Question

1 Approved Answer

Posted on Sep 22, 2024

Additional Funds Needed Campbell wants to increase its sales/revenue after year 2021. A. What are the additional funds needed (AFN) if the company wants to

Additional Funds Needed Campbell wants to increase its sales/revenue after year 2021. A. What are the additional funds needed (AFN) if the company wants to grow sales/revenue by 4.5% after year 2021? B. What is the Internal Growth Rate? C. What is the Sustainable Growth Rate? 17001 A D G the thing B Maced 12 the Jul 30 2017 USO Tedavi 12 Jul 12th Jul 28 2019 USD Augu. 12 Ay 12001 CY TE 09 07 1610 DWI USD NO TOR 12 2 Cow 2 Grohe 10 2.463 4440 562 2,41 2,711 LOWO 1.1770 10 388 1. 1513 13 011 24 New 20 27 29 Open Test 31 Opening 24 0110 100 ONG 010 1 1.550 CA 1.2000 1.50 11128 THIS 100 (MS 20 11 0341 10 he 30 Echelles O 24 SBB LO 1.250 2020 inc 42 45 LAW 16 d. NICE DE 93 101 14 WE M Income Statement. She A B c D G 2G Exp 100 010 TO ORE OM 1590 $20 0 011 Dapen 20 29 Other Operating Exp. Total 30 Intro 2110 1230 1980 20500 1. 1.5446 12000 1,503 1,7173 121 1. 1,1170 1.610 (1150 11150 20 100 30 (16 10 40 0410 Hot Metap 0 ya Oh) 30. 40 41 000 10 2020 ( ITO 7630 14 2000 NOT 18 17 90 (0) mo 4 4 dan 15 TL Une 154 020 1 1.3 TX 20 106 THE 1513 11 - CS 51 - 52 Taming Oy 54 SS E A Chang Rico C ST US30 20 211 1.0 Welcome KAT 01 Income Statement D 14 E H BEOCIN Recified Jul 2018 USA USO 2019 OSO Aw2.200 USD A 120 IS 21 10 ASMIS 16 ToulCath AST 19 20 Alec 21 DGT 310 590 494 1050 5699 5190 530 095 OSOP 05 T 06 54 16 450 5750 ST Ows 24 De 20 Talent dans 30 sta 2 2.76 160 1,000 OCE 000 2350 LE 7690 20 lat 2 www OCIO 30 222222 2 19 21 2.70 7498 102 21 2.548 190 7 00 DO 21150 1180 340 170 40170 34 De 1 Sorum OS . 1500 OX 00 3 140 21 SIC BRIT TP Y LIMITS 10 AP INE 1.000 06 TE 5720 000 COS HOME 3000 43 Puth 44 PM 15 Caramel Durant 10 200 28 10 10 2 ES 100 GO 150 513 2. 194 OSE ST ONE uc TI 4. 200 I 20 South 520 Non 34 MD 100 1000 016 TO OTR Income Sticht 0 Y LIABILIT 10 41 Accredt H M 6660 MO Det +30 5 UN 470 00 0 Dos 220 10 200 10 21 45 Cuba One 7 211 100 SEO DEL ON 10 WS . 50 51 Del Toro 54 title SE 20 300 900 OR 20 ONEN EN 21 DEV 12 390 50 OM CH 1. NE OM LO POL TO 82 01 1 HI 1 25 300 TL 05 BIO CE 12 M Gift 7 TI TA income Statement Balance Sheet Chow C D Het Hosted 14 How 12 m Wested he Jul 2011 USD 13 2010 USD LP OSI Aug 2200 UNO Aeg 1 USD 2010 211 19 AM 20 Depreciation total 20 NE ORT 10 150 54 20 27 OF TRE UD 311 2010 24 with HS D to AT 110 97 3 TE 210 16 10 21 28 AM 29 300 Shop 20 1206 20 10 10 od 20 TO OR 100 go 1X0 20 1156 022 164 14100 Ga 10 15710 14 HA 30 29 1 22 Want LO 10 Cake DO 2 OF 20 DIA 0203 2372 41 lol OCH LATE SU ONS 2110 den AS 43 46 od 15 De est pas 15. TID 30 1500 20 23 (ID Cash Flow B C D E F 280 450 (480) 560 (140 78.0 270 1,410.0 (110) 360 1250 300 (20 Oy 4450 PLO 20.01 LUT (1640) 280 1.635.0 1.234.0 1,2300 1.6.0 (070 117010 100 0340 (470) 10 1299) (110) 25480 300 2750 170) 1110 28 Ci Ace Recette 30 Change in Acc. Pache 31 Change in the Operating Assets 99 Camp 23 54 Cape Expenditur 35 Cash Aca 30 D Marette Equity Set 18 Dec 19 Og Act 40 Cash from using 2 helmet Com Dette 44 Total Debt sued 45 Chat Term De Had 46 Long Term Del Red 47 Tal Debt epaid 40 49 wance of Cock 51 Nors de Bad 53 Total Dividends Paid (300 190 (1,197.09 40 559 15.10 22120 00 1191 5.8290 2200 82470 2010 8.49470 (3 002) (490.0 41.687.0) 102220 67240 16,4460 944 160 (107 5,6170 10000 6,617.0 15909 5,00 (5.2460) 1020 16.980 90 1770 230 1201 (109) 11.501 20 BOL 20 14519 (42003 (420.01 (4760 (426.00 14230 23.09 14260 26.01 12 4130 56 pend 50 Other Finang Acties Cash romani 19 Feng A4 00 Net Change in Cash 30 0000 5. 