Using the 2012 financial statements for DRE Corporation and this additional information, prepare a pro forma income statement and balance sheet for the year 2013. Determine the discretionary financing needed (DFN) and assume that if the DFN is positive, the company will increase long-term debt, and if DFN is negative, the company will pay back some long-term debt. Sales for next year (2013) are expected to increase by $300,000 to $1,800,000. The firm is running efficiently and at full capacity so that all assets and spontaneous liabilities are expected to increase proportionally with sales. The dividend payout ratio for 2013 will be 40%.

DRE Corporation

2012 Financial Statements

Income Statement ($)
Sales		1,500,000
Net Income		250,000
Balance Sheet ($)
Cash		400,000
Accounts Receivable		450,000
Inventory		350,000
Property, Plant, & Equipment		650,000
Total Assets		1,850,000
Accounts Payable		200,000
Short Term Notes Payable		250,000
Long-term Debt		550,000
Common Stock		200,000
Retained Earnings		650,000
Total Liabilities and Equity		1,850,000