Garlington Technologies Inc.’s 2013 financial statements

Financing Deficit
Garlington Technologies Inc.

‘s 2013 financial statements are shown below:
Balance Sheet as of December 31, 2013
Cash $ 180,000 Accounts payable $ 360,000
Receivables 360,000 Notes payable 156,000
Inventories 720,000 Line of credit 0
Total current assets $1,260,000 Accruals 180,000
Fixed 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 $
2,700,000
Income Statement for December 31, 2013
Sales $3,600,000
Operating costs 3,279,720
EBIT $ 320,280
Interest 18,280
Pre-tax earnings $ 302,000
Taxes (40%) 120,800
Net income 181,200
Dividends $ 108,000
Suppose 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 Statement
December 31, 2014

Sales $ 
Operating costs $ 
EBIT $ 
Interest $ 
Pre-tax earnings $ 
Taxes (40%) $ 
Net income $ 
Dividends: $ 
Addition to RE: $ 
Garlington Technologies Inc.Pro Forma Balance Statement
December 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 $