Balance Sheet and Inventory
Chapter 4
Discussion Questions
|4-1. |What are the basic benefits and purposes of developing pro forma statements and a cash budget? |
| | |
| |The pro-forma financial statements and cash budget enable the firm to determine its future level of asset needs and the|
| |associated financing that will be required. Furthermore, one can track actual events against the projections. Bankers |
| |and other lenders also use these financial statements as a guide in credit decisions. |
| | |
|4-2. |Explain how the collections and purchases schedules are related to the borrowing needs of the corporation. |
| | |
| |The collections and purchase schedules measure the speed at which receivables are collected and purchases are paid. To |
| |the extent collections do not cover purchasing costs and other financial requirements, the firm must look to borrowing |
| |to cover the deficit. |
| | |
|4-3. |With inflation, what are the implications of using LIFO and FIFO inventory methods? How do they affect the cost of |
| |goods sold? |
| | |
| |LIFO inventory valuation assumes the latest purchased inventory becomes part of the cost of goods sold, while the FIFO |
| |method assigns inventory items that were purchased first to the cost of goods sold. In an inflationary environment, the|
| |LIFO method will result in a higher cost of goods sold figure and one that more accurately matches the sales dollars |
| |recorded at current dollars. |
| | |
|4-4. |Explain the relationship between inventory turnover and purchasing needs. |
| | |
| |The more rapid the turnover of inventory, the greater the need for purchase and replacement. Rapidly turning inventory |
| |makes for somewhat greater ease in foreseeing future requirements and reduces the cost of carrying inventory. |
| | |
|4-5. |Rapid corporate growth in sales and profits can cause financing problems. Elaborate on this statement. |
| | |
| |Rapid growth in sales and profits is often associated with rapid growth in asset commitment. A $100,000 increase in |
| |sales may cause a $50,000 increase in assets, with perhaps only $10,000 of the new financing coming from profits. It |
| |is very seldom that incremental profits from sales expansion can meet new financing needs. |
| | |
|4-6. |Discuss the advantage and disadvantage of level production schedules in firms with cyclical sales. |
| | |
| |Level production in a cyclical industry has the advantage of allowing for the maintenance of a stable work force and |
| |reducing inefficiencies caused by shutting down production during slow periods and accelerating work during crash |
| |production periods. A major drawback is that a large stock of inventory may be accumulated during the slow sales |
| |period. This inventory may be expensive to finance, with an associated danger of obsolescence. |
| | |
|4-7. |What conditions would help make a percent-of-sales forecast almost as accurate as pro forma financial statements and |
| |cash budgets? |
| | |
| |The percent-of-sales forecast is only as good as the functional relationship of assets and liabilities to sales. To |
| |the extent that past relationships accurately depict the future, the percent-of-sales method will give values that |
| |reasonably represent the values derived through the pro-forma statements and the cash budget. |
Chapter 4
Problems
1. Eli Lilly is very excited because sales for his nursery and plant company are expected to double from $600,000 to $1,200,000 next year. Eli notes that net assets (Assets — Liabilities) will remain at 50 percent of sales. His firm will enjoy an 8 percent return on total sales. He will start the year with $120,000 in the bank and is bragging about the Jaguar and luxury townhouse he will buy. Does his optimistic outlook for his cash position appear to be correct? Compute his likely cash balance or deficit for the end of the year. Start with beginning cash and subtract the asset buildup (equal to 50 percent of the sales increase) and add in profit.
1 Solution:
Eli Lilly
Beginning cash $120,000 – Asset buildup (300,000) (1/2 × $600,000) Profit 96,000 (8% × $1,200,000) Ending cash ($84,000) Deficit
No, he will actually end up with a negative cash balance.
2. In problem 1 if there had been no increase in sales and all other facts were the same, what would Eli’s ending cash balance be? What lesson do the examples in problems 1 and 2 illustrate?
4-2. Solution:
Eli Lilly (continued)
Beginning cash $120,000 No asset buildup ----- Profit 48,000 (8% × $600,000) Ending cash $168,000
The lesson to be learned is that increased sales can increase the financing requirements and reduce cash even for a profitable firm.
3. Gibson Manufacturing Corp. expects to sell the following number of units of steel cables at the prices indicated under three different scenarios in the economy. The probability of each outcome is indicated. What is the expected value of the total sales projection?
Outcome Probability Units Price A 0.20 100 $20 B 0.50 180 25 C 0.30 210 30
4-3. Solution:
Gibson Manufacturing Corporation
|(1) |(2) |(3) |(4) |(5) |(6) |
| | | | | |Expected |
| | | | |Total |Value |
|Outcome |Probability |Units |Price |Value |(2 × 5) |
|A |.20 |100 |$20 |2,000 |400 |
|B |.50 |180 |$25 |4,500 |2,250 |
|C |.30 |210 |$30 |6,300 |1,8900 |
| | |Total expected value |$4,540 |
4. The Alliance Corp. expects to sell the following number of units of copper cables at the prices indicated, under three different scenarios in the economy. The probability of each outcome is indicated. What is the expected value of the total sales projection?
Outcome Probability Units Price A 0.30 200 $15 B 0.50 320 30 C 0.20 410 40
4-4. Solution:
Alliance Corporation
|(1) |(2) |(3) |(4) |(5) |(6) |
| | | | | |Expected |
| | | | |Total |Value |
|Outcome |Probability |Units |Price |Value |(2 × 5) |
|A |.30 |200 |$15 |$3,000 | 900 |
|B |.50 |320 |$30 |9,600 | 4,800 |
|C |.20 |410 |$40 |16,400 | 3,280 |
| | |Total expected value |$8,980 |
5. ER Medical Supplies had sales of 2,000 units at $160 per unit last year. The marketing manager projects a 25 percent increase in unit volume this year with a 10 percent price increase. Returned merchandise will represent 5 percent of total sales. What is your net dollar sales projection for this year?
4-5. Solution:
ER Medical Supplies
| |Unit volume 2,000 × 1.25 |2,500 |
| |Price $160 × 1.10 |$176 |
| |Total Sales |$440,000 |
| |Returns (6%) |22,000 |
| |Net Sales |$418,000 | 6. Cyber Security Systems had sales of 3,000 units at $50 per unit last year. The marketing manager projects a 20 percent increase in unit volume sales this year with a 10 percent price increase. Returned merchandise will represent 6 percent of total sales. What is your net dollar sales projection for this year?
4-6. Solution:
Cyber Security Systems
|Unit volume 3,000 × 1.20 |3,600 |
|Price $50 × 1.10 |× $55 |
|Total Sales |$198,000 |
|Returns (6%) |11,880 |
|Net Sales |$186,120 |
7. Sales for Ross Pro’s Sports Equipment are expected to be 4,800 units for the coming month. The company likes to maintain 10 percent of unit sales for each month in ending inventory. Beginning inventory is 300 units. How many units should the firm produce for the coming month?
