Problem 11 (Percent of Sales Method )
Solutions :
Sonny's Electronic at full Capacity
Where :
Spontaneous Assets =Current Assets plus Fixed Assets
Spontaneous Liabilities =Accounts payable +Accrued wages +Accrued taxes
RNF Formula = Assets /Sales (increase in Sales) minus liabilities /Sales (increase in sales) minus
Addition to Retained Earning
Increase in Sales = 10 % (100 million)
=10 million
Addition to retained Earning =.70 (110 million )(1-.40)
=.70(110 million ) (.60)
= 4, 620, 000
RNF (In million ) =85 /100 (10 million ) - 25/100 (10 million) - (4, 620, 000)
=.85 (10 million ) - .25(10 million ) - 4, 620, 000
= 8, 500, 000 - 2, 500, 000 - 4, 620, 000
= 1, 380, 000
So that the new funds are needed to finance the growth is P 1, 380, 000.