Provide a full 5 year forecast given the following:

ABC Ltd had sales this year of $36,333 which are expected to increase for the next 2 years at 4% and 2% for the following 3 years. ATO is expected to hold steady at 1.2 from next year as will the profit margin of 11%. The WACC is 6.1%, return on equity is 6.4% and the after tax cost of debt is 4%. Tax is 30% and the dividend payout ratio is 67%. Assets currently stand at $22,388 and Equity is $18428.