Q4. Before making additional balancing adjustments to the Balance Sheet, what is the forecasted value of Total Liabilities for 2023?

Q5. Before making additional balancing adjustments to the Balance Sheet, what is the forecasted value of Shareholder's Equity for 2023?

"PART I: Use the following information on Company Y and perform pro-forma financial modeling using a planned expansion method to answers the following questions. To do this assume that the percentage values with respect to sales of the 2023 (i) costs except depreciation, (ii) cash and equivalents, (iii) accounts receivable, (iv) inventories, and (v) accounts payable will remain fixed at their respective percentage values in 2022. Assume also that income tax will remain at 25% of the Pretax Income. Company Y sells a product for which in 2022 the total market size was of 3,000,000 units, of which Company Y owned a share of 25%. Both, the total market size and Company Y s market share are expected to grow at a 10% yearly rate for the next five years. The price of the product is $2.2 in 2022 and is expected to remain at that price for the next vears. In 2022, the outstanding debt of Company Y is $1,500,000, for which the company makes yearly interest payments of 10%. The executives of Company Y are considering making a significant capital investment in 2023 of $3,000,000 to purchase new machinery. The company plans to finance this investment with a 30 -year loan that maks yearly interest payments equivalent to 9% of its principal. The principal is paid when the loan matures. The following table summarizes the debt and interest payment of Company Y. The following table summarizes the debt and interest pavment of Comnanu v Currently, Company Y makes yearly expenditures on replacement capital investment of $70,000. If the company makes the planned expansion, it has been decided that it will continue making replacement capital investment of $70,000 until and including 2023; and starting in 2024 it will perform yearly expenditures on replacement capital investment of $150,000. The current and the planned expenditures on replacement of capital investment will be financed by the company s cash flow. The following table indicates for 2022 Company Y s values of i. opening book value, ii. capital investment, iii. depreciation, ano iv. closing book value. The Table also indicates the 2023-2024 forecast values of capital depreciation if the planned expansion were to occur in 2023. Because no decision has yet been done about dividends, before making any balancing adjustments to the Balance Sheet, assume that these will be $0 in 2023 . The following table contains Company Ys income statement for 2022 The following table contains Company Y s balance sheet for 202 ? \begin{tabular}{|l|r|r|} \hline Balance Sheet - Liabilities and Equity: & \multicolumn{1}{|c|}{2022} & 2023 \\ \hline Liabilities & & \\ \hline Accounts Payable & 577,500 & \\ \hline Total Current Liabilities & 1,500,000 & \\ \hline Debt & 2,077,500 & \\ \hline Total Liabilities & & \\ \hline Stockholders' Equity . & 1,500,000 & \\ \hline Starting Stockholders' Equity & 870,750 & \\ \hline Net Income & 1,463,250 & \\ \hline Dividends & 907,500 & \\ \hline Stockholders' Equity & 2,985,000 & \\ \hline Total Liabilities and Equity & 5 & \\ \hline \end{tabular}