show formulas-- need help with all missing blanks

CurrentYearSalesTotalCosts(COGS&Admin.)Commonstock&Paid-inCapitalRetainedearningsDividendsPaidAccountspayableNotespayableLong-termdebtNetincomeCashAccountsreceivableInventoryNetplantandequipmentTaxrate69,00056,0005,000117,5404,2002,6005,70028,00010,2703,1404,2006,500145,00021% HEIR JORDAN CORPORATION Current Balance Sheet Assets Liabilities and Owners' equity Current assets Fixed assets Net plant and equipment (\$ 145,000,00 Current liabilities Accounts payable Notes payable Total Long-term debt Owners' equity Common stock \& Paid-in Capital Retained earnings Total Equity \$ 158,840,00 Total liabilities and Owners' equity \begin{tabular}{lr} \hline & 2,600.00 \\ \hline & 5,700.00 \\ \hline & 8,300.00 \end{tabular} (\$ 28,000.00 \begin{tabular}{rr} 5 & 5,000.00 \\ \hline & 117.540 .00 \\ \hline & 122,540.00 \end{tabular} is 158.840 .00 HEIR JORDAN CORPORATION Financial Ratios Payout ratio Plowback ratio TAT PM DE ROA ROE SGR \begin{tabular}{cc} \hline & 0.41 \\ \hline & 0.59 \\ \hline & 14.43% \\ \hline & 0.30 \\ \hline & 8.47% \\ \hline & 4.95% \end{tabular} Internal growth rate HEIR JORDAN CORPORATION Pro forma income statement HEIR JORDAN CORPORATION Pro Forma Balance Sheet Assets Current assets Cash Accounts Receivable Inventory Total Fixed assets Net plant and equipment Liabilities and Owners' equity Current liabilities Accounts payable Notes payable Total Long-term debt Owners' equity Common stock \& Paid-in Capital Retained earnings Total Equity Total liabilities and Owners' equity Growth in assets External financing needed Internal equity financing Spontaneous debt (A/P) External debt (excludes A/P)