Q9 Networks Is a Leading Provider of Outsourced Data Center

Q9 Networks is a leading provider of outsourced data center infrastructure such as web-servers and data storage. Use the equation approach and the financial data in the table to calculate additional funds needed (AFN) in Year 6. Selected Financial Statement Values and Ratios
Q9 Networks As of December 31, Year 5 ($ 000's)
$$\begin{array} { | c | c | } \hline \text { Total Assets } & \$ 113,104 \\\hline \text { Fixed Assets } & 36,757 \\\hline \text { Assets that Change with Sales } & 41,803 \\\hline \text { Total Revenues (Year 5) } & 37,829 \\\hline \text { Total Revenues (Year 6) } & 45,395 \\\hline \text { Change in Revenues } & 7,566 \\\hline \text { Total Liabilities } & 11,779 \\\hline \begin{array} { c } \text { Liabilities that Change with } \\\text { Sales }\end{array} & 7,688 \\\hline \text { Profit Margin } & 0.27 \% \\\hline \text { Dividend Payout Ratio } & 0 \% \\\hline\end{array}$$

A) -$2,292
B) -$1,301
C) $2,220
D) $6,702
E) $7,081