Financial forecasting-% of sales) Tulley Appliances Inc. projects next year's sales to be $19.6 million. Current sales are $15.4 million, based on current assets of $5.1 million and fixed assets of $5.2 million. The firm's net profit margin is 4.9% after taxes. Tulley forecasts that its current assets will rise in direct proportion to the increase in sales, but that its fixed assets will increase by only $109,000. Currently, Tulley has $1.5 million in acct. payable (which vary directly with sales), $2.1 million in long-term debt (due in 10 years), and common equity (including $4.2 million in retained earnings) totaling $6.4 million. Tulley plans to pay $536,000 in common stock dividends next year.
a. What are Tulley's total financing needs (i.e., total assets) for the coming year?
Pro Forma Balance sheet Next Year % of Sales
b. Given the firm's projections and dividend payments plans, what are its discretionary financing needs?
c. Based on your projections, and assuming that the $109,000 expansion in fixed assets will occur, what is the largest increase in sales the firm can support without having to resort to the use of discretionary sources financing?
Show the necessary steps and report the results of your analysis.