Document2 Mailings Review View Normal No Spacing Heading Heading | B | C |D| 1 Selected assumptions for 2015 2 Sales growth rate 3|Cost ofgoods soldSales 4 | Dividenk Netincome 62% 40% NCOME STATEMENT BALANCE SHEET Actual Forecast Actual Forecast 2014 2015 1,000 2014 2015 $ 100 200 8 Sales 9 Cost of goods sold 11 Depeciaton exyeNet PPE Accounts Receivable luventory 10 Operating expense Total Curent Assets 800 1,000 1 800 100 12 EBIT 100 Net PP&E Total Assets 13 Interest expense 14 Pre-tax income Accounts Payable Bauk loan 300 100 400 16 Net Income $39 ent Liabulities400 17 18 19 20 Total Curent Liabilities Loug-Term Debt Shareholders' Equty 400 1.000 Total Liabilities & Eguty s 1800