What is Walmart's $2021$ Pro Forma Retained Earnings?

Assume Net Income is $15,311\mathrm{.}71$

$2021$ Projected Dividend payout

$2021$ Capital Expenditures

Depreciation Expense $($included in the CoGs$)$

$2020$ Retained Earnings

Tax Rate

$2020$ Revenue

Cost of Goods Sold

$2021$ Projected Revenue growth

SGA

Interest Expense

$49\%$ of Net Income

$2\mathrm{.}7\%$ of Sales

$9,000$

$88,763\mathrm{.}00$

$30\%$

$559,151$

$75\%$ of Revenue

$3\%$

$20\mathrm{.}80\%$ of Revenue

$2,315$