Sales are proiected to increase 4% The company is currently operating at afixed asset capacity of 80%. plz use excel cell refferebce and excel functions and show me the formula

Sales growth % Tax rate Dividend Payout Ratio 4% 30% Base Pro Forma Income Statement Base Pro Forma $ 650,000 $ 676,000 277,500 $ 288,600 123,000 $ 127,920 $ $ Balance Sheet Pro Forma AP NP Total CL Cash AR Inventory Total CA 52,000 98,500 110,000 Base 46,000 71,000 Sales COGS Other exps EBIT Interest Taxes Net Income 17,500 LTD 182,500 Fixed assets 405,000 C. shares RE 255,000 111,000 Total equity Addn to RE Dividends 30,000 Total Assets Total L&E EFN EFN