Fill This Form To Receive Instant Help

Help in Homework
trustpilot ratings
google ratings


Homework answers / question archive / Broussard Skateboard's sales are expected to increase by 25% from $7

Broussard Skateboard's sales are expected to increase by 25% from $7

Business

Broussard Skateboard's sales are expected to increase by 25% from $7.4 million in 2016 to $9.25 million in 2017. Its assets totaled $3 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 7%, and the forecasted payout ratio is 75%. Use the AFN equation to forecast Broussard's additional funds needed for the coming year.

pur-new-sol

Purchase A New Answer

Custom new solution created by our subject matter experts

GET A QUOTE

Answer Preview

The information required for additional financing needs for the next year

  • The sales in 2016 is $7,400,000
  • The sales growth is 25%

Projected Sales in 2017 = Sales in 2015 * 125%
= $9,250,000

  • The after-tax profit margin is forecasted to be 7% in 2017

After-Tax profit = Projected Sales in 2017 * After-tax profit margin
=$9,250,000 * 7%
= $647,500

  • The projected dividend payout is 75% of after tax profits

Addition to retained earnings in 2017 = After-tax profit * (1 - Dividend payout ratio)
= $647,500 * ( 1- 0.75)
= $647,500 * 0.25
= $161,875

  • The assets in 2016 are $3,000,000

Increase in assets in 2017 = Assets in 2016 * 25%
= $3,000,000 * 25%
=$750,000

Increase in liabilities in 2017 = (Accounts payable 2016 + Accruals in 2016) * 25%
=($450,000 + $450,000) * 25%
=$900,000 * 25%
=$225,000

The additional financing needs calculated below

AFN = Increase in assets - Increase in liabilities - addition to retained earnings
= $750,000 - $225,000 - $161,875
=$363,125

Broussard's additional fund's requirement for the coming year will be $363,125.