Question

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, 2016, is shown here (millions of dollars):

Cash $ 3.5

Accounts payable $ 9.0

Receivables 26.0

Notes payable 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

Retained earnings 66.0

Total assets $122.5

Total liabilities and equity $122.5

Sales for 2016 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 2017. Do not round intermediate calculations.

If sales are projected to increase by $80 million, or 32%, during 2017, use the AFN equation to determine Upton's projected external capital requirements. Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000. Round your answer to two decimal places. $ million

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. %

Use the forecasted financial statement method to forecast Upton's balance sheet for December 31, 2017. 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 2017 as they were in 2016. What is the amount of the line of credit reported on the 2017 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 2017 addition to retained earnings for the balance sheet without actually constructing a full income statement.) Round your answers to the nearest cent. Upton Computers Pro Forma

Balance Sheet December 31, 2017 (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 $

Answer 1

	FY 2016	% of Sales		FY 2017 E
Sales	250		250+80 =	330
NI	7.5	3%	330*3% =	9.9
		Dividend Payout ratio
Dividend	3	40%	9.9*40% =	3.96
Retained earnings	4.5		9.9-3.96 =	5.94
	FY 2016	% of Sales		FY 2016 E
Accounts payable	$9.00	3.6%	330*3.6% =	$11.88
Accruals	$8.50	3.4%	330*3.4% =	$11.22
Line of Credit	$0.00			$32.48
Notes Payable	$18.00			$18.00
Current Liabilities	$35.50			$73.58
Mortgage loan	$6.00			$6.00
Common stock	$15.00			$15.00
Retained earnings	$66.00			$71.94
Total Liabilities	$122.50			$166.52
Cash	$3.50		3.50+5.94 =	$9.44
Receivables	$26.00	10.4%	330*10.4% =	$34.32
Inventories	$58.00	23.2%	330*23.2% =	$76.56
Total current assets	$87.50			$120.32
Net fixed assets	$35.00	14.0%	330*14% =	$46.20
Total Assets	$122.50			$166.52
AFN = Projected increase in assets – spontaneous increase in liabilities – any increase in retained earnings.
(166.52-122.5)-(11.88-9)-(11.22-8.5)-(71.94-66) =32.48
2017 Cash = 2016 cash + retained earnings
2017 Retained earnings = 2016 retained earnings + (2017 net income - 2017 dividend