4-7. Solution:
Ross Pro’s Sports Equipment
|+ |Projected sales |4,800 |units |
|+ |Desired ending inventory |480 |(10% × 4,800) |
|– |Beginning inventory | 300 | |
| |Units to be produced |4,980 | |
| | |
8. Digitex, Inc., had sales of 6,000 units in March. A 50 percent increase is expected in April. The company will maintain 5 percent of expected unit sales for April in ending inventory. Beginning inventory for April was 200 units. How many units should the company produce in April?
4-8. Solution:
Digitex, Inc.
|+ |Projected sales |9,000 |units (6,000 × 1.5) |
|+ |Desired ending inventory |450 |units (5% × 9,000) |
|– |Beginning inventory | 200 |units |
| |Units to be produced |9,250 |units |
9. Hoover Electronics has beginning inventory of 22,000 units, will sell 60,000 units for the coming month, and desires to reduce ending inventory to 30 percent of beginning inventory. How many units should Hoover produce?
4-9. Solution:
Hoover Electronics
|+ |Projected sales |60,000 |units |
|+ |Desired ending inventory |6,600 |(30% × 22,000) |
|– |Beginning inventory | 22,000 |units |
| |Units to be produced |44,600 |units |
10. On December 31 of last year, Barton Air Filters had in inventory 600 units of its product, which costs $28 per unit to produce. During January, the company produced 1,200 units at a cost of $32 per unit. Assuming Barton Air Filters sold 1,500 units in January, what was the cost of goods sold (assume FIFO inventory accounting)?
4-10. Solution:
Barton Air Filters
| |Cost of goods sold on 1,500 units | |
| | | |
| |Old inventory: | |
| | Quantity (Units) |600 |
| | Cost per unit |$ 28 |
| | Total |$ 16,800 |
| | | |
| |New inventory: | |
| | Quantity (Units) |900 |
| | Cost per unit |$ 32 |
| | Total |$28,800 |
| |Total Cost of Goods Sold |$45,600 |
11. On December 31 of last year, Wolfson Corporation had in inventory 400 units of its product, which cost $21 per unit to produce. During January, the company produced 800 units at a cost of $24 per unit. Assuming that Wolfson Corporation sold 700 units in January, what was the cost of goods sold (assume FIFO inventory accounting)?
4-11. Solution:
Wolfson Corporation
|Cost of goods sold on 700 units | |
| | |
|Old inventory: | |
| Quantity (Units) |400 |
| Cost per unit |$ 21 |
| Total |$ 8,400 |
| | |
|New inventory: | |
| Quantity (Units) |300 |
| Cost per unit |$ 24 |
| Total |$ 7,200 |
|Total Cost of Goods Sold |$15,600 |
12. At the end of January, Lemon Auto Parts had an inventory of 825 units, which cost $12 per unit to produce. During February the company produced 750 units at a cost of $16 per unit. If the firm sold 1,050 units in February, what was its cost of goods sold? a. Assume LIFO inventory accounting. b. Assume FIFO inventory accounting.
4-12. Solution:
Lemon Auto Parts
a. LIFO Accounting
|Cost of goods sold on 1,050 units | |
|New inventory: | |
| Quantity (Units) |750 |
| Cost per unit |$ 16 |
| Total |$12,000 |
|Old inventory: | |
| Quantity (Units) |300 |
| Cost per unit |$ 12 |
| Total |$ 3,600 |
|Total Cost of Goods Sold |$15,600 |
b. FIFO Accounting
|Cost of goods sold on 1,050 units | |
|Old inventory: | |
| Quantity (Units) |825 |
| Cost per unit |$ 12 |
| Total |$ 9,900 |
|New inventory: | |
| Quantity (Units) |225 |
| Cost per unit |$ 16 |
| Total |$ 3,600 |
|Total Cost of Goods Sold |$15,600 |
13. Convex Mechanical Supplies produces a product with the following costs as of July 1, 2009:
Material $ 6 Labor 4 Overhead 2 $12
Beginning inventory at these costs on July 1 was 5,000 units. From July 1 to December 1, Convex produced 15,000 units. These units had a material cost of $10 per unit. The costs for labor and overhead were the same. Convex uses FIFO inventory accounting.
Assuming that Convex sold 17,000 units during the last six months of the year at $20 each, what would gross profit be? What is the value of ending inventory?
4-13. Solution:
Convex Mechanical Supplies
| |Sales (17,000 @ $20) | | |$340,000 |
| |Cost of goods sold: | | | |
| |Old inventory: | | | |
| | Quantity (units) |5,000 | | |
| | Cost per unit |$ 12 | | |
| |Total | |$ 60,000 | |
| |New inventory: | | | |
| | Quantity (units) |12,000 | | |
| | Cost per unit |$ 16 | | |
| |Total | |$192,000 | |
| |Total cost of goods | | | |
| |sold | | |$252,000 |
| |Gross profit | | |$ 88,000 |
| | | | | |
| |Value of ending | | | |
| |inventory: | | | |
| |Beginning inventory | | | |
| |(5,000 ( $12) | |$ 60,000 | |
| |+ Total production | | | |
| |(15,000 ( $16) | |$240,000 | |
| |Total inventory | | | |
| |available for sale | |$300,000 | |
| |– Cost of good sold | |$252,000 | |
| |Ending inventory | |$ 48,000 | |
| |or | | | |
| |3,000 units ( $16 = $48,000 |
14. Assume in problem 13 that Convex used LIFO accounting instead of FIFO. What would gross profit be? What is the value of ending inventory?
4-14. Solution:
Convex Mechanical Supplies (Continued)
| |Sales (17,000 @ $20) | | |$340,000 |
| |Cost of goods sold: | | | |
| |New inventory: | | | |
| | Quantity (units) |15,000 | | |
| | Cost per unit ….. |$ 16 | | |
| |Total ….. | |$240,000 | |
| |Old inventory: | | | |
| | Quantity (units) ….. |2,000 | | |
| | Cost per unit ….. |$ 12 | | |
| |Total ….. | |$ 24,000 | |
| |Total cost of goods | | | |
| |sold ….. | | |$264,000 |
| |Gross profit ….. | | |$ 76,000 |
| | | | | |
| |Value of ending | | | |
| |inventory: | | | |
| |Beginning inventory | | | |
| |(5,000 ( $12) ...... | |$ 60,000 | |
|+ |Total production | | | |
| |(15,000 ( $16) ….. | |$240,000 | |
| |Total inventory | | | |
| |available for sale ….. | |$300,000 | |
|– |Cost of good sold ….. | |$264,000 | |
| |Ending inventory ….. | |$ 36,000 | |
| |OR | | | |
| |3,000 units ( $12 = $36,000 |
15. Jerrico Wallboard Co. had a beginning inventory of 7,000 units on January 1, 2008. The costs associated with the inventory were:
Material $9.00 unit Labor 5.00 unit Overhead 4.10 unit
During 2004, Jerrico produced 28,500 units with the following costs:
Material $11.50 unit Labor 4.80 unit Overhead 5.20 unit
Sales for the year were 31,500 units at $29.60 each. Jerrico uses LIFO accounting. What was the gross profit? What was the value of ending inventory?
