Broussard Skateboard\'s sales are expected to increase by 15% from $8 million in
ID: 2634808 • Letter: B
Question
Broussard Skateboard's sales are expected to increase by 15% from $8 million in 2013 to $9.2 million in 2014. Its assets totaled $4 million at the end of 2013. Broussard is already at full capacity, so its assets must grow at the same rate as projected sales. At the end of 2013, 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 70%. Use the AFN equation to forecast Brous-sard's additional funds needed for the coming year. Round your answer to the nearest dollar.
Explanation / Answer
Broussard Skateboards sales are expected to increase by 15% from $8 million in 2012 to $9.2 million in 2013. Its assets totaled $3 million at the end of 2012. Broussard is already at full capacity, so its assets must grow at the same rate as projected sales. At the end of 2012, current liabilities were $1.4 million, consisting of $450,000 accounts payable, $500,000 of notes payable and $450,000 of accruals. The after-tax profit margin is forecasted to be 6%, and the forecasted payout ratio is 70%. Use the AFN equation to forecast Broussards additional funds needed for the coming year.
Sales expected in 2013 = $9,200,000
After-tax profit margin ($9,200,000*6%) = $552,000
Dividend payments [$552,000*40%] = $386,400
Addition to retained earnings [$552,000 - $220,800] = $165,600
Note: All the profits after the payment of dividend will be an addition to retained earnings.
As the assets are already at full capacity, all the assets should grow at the sales rate. It is to be noted that if the assets were not at full capacity, only the spontaneous assets would increase.
Increase in assets = $5,000,000*15% ( $450,000
Increase in liabilities = [$450,000+$450,000]*15% ( $135,000
Note: For current liabilities, only the accounts payable and accruals are treated as spontaneous liabilities. Notes payable is not considered spontaneous for AFN calculation.
AFN = Increase in assets Increase in liabilities Addition to retained earnings
( $450,000 - $135,000 - $165,600
( $149,400
Related Questions
drjack9650@gmail.com
Navigate
Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.