Financing Deficit

Stevens Textile Corporation's 2021 financial statements are shown below:

Balance Sheet as of December 31, 2021 (Thousands of Dollars)

Cash $ 1,080

Accounts payable $ 4,320

Receivables 6,480

Accruals 2,880

Inventories 9,000

Line of credit 0

Total current assets $ 16,560

Notes payable 2,100

Net fixed assets 12,600

Total current liabilities $ 9,300

Mortgage bonds 3,500

Common stock 3,500

Retained earnings 12,860

Total assets $ 29,160

Total liabilities and equity $ 29,160

Income Statement for December 31, 2021 (Thousands of Dollars)

Sales $ 36,000

Operating costs 34,000

Earnings before interest and taxes $ 2,000

Interest 160

Pre-tax earnings $ 1,840

Taxes (25%) 460

Net income $ 1,380

Dividends 552

Addition to retained earnings $ 828

Stevens grew rapidly in 2021 and financed the growth with notes payable and long-term bonds. Stevens expects sales to grow by 25% in the next year but will finance the growth with a line of credit, not notes payable or long-term bonds. Use the forecasted financial statement method to forecast a balance sheet and income statement for December 31, 2022. The interest rate on all debt is 5%, and cash earns no interest income. The line of credit is added at the end of the year, which means that you should base the forecasted interest expense on the balance of debt at the beginning of the year. Use the forecasted income statement to determine the addition to retained earnings. Assume that the company was operating at full capacity in 2021, that it cannot sell off any of its fixed assets, and that assets, spontaneous liabilities, and operating costs are expected to increase by the same percentage as sales.

1. What is the projected value for earnings before interest and taxes? Do not round intermediate calculations. Round your answer to the nearest dollar.

   $

2. What is the projected value for pre-tax earnings? Do not round intermediate calculations. Round your answer to the nearest dollar.

   $

3. What is the projected net income? Do not round intermediate calculations. Round your answer to the nearest dollar.

   $

4. What is the projected addition to retained earnings? Do not round intermediate calculations. Round your answer to the nearest dollar.

   $

5. What is the projected value of total current assets? Do not round intermediate calculations. Round your answer to the nearest dollar.

   $

6. What is the projected value of total assets? Do not round intermediate calculations. Round your answer to the nearest dollar.

   $

7. What is the projected sum of accounts payable, accruals, and notes payable? Do not round intermediate calculations. Round your answer to the nearest dollar.

   $

8. What is the forecasted line of credit? Do not round intermediate calculations. Round your answer to the nearest dollar.