4-15. Solution:
Jerrico Wallboard Co.
| |Sales (31,500 @ $29.60) | | |$932,400 |
| |Cost of goods sold: | | | |
| |New inventory: | | | |
| | Quantity (units) |28,500 | | |
| | Cost per unit |$ 22.50 | | |
| |Total | |$641,250 | |
| |Old inventory: | | | |
| | Quantity (units) |3,000 | | |
| | Cost per unit |$ 18.10 | | |
| |Total | |$ 54,300 | |
| |Total cost of goods | | | |
| |sold | | |$695,550 |
| |Gross profit | | |$236,850 |
| | | | | |
| |Value of ending inventory: | | | |
| |Beginning inventory | | | |
| |(7,000 ( $18.10) | |$126,700 | |
| |+ Total production | |$641,250 | |
| |(28,500 ( $22.50) | | | |
| |Total inventory | | | |
| |available for sale | |$767,950 | |
| |– Cost of good sold | |$695,550 | |
| |Ending inventory | |$ 72,400 | |
| |OR | | | |
| |4,000 units ( $18.10 = $72,400 |
16. J. Lo’s Clothiers has forecast credit sales for the fourth quarter of the year as:
September (actual) $70,000 Fourth Quarter October $60,000 November 55,000 December 80,000
Experience has shown that 30 percent of sales are collected in the month of sale, 60 percent in the following month, and 10 percent are never collected.
Prepare a schedule of cash receipts for J. Lo’s Clothiers covering the fourth quarter (October through December).
4-16. Solution:
J. Lo’s Clothiers
| |September |October |November |December |
|Credit sales |$70,000 |$60,000 |$55,000 |$80,000 |
|30% Collected in month of sales | | | | |
| | |18,000 |16,500 |24,000 |
|60% Collected in month after | | | | |
|sales | |42,000 |36,000 |33,000 |
|Total cash receipts | | | | |
| | |$60,000 |$52,500 |$57,000 |
17. Victoria’s Apparel has forecast credit sales for the fourth quarter of the year as:
September (actual) $50,000 Fourth Quarter October $40,000 November 35,000 December 60,000
Experience has shown that 20 percent of sales are collected in the month of sale, 70 percent in the following month, and 10 percent are never collected.
Prepare a schedule of cash receipts for Victoria’s Apparel covering the fourth quarter (October through December).
4-17. Solution:
Victoria’s Apparel
| |September |October |November |December |
|Credit sales |$50,000 |$40,000 |$35,000 |$60,000 |
|20% Collected in month of sales| | | | |
| | |8,000 |7,000 |12,000 |
|70% Collected in month after | | | | |
|sales | |35,000 |28,000 |24,500 |
|Total cash receipts | | | | |
| | |$43,000 |$35,000 |$36,500 |
18. Pirate Video Company has made the following sales projections for the next six months. All sales are credit sales.
March $24,000 June $28,000 April 30,000 July 35,000 May 18,000 August 38,000
Sales in January and February were $27,000 and $26,000, respectively. Experience has shown that of total sales, 10 percent are uncollectible, 30 percent are collected in the month of sale, 40 percent are collected in the following month, and 20 percent are collected two months after sale. Prepare a monthly cash receipts schedule for the firm for March through August. Of the sales expected to be made during the six months from March through August, how much will still be uncollected at the end of August? How much of this is expected to be collected later?
4-18. Solution:
Pirate Video Company
Cash Receipts Schedule
| |January |February |March |April |
|Forecasted unit sales |4,000 |10,000 |8,000 |6,000 |
|+Desired ending inventory |15,000 |12,000 |9,000 | |
|–Beginning inventory |6,000 |15,000 |12,000 | |
|Units to be produced |13,000 |7,000 |5,000 | |
|Cash Payments |
| |Feb |March |April |May |
|Units produced |8,000 |13,000 |7,000 |5,000 |
|Materials ($7/unit) month after production | | | | |
| | |$56,000 |$91,000 |$49,000 |
|Labor ($3/unit) month of production | | | | |
| | |39,000 |21,000 |15,000 |
|Fixed overhead | |10,000 |10,000 |10,000 |
|Dividends | | | |14,000 |
|Total Cash Payments | |$105,000 |$122,000 |$88,000 |
21. Dina’s Lamp Company has forecast its sales in units as follows:
|January |1,000 |
|February |800 |
|March |900 |
|April |1,400 |
|May |1,550 |
|June |1,800 |
|July |1,400 |
Dina’s always keeps an ending inventory equal to 120 percent of the next month’s expected sales. The ending inventory for December (January’s beginning inventory) is 1,200 units, which is consistent with this policy. Materials cost $14 per unit and are paid for in the month after purchase. Labor cost is $7 per unit and is paid in the month the cost is incurred. Overhead costs are $8,000 per month. Interest of $10,000 is scheduled to be paid in March, and employee bonuses of $15,500 will be paid in June. Prepare a monthly production schedule and a monthly summary of cash payments for January through June. Dina produced 800 units in December.
