Tarheel Furniture Company is planning to establish a wholly owned subsidiary to manufacture upholstery fabrics. Tarheel expects to earn $$1$ million after taxes on the venture during the first year. The president of Tarheel wants to know what the subsidiary$$s balance sheet would look like. The president believes that it would be advisable to begin the new venture with ratios that are similar to the industry average.

Tarheel plans to make all sales on credit. All calculations assume a $365-$day year.

Industry Averages

Current ratio $2\mathrm{.}5$:$1$

Quick ratio $1\mathrm{.}2$:$1$

Net profit margin ratio $5\%$

Average collection period $25$ days

Debt ratio $40\%$

Total asset turnover ratio $2$ times

Current liabilities$/$stockholders$$ equity $25\%$

Based upon the industry average financial ratios presented above, complete the projected balance sheet for Tarheel$$s upholstery subsidiary. In your computations, you should round all numbers to the nearest $$1,000.$

Forecasted Upholstery Subsidiary Balance Sheet

Cash $

Total current liabilities $

Accounts receivable

Long$-$term debt

Inventory

Total debt $

Total current assets $

Stockholders$$ equity

Net fixed assets

Total liabilities and stockholders$$ equity $

Total assets $