FIN$301$ Pro Forma Financlal Statement Project: Startron Industries, Inc.

Summer $2024$

Microtron Industries, Inc.

$40\%$ Payout $(60\%$ Plowback$),$ Raise Funds $50\%$ from debt, and $50\%$ from new stock, CONSIDER financing feedback effects

$\backslash$table$[[$Taxes$,0\mathrm{.}21],[$Projected Growth:,$0\mathrm{.}10],[$Payout Ratio,$0\mathrm{.}40],[$Rate on New Debt,$0\mathrm{.}07]]$

I Salaries & Wages change at different rate than sales!

INCOME STATEMENT

$($in $1,000s)$

Sales

Cost of Goods Sold

Gross Profit

Salaries and Wages

Ut$$ties Expense

Freight and Transportation

Other Operating Expense

EBIT

Interest Expense

Taxable Income

Taxes $(\mathrm{.}30)$

Net Income

Dividends

Additions to R$.$E

Pajout Ratio

$\backslash$table$[[2,200\mathrm{.}00$