Garlington Technologies Inc.'s 2013 financial statements are shown here:
Balance Sheet as of December 31, 2013

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 10% over 2013 sales and that 2014 dividends will increase to $112,000. 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 all new debt will be in the form of a line of credit.

Transcribed Image Text:

Cash Receivables Inventories $ 180,000 360,000 720,000 $1,260,000 1,440,000 Accounts payable Notes payable Line of credit Accruals $ 360,000 156,000 Total current assets Fixed assets Total current liabilities Common stock Retained earnings 180,000 696,000 1,800,000 204,000 Total liabilities and equity $2700.000 Total assets