Note that you will have to change the equity formula for 2003 and 2004. For 2003, make the formula equal to 2002’s equity plus 2003’s additions to retained earnings. In addition, you should make sales grow by compounding. To do that, take 2002’s sales X 2003’s expected sales growth rate (say 13%). As you enter those changes, you should see the effect ripple through your model.