10 11.991.09 120 02.07 11.6.0 110 1000 By 1222 31.01 20 3 Additional Funds Needed Campbell wants to increase its sales/revenue after year 2021. A. What are the additional funds needed (AFN) if the company wants to grow sales/revenue by 4.5% after year 2021? B. What is the Internal Growth Rate? C. What is the Sustainable Growth Rate? 17001 A D G the thing B Maced 12 the Jul 30 2017 USO Tedavi 12 Jul 12th Jul 28 2019 USD Augu. 12 Ay 12001 CY TE 09 07 1610 DWI USD NO TOR 12 2 Cow 2 Grohe 10 2.463 4440 562 2,41 2,711 LOWO 1.1770 10 388 1. 1513 13 011 24 New 20 27 29 Open Test 31 Opening 24 0110 100 ONG 010 1 1.550 CA 1.2000 1.50 11128 THIS 100 (MS 20 11 0341 10 he 30 Echelles O 24 SBB LO 1.250 2020 inc 42 45 LAW 16 d. NICE DE 93 101 14 WE M Income Statement. She A B c D G 2G Exp 100 010 TO ORE OM 1590 $20 0 011 Dapen 20 29 Other Operating Exp. Total 30 Intro 2110 1230 1980 20500 1. 1.5446 12000 1,503 1,7173 121 1. 1,1170 1.610 (1150 11150 20 100 30 (16 10 40 0410 Hot Metap 0 ya Oh) 30. 40 41 000 10 2020 ( ITO 7630 14 2000 NOT 18 17 90 (0) mo 4 4 dan 15 TL Une 154 020 1 1.3 TX 20 106 THE 1513 11 - CS 51 - 52 Taming Oy 54 SS E A Chang Rico C ST US30 20 211 1.0 Welcome KAT 01 Income Statement D 14 E H BEOCIN Recified Jul 2018 USA USO 2019 OSO Aw2.200 USD A 120 IS 21 10 ASMIS 16 ToulCath AST 19 20 Alec 21 DGT 310 590 494 1050 5699 5190 530 095 OSOP 05 T 06 54 16 450 5750 ST Ows 24 De 20 Talent dans 30 sta 2 2.76 160 1,000 OCE 000 2350 LE 7690 20 lat 2 www OCIO 30 222222 2 19 21 2.70 7498 102 21 2.548 190 7 00 DO 21150 1180 340 170 40170 34 De 1 Sorum OS . 1500 OX 00 3 140 21 SIC BRIT TP Y LIMITS 10 AP INE 1.000 06 TE 5720 000 COS HOME 3000 43 Puth 44 PM 15 Caramel Durant 10 200 28 10 10 2 ES 100 GO 150 513 2. 194 OSE ST ONE uc TI 4. 200 I 20 South 520 Non 34 MD 100 1000 016 TO OTR Income Sticht 0 Y LIABILIT 10 41 Accredt H M 6660 MO Det +30 5 UN 470 00 0 Dos 220 10 200 10 21 45 Cuba One 7 211 100 SEO DEL ON 10 WS . 50 51 Del Toro 54 title SE 20 300 900 OR 20 ONEN EN 21 DEV 12 390 50 OM CH 1. NE OM LO POL TO 82 01 1 HI 1 25 300 TL 05 BIO CE 12 M Gift 7 TI TA income Statement Balance Sheet Chow C D Het Hosted 14 How 12 m Wested he Jul 2011 USD 13 2010 USD LP OSI Aug 2200 UNO Aeg 1 USD 2010 211 19 AM 20 Depreciation total 20 NE ORT 10 150 54 20 27 OF TRE UD 311 2010 24 with HS D to AT 110 97 3 TE 210 16 10 21 28 AM 29 300 Shop 20 1206 20 10 10 od 20 TO OR 100 go 1X0 20 1156 022 164 14100 Ga 10 15710 14 HA 30 29 1 22 Want LO 10 Cake DO 2 OF 20 DIA 0203 2372 41 lol OCH LATE SU ONS 2110 den AS 43 46 od 15 De est pas 15. TID 30 1500 20 23 (ID Cash Flow B C D E F 280 450 (480) 560 (140 78.0 270 1,410.0 (110) 360 1250 300 (20 Oy 4450 PLO 20.01 LUT (1640) 280 1.635.0 1.234.0 1,2300 1.6.0 (070 117010 100 0340 (470) 10 1299) (110) 25480 300 2750 170) 1110 28 Ci Ace Recette 30 Change in Acc. Pache 31 Change in the Operating Assets 99 Camp 23 54 Cape Expenditur 35 Cash Aca 30 D Marette Equity Set 18 Dec 19 Og Act 40 Cash from using 2 helmet Com Dette 44 Total Debt sued 45 Chat Term De Had 46 Long Term Del Red 47 Tal Debt epaid 40 49 wance of Cock 51 Nors de Bad 53 Total Dividends Paid (300 190 (1,197.09 40 559 15.10 22120 00 1191 5.8290 2200 82470 2010 8.49470 (3 002) (490.0 41.687.0) 102220 67240 16,4460 944 160 (107 5,6170 10000 6,617.0 15909 5,00 (5.2460) 1020 16.980 90 1770 230 1201 (109) 11.501 20 BOL 20 14519 (42003 (420.01 (4760 (426.00 14230 23.09 14260 26.01 12 4130 56 pend 50 Other Finang Acties Cash romani 19 Feng A4 00 Net Change in Cash 30 0000 5. 10 11.991.09 120 02.07 11.6.0 110 1000 By 1222 31.01 20 3