Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. finance
  3. how do i arrive at the solution below for this pro

How do I arrive at the solution below for this problem? Assuming the firm is operating...

Free

80.2K

Verified Solution

Question

Finance

How do I arrive at the solution below for this problem?

Assuming the firm is operating at full capacity and using thedata in the table below, forecast Orwell's AFN for the coming year?Last year's sales = S0 $451,000 Last year's accounts payable$40,000 Sales growth (ΔS) $140,000 Last year's notes payable$10,000 Last year's total assets = A0* $103,000 Last year'saccruals $10,000 Last year's profit margin = PM 0.25 Target payoutratio 0.4

Solution: -9,471,051,197.67

Answer & Explanation Solved by verified expert
4.3 Ratings (750 Votes)

Last Year's Sales(S)=$451,000.

Last Year's Accounts Payable(AP)=$40,000.

Last Year's Total Assets(TA)=$103,000.

Sales Growth(DS)=$140,000.

Last Years Notes Payable+Accruals (Accured Liabilities)=$10,000+$10,000= $20,000.

Last Year's Net Income(NI)=0.25*451,000

=$1,12,750.

Target PayOut=0.4*112750.

=$45,100.

Retention Ratio(RR)=1,12,750-45,100=$67650.

This Year's Profit=0.25*591,000=$147750.

This Year's Retention Ratio=(1-0.4)*147750=88,650.

Next Year's Profit=0.25*731,000=182,750

Next Year's Retention Ratio=(1-0.4)*182750.=$109650.

AFN For Last Year=TA/S(DS)-(AP+AL)S-(S)*(NI/S)*RR.

=(103,000/451,000)*140,000-(40,000+20,000/451,000)*140,000-451,000*(112,750/451,000)*0.6

=31973.39-18625.28-67650=-54301.88.

AFN For This Year=(103,000/591,000)*140,000-(60,000/591,000)*140,000-591,000(147750/591,000)*0.6

=24399.32-14213.20-88650=-78463.87

=(103,000/731,000)*140,000-(60,000/731,000)*140,000-731,000*(182,750/731,000)*0.6

=-101414.71
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students

Finance
1.2K views

A stock market comprises 4600 shares of stock A and 2000 shares of stock B. Assume...

Statistics
1.2K views

The Student's t distribution table gives critical values for the Student's t distribution. Use an appropriate d.f....

Chemistry
1.2K views

Consider the titration of a 27.5 −mL sample of 0.120 MRbOH with 0.105 M HCl. Determine...

Advance Math
1.2K views

Give an example of a function whose Taylor polynomial of degree 1 about x = 0...

General Management
1.2K views

In a MS Word document, answer the following questions in 200 words or less: Benefits account for...

Biology
1.2K views

Tropospheric ozone, a man- made pollutant, is found in the lower atmosphere. What is the...

Physics
1.2K views

39 SSM www A hollow sphere of inner radius 8 0 cm and outer radius...

Basic Math
1.2K views

Solve the equation on the interval 0 2 1 sin 20 1 What are the...

Accounting
1.2K views

Respond to the following in a minimum of 175 words: A lessee should classify a...

Accounting
1.2K views

Required information [The following information applies to the questions displayed below.] Jorgansen Lighting. Incorporated, manufactures...

Accounting
1.2K views

Which audit assertion is met when testing physical controls over inventory? Completeness Existence Presentation Valuation

Accounting
1.2K views

11. Please define enterprise resource planning (ERP), as well as define cash equivalents