The McGill Company's sales are forecasted to increase from $1,000 in 2012 to $2,000 in 2013. Following is the December 31, 2012, balance sheet:

McGill's fixed assets were used to only 50 percent of capacity during 2012, 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 feedback effects.

Transcribed Image Text:

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