Gourmet Coffee Inc. Gourmet Coffee Inc. Balance Sheet December 31, 2018 Gourmet Coffee Inc. Income Statement For Year Ended December 31, 2018 Initial Assumptions . Revenues will grow at 15% (2,000 1.15). Pro Forma Income Statement For Year Ended 2019 Assets 1000 Debt 400 2000 Revenues 2,300 Equity 600 Revenues Less: costs (1600) All items are tied directly to sales, and the current relationships are optimal. . Consequently, all other items will also grow at 15% Less: costs (1,840) Total 1000 Total 1000 Net Income 400 Net Income 460 calculate the plug devidends and the plug of debt! note : showing the formula in details and clear. Gourmet Coffee Inc. Gourmet Coffee Inc. Balance Sheet December 31, 2018 Gourmet Coffee Inc. Income Statement For Year Ended December 31, 2018 Initial Assumptions . Revenues will grow at 15% (2,000 1.15). Pro Forma Income Statement For Year Ended 2019 Assets 1000 Debt 400 2000 Revenues 2,300 Equity 600 Revenues Less: costs (1600) All items are tied directly to sales, and the current relationships are optimal. . Consequently, all other items will also grow at 15% Less: costs (1,840) Total 1000 Total 1000 Net Income 400 Net Income 460 calculate the plug devidends and the plug of debt! note : showing the formula in details and clear