use an estimated growth rate of 30%. i have attached all relevent information. please show formula.

QUESTION A: Extend the financial statements through 2016 using the assumptions from the case and the 2015 ratios for all financial statement measures that aren't given assumptions. Note: To make the balance sheet balance, define cash as equal to (Curr. liab. +Net worth)-(Accounts receivable + Inventory + OCA + Net fixed assets). In your response, you can insert an image of your forecasted sheet or explain how you got the cash balance forecast. 'Benchmark figures are based on 2014 financial ratios of publicly traded horticulture producers. QUESTION A: Extend the financial statements through 2016 using the assumptions from the case and the 2015 ratios for all financial statement measures that aren't given assumptions. Note: To make the balance sheet balance, define cash as equal to (Curr. liab. +Net worth)-(Accounts receivable + Inventory + OCA + Net fixed assets). In your response, you can insert an image of your forecasted sheet or explain how you got the cash balance forecast. 'Benchmark figures are based on 2014 financial ratios of publicly traded horticulture producers