Sir's Espresso expects sales to grow by 9.6% next year. Assume that it's pays out 84 4% of its net income Use the following statements and the percent of salen method to forecast the following: Stockholders' equity b. Accounts payable Stockholders' equity The new stockholders' equity will be $(Round to the nearest dollar) Click on the icons located on the top-right corners of the data tables below to copy their contents into a spreadsheet P $190,450 Balance Sheet Assets Income Statement Sales Costs Except Depreciation EBITDA Depreciation EBIT Interest Expense (net) Pre-tax Income Income Tax Net Income (100,910) $89,540 (5,990) $83,550 (430) Cash and Equivalents Accounts Receivable Inventories Total Current Assets Property, Plant, and Equipment Total Assets $15,080 2,010 4,040 $21,130 9,970 $31,100 $83,120 (29,092) $54,028 Liabilities and Equity Accounts Payable $1,540 $15,080 COSIS Except Depreciation EBITDA Depreciation EBIT Interest Expense (net) Pre-tax Income Income Tax Net Income 2,010 4,040 $21,130 (100,910) $89,540 (5,990) $83,550 (430) $83,120 (29,092) $54,028 Cash and Equivalents Accounts Receivable Inventories Total Current Assets Property, Plant, and Equipment Total Assets 9,970 $31,100 Liabilities and Equity Accounts Payable Debt Total Liabilities Stockholders' Equity Total Liabilities and Equity $1,540 4,020 $5,560 25,540 $31,100