(13 points) SWS projects its sales will grow by 20% in 2019. It is currently operating at maximum capacity, which means that COGS. depreciation, current assets and current liabilities vary directly with sales (in other words, they will remain constant as a percent of sales). Net capital expenditures is running at 20% of sales. The tax rate and dividend payout ratio will remain at the 2018 level. DOLLAR VALUES SHOULD BE ENTERED WITHOUT SEPARATORS. ROUND UP. DO NOT USE DECIMALS FOR DOLLAR VALUES. ROUND UP THE ANSWER. USE PLAIN NUMBERS: $50,000.1 SHOULD BE ENTERED AS 50000) 1.(2 points) What is the pro forma de projected) net income for 2019 assuming no change in interest? NI = 13684 2. (1 point) What is the pro forma accounts receivables balance for 2019? AR - 27000 3.12 points) What is the pro forma Net Fixed Assets balance? NFA 177710 4.(2 points) What is the pro forma retained earnings for 2019? RE 124848 5.(3 points) How much it any additional debt is required it no new equity! is raised? ADDITIONAL DEBT-28270 (13 points) SWS projects its sales will grow by 20% in 2019. It is currently operating at maximum capacity, which means that COGS. depreciation, current assets and current liabilities vary directly with sales (in other words, they will remain constant as a percent of sales). Net capital expenditures is running at 20% of sales. The tax rate and dividend payout ratio will remain at the 2018 level. DOLLAR VALUES SHOULD BE ENTERED WITHOUT SEPARATORS. ROUND UP. DO NOT USE DECIMALS FOR DOLLAR VALUES. ROUND UP THE ANSWER. USE PLAIN NUMBERS: $50,000.1 SHOULD BE ENTERED AS 50000) 1.(2 points) What is the pro forma de projected) net income for 2019 assuming no change in interest? NI = 13684 2. (1 point) What is the pro forma accounts receivables balance for 2019? AR - 27000 3.12 points) What is the pro forma Net Fixed Assets balance? NFA 177710 4.(2 points) What is the pro forma retained earnings for 2019? RE 124848 5.(3 points) How much it any additional debt is required it no new equity! is raised? ADDITIONAL DEBT-28270