Question

eBook Paladin Furnishings generated $2 million in sales during 2019, and its year-end total assets were $1.4 million. Also, at year-end 2019, current liabilities were $500,000, consisting of $200,000 of notes payable, $200,000 of accounts payable, and $100,000 of accrued liabilities. Looking ahead to 2020, the company estimates that its assets must increase by $0.70 for every $1.00 increase in sales. Paladin's profit margin is 4%, and its retention ratio is 50%. How large of a sales increase can the company achieve without having to raise funds externally? Write out your answer completely. For example, 25 million should be entered as 25,000,000. Do not round intermediate calculations. Round your answer to the nearest cent.

$

Answer 1

Self-supporting Growth Rate = (Last year sales * Profit Margin * Retention ratio) / (Total Assets – Total Spontaneous Liabilities - (Last year sales * Profit Margin * Retention ratio)

= ($2,000,000 * 4% * 50%) / ($1,400,000 - ($200,000 + $100,000) - ($2,000,000 * 4% * 50%))

= $40,000 / ($1,400,000 - $300,000 - $40,000)

= $40,000 / $1,060,000

= 3.77358%

Increase in sales = Last year sales * Self-supporting Growth Rate
= $2,000,000 * 3.77358%
= $75,471.70

Increase in sales = $75,471.70