Question

CCC currently has sales of $28,000,000 and projects sales of $39,200,000 for next year. The firm's current assets equal $10,000,000 while its fixed assets are $11,000,000. The best estimate is that current assets will rise directly with sales while fixed assets will rise by $200,000. The firm presently has $5,000,000 in accounts payable, $2,000,000 in long-term debt, and $14,000,000 in common equity. All current liabilities are expected to change directly with sales. CCC plans to pay $1,000,000 in dividends next year and has a 4.0% net profit margin. Assuming the increase in fixed assets will occur, what is the most sales could equal next year without using discretionary sources of funds? (Round your answer to the nearest dollar.)

Answer 1

SOLUTION:

Additional Funds needed

= Change in assets - Change in Liabilities - Retained earnings

= (10,000,000*39200000/28000000 - 10,000,000)+ 200,000 - (5,000,000*39,200,000/28,000,000-5,000,000) - (39,200,000*4%- 1,000,000)

= 4,000,000 + 200,000 - 2,000,000 - 568,000

= $1,632,000

Hence, additional funds needed = $1,632,000