$\backslash$table$[[,,$Sol Sales$],[$Sales$,1500,],[$Casts$,900,],[$FBT$,600,],[$Tases $(20$si$),120,],[$Net Income,$480,],[$Dividends $(30\%),144,],[$Add$.$ To RE $(70\%),336,]]$

Assumptians:

Sales grow $($se$)$ at $35\%.$ Total costs are equal to $70\%$ of sales. The dididend payout ratio remains constant at $30\%.$ The retention ratio $(R$:$)$ is Jos, Current profit margin $($p$)$ is $32\%.$ The company works with is full capacity. ROA $10\%$ and ROE $20\%.$ Required:

$1-$ Pro Forma income Statement & Balance Sheet $($usine Percentage of Sales

Method$).$

$2.$ External Financing Needed $($tFN$).$

$3-$ Internal Growth Rate, Sustainable Growth Rate,