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












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.


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


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


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


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
Important Points for Capital Market Authority Apart from the above roles, CMA can assume the given steps to encourage progress of stock exchanges in US or other countries.

what are the modern methods of evaluating capital projects? how they different from old methods?

Define the direct finance and indirect finance in markets. In direct finance, borrower-spenders borrow funds directly by lenders into the financial markets through selling them

Government Budget Deficit If the Government spends much more than it gets in from tax revenue, it runs a budget deficit. This deficit should be covered or financed either via

Information Signaling Effect Theory Advanced via Stephen Ross in year 1977, He argued such in an inefficient market; management can utilize dividend policy to signal significa

Classification of Preference Share Capital i) Redeemable Class Redeemable preferential shares are bought back via Issue Company after minimum redemption duration however

How to calculate the present value of assignment??

expression of underlying asset''s price at maturity T for lookback option.

how i can get enough money with out doing any works ????????????

A prospective developer is considering purchasing a site for the construction of a ‘Business Village’ at a price of £750 000. It will provide a let-able office floor space of 17 50