Provide the new balance sheet with the assumptions

Sales Cost of Ghods Sold Gross Profit Operating Expenses Depreciation EBIT Interest Eppense EBT | Taxos Net Income Dividende Additional Retained 5,000,000 2.000.000 3,000,000 1,000,000 500.000 1,500,000 100.000 1,400.000 420.000 980,000 588,000 392,000 Current Assets Cash Account Receivable Inventory Total 500,000 600.000 1,000,000 2,100,000 Net Fixed Assets 3,000,000 Total Assets 5.100.000 Current Liabilities Accounts Payable Accruals Notes Payable Total 250,000 350.000 900.000 1.500.000 Long-terr Debt 1.200.000 Total Liabilities 2.700,000 Common Stock Retained Earnings Total Equity 1.700.000 700.000 2.400.000 Total Liabilities and Equity 5.100.000 Assumptions: Sales growth - 10% COGS as a percentage of sales increases by 100 bps Operating Expenses as a percentage of sales decreases by 100 bps Cash. Accounts Receivable, Inventory and net fixed assets remain the same percent of sales Accounts Payable and Accruals remain the same percent of sales The tax rate and dividend payout rate do not change No change in notes payable, long-term debt or common stock Depreciation increases by 8%