4-21. Solution:
Dina's Lamp Company
Production Schedule
| |Jan. |Feb. |March |April |May |June |July |
|Forecasted unit sales |1,000 | |900 |1,400 |1,550 |1,800 |1,400 |
|+ Desired ending inventory |960 |1,080 |1,680 |1,860 |2,160 |1,680 | |
|– Beginning inventory |1,200 | 960 |1,080 |1,680 | 1,860 | 2,160 | |
|= Units to be produced |760 |920 |1,500 |1,580 |1,850 |1,320 | |
|Summary of Cash Payments |
| |Dec. |Jan. |Feb. |March |April |May |June |
|Units produced |800 |760 |920 |1,500 |1,580 |1,850 |1,320 |
|Material cost ($14/unit) month after purchase | | | | | | | |
| | |$11,200 |$10,640 |$12,880 |$21,000 |$22,120 |$25,900 |
|Labor cost ($5/unit) month incurred | | | | | | | |
| | |5,320 |6,440 |10,500 |11,060 |12,950 |$9,240 |
|Overhead cost | |8,000 |8,000 |8,000 |8,000 |8,000 |8,000 |
|Interest | | | |10,000 | | | |
|Employee bonuses | | | | | | |15,500 |
|Total Cash Payments | |$24,520 |$25,080 |$41,380 |$40,060 |$43,070 |$58,640 |
22. Graham Potato Company has projected sales of $6,000 in September, $10,000 in October, $16,000 in November, and $12,000 in December. Of the company’s sales, 20 percent are paid for by cash and 80 percent are sold on credit. Experience, shows that 40 percent of accounts receivable are paid in the month after the sale, while the remaining 60 percent are paid two months after. Determine collections for November and December. Also assume Graham’s cash payments for November and December are $13,000 and $6,000, respectively. The beginning cash balance in November is $5,000, which is the desired minimum balance. Prepare a cash budget with borrowing needed or repayments for November and December. (You will need to prepare a cash receipts schedule first.)
4-22. Solution:
Graham Potato Company
Cash Receipts Schedule
| |September |October |November |December |
|Sales |$6,000 |$10,000 |$16,000 |$12,000 |
|Credit sales (80%) |4,800 |8,000 |12,800 |9,600 |
|Cash sales (20%) |1,200 |2,000 |3,200 |2,400 |
|Collections in month after| | | | |
|sales (40%) | | |3,200 |5,120 |
|Collections two months | | | | |
|after sales (60%) | | |2,880 |4,800 |
|Total cash receipts | | | | |
| | | |$9,280 |$12,320 |
Graham Potato Company (Continued)
Cash Budget
| |November |December |
|Cash receipts |$ 9,280 |$12,320 |
|Cash payments |13,000 |6,000 |
|Net Cash Flow |(3,720) |6,320 |
|Beginning Cash Balance |5,000 |5,000 |
|Cumulative Cash Balance |1,280 |11,320 |
|Monthly Loan or (Repayment) |3,720 |(3,720) |
|Cumulative Loan Balance |3,720 |-0- |
|Ending Cash Balance |$ 5,000 |$ 7,600 |
23. Juan’s Taco Company has restaurants in five college towns. Juan wants to expand into Austin and College Station and needs a bank loan to do this. Mr. Bryan, the banker, will finance construction if Juan can present an acceptable three-month financial plan for January through March. Following are actual and forecasted sales figures:
|Actual |Forecast |Additional |
| | |Information |
|November |$120,000 |January |$190,000 |April forecast |$230,000 |
|December |140,000 |February | 210,000 | | |
| | |March | 230,000 | | |
Of Juan’s sales, 30 percent are for cash and the remaining 70 percent are on credit. Of credit sales, 40 percent are paid in the month after sale and 60 percent are paid in the second month after the sale. Materials cost 20 percent of sales and are paid for in cash. Labor expense is 50 percent of sales and is also paid in the month of sales. Selling and administrative expense is 5 percent of sales and is also paid in the month of sales. Overhead expense is $12,000 in cash per month; depreciation expense is $25,000 per month. Taxes of $20,000 and dividends of $16,000 will be paid in March. Cash at the beginning of January is $70,000, and the minimum desired cash balance is $65,000. For January, February, and March, prepare a schedule of monthly cash receipts, monthly cash payments, and a complete monthly cash budget with borrowings and repayments.
4-23. Solution:
Juan's Taco Company
Cash Receipts Schedule
| |November |December |January |February |March |April |
|Sales |$120,000 |$140,000 |$190,000 |$210,000 |$230,000 |$230,000 |
|Credit sales (70%) |84,000 |98,000 |133,000 |147,000 |161,000 |161,000 |
|Cash sales (30%) |36,000 |42,000 |57,000 |63,000 |69,000 |69,000 |
|Collections (month after credit sales) | | | | | | |
|40% | |33,600 |39,200 |53,200 |58,800 |64,400 |
|Collections (two months after credit | | | | | | |
|sales) 60% | | |50,400 |58,800 |79,800 |88,200 |
|Total Cash Receipts | | |$146,600 |$175,000 |$207,600 | |
4-23. (Continued)
Juan’s Taco Company
Cash Payments Schedule
| |January |February |March |
|Payments for Material Purchases (20% of current month’s sales) |$ 38,000 |$ 42,000 |$46,000 |
|Labor Expense (50% of sales) |95,000 |105,000 |115,000 |
|Selling and Admin. Exp. (5% of sales) |9,500 |10,500 |11,500 |
|Overhead |12,000 |12,000 |12,000 |
|Taxes | | |20,000 |
|Dividends | | |16,000 |
|Total Cash Payments* |$154,500 |$169,500 |$220,500 |
*The $25,000 of depreciation is excluded because it is not a cash expense.
4-23. (Continued)
Juan’s Taco Company
Cash Budget
| |January |February |March |
|Total Cash Receipts |$146,600 |$175,000 |$207,600 |
|Total Cash Payments | 154,500 | 169,500 | 220,500 |
|Net Cash Flow |(7,900) |5,500 |(12,900) |
|Beginning Cash Balance |70,000 |65,000 |67,600 |
|Cumulative Cash Balance |62,100 |70,500 |54,700 |
|Monthly Loan or (repayment) |2,900 |(2,900) |10,300 |
|Cumulative Loan Balance |2,900 |-0- |10,300 |
|Ending Cash Balance |$ 65,000 |$ 67,600 |$ 65,000 |
24. Hickman Avionics’s actual sales and purchases for April and May are shown here along with forecasted sales and purchases for June through September.
| |Sales |Purchases |
|April (actual) |$410,000 |$220,000 |
|May (actual) |400,000 |210,000 |
|June (forecast) |380,000 |200,000 |
|July (forecast) |360,000 |250,000 |
|August (forecast) |390,000 |300,000 |
|September (forecast) |420,000 |220,000 |
The company makes 10 percent of its sales for cash and 90 percent on credit. Of the credit sales, 20 percent are collected in the month after the sale and 80 percent are collected two months later. Hickman pays for 40 percent of its purchases in the month after purchase and 60 percent two months after. Labor expense equals 10 percent of the current month’s sales. Overhead expense equals $15,000 per month. Interest payments of $40,000 are due in June and September. A cash dividend of $20,000 is scheduled to be paid in June. Tax payments of $35,000 are due in June and September. There is a scheduled capital outlay of $300,000 in September. Hickman Avionics’s ending cash balance in May is $20,000. The minimum desired cash balance is $15,000. Prepare a schedule of monthly cash receipts, monthly cash payments, and a complete monthly cash budget with borrowing and repayments for June through September. The maximum desired cash balance is $50,000. Excess cash (above $50,000) is used to buy marketable securities. Marketable securities are sold before borrowing funds in case of a cash shortfall (less than $15,000).
