EFN $ 78.7


4.2 Full-capacity sales are equal to current sales divided by the capacity utilization. At 60 percent of capacity:

$4,250 = .60 X Full-capacity sales $7,083 = Full-capacity sales

With a sales level of $4,675, no net new fixed assets will be needed, so our earlier estimate is too high. We estimated an increase in fixed assets of $2,420 -2,200 = $220. The new EFN will thus be $78.7 - 220 = 2$141.3, a surplus. No external financing is needed in this case.

At 95 percent capacity, full-capacity sales are $4,474. The ratio of fixed assets to full-capacity sales is thus $2,200/4,474 = 49.17%. At a sales level of $4,675, we will thus need $4,675 X .4917 = $2,298.7 in net fixed assets, an increase of $98.7. This is $220 - 98.7 = $121.3 less than we originally predicted, so the EFN is now $78.7 - 121.3 = 2$42.6, a surplus. No additional financing is needed.

Ross et al.: Fundamentals of Corporate Finance, Sixth Edition, Alternate Edition

II. Financial Statements and Long-Term Financial Planning

4. Long-Term Financial Planning and Growth

© The McGraw-Hill Companies, 2002

Managing Your Money At All Ages

Managing Your Money At All Ages

Money management is an art. Sadly, it is becoming a lost art. We are becoming poorer each day just because we cannot manage the resources that we have so painstakingly accumulated. We don’t know how to manage our assets and nurture them to grow.

Get My Free Ebook

Post a comment