Question

Financing Deficit Garlington Technologies Inc.'s 2019 financial statements are shown below: Income Statement for December 31, 2019 Sales $4,000,000 Operating costs 3,200,000 EBIT $  800,000 Interest 120,000 Pre-tax earnings $  680,000 Taxes (25%) 170,000 Net income 510,000 Dividends $  190,000 Balance Sheet as of December 31, 2019 Cash $   160,000 Accounts payable $   360,000 Receivables 360,000 Line of credit 0 Inventories 720,000 Accruals 200,000 Total CA $1,240,000 Total CL $   560,000 Fixed assets 4,000,000 Long-term bonds 1,000,000 Total Assets $5,240,000 Common stock 1,100,000 RE 2,580,000 Total L&E $5,240,000 Suppose that in 2020 sales increase to $4.2 million and that 2020 dividends will increase to $228,000. Forecast the financial statements using the forecasted financial statement method. Assume the firm operated at full capacity in 2019. The long-term bonds have an interest rate of 14%. New financing will be with a line of credit. Assume it will be added at the end of the year. Cash does not earn any interest income. 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, 2020 Sales $    Operating costs $    EBIT $    Interest $    Pre-tax earnings $    Taxes (25%) $    Net income $    Dividends: $    Addition to RE: $    Garlington Technologies Inc. Pro Forma Balance Statement December 31, 2020 Cash $    Receivables $    Inventories $    Total current assets $    Fixed assets $    Total assets $    Accounts payable $    Line of credit $    Accruals $    Total current liabilities $    LT bonds $    Common stock $    Retained earnings $    Total L&E $

i cant figure out the second income statement

ive tried to plug in original numbers as well as these but im told that they are all wrong

Answer 1

Answer:

Garlington Technologies Inc. Pro Forma Income Statement December 31, 2020
Sales		$4,200,000
Operating costs		$ 3,200,000
EBIT		$ 1,000,000
Interest		$ 1,40,000
Pre-tax earnings		$ 860,000
Taxes (25%)		$ 215,000
Net income		$ 645,000
Dividends:		$ 228,000
Addition to RE (645,000 - $228,000)		$417,000

Garlington Technologies Inc. Pro Forma Balance Statement December 31, 2020
Cash (160,000+200,000+140,000)		$500,000
Receivables		$360,000
Inventories		$720,000
Total current assets		$1,580,000
Fixed assets		$4,000,000
Total assets		$5,580,000
Accounts payable		$360,000
Line of credit (Balancing figure)		$20,000
Accruals		$200,000
Total current liabilities		$580,000
LT bonds		$1,000,000
Common stock		$ 1,100,000
Retained earnings [2,580,000 + (510,000 - 190,000)]		$ 2,900,000
Total L&E		$ 5,580,000

Note:

Cash = Opening balance + Increase of sale + Interest

Retained earnings = Opening balance + Current year balance