In: Finance
AFN Equation
Broussard Skateboard's sales are expected to increase by 15%
from $7.4 million in 2016 to $8.51 million in 2017. Its assets
totaled $5 million at the end of 2016. Broussard is already at full
capacity, so its assets must grow at the same rate as projected
sales. At the end of 2016, current liabilities were $1.4 million,
consisting of $450,000 of accounts payable, $500,000 of notes
payable, and $450,000 of accruals. The after-tax profit margin is
forecasted to be 5%. Assume that the company pays no dividends.
Under these assumptions, what would be the additional funds needed
for the coming year? Do not round intermediate calculations. Round
your answer to the nearest dollar.
$
Why is this AFN different from the one when the company pays
dividends?
I. Under this scenario the company would have a
higher level of retained earnings but this would have no effect on
the amount of additional funds needed.
II. Under this scenario the company would have a
lower level of retained earnings which would reduce the amount of
additional funds needed.
III. Under this scenario the company would have a
lower level of retained earnings but this would have no effect on
the amount of additional funds needed.
IV. Under this scenario the company would have a
higher level of retained earnings which would reduce the amount of
additional funds needed.
V. Under this scenario the company would have a
higher level of retained earnings which would increase the amount
of additional funds needed.
-Select-IIIIIIIVV
Answer to Part A:
2016:
Sales = $7,400,000
Total Assets = $5,000,000
Spontaneous Current Liabilities = Accounts Payable +
Accruals
Spontaneous Current Liabilities = $450,000 + $450,000
Spontaneous Current Liabilities = $900,000
2017:
Sales = $8,510,000
Net Income = Sales * Profit Margin
Net Income = $8,510,000 * 5%
Net Income = $425,500
Addition to Retained Earnings = Net Income
Addition to Retained Earnings = $425,500
Increase in Total Assets = Total Assets, 2016 * Growth
Rate
Increase in Total Assets = $5,000,000 * 15%
Increase in Total Assets = $750,000
Increase in Spontaneous Current Liabilities = Spontaneous
Current Liabilities, 2016 * Growth Rate
Increase in Spontaneous Current Liabilities = $900,000 * 15%
Increase in Spontaneous Current Liabilities = $135,000
Additional Funds Needed = Increase in Total Assets - Addition to
Retained Earnings - Increase in Spontaneous Current
Liabilities
Additional Funds Needed = $750,000 - $425,500 - $135,000
Additional Funds Needed = $189,500
Answer to Part B:
Under this scenario the company would have a higher level of retained earnings which would reduce the amount of additional funds needed.