Year	2014 Actual	2015	2016
Net sales	$20,613
Growth rate in net sales		13.8%	12.0%
Cost of goods sold / net sales		78.0%	82.0%
Gen., sell., and admin. expenses/net sales		12.0%	12.0%
Long-term debt	$760	$660	$560
Current portion long-term debt	$100	$100	$100
Interest rate		10.0%	10.0%
Tax rate		45.0%	25.0%
Dividend / earnings after tax		25.0%	30.0%
Current assets / net sales		29.0%	31.0%
Net fixed assets		$280	$300
Current liabilities except current portion long-term debt /net sales		14.5%	16.0%
Owners' equity	$1,730
INCOME STATEMENT
		Forecast	Forecast
Year		2015	2016
Net sales		$23,458	Q4
Cost of goods sold		Q1	21,543
Gross profit		$5,161	$4,729
Gen., sell., and admin. exp.		2,196	2,585
Interest expense		76	66
Earnings before tax		2,889	2,078
Tax		1,300	519
Earnings after tax		Q2	$1,558
Dividends paid		$397	Q5
Additions to retained earnings		$1,192	$1,091
BALANCE SHEET
Current assets		$6,803	$8,144
Net fixed assets		Q3	300
Total assets		$7,083	$8,444
Current liabilities except current portion long-term debt		$3,401	$4,204
Current portion long-term debt		100	100
Long-term debt		660	560
Owner's equity		2,922	2,283
Total liabilities and owners' equity		$7,083	Q6
EXTERNAL FUNDING REQUIRED		$0	$1,298

*FIND Q1-Q6*