In your internship with Lewis,Lee,& Taylor Inc.you have been asked to forecast the firm's additional funds needed (AFN)for next year.The firm is operating at full capacity.Data for use in your forecast are shown below.Based on the AFN equation,what is the AFN for the coming year? $\begin{array}{lrlr}
\text { Last year's sales }=S_{0} & \$ 200,000 & \text { Last year's accounts payable } & \$ 50,000 \
\text { Sales growth rate }=g & 40 \% & \text { Last year's notes payable } & \$ 15,000 \
\text { Last year's total assets }=\mathrm{A}_{0} * & \$ 135,000 & \text { Last year's accruals } & \$ 20,000 \
\text { Last year's profit margin }=\text { PM } & 20.0 \% & \text { Target payout ratio } & 25.0 \%
\end{array}$

Question

Quizplus · Accepted Answer

$\begin{array}{lr} \text { Last year's sales }=\mathrm{S}_{0} & \$ 200,000 \ \text { Sales growth rate }=\mathrm{g} & 40 \% \ \text { Forecasted sales }=\mathrm{S}_{0} \times(1+\mathrm{g}) & \$ 280,000 \ \Delta \mathrm{S}=\text { change in sales }=\mathrm{S}_{1}-\mathrm{S}_{0}=\mathrm{S}_{0} \times \mathrm{g} & \$ 80,000 \ \text { Last year's total assets }=\mathrm{A}_{0}{ }^{*}=\mathrm{A}_{0}{ }^{*} \text { since full capacity } & \$ 135,000 \ \text { Last year's accounts payable } & \$ 50,000 \ \text { Last year's notes payable. Not spontaneous, } & \ \quad \text { so does not enter AFN calculation } & \$ 15,000 \ L_{0}{ }^{*}=\text { payables }+\text { accruals } & \$ 20,000 \ \text { Profit margin = M } & \$ 70,000 \ \text { Target payout ratio } & 20.0 \% \ & 25.0 \% \end{array}$ AFN = (A₀^*/S₀)\)*$\Delta$S -(L₀^*/S₀)$\Delta$S - Profit margin * S₁ *(1-Payout) AFN = $54,000 - $28,000 - $42,000 = -$16,000

In Your Internship with Lewis,Lee,& Taylor Inc A) -$14,440 B)-$15,200 C) -$16,000 D) -$16,800 E)-$17,640

In Your Internship with Lewis,Lee,& Taylor Inc A) -$14,440
B)-$15,200
C) -$16,000
D) -$16,800
E)-$17,640