Can someone explain me how to get the results for Proj 2015? Thank you

2014		Proj 2015
Current Assets Cash		$ 20
Accounts Receivable		$ 240
Inventory		$ 240
Total Current Assets		$ 500
Net Plant & Equipment		$ 500
Total Assets		$ 1,000
Liabilities & Owners Equity
Accounts Payable		$ 100
Notes Payable		$ 100
Total Current Liabilities		$ 200
Long Term Debt		$ 100
Total Liabilities		$ 300
Common Stock		$ 500
Retained Earnings		$ 200
Total Stockholders' Equity		$ 700
Total Liabilities, Equity		$ 1,000
Income Statement Sales		$ 2,000
COGS		$ 1,200
Gross profit		$ 800
Selling and Admin Expense		$ 700
EBIT		$ 100
Interest Expense		$ 10		$ 20
EBT		$ 90
Taxes @ 40%		$ 36
Net Income		$ 54
Common Dividend		$ 21.6
Addition to Retained Earnings		$ 32