Harrison Electronics, Inc. Pro Forma Balance Sheet for 2014 Calculation Current assets Met fixed assets Total Accounts payable Accrued expenses Motes payable Mo change Current liabilities Long-term debt Mo change Total liabilities Common stock (par) Mo change Paid-in capital Mo change Retained earnings Common equity Projected sources of financing Discretionary financing needs Total financing needs = Total assets Alternative Growth Rates 10% $13.250,000 $19,700,000 $32,950,000 $2,180,000 2,160,000 1,520,000 $5.860,000 6,550,000 $12.410,000 $1.060,000 1,900,000 15,550,000 $18,510,000 $30,920,000 Click on the jcon T in order to copy its contents info a spreadsheet.) 20% $14,370,000 $21,500,000 $35,870,000 2,460,000 2,300,000 1,520,000 $6.,280,000 6,550,000 $12,830,000 $1.060,000 1,900,000 15,650,000 $18,610,000 $31,440,000 40% $16,730,000 $25,160,000 $41,890,000 $2,740,000 2,880,000 1,520,000 $7.140,000 6,550,000 $13,690,000 $1.060,000 1,900,000 15,710,000 $18,670,000 32,360,000 (Related to Checkpoint 17.1) (Discretionary financing needs) Harrison Electronics, Inc. operates a chain of electrical lighting and fixture distribution centers throughout northern Arizona. The firm is anticipating expansion of its sales in the coming year as a result of recent population growth trends. The firm's financial analyst has prepared pro forma balance sheets that reflect three different rates of growth in firm sales for the coming year and the corresponding nen-discretionary sources of financing the firm expects to have available, as follows: [ a. What are the firm's discretionary financing needs under each of the three growth scenarios? b. What potential sources of financing are there for Harrison to fulfill its needs for discretienary financing? a. The discretionary financing needs for a 10% growth scenario are | (Round to the nearest dollar.}