You have recently been hired as a Finance Manager by FishKing Corp, a major multinational corporation, after graduating from Yorkville University with a BBA.Your boss at FishKing had hired you because she knew that you were an honest and ethical student, and knows that you will bring these same values to the organization.

The following is the most recent Statement of Comprehensive Income for FishKing Corp.

Sales

$47,000

Cost of Goods

31,300

Taxable Income

15,700

Taxes

5,495

Net Income

$10,205

Dividends

$2,500

Retained Earnings

7,705

The CFO asks you to put together a pro forma statement of comprehensive income for next year projecting a 20% increase in sales.The CFO instructs you to assume that costs will vary with sales and that the dividend payout ratio will remain constant.

(i)What is the projected addition to retained earnings? Show all your work by completing a proforma Statement of Comprehensive Income.

(ii)If the CFO wants to have $11,000 in addition to Retained Earnings next year, what should the Dividend Payout Ratio be?