The McGill Companys sales are forecasted to increase from $1,000 in 2015 to $2,000 in 2016. Following

The McGill Company’s sales are forecasted to increase from $1,000 in 2015 to $2,000 in 2016. Following is the December 31, 2015, balance sheet:

McGill’s fixed assets were used to only 50 percent of capacity during 2015, but its current assets were maintained at their appropriate levels. All assets except fixed assets increase at the same rate as sales, and fixed assets would also increase at the same rate if the current excess capacity did not exist. McGill’s after-tax profit margin is forecasted to be 5 percent and its dividend payout ratio (percent of earnings paid as dividends) will be 60 percent. What is McGill’s AFN for the coming year? Ignore financing feedbackeffects.

Transcribed Image Text:

Cash Accounts receivable Inventories $ 100 200 200 $ 500 500 Accounts payable Notes payable Accruals $ 50 150 50 Current assets Net fixed assets Current liabilities Long-term debt Common stock Retained earnings 400 100 250 $1,000 Total assets $1,000 Total liabilities and equity