Financing Deficit Garlington Technologies Inc.'s 2018 financial statements are shown below: Balance Sheet as of December 31, 2018 Cash $ 180,000 Accounts payable $ 360,000 Receivables 360,000 Notes payable 156,000 Inventories 720,000 Line of credit 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, 2018 Sales Operating costs $3,600,000 3,279,720 $ 320,280 18,280 EBIT Interest Pre-tax earnings $ 302,000 120,800 Taxes (40%) Net income 181,200 Dividends $ 108,000 Suppose that in 2019 sales increase by 15% over 2018 sales and that 2019 dividends will increase to $192,000. Forecast the financial statements using the forecasted financial statement method. Assume the firm operated at full capacity in 2018. Use an interest rate of 11%, 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. Enter your answers as positive values. Do not round intermediate calculations. Round your answers to the nearest dollar. Garlington Technologies Inc. Pro Forma Balance Statement December 31, 2019 Cash " 207000 Receivables 414000 Inventories 828000 Total current assets 1449000 Fixed assets 1666350 Total assets 3115350 Accounts payable 414000 Notes payable 156000 Accruals 207000 Total current liabilities 777000 Common stock 1800000 Retained earnings " 222697 Total liabilities and equity 2022697