4-24. Solution:
Hickman Avionics
Cash Receipts Schedule
| |April |May |June |July |Aug. |Sept. |
|Sales |$410,000 |$400,000 |$380,000 |$360,000 |$390,000 |$420,000 |
|Credit Sales (90%) |369,000 |360,000 |342,00 |324,000 |351,000 |378,000 |
|Cash Sales (10%) |41,000 |40,000 |38,000 |36,000 |39,000 |42,000 |
|Collections (month after sale) 20% | | | | | | |
| | |73,800 |72,000 |68,400 |64,800 |70,200 |
|Collections (second month after sale) 80% | | | | | | |
| | | | | | | |
| | | |295,200 |288,000 |273,600 |259,200 |
|Total Cash Receipts | | |$405,200 |$392,400 |$377,400 |$371,400 |
4-24. (Continued)
Hickman Avionics
Cash Payments Schedule
| |April |May |June |July |Aug. |Sept. |
|Purchases |$220,000 |$210,000 |$200,000 |$250,000 |$300,000 |$220,000 |
|Payments (month after purchase—40%) | | | | | | |
| | |88,000 |84,000 |80,000 |100,000 |120,000 |
|Payments (second month after purchase—60%) | | | | | | |
| | | | | | | |
| | | |132,000 |126,000 |120,000 |150,000 |
|Labor Expense | | | | | | |
|(10% of sales) | | |38,000 |36,000 |39,000 |42,000 |
|Overhead | | |15,000 |15,000 |15,000 |15,000 |
|Interest Payments | | |40,000 | | |40,000 |
|Cash Dividend | | |20,000 | | | |
|Taxes | | |35,000 | | |35,000 |
|Capital Outlay | | | | | |300,000 |
|Total Cash Payments | | |$364,000 |$257,000 |$274,000 |$702,000 |
4-24. (Continued)
Hickman Avionics
Cash Budget
| |June |July |August |September |
|Cash Receipts |$405,200 |$392,400 |$377,400 |$371,400 |
|Cash Payments |364,000 |257,000 |274,000 |702,000 |
|Net Cash Flow |41,200 |135,400 |103,400 |(330,600) |
|Beginning Cash Balance |20,000 |50,000 |50,000 |50,000 |
|Cumulative Cash Balance |61,200 |185,400 |153,400 |(280,600) |
|Monthly Borrowing or (Repayment) |-- |-- |-- |*80,600 |
|Cumulative Loan Balance |-- |-- |-- |80,600 |
|Marketable Securities Purchased |11,200 |135,400 |103,400 |-- |
| (Sold) | |-- |-- |250,000 |
|Cumulative Marketable Securities |11,200 |146,600 |250,000 |-- |
|Ending Cash Balance |50,000 |50,000 |50,000 |50,000 |
*Cumulative Marketable Sec. (Aug) $250,000 Cumulative Cash Balance (Sept) –280,600 Required (ending) Cash Balance 50,000 Monthly Borrowing –$80,600
25. Carter Paint Company has plants in nine midwestern states. Sales for last year were $100 million, and the balance sheet at year-end is similar in percentage of sales to that of previous years (and this will continue in the future). All assets (including fixed assets) and current liabilities will vary directly with sales.
BALANCE SHEET (in $ millions) Assets Liabilities and Stockholders’ Equity Cash $ 5 Accounts payable $15 Accounts receivable 15 Accrued wages 6 Inventory 30 Accrued taxes 4 Current assets 50 Current liabilities 25 Fixed assets 40 Notes payable 30 Common stock 15 Retained earnings 20 Total liabilities and Total assets $90 stockholders’ equity $90
Carter Paint has an aftertax profit margin of 5 percent and a dividend payout ratio of 30 percent. If sales grow by 10 percent next year, determine how many dollars of new funds are needed to finance the expansion. (Assume Carter Paint is already using assets at full capacity and that plant must be added.)
4-25. Solution:
Carter Paint Company
[pic]
[pic]
[pic]
[pic]
[pic][pic]
[pic]
26. Jordan Aluminum Supplies has the following financial statements, which are representative of the company’s historical average.
Income Statement
Sales $300,000 Expenses 247,000 Earnings before interest and taxes $ 53,000 Interest 3,000 Earnings before taxes $ 50,000 Taxes 20,000 Earnings after taxes $ 30,000 Dividends $ 18,000
Balance Sheet
Assets Liabilities and Stockholders’ Equity
Cash $ 8,000 Accounts payable $ 6,000 Accounts receivable 20,000 Accrued wages 2,000 Inventory 62,000 Accrued taxes 4,000 Current assets $ 90,000 Current liabilities $ 12,000 Fixed assets 100,000 Notes payable 10,000 Long-term debt 20,000 Common stock 80,000 Retained earnings 68,000 Total liabilities and Total assets $190,000 stockholders’ equity $190,000
Jordan is expecting a 20 percent increase in sales next year, and management is concerned about the company’s need for external funds. The increase in sales is expected to be carried out without any expansion of fixed assets, but rather through more efficient asset utilization in the existing stores. Among liabilities, only current liabilities vary directly with sales. Using the percent-of-sales method, determine whether Jordan Aluminum has external financing needs. (Hint: A profit margin and payout ratio must be found from the income statement.)
4-26. Solution:
Jordan Aluminum Supplies
[pic]
Change in Sales = 20% × $300,000 = $60,000 Spontaneous Assets = Current Asserts = Cash + Acc. Rec. + Inventory
Spontaneous Liabilities = Acc. Payable + Accr. Wages + Accr. Taxes
[pic]
The firm needs $1,200 in external funds.
27. Cambridge Prep Shops, a national clothing chain, had sales of $200 million last year. The business has a steady net profit margin of 12 percent and a dividend payout ratio of 40 percent. The balance sheet for the end of last year is shown below.
Balance Sheet End of Year (in $ millions) Assets Liabilities and Stockholders’ Equity Cash $ 10 Accounts payable $ 15 Accounts receivable 15 Accrued expenses 5 Inventory 50 Other payables 40 Plant and equipment 75 Common stock 30 Retained earnings 60 Total liabilities and Total assets $150 stockholders’ equity $150
Cambridge’s marketing staff tells the president that in this coming year there will be a large increase in the demand for tweed sport coats and various shoes. A sales increase of 15 percent is forecast for the Prep Shop. All balance sheet items are expected to maintain the same percent-of-sales relationships as last year*, except for common stock and retained earnings. No change is scheduled in the number of common stock shares outstanding, and retained earnings will change as dictated by the profits and dividend policy of the firm. (Remember the net profit margin is 12 percent.) a. Will external financing be required for the Prep Shop during the coming year? b. What would be the need for external financing if the net profit margin went up to 14 percent and the dividend payout ratio was increased to 70 percent? Explain. * This included fixed assets are the firm is at full capacity.
