Question
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, 2013, 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 2013 were $325 million and net income for the year was $9.75 million, so the firm's profit margin was 3.0%. Upton paid dividends of $3.9 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 2014. Do not round intermediate calculations.
Use the forecasted financial statement method to forecast Upton's balance sheet for December 31, 2014. 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 2014 as they were in 2013. What is the amount of the line of credit reported on the 2014 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 2014 addition to retained earnings for the balance sheet.) Round your answers to the nearest cent.
Upton Computers
Pro Forma Balance Sheet
December 31, 2014
(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 |
$ |