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

Q

y 2 y 2 3 y 2

Algebra
Q

If you operated for 325 days/year, assuming 50 burgers sold/day; VC = $3.50; FC = $65.3K/year;...

Finance
Q

The Excel file BankData shows the values of the following variables for randomly selected 93 employees...

Statistics
Q

A chemical analysis of a surface water yields the following data: Ion      Concentration (mg/L) Ca2+ 90 Mg2+ 30 Na+ 72 K+ 6 Cl- 120 SO42- 225 HCO3- 165 pH...

Chemistry
Q

3) Briefly describe how you see yourself applying what you have learned or promoting maternal and...

Psychology
Q

Why does an organization tackle stage four in the product development process, business case analysis? To...

General Management
Q

Implement the following Boolean function using PAL with four inputs and 3 wire AND O...

Physics
Q

3 Find the Wronskian for x ex x ex

Basic Math
Q

Find the higher order derivative dx d 3x In 3x 3x 3x In 3x 0

Calculus
Q

07 0 11 0 07 0 11 0 07 0 11 0 07 0 11...

Calculus
Q

Evaluate the expression without using a calculator.8^(4/3)Rewrite the expression using a radical.8^(4/3) = ____(Do not...

Algebra
Q

Walter Enterprises expects its September sales to be 30% higher than its August sales of...

Accounting