Increase in assets =3000000*20%=600000
Increase in spontaneous liabilities=
(160000+150000)*20%=62000
Retained earnings = Profit after tax*(1-Payout)= 4%*6000000*(1-70%)
= 72000
AFN = Increase in assets-Increase in spontaneous liabilities -Retained earnings
= 600000-62000-72000
= 466000
Quantitative Problem 1: Beasley Industries' sales are expected to increase from $5 million in 2017 to...
Quantitative Problem 1: Beasley Industries' sales are expected to increase from $4 million in 2017 to $5 million in 2018, or by 25%. Its assets totaled $2 million at the end of 2017. Beasley is at full capacity, so its assets must grow in proportion to projected sales. At the end of 2017, current liabilities are $720,000, consisting of $140,000 of accounts payable, $400,000 of notes payable, and $180,000 of accrued liabilities. Its profit margin is forecasted to be 4%,...
Beasley Industries' sales are expected to increase from $5 million in 2017 to $6 million in 2018, or by 20%. Its assets totaled $2 million at the end of 2017. Beasley is at full capacity, so its assets must grow in proportion to projected sales. At the end of 2017, current liabilities are $770,000, consisting of $150,000 of accounts payable, $350,000 of notes payable, and $270,000 of accrued liabilities. Its profit margin is forecasted to be 4%, and its dividend...
Beasley Industries' sales are expected to increase from $5 million in 2019 to $6 million in 2020, or by 20%. Its assets totaled $3 million at the end of 2019. Beasley is at full capacity, so its assets must grow in proportion to projected sales. At the end of 2019, current liabilities are $720,000, consisting of $150,000 of accounts payable, $400,000 of notes payable, and $170,000 of accrued liabilities. Its profit margin is forecasted to be 4%, and its dividend...
12.1. Beasley Industries' sales are expected to increase from $5 million in 2017 to $6 million in 2018, or by 20%. Its assets totaled $3 million at the end of 2017. Beasley is at full capacity, so its assets must grow in proportion to projected sales. At the end of 2017, current liabilities are $740,000, consisting of $140,000 of accounts payable, $500,000 of notes payable, and $100,000 of accrued liabilities. Its profit margin is forecasted to be 4%, and its...
Quantitative Problem 1: Beasley Industries' sales are expected to increase from $4 million in 2017 to $5 million in 2018, or by 25%. Its assets totaled $2 million at the end of 2017. Beasley is at full capacity, so its assets must grow in proportion to projected sales. At the end of 2017, current liabilities are $720,000, consisting of $140,000 of accounts payable, $400,000 of notes payable, and $180,000 of accrued liabilities. Its profit margin is forecasted to be 4%,...
Quantitative Problem 1: Beasley Industries' sales are expected to increase from $5 million in 2019 to $6 million in 2020, or by 20%. Its assets totaled $3 million at the end of 2019. Beasley is at full capacity, so its assets must grow in proportion to projected sales. At the end of 2019, current liabilities are $740,000, consisting of $160,000 of accounts payable, $450,000 of notes payable, and $130,000 of accrued liabilities. Its profit margin is forecasted to be 4%,...
Quantitative Problem 1: Beasley Industries' sales are expected to increase from $4 million in 2013 to $5 million in 2014, or by 25%. Its assets totaled $3 million at the end of 2013. Beasley is at full capacity, so its assets must grow in proportion to projected sales. At the end of 2013, current liabilities are $800,000, consisting of $120,000 of accounts payable, $500,000 of notes payable, and $180,000 of accrued liabilities. Its profit margin is forecasted to be 4%,...
Problem 9-1 AFN equation Broussard Skateboard's sales are
expected to increase by 20% from $9.0 million in 2015 to $10.80
million in 2016. Its assets totaled $3 million at the end of 2015.
Broussard is already at full capacity, so its assets must grow at
the same rate as projected sales. At the end of 2015, current
liabilities were $1.4 million, consisting of $450,000 of accounts
payable, $500,000 of notes payable, and $450,000 of accruals. The
after-tax profit margin is...
Problem 12-01 AFN equation Broussard Skateboard's sales are expected to increase by 25% from $7.2 million in 2016 to $9.00 million in 2017. Its assets totaled $5 million at the end of 2016. Broussard is already at full capacity, so its assets must grow at the same rate as projected sales. At the end of 2016, current liabilities were $1.4 million, consisting of $450,000 of accounts payable, $500,000 of notes payable, and $450,000 of accruals. The after-tax profit margin is...
Problem 12-01 AFN equation Broussard Skateboard's sales are expected to increase by 25% from $7.0 million in 2016 to $8.75 million in 2017. Its assets totaled $5 million at the end of 2016. Broussard is already at full capacity, so its assets must grow at the same rate as projected sales. At the end of 2016, current liabilities were $1.4 million, consisting of $450,000 of accounts payable, $500,000 of notes payable, and $450,000 of accruals. The after-tax profit margin is...