Question

In: Finance

In your internship with Lewis, Lee, & Taylor Inc. you have been asked to forecast the...

In your internship with Lewis, Lee, & Taylor Inc. you have been asked to forecast the firm's additional funds needed (AFN) for next year. 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?

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* $135,000 Last year's accruals $20,000
Last year's profit margin = PM 20.0% Target payout ratio 25.0%

Solutions

Expert Solution

Last Year:

Sales = $200,000
Total Assets = $135,000
Profit Margin = 20.00%

Retention Ratio = 1 - Payout Ratio
Retention Ratio = 1 - 0.25
Retention Ratio = 0.75

Spontaneous Current Liabilities = Accounts Payable + Accruals
Spontaneous Current Liabilities = $50,000 + $20,000
Spontaneous Current Liabilities = $70,000

Next Year:

Sales = $200,000 + 40% * $200,000
Sales = $280,000

Addition to Retained Earnings = Sales * Profit Margin * Retention Ratio
Addition to Retained Earnings = $280,000 * 20.00% * 0.75
Addition to Retained Earnings = $42,000

Increase in Total Assets = $135,000 * 0.40
Increase in Total Assets = $54,000

Increase in Spontaneous Current Liabilities = $70,000 * 0.40
Increase in Spontaneous Current Liabilities = $28,000

Additional Fund Needed = Increase in Total Assets - Increase in Spontaneous Current Liabilities - Addition to Retained Earnings
Additional Fund Needed = $54,000 - $28,000 - $42,000
Additional Fund Needed = -$16,000


Related Solutions

In your internship with Lewis, Lee, & Taylor Inc. you have been asked to forecast the...
In your internship with Lewis, Lee, & Taylor Inc. you have been asked to forecast the firm's additional funds needed (AFN) for next year. 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? 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 =...
In your internship with Lewis, Lee, & Taylor Inc. you have been asked to forecast the...
In your internship with Lewis, Lee, & Taylor Inc. you have been asked to forecast the firm's additional funds needed (AFN) for next year. 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? 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 =...
In your internship with LLT Inc. you have been asked to forecast the firm's additional funds...
In your internship with LLT Inc. you have been asked to forecast the firm's additional funds needed (AFN) for next year. 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? (5 points) Last year's sales = S0 $200,000 Sales growth rate = g 40% Last year's total assets = A0* $135,000 Last year's profit margin = PM 20.0% Last year's...
You are a financial consultant and have been asked to forecast how much revenue your client...
You are a financial consultant and have been asked to forecast how much revenue your client organization must generate per case to meet its financial requirements. Your client has provided you with the information below. You need to provide the following information to your client: The target case rate AND A brief analysis of the impact of a 5% reduction in the budgeted expense. Annual Case Volume Medicare 1,500 Cost-paying cases 600 Charge-paying cases 750 Charity care cases 150 Total...
QUANTITATIVE – You work for Lynn, Inc. Your boss has asked you to complete a forecast...
QUANTITATIVE – You work for Lynn, Inc. Your boss has asked you to complete a forecast for February and March using two forecasting methods and then to evaluate the two methods to identify the “best” method. You decide to try a weighted moving average of the last two months using weights of 60% (previous month) and 40% (2 months prior). You also try exponential smoothing with an alpha constant of .3Y. Complete the table by providing numbers for A, B,...
You have been asked to forecast the additional funds needed (AFN) for Houston, Hargrove, & Worthington...
You have been asked to forecast the additional funds needed (AFN) for Houston, Hargrove, & Worthington (HHW), which is planning its operation for the coming year. The firm is operating at full capacity. Data for use in the forecast are shown below. However, the CEO is concerned about the impact of a change in the payout ratio from the 10% that was used in the past to 30%, which the firm's investment bankers have recommended. Based on the AFN equation,...
You have been asked to forecast the additional funds needed (AFN) for Houston, Hargrove, & Worthington...
You have been asked to forecast the additional funds needed (AFN) for Houston, Hargrove, & Worthington (HHW), which is planning its operation for the coming year. The firm is operating at full capacity. Data for use in the forecast are shown below. However, the CEO is concerned about the impact of a change in the payout ratio from the 10% that was used in the past to 60%, which the firm's investment bankers have recommended. Based on the AFN equation,...
You have been asked to forecast the additional funds needed (AFN) for Houston, Hargrove, & Worthington...
You have been asked to forecast the additional funds needed (AFN) for Houston, Hargrove, & Worthington (HHW), which is planning its operation for the coming year. The firm is operating at full capacity. Data for use in the forecast are shown below. However, the CEO is concerned about the impact of a change in the payout ratio from the 10% that was used in the past to 35%, which the firm's investment bankers have recommended. Based on the AFN equation,...
You have been asked to forecast the additional funds needed (AFN) for Houston, Hargrove, & Worthington...
You have been asked to forecast the additional funds needed (AFN) for Houston, Hargrove, & Worthington (HHW), which is planning its operation for the coming year. The firm is operating at full capacity. Data for use in the forecast are shown below. However, the CEO is concerned about the impact of a change in the payout ratio from the 10% that was used in the past to 50%, which the firm's investment bankers have recommended. Based on the AFN equation,...
You have been asked to prepare a 5 year budget forecast for the Kiewa Milk Dried...
You have been asked to prepare a 5 year budget forecast for the Kiewa Milk Dried Infant Formula canned product. The recently purchased Kiewa Milk Co utilises a traditional manufacturing cost flow inventory and accounting system. Unit sales of this product have been rapidly increasing over the past three years with year on year growth of more than 20% per annum partly driven by Chinese Daigou shoppers who are satisfying the demand amongst the increasingly wealthy Chinese upper and middle...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT