Income statement Forcasting

Feb 2018
1
0
canada
Sales are forecast to increase by 15% in 2015.

Short-term Debt and Common Stock will not change. Net Plant and Equipment is forecasted to be $950 next year. Depreciation Expense in 2015 is expected to be $350.
In 2015, the company the dividend payout ratio will be 90%.

In 2015, cost of goods sold is expected to be 65% of sales.

Cash is expected to be 1% of sales, and inventories will be 4% of sales. Accounts payable will be 3% of sales.

Catherine expects the company to pay 15% compounded annually on its short-term debt. The interest expense on the short-term debt in 2015 is calculated as interest rate on Short-term debt * amount of short-term debt outstanding at the end of 2014.

The company’s tax rate is 30%.
Forecast the follwing income statement for 2015 with the above information and the Answers to 2014.
My Answer
20142015
sales60006900
Cost of Goods sold51004485
Gross margin9002415
depreciation300350
EBIT6002065
Interest6036
Earnings before tax5402029
taxes162608.7
Net income3781420.3

I am unsure of the last four answers for 2015 are correct, and if the payout ratio will affect the answers somehow.