Calculate the EFN for 15%, 20% and 45%.

Pro Forma Inaon Batamant 16% Sales Growth 24 Sales Growth 46% Sales Growth 877 450 IS 1,108,350 711,850 Costs Other expenses EBIT 897,560 42,050 33,350 132,250 $ 188,750 14,000 14.000 118,250 915,800 742,800 34.800 138,000 14,000 124,000 31,000 93.000 45,508 47.402 IS $ Interest expense Taxable income Taxes (25%) Net income Dividends 152,750 29,583 38,188 114,503 $ 88,687 15 s $ $ 58,170 43,483 45,204 Add to RE 58,393 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% 45% 20% (32.968) EFN $ (45.747) $ $ 72.071