Complete second half and show excel formulas
 

 
 

Input Trek, Inc. Income Statement for 2021 Sales COGS Other expenses Depreciation EBIT Interest Taxable income Taxes (21%) Net income Dividends Add to RE Current Assets Assets 50,000,000 37,000,000 5,000,000 1,800,000 6,200,000 800,000 5,400,000 1,134,000 4,266,000 1,000,000 3,266,000 Other Inputs Tax rate Growth rate: Capacity Utilization Trek, Inc. Balance Sheet as of December 2021 ACC ADC Liabilities & Equity Current Liabilities Davabla 21% 25% 95% 020.005