Calculate the EFN cot 15, 20 and 45 percent growth rates.

EFN is extra financing needed.

Check my work mode : This shows what is correct or Incorrect fou Pro Forma Income Statement 15% Sales Growth 20% Sales Growth 45% Sales Growth Sales IS is 1,108,350 877,450 711.850 Costs 897,550 Other expenses EBIT 33,350 132,250 S is $ 42,050 188.750 14,000 Interest expense Taxable income Taxes (25%) CCCCCC 14.000 118.250 SISISCO 915,800 742,800 34,800 138.000 14,000 124,000 31,000 93,000 45,508 47.402 s 1$ is 152,750 GOOOOO 29,563 88.687 IS $ Net income Dividends Is s 38.188 114,503 50,170 58.393 Is 43,483 Is Add to RE 45 204 Calculate the EFN for 15, 20 and 45 percent growth rates. (A negative answer should be Indicated by a minus sign. Do not round Intermediate calculations and round your answers to the nearest whole dollar amount.) Answer is complete but not entirely correct. 15% 12.580 204 12.580 4596 72071 EFN $ 3 13