Please provide formula

Pasto Margo Add-in Problem Sorry, we couldn't find Solver xlam. Is it possible it was moved, renamed or deleted C21 x fx 8 D HE d G M Based on the Income Statement and Balance sheet Information provided below, please, come up with Pro-Forma statements (both) and calculate D g E A M 1 EN Assets 25,000 16,000 Balance sheet 27,000 Debt Equity Total 20.000 2 Input area: 3 Income statement 4 Sales 5 Costs 6 Netincome 7 8 Other Inputs 9 Sales Increase 10 Dividend Payout rate Total 17% 40% Assets Proforma balance sheet Debt Equity Total Total 12 13 Calculation & Output 14 Pro forma income statement 15. Sales 16 Costs 17 Net income 18 19 Dividends 20 Add. To RE 21 22 External financing 20 72 25 26 28 29 30 31 22 33 34 as 36 37 38 39 40 41 43 45 47 50