Example of sales method, Finance Basics

Example of Sales Method

The balance sheet of XYZ Ltd as on date 31st December 2002 is as following:       

 

Net fixed asset

Current assets

 

Financed by:

Ordinary share capital

Retained earnings

10% debentures

Trade creditors

Accrued expenses

Sh.'000'

300

100

400

 

100

70

150

50

  30

400

Additional Information

1. The sales for year 2002 amounted to Sh.500,000. The sales will increase with 15% in year 2003 and 10% in year 2004.

2. The after tax return on sales is 12% that shall be maintained in future.

3. The company's dividend payout ratio is 80%. This will be sustained in forecasting period.

4. Any additional financing from external sources such will be affected with the issue of commercial paper via company.

Required

a) Determine the amount of external finance for 2 years upto 31st December 2004.

b) Prepare a performa balance as on date 31 December 2004

Solution

Identify various items in balance sheet directly along with sales as:

  1. Accrued expenses
  2. Trade creditors
  3. Current Asset
  4. Fixed Asset

Net fixed assets   =     (300M/500M) x 100   =  60%

Current Assets     =     (100M/500M )x 100   =  20%    

Trade creditors      =    (50/50) x 100             = 10%

Accrued expenses =    ( 30/500) x 100          =   6%

a) Compute the increase in sales over the 2 years.

Year 2002 sales           =500 * (115/100) =575M       

Year 2003 sales           = 575* (115/100) = 632M      

Increase in sales in 2003-03-26=        632.5 - 500     =          132.5M

b) Compute the amount of external requirement of the firm over the 2 years of forecasting period.

i) Increase in F. Assets                    =          % of sales x increase in sales

                                                        =          60% x 132.5  =  79.5M

ii) Increase in C. Assets = % of sales x increase in sales

                                                       =          20% of 132.5  =  26.5M

  Total additional investment/asset required                          106M

Interpretation

For the company to earn increase in sales of 132.5M it will have to acquire additional assets costing 106M.

                                                                                                                                    Sh.'000'

Additional investment/asset required                                                                        106,000

Less: Spontaneous source of finance

Increase in creditors   = % of sales x increase in sales

                                    = 132,500 x 10%                                                                     (13,250)

Increase in accrued expenses = % of sales x increase in sales         

                                                            = 132,500 x 6%                                               (7,950)

Less: Retained earnings during 2 years of operation (initial sources)

            Net profit for 2003      = Net profit margin x sales of 2003

                                                = 12% of 575,000                    =          69,000

            Less: Dividend payable 80% of 69,000                                   =55,200           (13,800)

            Net profit for 2004      = Net profit margin x sales of 2004

                                                = 12% of 632,500                    =          75,900

            Less: dividend payable 80% of 75,900                                    =60,720          (15,180)

External financial needs (commercial paper)                                                               55,820

Posted Date: 1/30/2013 2:46:05 AM | Location : United States







Related Discussions:- Example of sales method, Assignment Help, Ask Question on Example of sales method, Get Answer, Expert's Help, Example of sales method Discussions

Write discussion on Example of sales method
Your posts are moderated
Related Questions
why prospective buyers need to see accounting information

Tests of Term Structure of Interest Rates Theories Various tests have been conducted mainly in USA and they show that all the three (3) theories have some validity and therefo

what are the difference between receipt and payment account and income and expenditure account ?

Suppose the Alctz Display Flowers pte  Ltd uses the periodic inventory system and  average cost to explain inventory cost. (a)  Determine the ending inventory cost as at Decembe

Solve the following Linear Programming Problem using Simple method. Maximize Z= 3x1 + 2X2 Subject to the constraints: X1+ X2 = 4 X1 - X2 = 2 X1, X2 = 0


The Mountain Fresh Company had earnings per share (EPS) of $6.32 in 2006 and $11.48 in 2011. The company pays out 30 percent of its earnings as dividends per share (DPS), and the

how much

How can you maintain highest degree of accuracy in reporting? For maintaining the highest degree of accuracy in reporting, we need to use the same chart of accounts being used

Q1.  A local delivery company has purchased a delivery truck for $15,000.  The truck will be depreciated under MACRS as a five year property.  The trucks market value (salvage valu