Financial Planning
Financial Planning Models Begin With Sales, but Where do Sales Come From? EconomyIndustryProduct Sales
Changes in Sales Necessitate Changes in Assets and in Liabilities and Owners’ Equity Sales Assets Liabilities Owners’ Equity
Problem 9 Pro Forma Income Statement
Problem 10 Pro Forma Balance Sheet
Problem 11 Pro Forma Balance Sheet
External Funds Needed (Simplified) Where, CA = Current Assets FA = Fixed Assets SL = Spontaneous Liabilities S = Original Sales g = growth rate in sales = net profit margin d = dividend payout ratio
External Funds Needed (Simplified) With Numbers CA*g = $11,350*.15 = $1, FA*g = $20,000*.15= $3, SL*g = $ 5,000*.15 = $ S*(1+g)* *(1-d)= $16,000*(1.15)*.289*.675= $3, –EFN = 1, , = 363 365
External Funds and Growth Suppose EFN = 0, what is the growth rate? Implies that =.0995/[ ] =.1343 = 13.43% Suppose no external funding of any kind is used. What is the growth rate? Suppose no external equity is used, but enough debt is used to maintain the same total debt-to-total asset ratio. What growth can be sustained?