4-27. Solution:
Cambridge Prep Shops
a. [pic]
[pic]
[pic]
[pic]
A negative figure for required new funds indicates that an excess of funds ($3.06 mil.) is available for new investment. No external funds are needed.
b. [pic]
[pic]
The net profit margin increased slightly, from 12% to 14%, which decreases the need for external funding. The dividend payout ratio increased tremendously, however, from 40% to 70%, necessitating more external financing. The effect of the dividend policy change overpowered the effect of the net profit margin change.
COMPREHENSIVE PROBLEM
Comprehensive Problem 1.
The Landis Corporation had 2008 sales of $100 million.
The balance sheet items that vary directly with sales and the profit margin are as follows:
| |Percent |
|Cash |5% |
|Accounts receivable |15 |
|Inventory |25 |
|Net fixed assets |40 |
|Accounts payable |15 |
|Accruals |10 |
|Profit margin after taxes |6% |
The dividend payout rate is 50 percent of earnings, and the balance in retained earnings at the end of 2009 was $33 million. Common stock and the company’s long-term bonds are constant at $10 million and $5 million, respectively. Notes payable are currently $12 million.
a. How much additional external capital will be required for next year if sales increase 15 percent? (Assume that the company is already operating at full capacity.)
b. What will happen to external fund requirements if Landis Corporation reduces the payout ratio, grows at a slower rate, or suffers a decline in its profit margin? Discuss each of these separately.
c. Prepare a pro forma balance sheet for 2009 assuming that any external funds being acquired will be in the form of notes payable. Disregard the information in part b in answering this question (that is, use the original information and part a in constructing your pro forma balance sheet).
CP 4-1 Solution:
Landis Corporation
[pic]
a. [pic]
b. If Landis reduces the payout ratio, the company will retain more earnings and need less external funds. A slower growth rate means that less assets will have to be financed and in this case, less external funds would be needed. A declining profit margin will lower retained earnings and force Landis Corporation to seek more external funds.
c. Balance Sheet—December 31, 2009
(Dollars in Millions)
|Cash |$ 5.75 |Accounts Payable |$17.25 |
|Accounts Receivable |17.25 |Accruals |11.50 |
|Inventory |28.75 |Notes Payable |17.551 |
|Net Fixed Assets |46.00 |Long-Term Bonds |5.00 |
| | |Common Stock |10.00 |
| |_____ |Retained Earnings |36.452 |
| |$97.75 | |$97.75 |
1 Original notes payable plus required new funds. This is the plug figure.
2 2009 retained earnings (beginning of 2005) + PS2 (1-.D) or $33 mil + $3.45 mil
Comprehensive Problem 2
The difficult part of solving a problem of this nature is to know what to do with the information contained within a story problem. Therefore, this problem will be easier to complete if you rely on Chapter 4 for the format of all required schedules. The Adams Corporation makes standard-size 2-inch fasteners, which it sells for $155 per thousand. Mr. Adams is the majority owner and manages the inventory and finances of the company. He estimates sales for the following months to be:
|January |$263,500 (1,700,000 fasteners) |
|February |$186,000 (1,200,000 fasteners) |
|March |$217,000 (1,400,000 fasteners) |
|April |$310,000 (2,000,000 fasteners) |
|May |$387,500 (2,500,000 fasteners) |
Last year Adams Corporation’s sales were $175,000 in November and $232,500 in December (1,500,000 fasteners). Mr. Adams is preparing for a meeting with his banker to arrange the financing for the first quarter. Based on his sales forecast and the following information he has provided, your job as his new financial analyst is to prepare a monthly cash budget, monthly and quarterly pro forma income statements, a pro forma quarterly balance sheet, and all necessary supporting schedules for the first quarter. Past history shows that Adams Corporation collects 50 percent of its accounts receivable in the normal 30-day credit period (the month after the sale) and the other 50 percent in 60 days (two months after the sale). It pays for its materials 30 days after receipt. In general, Mr. Adams likes to keep a two-month supply of inventory in anticipation of sales. Inventory at the beginning of December was 2,600,000 units. (This was not equal to his desired two-month supply.) The major cost of production is the purchase of raw materials in the form of steel rods, which are cut, threaded, and finished. Last year raw material costs were $52 per 1,000 fasteners, but Mr. Adams has just been notified that material costs have risen, effective January 1, to $60 per 1,000 fasteners. The Adams Corporation uses FIFO inventory accounting. Labor costs are relatively constant at $20 per thousand fasteners, since workers are paid on a piecework basis. Overhead is allocated at $10 per thousand units, and selling and administrative expense is 20 percent of sales. Labor expense and overhead are direct cash outflows paid in the month incurred, while interest and taxes are paid quarterly. The corporation usually maintains a minimum cash balance of $25,000, and it puts its excess cash into marketable securities. The average tax rate is 40 percent, and Mr. Adams usually pays out 50 percent of net income in dividends to stockholders. Marketable securities are sold before funds are borrowed when a cash shortage is faced. Ignore the interest on any short-term borrowings. Interest on the long-term debt is paid in March, as are taxes and dividends.
