1. (Pro Formas)

Consider the following simplified financial statements for the Mare Undis Sol Corporation.

Mare Undis Sol Income Statement 2020
(In milion rupiahs)
Sales	432,000.00
Cost of Goods Sold	302,400.00
Gross Profit	129,600.00
Overheads	72,144.00
Depreciation	15,000.00
Earnings before Interest & taxes	42,456.00
Interest	22,500.00
Earnings before taxes	19,956.00
Taxes	6,996.00
Net Income	12,960.00

Mare Undis Sol Balance Sheet 2020
(In milion rupiahs)
Cash	13,774.20	Account Payable	25,200.00
Accounts Receivable	1,944.00	Short-term Debt	-
Inventory	60,900.00
Total Current Assets	76,618.20	Total Current Liabilities	25,200.00
		Long Term Debts	162,300.00
Net Fixed Assets	197,281.80	Total Liabilities	187,500.00
		Equity	86,400.00
Total Assets	273,900.00	Liabilities & Owner's Equity	273,900.00

From historical data we have information that sales growth for approximately 8%

a. prepare the pro forma statements 2021 for the Junita Mare Undis Sol Corporation?

b. What is the external financing needed?