(solution) Forecasting Financial Statements. I do not know how to answer

(solution) Forecasting Financial Statements. I do not know how to answer

Forecasting Financial Statements. 

I do not know how to answer this question because every example I find online they are given the adjustable and Fixed Inputs

Please answer and be thorough and for each value used please show work and how it was obtained/where the value was taken from/relevant formulas used etc. 

Also every time someone has attached a document with the answer in it i try to open it and it just shows me a page with a bunch of random text (html or something) so maybe just copy and paste the answer? 

The question is the one labeled Fin 331 Ch 16 HW and the other documents are the relevant information given

m n I C E S II E E T F O R 2 0 1 3 S f ? s L IA B – 2 4 524 – N A C r F i i? ? b 7 8 .4 72 , , 34 4 o te s p a y a b le $ 19 , 757 $ 63 , 10 1 $ 1 0 6 , 84 8 $ 1 L – – 4 3 A
TO TA L cu R R EN T L ? B 2 1 ?680
, $ – $ o n g – T e rn i D e t a in e d N ew C PL N IÆ – g s E q u it y
o n o m m SE T S 203 $ 1 2 0 $ 12 $ 2152 + O E , @2 03 C E S H E E T F O R 2 0 14 L IA B + O E ui
h $
$ 4 $ 9 8 . 783 r e c e iv a b le s 2 6 ,0 5 6 A c c o u n ts P a y a b le $ 4 8 , 090 $ 6 9 , 66 1 54 2 v e m e Jy T0 ?M N $ E q u it y A SSE T S la $ T O T A L L IA B $ 2 9 0 . ]5 2 BA W A o ee u n ?
s 6 T O T A L O W E R S ' E Q U IT Y ? ?=
?
C eb t T O T A L D EB T R ?
J . 570 3 6 5 N T A SS ET S c c «»u n t s P a y a b l e . 5 – O E N ?
r e e e i v a b le s ?] T A ? – + C- N T A SS E T S e ? F ix e d A s s e ts ?I O N G T E R M $ A SsE ?
s $ 2 64 2 64 , , 02 1 02 1 T O T A L C U R R E N T L IA B L o n g – T e rm D eb t To TA L D EB T R
N 6 2 , 804 ew C ??
S e t a in e d om m on E
q u it y earnings E q u it
y ' T0 7 N
, , L IA B + O E $ 1 19 9 7 6 $ 1 8 9 ,63 7 $ 2 8 644 $ 2 0 $ 12 4 $ , , , 16 0 , 363 , 804 Scanned by CamScanner