Comprehensive Problem 2. (Continued)
As of year-end, the Adams Corporation balance sheet was as follows:
|ADAMS CORPORATION |
|Balance Sheet |
|December 31, 200X |
|Assets |
|Current assets: |
|Cash |$ 30,000 | |
|Accounts receivable |320,000 | |
|Inventory | 237,800 | |
|Total current assets | |$ 587,800 |
|Fixed assets: | | |
|Plant and equipment |1,000,000 | |
|Less: Accumulated depreciation |200,000 | 800,000 |
|Total assets | |$1,387,800 |
|Liabilities and Stockholders’ Equity |
|Accounts payable |$ 93,600 | |
|Notes payable |0 | |
|Long-term debt, 8 percent |400,000 | |
|Common stock |504,200 | |
|Retained earnings | 390,000 | |
|Total liabilities and stockholders’ equity |$1,387,800 | |
CP 4-2. Solution:
Adams Corporation
Monthly Cash Receipts
| |Nov. |Dec. |Jan. |Feb. |Mar. |
|Sales |$175,000 |$232,500 |$263,500 |$186,000 |$217,000 |
|Collections (50% of | |87,500 |$116,250 |131,750 |93,000 |
|Previous month) | | | | | |
|Collections (50% of 2 | | |87,500 |116,250 |131,750 |
|months earlier) | | | | | |
|Total Collections | | |$203,750 |$248,000 |$224,750 |
Monthly Cash Flow
| |January |February |March |
|Cash Receipts |$203,750 |$248,000 |$224,750 |
|Cash Payments |188,300 |181,200 |359,380 |
|Net Cash Flow |15,450 |66,800 |(134,630) |
CP 4-2. (Continued)
Adams Corporation
Cash Budget
| |January |February |March |
|Net Cash Flow |$15,450 |$66,800 |$(134,630) |
|Beginning Cash Balance |30,000 |25,000 |25,000 |
|Cumulative Cash Balance |$45,450 |$91,800 |($109,630) |
|Loans and (Repayments) |-0- |-0- |47,380 |
|Cumulative Loans |-0- |-0- |47,380 |
|Marketable Securities |20,450 |66,800 |(87,250) |
|Cumulative Marketable Securities |20,450 |87,250 |-0- |
|Ending Cash Balance |$25,000 |$25,000 |$25,000 |
Adams Corporation
Pro Forma Income Statement
| |Jan. |Feb. |Mar. |Total |
|Sales |$263,500 |$186,000 |$217,000 |$666,500 |
|Cost of Goods Sold | 139,400 | 98,400 | 126,000 | 363,800 |
|Gross Profit |124,100 |87,600 |91,000 |302,700 |
|Selling and Admin. Expense |52,700 |37,200 |43,400 |133,300 |
|Interest Expense | 2,667 | 2,667 | 2,666 | 8,000 |
|Net Profit Before Tax |$ 68,733 |$ 47,733 |$ 44,934 |$161,400 |
|Taxes | 27,493 | 19,093 | 17,974 | 64,560 |
|Net Profit After Tax |$ 41,240 |$ 28,640 |$ 26,960 |$ 96,840 |
|Less: Common Dividends | | | | 48,420 |
|Increase in | | | |$ 48,420 |
|Retained Earnings | | | | |
CP 4-2. (Continued)
Adams Corporation
Cost of Goods Sold
| |Unit Cost per thousand before January 1st |Unit cost per thousand after January 1st |
|Material |$52 |$60 |
|Labor |20 |20 |
|Overhead | 10 | 10 |
| |$82 |$90 |
Ending inventory as of December 31 was 2,900,000, therefore, sales for January and February had a cost of goods sold per thousand units of $82, and March sales reflect the increased cost of $90 per thousand units using FIFO inventory methods.
Pro Forma Balance Sheet (March)
|Assets | |Liabilities & Stockholders' Equity | |
|Current Assets: | |Current Liabilities: | |
|Cash |$ 25,000 |Accounts Payable |$ 150,000 |
|Accounts Receivable |310,000 |Notes Payable |47,380 |
|Inventory |405,000 |Long-Term Debt |400,000 |
|Plant & Equip: |800,000 |Stockholders' Equity: Common Stock |504,200 |
|Net Plan | | | |
|Total Assets |$1,540,000 |Retained Earnings, Total Liabilities & | |
| | |Stockholders' Equity |438,420 |
| | | |$1,540,000 |
CP 4-2. (Continued)
|Explanation of Changes in the Balance Sheet: |
|Cash = ending cash balance from cash budget in March |
|Accounts receivable = all of March sales plus| |$217,000 |
|50% of Feb. sales | | |
| | |93,000 |
| | |$310,000 |
Inventory = ending inventory in March of 4,500,000 units at $90 per thousand
Plant and equipment did not change since we did not include depreciation.
[pic]
WEB EXERCISE
The Borders Group was discussed at the beginning of the chapter as a company in transition.
Go to www.bordersgroupinc.com.
1. Click on “About Us.” In two paragraphs, write a summary of the company profile.
2. Then click on “Investors.”
3. Then click on stock chart. How has the stock been performing over the last 12 months.
4. Then click on “Press Releases.” Click on the press release that covers Borders’ most recent quarterly (Q) performance. Generally speaking, how well has the company been doing?
Note: From time to time, companies redesign their Web sites and occasionally a topic we have listed may have been deleted, updated, or moved into a different location. If you click on the site map or site index, you will be introduced to a table of contents which should aid you in finding the topic you are looking for.
Discussion Questions
|4-1. |What are the basic benefits and purposes of developing pro forma statements and a cash budget? |
| | |
| |The pro-forma financial statements and cash budget enable the firm to determine its future level of asset needs and the|
| |associated financing that will be required. Furthermore, one can track actual events against the projections. Bankers |
| |and other lenders also use these financial statements as a guide in credit decisions. |
| | |
|4-2. |Explain how the collections and purchases schedules are related to the borrowing needs of the corporation. |
| | |
| |The collections and purchase schedules measure the speed at which receivables are collected and purchases are paid. To |
| |the extent collections do not cover purchasing costs and other financial requirements, the firm must look to borrowing |
| |to cover the deficit. |
| | |
|4-3. |With inflation, what are the implications of using LIFO and FIFO inventory methods? How do they affect the cost of |
| |goods sold? |
| | |
| |LIFO inventory valuation assumes the latest purchased inventory becomes part of the cost of goods sold, while the FIFO |
| |method assigns inventory items that were purchased first to the cost of goods sold. In an inflationary environment, the|
| |LIFO method will result in a higher cost of goods sold figure and one that more accurately matches the sales dollars |
| |recorded at current dollars. |
| | |
|4-4. |Explain the relationship between inventory turnover and purchasing needs. |
| | |
| |The more rapid the turnover of inventory, the greater the need for purchase and replacement. Rapidly turning inventory |
| |makes for somewhat greater ease in foreseeing future requirements and reduces the cost of carrying inventory. |
| | |
|4-5. |Rapid corporate growth in sales and profits can cause financing problems. Elaborate on this statement. |
| | |
| |Rapid growth in sales and profits is often associated with rapid growth in asset commitment. A $100,000 increase in |
| |sales may cause a $50,000 increase in assets, with perhaps only $10,000 of the new financing coming from profits. It |
| |is very seldom that incremental profits from sales expansion can meet new financing needs. |
| | |
|4-6. |Discuss the advantage and disadvantage of level production schedules in firms with cyclical sales. |
| | |
| |Level production in a cyclical industry has the advantage of allowing for the maintenance of a stable work force and |
| |reducing inefficiencies caused by shutting down production during slow periods and accelerating work during crash |
| |production periods. A major drawback is that a large stock of inventory may be accumulated during the slow sales |
| |period. This inventory may be expensive to finance, with an associated danger of obsolescence. |
| | |
|4-7. |What conditions would help make a percent-of-sales forecast almost as accurate as pro forma financial statements and |
| |cash budgets? |
| | |
| |The percent-of-sales forecast is only as good as the functional relationship of assets and liabilities to sales. To |
| |the extent that past relationships accurately depict the future, the percent-of-sales method will give values that |
| |reasonably represent the values derived through the pro-forma statements and the cash budget. |
Chapter 4
Problems
1. Eli Lilly is very excited because sales for his nursery and plant company are expected to double from $600,000 to $1,200,000 next year. Eli notes that net assets (Assets — Liabilities) will remain at 50 percent of sales. His firm will enjoy an 8 percent return on total sales. He will start the year with $120,000 in the bank and is bragging about the Jaguar and luxury townhouse he will buy. Does his optimistic outlook for his cash position appear to be correct? Compute his likely cash balance or deficit for the end of the year. Start with beginning cash and subtract the asset buildup (equal to 50 percent of the sales increase) and add in profit.
