Forecasted Statements and Ratios Upton Computers makes bulk purchases of small computers, stocks them in conveniently...
Fantastic news! We've Found the answer you've been seeking!
Question:
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/66523769cc98a_1696652376934935.jpg)
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/6652376a8a5d3_1706652376a1d0d2.jpg)
Transcribed Image Text:
Forecasted Statements and Ratios Upton Computers makes bulk purchases of small computers, stocks them in conveniently located warehouses, ships them to its chain of retail stores, and has a staff to advise customers and help them set up their new computers. Upton's balance sheet as of December 31, 2018, is shown here (millions of dollars): Cash Receivables $ 3.5 Accounts payable 26.0 Notes payable $ 9.0 18.0 Inventories 58.0 Line of credit 0 Total current assets $ 87.5 Accruals 8.5 Net fixed assets 35.0 Total current liabilities $ 35.5 Mortgage loan 6.0 Common stock 15.0 Total assets $122.5 Retained earnings Total liabilities and equity 66.0 $122.5 Sales for 2018 were $250 million and net income for the year was $7.5 million, so the firm's profit margin was 3.0%. Upton paid dividends of $3 million to common stockholders, so its payout ratio was 40%. Its tax rate was 40%, and it operated at full capacity. Assume that all assets/sales ratios, (spontaneous liabilities)/sales ratios, the profit margin, and the payout ratio remain constant in 2019. Do not round intermediate calculations. a. If sales are projected to increase by $40 million, or 16%, during 2019, use the AFN equation to determine Upton's projected external capital requirements. Enter your answers in millions. For example, an answer of $10,550,000 should be entered as 10.55. Round your answer to two decimal places. million $ b. Using the AFN equation, determine Upton's self-supporting growth rate. That is, what is the maximum growth rate the firm can achieve without having to employ nonspontaneous external funds? Round your answer to two decimal places. % c. Use the forecasted financial statement method to forecast Upton's balance sheet for December 31, 2019. Assume that all additional external capital is raised as a line of credit at the end of the year and is reflected (because the debt is added at the end of the year, there will be no additional interest expense due to the new debt). Assume Upton's profit margin and dividend payout ratio will be the same in 2019 as they were in 2018. What is the amount of the line of credit reported on the 2019 forecasted balance sheets? (Hint: You don't need to forecast the income statements because the line of credit is taken out on last day of the year and you are given the projected sales, profit margin, and dividend payout ratio; these figures allow you to calculate the 2019 addition to retained earnings for the balance sheet without actually constructing a full income statement.) Round your answers to two decimal places. Upton Computers Pro Forma Balance Sheet December 31, 2019 (Millions of Dollars) Cash $ Receivables $ Inventories $ Total current assets $ Net fixed assets $ Total assets $ Accounts payable $ Notes payable $ Line of credit $ Accruals $ Total current liabilities $ Mortgage loan $ Common stock $ Retained earnings $ Total liabilities and equity $ Forecasted Statements and Ratios Upton Computers makes bulk purchases of small computers, stocks them in conveniently located warehouses, ships them to its chain of retail stores, and has a staff to advise customers and help them set up their new computers. Upton's balance sheet as of December 31, 2018, is shown here (millions of dollars): Cash Receivables $ 3.5 Accounts payable 26.0 Notes payable $ 9.0 18.0 Inventories 58.0 Line of credit 0 Total current assets $ 87.5 Accruals 8.5 Net fixed assets 35.0 Total current liabilities $ 35.5 Mortgage loan 6.0 Common stock 15.0 Total assets $122.5 Retained earnings Total liabilities and equity 66.0 $122.5 Sales for 2018 were $250 million and net income for the year was $7.5 million, so the firm's profit margin was 3.0%. Upton paid dividends of $3 million to common stockholders, so its payout ratio was 40%. Its tax rate was 40%, and it operated at full capacity. Assume that all assets/sales ratios, (spontaneous liabilities)/sales ratios, the profit margin, and the payout ratio remain constant in 2019. Do not round intermediate calculations. a. If sales are projected to increase by $40 million, or 16%, during 2019, use the AFN equation to determine Upton's projected