Income Statement of Sanders Bank									Balance Sheet of Sanders Bank
( in Millions)									FY	2016/17	2017/18	2018/19	2019/20	2020/21
FY	2016/17	2017/18	2018/19	2019/20	2020/21				SOURCES OF FUNDS :
									Share capital	2,100	2,100	2,100	2,100	2,100
Interest Earned	53,125	62,838	77,596	87,770	1,08,450				Total reserves	42,194	46,376	52,355	59,989	66,253
Interest/discount on advances/bills	32,125	36,254	41,898	45,256	56,325
Others	21,000	26,584	35,698	42,514	52,125				Deposits	5,99,117	6,10,989	7,24,598	7,90,785	8,06,120
									Demand deposits	35,600	35,623	39,000	45,230	50,120
Other Income	7,452	5,658	6,589	2,124	2,325				Savings deposit	1,52,843	1,52,366	1,62,366	1,85,555	1,76,000
									Term deposits/fixed deposits	4,10,674	4,23,000	5,23,232	5,60,000	5,80,000
TOTAL INCOME	60,577	68,496	84,185	89,894	1,10,775
									Borrowings	56,880	58,210	57,422	61,818	67,765
EXPENDITURE									Borrowings From Reserve Bank of India	4,450	5,000	5,500	6,230	6,560
Interest Expended	23,316	24,032	38,736	27,656	34,932				Borrowings From other banks	322	250	262	300	320
Interest on deposits	22,301	22,620	35,000	24,000	29,254				Borrowings From other financial institutions	39,033	40,230	40,030	42,365	45,620
Interest on RBI/interbank borrowings	15	112	536	856	1,422				Borrowings in the form of bonds/debentures	1,978	2,500	2,400	2,658	2,897
Other interest	1,000	1,300	3,200	2,800	4,256				Borrowings From out of India	11,096	10,230	9,230	10,265	12,368
Net Interest Income	37261	44464	45448.64	62238	75843				Other Liabilities & Provisions	13,804	14,446	17,423	18,664	22,243
Operating Expenses & Administrative Expenses	7,233	8,659	10,230	12,588	15,520				Total Liabilities	7,14,095	7,32,121	8,53,898	9,33,356	9,64,481
Provisions and Contingencies	5,214	5,756	4,052	2,157	3,560				APPLICATION OF FUNDS :
Provision for investments	-786	256	540	-425	1,560				Cash and Balance with Reserve Bank of India	24,760	30,664	27,778	30,191	32,736
Others provisions	6,000	5,500	3,512	2,582	2,000				Cash with RBI	22,300	27,562	23,658	24,568	26,501
									Cash in hand and others	2,460	3,102	4,120	5,623	6,235
Profit Before Tax	24,814	30,049	31,167	47,493	56,763
Taxes	7,444	9,015	9,350	14,248	17,029				Balances with banks and money at call	4,200	8,230	12,087	9,856	15,236
Profit After Tax	17,370	21,034	21,817	33,245	39,734
Number of outstanding shares*	900	900	900	900	900				Investments in India	2,40,023	2,42,366	2,75,456	2,82,256	2,98,500
Adjusted EPS	19.30	23.37	24.24	36.94	44.15				Advances	4,32,041	4,36,259	4,95,821	5,08,061	5,37,300
Dividend per share	2.00	1.70	2.00	2.00	2.20				Bills purchased and discounted	12,167	8,986	18,538	14,939	13,029
									Cash credit, overdraft and loans repayable	1,39,032	1,74,115	2,16,832	2,65,154	2,29,775
									Term Loans	1,18,302	1,36,431	1,42,189	1,60,874	1,91,558
									Capital Work in progress	130	152	162	182	226
									Net block	6,203	5,506	6,500	7,500	8,820
									Other assets	6,738	8,944	36,094	95,311	71,663
									Total Assets	7,14,095	7,32,121	8,53,898	9,33,356	9,64,481

Please forcast for the next 5 year income statement, balance, valuation upside with sensitivity, Ebidta, EPS, Dividend per share, Adjusted, PAT, IRR, NPV and MIRR. Based on the given data make assumptions for the forecast for the next 5 years.