Futuristic Development (FD) generated $3 million in sales last year with assets equal to $6 million. The firm operated at full capacity last year. According to FD's balance sheet, the only current liabilities are accounts payable, which equals $480,000. The only other liability is long-term debt, which equals $1,035,000. The common equity section is comprised of 500,000 shares of common stock with a book value equal to $3 million and $1,485,000 of retained earnings. Next year, FD expects its sales will increase by 20 percent. The company's net profit margin is expected to remain at its current level, which is 16 percent of sales. FD plans to pay dividends equal to $0.60 per share. It also plans to issue 70,000 shares of new common stock, which will raise $460,000. Estimate the additional funds needed (AFN) to achieve the forecasted sales next year. Round your answer to the nearest dollar.

Survey of Accounting (Accounting I)
8th Edition
ISBN:9781305961883
Author:Carl Warren
Publisher:Carl Warren
Chapter15: Capital Investment Analysis
Section: Chapter Questions
Problem 15.5.2MBA: Financial leverage Costco Wholesale Corporation (COST) and Wel-Mart Stroes Inc. (WMT)reported the...
icon
Related questions
Question

Is it possible that I can get help with this? I am not understanding why it is wrong. I have attached an example of the correct solution.

 

 

Futuristic Development (FD) generated $3 million in sales last year with assets equal to $6 million. The firm operated at full capacity last year. According to FD's balance sheet, the only current liabilities are accounts payable, which equals $480,000. The only other liability is long-term debt, which equals $1,035,000. The common equity section is comprised of 500,000 shares of common stock with a book value equal to $3 million and $1,485,000 of retained earnings. Next year, FD expects its sales will increase by 20 percent. The company's net profit margin is expected to remain at its current level, which is 16 percent of sales. FD plans to pay dividends equal to $0.60 per share. It also plans to issue 70,000 shares of new common stock, which will raise $460,000. Estimate the additional funds needed (AFN) to achieve the forecasted sales next year. Round your answer to the nearest dollar.

Incorrect
Post Submission Feedback
Solution
The following table shows the initial forecast and the AFN:
Sales
Net profit margin
Net income- Sales x 0.11
Shares of common stock
Dividend - $0.60 x (# shares)
Addition to retained earnings
Total assets
Accounts payable/Accruals
Long-term debt
Common stock
Retained earnings
Total liabilities & equity
AFN
Current
$3,000,000
11.0%
$ 330,000
400,000
$ 240,000
$ 90,000
$5,000,000
$ 380,000
750,000
3,000,000
870,000
$5,000,000
Growth
x 1.16
+ 50,000
x
1.16
x 1.16
+ 395,000
+ 112,800
Initial Forecast
$3,480,000
11.0%
$ 382,800
450,000
$ 270,000
$ 112,800
$5,800,000
$ 440,800
750,000
3,395,000
982,800
$5,568,600
$ 231,400
Transcribed Image Text:Incorrect Post Submission Feedback Solution The following table shows the initial forecast and the AFN: Sales Net profit margin Net income- Sales x 0.11 Shares of common stock Dividend - $0.60 x (# shares) Addition to retained earnings Total assets Accounts payable/Accruals Long-term debt Common stock Retained earnings Total liabilities & equity AFN Current $3,000,000 11.0% $ 330,000 400,000 $ 240,000 $ 90,000 $5,000,000 $ 380,000 750,000 3,000,000 870,000 $5,000,000 Growth x 1.16 + 50,000 x 1.16 x 1.16 + 395,000 + 112,800 Initial Forecast $3,480,000 11.0% $ 382,800 450,000 $ 270,000 $ 112,800 $5,800,000 $ 440,800 750,000 3,395,000 982,800 $5,568,600 $ 231,400
Expert Solution
trending now

Trending now

This is a popular solution!

steps

Step by step

Solved in 3 steps with 1 images

Blurred answer
Knowledge Booster
Forecasting Financial Statement
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Survey of Accounting (Accounting I)
Survey of Accounting (Accounting I)
Accounting
ISBN:
9781305961883
Author:
Carl Warren
Publisher:
Cengage Learning
Cornerstones of Financial Accounting
Cornerstones of Financial Accounting
Accounting
ISBN:
9781337690881
Author:
Jay Rich, Jeff Jones
Publisher:
Cengage Learning