Question
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
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 | 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, 2018
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 2019 sales increase by 20% over 2018 sales and that 2019 dividends will increase to $172,000. Forecast the financial statements using the forecasted financial statement method. Assume the firm operated at full capacity in 2018. Use an interest rate of 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. Enter your answers as positive values. Do not round intermediate calculations. Round your answers to the nearest dollar.
Garlington Technologies Inc. Pro Forma Income Statement December 31, 2019 | |||
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, 2019 | |||
Cash | $ | ||
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 | $ |
Step by Step Solution
There are 3 Steps involved in it
Step: 1
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-text-image.webp)
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Step: 3
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started