Question

In: Finance

The CFO of Rosecurity, is planning for the company's operations next year, and he wants you...

The CFO of Rosecurity, is planning for the company's operations next year, and he wants you to forecast the firm's additional funds needed (AFN). The firm is operating at full capacity. Data (in millions) for use in your forecast are shown below. Based on the AFN equation, what is the AFN for the coming year (in millions)? Last year's sales = $350, Last year's accounts payable = $40, Sales growth rate = 3%, Last year's notes payable = $50, Last year's total assets = $500, Last year's accruals = $30, Last year's profit margin = 3%, Target payout ratio = 57%

Solutions

Expert Solution

Additional Funds Needed [AFN] for the coming year

Expected Next Year Sales

Expected Next Year Sales = Last year sales x (1 + Growth Rate)

= $350 Million x (1 + 0.03)

= $350 Million x (1.03

= $360.50 Million

After Tax profit Margin

After Tax profit Margin = Expected Next Year Sales x Profit Margin

= $360.50 Million x 3.00%

= $10.82 Million

Dividend Pay-out

Dividend Pay-out = After Tax profit Margin x Dividend Pay-out Ratio

= $10.82 Million x 57%

= $6.17 Million

Additions to Retained Earnings

Additions to Retained Earnings = After Tax profit Margin - Dividend Pay-out

= $10.82 Million - $6.17 Million

= $4.65 Million

Increase in Total Assets

Increase in Total Assets = Total Assets x Percentage of Increase in sales

= $500 Million x 3.00%

= $15.00 Million

Increase in Spontaneous liabilities

Increase in Spontaneous liabilities = [Accounts Payable + Accruals] x Percentage of Increase in sales

= [$40 Million + $30 Million] x 3.00%

= $70 Million x 3.00%

= $2.10 Million

Additional Funds Needed [AFN]

Therefore, the Additional Funds Needed [AFN] = Increase in Total Assets – Increase in in Spontaneous liabilities – Additions to retained earnings

= $15.00 Million - $2.10 Million - $4.65 Million

= $8.25 Million

“Hence, the Additional Funds Needed (AFN) for the coming year will be $8.25 Million”


Related Solutions

Garret is initiating planning for the company's operations nextyear, and he wants you to forecast...
Garret is initiating planning for the company's operations next year, and he wants you to forecast the firm's additional funds needed (AFN). The firm is operating at full capacity. Data for use in your forecast are shown below. Based on the AFN equation, what is the AFN for the coming year? Dollars are in millions.Last year's sales = $250Sales growth rate = 28%Last year's total assets = $450Last year's profit margin = 4%Last year's accounts payable = $30Last year's notes...
Safelight is planning its operations for the coming year, and the CFO wants you to forecast...
Safelight is planning its operations for the coming year, and the CFO wants you to forecast the firm's additional funds needed (AFN). Data for use in the forecast are shown below. Based on the AFN equation, by how much would the AFN for the coming year change (indicate an increase or a decrease in AFN) if Safelight increased the dividend payout ratio from 20% to 25% and net profit margin decreased from 20% to 15%? All dollars are in millions....
Safelight is planning its operations for the coming year, and the CFO wants you to forecast...
Safelight is planning its operations for the coming year, and the CFO wants you to forecast the firm's additional funds needed (AFN). Data for use in the forecast are shown below. Based on the AFN equation, by how much would the AFN for the coming year change (indicate an increase or a decrease in AFN) if Safelight increased the dividend payout ratio from 20% to 25% and net profit margin decreased from 20% to 15%? All dollars are in millions....
Kitty Company is planning its operations for next year, and the CEO wants you to forecast...
Kitty Company is planning its operations for next year, and the CEO wants you to forecast the firm's additional funds needed (AFN). Data for use in your forecast are shown below. Based on the AFN equation, what is the AFN for the coming year? Last year's sales = S0 $200,000 Last year's accounts payable $50,000 Sales growth rate = g 40% Last year's notes payable $15,000 Last year's total assets = A0* $127,500 Last year's accruals $20,000 Last year's profit...
Kitty Company is planning its operations for next year, and the CEO wants you to forecast...
Kitty Company is planning its operations for next year, and the CEO wants you to forecast the firm's additional funds needed (AFN). Data for use in your forecast are shown below. Based on the AFN equation, what is the AFN for the coming year? Last year's sales = S0 $200,000 Last year's accounts payable $50,000 Sales growth rate = g 40% Last year's notes payable $15,000 Last year's total assets = A0* $127,500 Last year's accruals $20,000 Last year's profit...
Bob, the CFO of Bob Supply Group, is initiating planning for the company’s operations next year,...
Bob, the CFO of Bob Supply Group, is initiating planning for the company’s operations next year, and he wants you to forecast the firm’s additional funds needed (AFN) . The firm is operating at full capacity. Data for use in your forecast are shown below. Based on the AFN equation, what is the AFN for the coming year? Dollars are in millions. Last year’s sales = $350    Last year’s accounts payable = $40 Sales growth rate = 20% Last...
Clayton Industries is planning its operations for next year. Ronnie Clayton, the CEO, wants you to...
Clayton Industries is planning its operations for next year. Ronnie Clayton, the CEO, wants you to forecast the firm's additional funds needed (AFN). Data for use in your forecast are shown below. Based on the AFN equation, what is the AFN for the coming year? Dollars are in millions. Last year's sales = S0 $350 Last yr's accounts payable $40 Sales growth rate = g 30% Last yr's notes payable $50 Last year's total assets = A0* $360 Last yr's...
Chua Chang & Wu Inc. is planning its operations for next year, and the CEO wants...
Chua Chang & Wu Inc. is planning its operations for next year, and the CEO wants you to forecast the firm's additional funds needed (AFN). Data for use in your forecast are shown below. Based on the AFN equation, what is the AFN for the coming year? Last year's sales = S0 $200,000 Last year's accounts payable $50,000 Sales growth rate = g 40% Last year's notes payable $15,000 Last year's total assets = A0* $127,500 Last year's accruals $20,000...
Daniel Sawyer, the CEO of the Sawyer Group, is initiating planning for the company's operations next...
Daniel Sawyer, the CEO of the Sawyer Group, is initiating planning for the company's operations next year, and he wants you to forecast the firm's additional funds needed (AFN). The firm is operating at full capacity. Data for use in your forecast are shown below. Based on the AFN equation, what is the AFN for the coming year? Dollars are in millions. Last year's sales = S0 $350 Last year's accounts payable $40 Sales growth rate = g 30% Last...
Daniel Sawyer, the CEO of the Sawyer Group, is initiating planning for the company's operations next...
Daniel Sawyer, the CEO of the Sawyer Group, is initiating planning for the company's operations next year, and he wants you to forecast the firm's additional funds needed (AFN). The firm is operating at full capacity. Data for use in your forecast are shown below. Based on the AFN equation, what is the AFN for the coming year? Dollars are in millions. Last year's sales = S0 $350 Last year's accounts payable $40 Sales growth rate = g 30% Last...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT