Garlington Technologies Inc.

Garlington Technologies Inc.’s 2013 financial statements are shown below:Balance Sheet as of December 31, 2013Cash $ 180,000 Accounts payable $ 360,000Receivables 360,000 Notes payable 156,000Inventories 720,000 Line of credit 0 Total current assets $1,260,000 Accruals 180,000Fixed assets 1,440,000 Total current liabilities $ 696,000 Common stock 1,800,000 Retained earnings 204,000 Total assets $2,700,000 Total liabilities and equity $2,700,000Income Statement for December 31, 2013Sales $3,600,000Operating costs 3,279,720 EBIT $ 320,280Interest 18,280 Pre-tax earnings $ 302,000Taxes (40%) 120,800Net income 181,200Dividends $ 108,000Suppose that in 2014 sales increase by 15% over 2013 sales and that 2014 dividends will increase to $116,000. Forecast the financial statements using the forecasted financial statement method. Assume the firm operated at full capacity in 2013. Use an interest rate of 13%, and assume that any new debt will be added at the end of the year (so forecast the interest expense based on the debt balance at the beginning of the year). Cash does not earn any interest income. Assume that the AFN will be in the of form of a line of credit. Round your answers to the nearest dollar. Do not round intermediate calculations.Garlington Technologies Inc.Pro Forma Income StatementDecember 31, 2014Sales $ Operating costs $ EBIT $ Interest $ Pre-tax earnings $ Taxes (40%) $ Net income $ Dividends: $ Addition to RE: $ Garlington Technologies Inc.Pro Forma Balance StatementDecember 31, 2014Cash $ Receivables $ Inventories $ Total current assets $ Fixed assets $ Total assets $ Accounts payable $ Notes payable $ Accruals $ Total current liabilities $ Common stock $ Retained earnings $ Total liabilities and equity $