In: Finance
Additional Funds Needed
The Booth Company's sales are forecasted to double from $1,000 in 2018 to $2,000 in 2019. Here is the December 31, 2018, balance sheet:
Cash | $ 100 | Accounts payable | $ 50 | |||
Accounts receivable | 200 | Notes payable | 150 | |||
Inventories | 200 | Accruals | 50 | |||
Net fixed assets | 500 | Long-term debt | 400 | |||
Common stock | 100 | |||||
Retained earnings | 250 | |||||
Total assets | $1,000 | Total liabilities and equity | $1,000 |
Booth's fixed assets were used to only 50% of capacity during 2018, but its current assets were at their proper levels in relation to sales. All assets except fixed assets must increase at the same rate as sales, and fixed assets would also have to increase at the same rate if the current excess capacity did not exist. Booth's after-tax profit margin is forecasted to be 8% and its payout ratio to be 60%. What is Booth's additional funds needed (AFN) for the coming year? Round your answer to the nearest dollar.
$
We can calculate the Aditional Funds Needed as follows:
Formulas used in the excel sheet are:
So, the amount of additional funds needed are $ 336
Hope I am able to solve your concern. If you are satisfied hit a thumbs up !!