The most recent statement of financial position and statement of comprehensive income of Lucky Inc. are shown here:

Statement of Financial Position
	Recent		Recent
ASSETS		LIABILITIES & OWNERS EQUITY
Current Assets		Current Liabilities
Cash	$1,500	A/P	$2,000
Acc./Receiv.	2,500	Notes/Pay.	3,000
Inventory	2,000	Total	5,000
Total	6,000	LT Debt	2,000
Fixed Assets		Owners Equity
Net PP&E	8,000	Com Shares	2,900
Total Assets	14,000	RE	4,100
		Total	7,000
		Total L & OE	14,000

Statement of Comp. Income
Sales	7,000
Costs	3,000
EBT	4,000
Taxes (40%)	1,600
Net Income	2,400
Dividends	900
Add. To RE	1500

Generate the pro forma statements for the next year based on the assumption that the growth rate is 15%. Calculate the external financing needed. Assume the plan is to keep the retention rate constant, and the A/P, the fixed assets, and the current assets grow at the same rate as the Sales growth rate, which is 15%.