Solve For Missing Information and find the Internal growth rate and sustainable growth rate. SHOW FORMULAS.

A B C E 21% 25% 95% 1 Input 2 Trek, Inc. 3 Income Statement for 2020 4 Sales 50,000,000 5 COGS 37,000,000 6 Other expenses 5,000,000 7 Depreciation 1,800,000 8 EBIT Other Inputs 9 Interest 800,000 Tax rate 10 Taxable income Growth rate 11 Taxes (21%) Capacity Utilization 12 Net income 13 14 Dividends 1,000,000 15 Add to RE 16 17 Trek, Inc. 18 Balance Sheet as of December 2020 19 Assets Liabilities & Equity 20 Current Assets Current Liabilities 21 Cash 456,435 Accounts Payable 22 Accounts rec. 733,125 Notes Payable 23 Inventory 1,073,180 Total CL 24 Total CA 25 Long-term debt 26 27 Shareholder Equity 28 Fixed assets Common stock 29 Net PP&E 17,723,430 Retained earnings 30 Total Equity 31 32 Total Assets Total L&E 33 34 35 Calculation & Output 36 Question 1 37 Return on assets 38 Return on equity 39 Dividend payout ratio 40 Retention ratio 41 42 Internal growth rate 43 Sustainable growth rate 44 929,005 2,121,350 2,500,000 400,000 14,035,815