Problem 3-21 Calculating EFN

The most recent financial statements for Retro Machine, Inc., follow. Sales for 2017 are projected to grow by 25 percent. Interest expense will remain constant; the tax rate and the dividend payout rate will also remain constant. Costs, other expenses, current assets, fixed assets, and accounts payable increase spontaneously with sales.

RETRO MACHINE, INC. 2016 Income Statement
Sales				$	761,000
Costs					596,000
Other expenses					17,000
Earnings before interest and taxes				$	148,000
Interest paid					18,000
Taxable income				$	130,000
Taxes (20%)					26,000
Net income				$	104,000
Dividends	$	20,800
Addition to retained earnings		83,200

RETRO MACHINE, INC. Balance Sheet as of December 31, 2016
Assets				Liabilities and Owners Equity
Current assets				Current liabilities
Cash	$	22,040		Accounts payable	$	56,200
Accounts receivable		34,360		Notes payable		15,400
Inventory		71,320		Total	$	71,600
Total	$	127,720		Long-term debt	$	144,000
Fixed assets				Owners equity
Net plant and equipment	$	450,000		Common stock and paid-in surplus	$	130,000
				Accumulated retained earnings		232,120
				Total	$	362,120
Total assets	$	577,720		Total liabilities and owners equity	$	577,720

The firm is operating at full capacity and no new debt or equity is issued. Calculate the pro forma income statement and balance sheet for the company. What external financing is needed to support the 25 percent growth rate in sales? EFN