external capital requirements. Enter your answers in millions. For example, an answer of $10,550,000 should be entered as 10.55. Round your answer to two decimal places. million $ b. Using the AFN equation, determine Upton's self-supporting growth rate. That is, what is the maximum growth rate the firm can achieve without having to employ nonspontaneous external funds? Round your answer to two decimal places. % c. Use the forecasted financial statement method to forecast Upton's balance sheet for December 31, 2019. Assume that all additional external capital is raised as a line of credit at the end of the year and is reflected (because the debt is added at the end of the year, there will be no additional interest expense due to the new debt). Assume Upton's profit margin and dividend payout ratio will be the same in 2019 as they were in 2018. What is the amount of the line of credit reported on the 2019 forecasted balance sheets? (Hint: You don't need to forecast the income statements because the line of credit is taken out on last day of the year and you are given the projected sales, profit margin, and dividend payout ratio; these figures allow you to calculate the 2019 addition to retained earnings for the balance sheet without actually constructing a full income statement.) Round your answers to two decimal places. Upton Computers Pro Forma Balance Sheet December 31, 2019 (Millions of Dollars) Cash $ Receivables $ Inventories $ Total current assets $ Net fixed assets $ Total assets $ Accounts payable $ Notes payable $ Line of credit $ Accruals $ Total current liabilities $ Mortgage loan $ Common stock $ Retained earnings $ Total liabilities and equity $
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
Singer Company has a line of credit with United Bank. Singer can borrow up to $400,000 at any time over the course of the 2016 calendar year. The following table shows the prime rate expressed as an...
-
Explain why the Feds mandate is in trouble. The Feds mandate is in trouble. Unemployment remains close to 6% and inflation is at its highest level in 29 years. Inflation is expected to stay above 3...
-
explain theories and methods for motivation?
-
Control Objectives and Procedures Associations. Exhibit 7.60.1 contains an arrangement of examples of transaction errors (lettered a g) and a set of client control procedures and devices (numbered 1...
-
please help Also, is the function continuous and/or differentiable at (0,0) Consider the function 12x 2 f (x, y) = 3 12 + x2 if (x, x) # (0,0) 0 if (x, y) = (0,0) Compute the partial derivatives at...
-
5. Suppose passengers arrive at a bus stop according to PP(A). Buses leaves the stop at times, T, 2T, 3T.... etc. where T>0 is a fixed number. Assume that the bus capacity is sufficient so that when...
-
5. Smoothit Inc is facing a problem with their 4th quarter earnings on December 25. Their earnings target is $2,500,000 and the data so far is as follows: Direct None Sales Revenue Variable COGS...
-
As a leader and manager, it is important that you can communicate effectively with diverse groups of people. You will find yourself needing to communicate with low-skilled, entry-level line...
-
Analyze the beginning and ending cash positions from your statement of cash flows from quarter six (Q6) for each of the following: cash flow from operating activities cash flow from investing...
-
It is your job to make sure that all codes are assigned by 5:00 PM each day so that bills get dropped within three days of a patient's discharge. You know you will be reprimanded if this does not...
-
The operating system is the physical environment where applications run. Any vulnerability in the operating system could compromise the security of one or more applications. Threats can come through...
-
Problem 11-28 Sensitivity Analysis [LO1] Consider a project to supply Detroit with 25,000 tons of machine screws annually for automobile production. You will need an initial $2,400,000 investment in...
-
Which one of the following items would most likely not be incorporated into the calculation of a divisions investment base when using the residual income approach for performance measurement and...
-
A flexible budget Classifies budget requests by activity and estimates the benefits arising from each activity Presents a statement of expectations for a period but does not present a firm commitment...
-
What are the principal causes of changes in gross profit? pg2
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App