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

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
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 $4.8 million and that 2020 dividends will increase to $234,000. 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   $   
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 2 steps with 2 images

Blurred answer
Similar questions
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education