Professional Documents
Culture Documents
Financial Planning and Forcasting
Financial Planning and Forcasting
300,000 300,000
Cont.
Sales for the current year was Rs. 500,000
and expected to increase in sales by
Rs.150,000 in the coming year. Net profit
margin is 15% and dividend payout ratio is
60%.
Assume that fixed assets of the company were
utilized to 75% capacity in the current year.
𝐴𝑐𝑡𝑢𝑎𝑙 𝑠𝑎𝑙𝑒𝑠
Full capacity sales =
𝐴𝑐𝑡𝑢𝑎𝑙 𝑐𝑎𝑝𝑎𝑐𝑖𝑡𝑦 𝑢𝑡𝑖𝑙𝑖𝑧𝑒𝑑
Therefore, full capacity sales = Rs.666,667
Cont.
Now, Target fixed assets to sales ratio:
𝐴𝑐𝑡𝑢𝑎𝑙 𝑓𝑖𝑥𝑒𝑑 𝑎𝑠𝑠𝑒𝑡𝑠 183,750
= = = 0.2756
𝐹𝑢𝑙𝑙 𝑐𝑎𝑝𝑎𝑐𝑖𝑡𝑦 𝑠𝑎𝑙𝑒𝑠 666,667
Required level of fixed assets = Projected
sales x Target FA to sales ratio
= 650,000 x 0.2756 = Rs.179,140
It means that the company needs a total of
Rs.179,140 in fixed assets but its existing FA
is Rs.183,750 which could cover this need.
Cont.
𝐴∗−𝐿∗
Therefore, AFN = 𝑥 ∆ 𝑆 − 𝑆1 𝑥 𝑚 𝑥 𝑅𝑅
𝑆𝑜
116,250−16,250
= x 150,000 – 650,000 x 0.15 x 0.4
500,000
= - Rs.9000 (surplus).
Now it is assumed that FA of the company are being
utilized to 90% capacity in the current year.
𝐴𝑐𝑡𝑢𝑎𝑙 𝑠𝑎𝑙𝑒𝑠
Full capacity sales =
𝐴𝑐𝑡𝑢𝑎𝑙 𝑐𝑎𝑝𝑎𝑐𝑖𝑡𝑦 𝑢𝑡𝑖𝑙𝑖𝑧𝑒𝑑
Therefore, full capacity sales = Rs.555,556.
Cont.
Now, Target fixed assets to sales ratio:
𝐴𝑐𝑡𝑢𝑎𝑙 𝑓𝑖𝑥𝑒𝑑 𝑎𝑠𝑠𝑒𝑡𝑠 183,750
= = = 0.33075
𝐹𝑢𝑙𝑙 𝑐𝑎𝑝𝑎𝑐𝑖𝑡𝑦 𝑠𝑎𝑙𝑒𝑠 555,556
Required level of fixed assets = Projected sales x
Target FA to sales ratio
= 650,000 x 0.33075 = Rs.214,988
The company has a total of Rs.183,750 in FA that
must be increased to Rs.214,988 in the coming
year.
Therefore, additional investment in FA = 214,988 –
183,750 = Rs. 31,238.
Cont.
𝐴∗−𝐿∗
Therefore, AFN = 𝑥 ∆ 𝑆 − 𝑆1 𝑥 𝑚 𝑥 𝑅𝑅 +
𝑆𝑜
Additional investment in FA
116,250−16,250
= x 150,000 – 650,000 x 0.15 x 0.4
500,000
+ 31,238
= Rs.22,238.