Questions
Problem 9-7 Forecasted Statements and Ratios Upton Computers makes bulk purchases of small computers, stocks them...

Problem 9-7
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, 2015, 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 2015 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 is 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 2016. Do not round intermediate calculations.

  1. If sales are projected to increase by $40 million, or 10.67%, during 2016, 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
  2. 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.
    _____%
  3. Use the forecasted financial statement method to forecast Upton's balance sheet for December 31, 2016. 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 2016 as they were in 2015. What is the amount of the line of credit reported on the 2016 forecasted balance sheets? (Hint: You don't need to forecast the income statements because you are given the projected sales, profit margin, and dividend payout ratio; these figures allow you to calculate the 2016 addition to retained earnings for the balance sheet.) Round your answers to two decimal places. Enter your answer in millions. For example, an answer of $1.2 million should be entered as 1.2, not 1,200,000.
    Upton Computers
    Pro Forma Balance Sheet
    December 31, 2016
    (Millions of Dollars)
    Cash $____  
    Receivables $  ____  
    Inventories $  ____  
    Total current assets $  ____  
    Net fixed assets $  ____  
    Total assets $  ____  
    Accounts payable $  ____  
    Notes payable $  ____  
    Accruals $  ____  
    Total current liabilities $  ____  
    Mortgage loan $  ____  
    Common stock $  ____  
    Retained earnings $  ____  
    Total liabilities and equity $  ____  

answer all the blanks ____  and plz show your steps

In: Finance

Current Electricity

Three resistors 1 Ω, 2 Ω, and 3 Ω are combined in series.

a) What is the total resistance of the combination?

b) If the combination is connected to a battery of emf 12 V and negligible internal resistance, obtain the potential drop across each resistor.

In: Physics

I would like to know the nursing care for Penicillin G benzathine, Penicillin G Potassium, Penicillin V potassium, Dicloxacillin, Nafcillin, Oxacillin, Amoxicillin, Amoxicillin/clavulanate (Augmentin), Ampicillin (principen) , Ampicillin / sulbactam (unas

I would like to know the nursing care for Penicillin G benzathine, Penicillin G Potassium, Penicillin V potassium, Dicloxacillin, Nafcillin, Oxacillin, Amoxicillin, Amoxicillin/clavulanate (Augmentin), Ampicillin (principen) , Ampicillin / sulbactam (unasyn), Piperacillin\ tazobactam (zosyn). 

In: Nursing

A bouncy rubber ball and a wet lump of clay, both of mass m, are thrown...


A bouncy rubber ball and a wet lump of clay, both of mass m, are thrown at a wall. Both strike the wall at speed v, but altho
A bouncy rubber ball and a wet lump of clay, both of mass m, are thrown at a wall. Both strike the wall at speed v, but although the ball bounces off with no loss of speed, the clay sticks. 
What are the changes in momentum of the clay and ball, respectively? 

In: Physics

You are asked to prepare 500. mL of IV therapy solution, with a final concentration of...

You are asked to prepare 500. mL of IV therapy solution, with a final concentration of the following solutes: 3.3 % dextrose and 0.90 % normal saline (m/v). How much dextrose and sodium chloride would you need to weigh to prepare the solution?

In: Chemistry

A parallel plate capacitor consisting of square plates is charged. One edge of the plates is...

A parallel plate capacitor consisting of square plates is charged. One edge of the plates is 0.4 (m). When the current is 5 (A), the rate of change of the electric field between the plates is approximately how many V / (m.s). Eo = 8.85x10-12 (SI)

In: Physics

1. A particle is moving with the given data. Find the position of the particle. a(t)=2t+7,...

1. A particle is moving with the given data. Find the position of the particle.

a(t)=2t+7, s(0)=8, v(0)=-3

2.Find f

f'(x)=1 sqrt(1-x2) , f(1/2)=8

In: Math

(28) A 10-Micro Farat capacitor has been charged to a potential of 150 V. A resistor...

(28) A 10-Micro Farat capacitor has been charged to a potential of 150 V. A resistor of 25 Ohms is then connected across the capacitor through a switch. When the switch is closed for ten time constants, the total energy (joules) dissipated by the resistor is?

In: Electrical Engineering

Estimate the ground state for an electron confined to a potential well of width 0.200 nm...

Estimate the ground state for an electron confined to a potential well of width 0.200 nm and height 100 eV. What is the effective well width of the (infinite) well? (Hint: Consider an iterative approach to approximate the penetration depth ? by initially assuming E?V).

In: Physics

Pick five main reasons that caused the financial collapse of 2008 supporting it with the evidence...

Pick five main reasons that caused the financial collapse of 2008 supporting it with the evidence described in the documentary and outside sources. Please ensure to provide the analysis using both domestic and international examples, as described in the documentary.

https://www.youtube.com/watch?v=VQzEWeGJLP0

In: Finance