PLEASE ANSWER ALL THE QUESTIONS AND PLEASE SHOW ALL THE ANSWER eBook Forecasted Statements and Ratios Upton
Fantastic news! We've Found the answer you've been seeking!
Question:
PLEASE ANSWER ALL THE QUESTIONS AND PLEASE SHOW ALL THE ANSWER
Transcribed Image Text:
eBook 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, 2019, is shown here (millions of dollars): $ 3.5 Accounts payable Receivables Inventories 26.0 Notes payable 58.0 Line of credit 0 Total current assets Net fixed assets $87.5 Accruals 8.5 35.0 Total current liabilities Mortgage loan $ 35.5 6.0 Total assets Common stock Retained earnings $122.5 Total liabilities and equity $122.5 Sales for 2019 were $375 million and net income for the year was $11.25 million, so the firm's profit margin was 3.0%. Upton paid dividends of $4.5 million to common stockholders, so its payout ratio was 40%. Its tax rate was 25%, 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 2020. Do not round intermediate calculations. a. If sales are projected to increase by $60 million, or 16%, during 2020, 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, 2020. 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 2020 as they were in 2019. What is the amount of the line of credit reported on the 2020 forecasted balance sheets? (Hint: You don't need to forecast the income statements because the line of credit is taken out on the 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 2020 addition to retained earnings for the balance sheet without actually constructing a full income statement.) Enter your answers in millions. For example, an answer of $10,550,000 should be entered as 10.55. Round your answers to two decimal places. Upton Computers Pro Forma Balance Sheet Cash December 31, 2020 (Millions of Dollars) $ 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 $ eBook 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, 2019, is shown here (millions of dollars): $ 3.5 Accounts payable Receivables Inventories 26.0 Notes payable 58.0 Line of credit 0 Total current assets Net fixed assets $87.5 Accruals 8.5 35.0 Total current liabilities Mortgage loan $ 35.5 6.0 Total assets Common stock Retained earnings $122.5 Total liabilities and equity $122.5 Sales for 2019 were $375 million and net income for the year was $11.25 million, so the firm's profit margin was 3.0%. Upton paid dividends of $4.5 million to common stockholders, so its payout ratio was 40%. Its tax rate was 25%, 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 2020. Do not round intermediate calculations. a. If sales are projected to increase by $60 million, or 16%, during 2020, 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, 2020. 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 2020 as they were in 2019. What is the amount of the line of credit reported on the 2020 forecasted balance sheets? (Hint: You don't need to forecast the income statements because the line of credit is taken out on the 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 2020 addition to retained earnings for the balance sheet without actually constructing a full income statement.) Enter your answers in millions. For example, an answer of $10,550,000 should be entered as 10.55. Round your answers to two decimal places. Upton Computers Pro Forma Balance Sheet Cash December 31, 2020 (Millions of Dollars) $ 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 accounting questions
-
(a) Write the chemical reactions whose equilibrium constants are Kb and Ka for imidazole and imidazole hydrochloride, respectively.
-
What are the three primary ways in which capital is transferred between savers and borrowers? Describe each one.
-
Which types of adjusting entries are natural opposites? a. Prepaids and accruals b. Expenses and revenues c. Prepaids and depreciation d. Net income and net loss
-
What is mathematical modeling, and how is it used in the world of medicine with pandemics?
-
Pevnick Inc. began operations as a detective agency on January 1, 2015. The trial balance columns of the worksheet for Pevnick Inc. at March 31 are as follows. Other data: 1. Supplies on hand total...
-
Net present value of $ 1 at Compound Interest table below. Present Value of an Annuity of $ 1 at Compound Interest \ table [ [ Year , 6 % , 1 0 % , 1 2 % , 1 5 % , 2 0 %
-
Question 5 1 pts Several people witness an individual fall down. No one stops to help. Everyone assumes "someone else will help." This scenario is an example of: O Asch Effect O Diffusion of...
-
Yvonne, 53, and Frank, 56, are married and run a partnership together. They have agreed to sell their business for $3 million, (purchased in 2010 for $1 million) and will retire. Their business is an...
-
discuss the evolutionary trade-offs that organisms face in adapting to different environmental niches, and how these trade-offs shape the diversity of life forms and ecological strategies observed in...
-
Colin Smith was formerly a corporal in the British Army and saw active service in Afghanistan. One day on patrol he was shot in the leg by a sniper and was lying on the ground, bleeding heavily. His...
-
Considering the policies advocated by classical economists, Keynesian economists, and supply-side economist and what you've learned about economic history, which approach do you think is most...
-
Sixth wheel Trailer sales in Prince Edward island employs four people. Their annual gross earning $ 40,000.00,$69,500.00,$71,400.00 and $73,700.00. Calculate the total assessable earing for workers'...
-
In BCG portfolio analysis, products like Welch's Grape Juice in low-growth categories where they have high share, that have received heavy investment in the past and now have excess funds available...
-
1-Stern observed all of the following results EXCEPT _______ in his experiment. A-one of the recombinant phenotypes was associated with an X chromosome of normal length B-the number of car, B+ male...
-
Read At 3M, a Struggle Between Efficiency and Creativity at www. bloomberg.com/news/articles/2007-06-10/at-3m-a-strugglebetween- efficiency-and-creativity (Hindo 2007). Write a two-page paper on the...
-
compare and contrast the types of interdependence and the environments in which they exist,
-
differentiate among the stages of team building.
Study smarter with the SolutionInn App