Answer: $1,025,000
Explanation:
Given that,
Current sales = $26,000,000
Projects sales = $32,500,000
Current assets = $10,000,000
Fixed assets = $9,000,000
Fixed assets will rise by $500,000
Accounts payable = $5,000,000
Long-term debt = $3,500,000
Common equity = $10,500,000
dividends = $900,000
net profit margin = 5%
Additional Funds Needed(AFN) can be calculated with the use of following formula:
AFN:
= ![[(\frac{Current assets}{sales})\times(Revised\ Sales) + Revised\ Fixed\ Assets] - [(\frac{Spontaneous liabilities}{sales} )\times(Revised\ Sales) + Long\ Term\ Debt] - [Current\ Equity + Revised\ Net\ Income - Dividends]](https://tex.z-dn.net/?f=%5B%28%5Cfrac%7BCurrent%20assets%7D%7Bsales%7D%29%5Ctimes%28Revised%5C%20Sales%29%20%2B%20Revised%5C%20Fixed%5C%20Assets%5D%20-%20%5B%28%5Cfrac%7BSpontaneous%20liabilities%7D%7Bsales%7D%20%29%5Ctimes%28Revised%5C%20Sales%29%20%2B%20Long%5C%20Term%5C%20Debt%5D%20-%20%5BCurrent%5C%20Equity%20%2B%20Revised%5C%20Net%5C%20Income%20-%20Dividends%5D)
= ![[(\frac{10,000,000}{26,000,000})\times(32,500,000) + (9,000,000 + 500,000)] - [(\frac{5,000,000}{26,000,000} )\times(32,500,000) + 3,500,000] - [10,500,000 + 5%\times32,500,000 - 900,000]](https://tex.z-dn.net/?f=%5B%28%5Cfrac%7B10%2C000%2C000%7D%7B26%2C000%2C000%7D%29%5Ctimes%2832%2C500%2C000%29%20%2B%20%289%2C000%2C000%20%2B%20500%2C000%29%5D%20-%20%5B%28%5Cfrac%7B5%2C000%2C000%7D%7B26%2C000%2C000%7D%20%29%5Ctimes%2832%2C500%2C000%29%20%2B%203%2C500%2C000%5D%20-%20%5B10%2C500%2C000%20%2B%205%25%5Ctimes32%2C500%2C000%20-%20900%2C000%5D)
= $22,000,000 - $9,750,000 - $11,225,000
= $1,025,000