Question:

I need this completed tonight 8/30 to the morning of 8/31. Its a pretty quick question! Thx.

1.

Consider the following financials for XYZ Corporation:

Income Statement	Balance Sheet
Sales	49275	Assets	127226	Debt	41133
Costs	29565			Equity	86093
EBIT	19710
Taxes @ 38%	7490	Total	127226	Total	127226
Net Income	12220

Assets and costs are proportional to sales. Debt and equity are not. A dividend of $3916 was paid and the company wishesto maintain a constant payout ratio. Next year's sales are projected to grow by 23%. What is the pro-forma value for equity? What is theexternal financing needed using the pro-forma approach? What are the internal and sustainable growth rates?(Round intermediate calculations to 5 decimal places. Round final answer to 2 decimal places for dollar amounts and 4 decimal places for growth rates).

Pro-Forma Equity

External Financing Needed

Internal Growth Rate

Sustainable Growth Rate