1 Solution:
Eli Lilly
Beginning cash $120,000 – Asset buildup (300,000) (1/2 × $600,000) Profit 96,000 (8% × $1,200,000) Ending cash ($84,000) Deficit
No, he will actually end up with a negative cash balance.
2. In problem 1 if there had been no increase in sales and all other facts were the same, what would Eli’s ending cash balance be? What lesson do the examples in problems 1 and 2 illustrate?
4-2. Solution:
Eli Lilly (continued)
Beginning cash $120,000 No asset buildup ----- Profit 48,000 (8% × $600,000) Ending cash $168,000
The lesson to be learned is that increased sales can increase the financing requirements and reduce cash even for a profitable firm.
3. Gibson Manufacturing Corp. expects to sell the following number of units of steel cables at the prices indicated under three different scenarios in the economy. The probability of each outcome is indicated. What is the expected value of the total sales projection?
Outcome Probability Units Price A 0.20 100 $20 B 0.50 180 25 C 0.30 210 30
4-3. Solution:
Gibson Manufacturing Corporation
|(1) |(2) |(3) |(4) |(5) |(6) |
| | | | | |Expected |
| | | | |Total |Value |
|Outcome |Probability |Units |Price |Value |(2 × 5) |
|A |.20 |100 |$20 |2,000 |400 |
|B |.50 |180 |$25 |4,500 |2,250 |
|C |.30 |210 |$30 |6,300 |1,8900 |
| | |Total expected value |$4,540 |
4. The Alliance Corp. expects to sell the following number of units of copper cables at the prices indicated, under three different scenarios in the economy. The probability of each outcome is indicated. What is the expected value of the total sales projection?
Outcome Probability Units Price A 0.30 200 $15 B 0.50 320 30 C 0.20 410 40
4-4. Solution:
Alliance Corporation
|(1) |(2) |(3) |(4) |(5) |(6) |
| | | | | |Expected |
| | | | |Total |Value |
|Outcome |Probability |Units |Price |Value |(2 × 5) |
|A |.30 |200 |$15 |$3,000 | 900 |
|B |.50 |320 |$30 |9,600 | 4,800 |
|C |.20 |410 |$40 |16,400 | 3,280 |
| | |Total expected value |$8,980 |
5. ER Medical Supplies had sales of 2,000 units at $160 per unit last year. The marketing manager projects a 25 percent increase in unit volume this year with a 10 percent price increase. Returned merchandise will represent 5 percent of total sales. What is your net dollar sales projection for this year?
4-5. Solution:
ER Medical Supplies
| |Unit volume 2,000 × 1.25 |2,500 |
| |Price $160 × 1.10 |$176 |
| |Total Sales |$440,000 |
| |Returns (6%) |22,000 |
| |Net Sales |$418,000 | 6. Cyber Security Systems had sales of 3,000 units at $50 per unit last year. The marketing manager projects a 20 percent increase in unit volume sales this year with a 10 percent price increase. Returned merchandise will represent 6 percent of total sales. What is your net dollar sales projection for this year?
4-6. Solution:
Cyber Security Systems
|Unit volume 3,000 × 1.20 |3,600 |
|Price $50 × 1.10 |× $55 |
|Total Sales |$198,000 |
|Returns (6%) |11,880 |
|Net Sales |$186,120 |
7. Sales for Ross Pro’s Sports Equipment are expected to be 4,800 units for the coming month. The company likes to maintain 10 percent of unit sales for each month in ending inventory. Beginning inventory is 300 units. How many units should the firm produce for the coming month?
4-7. Solution:
Ross Pro’s Sports Equipment
|+ |Projected sales |4,800 |units |
|+ |Desired ending inventory |480 |(10% × 4,800) |
|– |Beginning inventory | 300 | |
| |Units to be produced |4,980 | |
| | |
8. Digitex, Inc., had sales of 6,000 units in March. A 50 percent increase is expected in April. The company will maintain 5 percent of expected unit sales for April in ending inventory. Beginning inventory for April was 200 units. How many units should the company produce in April?
4-8. Solution:
Digitex, Inc.
|+ |Projected sales |9,000 |units (6,000 × 1.5) |
|+ |Desired ending inventory |450 |units (5% × 9,000) |
|– |Beginning inventory | 200 |units |
| |Units to be produced |9,250 |units |
9. Hoover Electronics has beginning inventory of 22,000 units, will sell 60,000 units for the coming month, and desires to reduce ending inventory to 30 percent of beginning inventory. How many units should Hoover produce?
4-9. Solution:
Hoover Electronics
|+ |Projected sales |60,000 |units |
|+ |Desired ending inventory |6,600 |(30% × 22,000) |
|– |Beginning inventory | 22,000 |units |
| |Units to be produced |44,600 |units |
10. On December 31 of last year, Barton Air Filters had in inventory 600 units of its product, which costs $28 per unit to produce. During January, the company produced 1,200 units at a cost of $32 per unit. Assuming Barton Air Filters sold 1,500 units in January, what was the cost of goods sold (assume FIFO inventory accounting)?
4-10. Solution:
Barton Air Filters
| |Cost of goods sold on 1,500 units | |
| | | |
| |Old inventory: | |
| | Quantity (Units) |600 |
| | Cost per unit |$ 28 |
| | Total |$ 16,800 |
| | | |
| |New inventory: | |
| | Quantity (Units) |900 |
| | Cost per unit |$ 32 |
| | Total |$28,800 |
| |Total Cost of Goods Sold |$45,600 |
11. On December 31 of last year, Wolfson Corporation had in inventory 400 units of its product, which cost $21 per unit to produce. During January, the company produced 800 units at a cost of $24 per unit. Assuming that Wolfson Corporation sold 700 units in January, what was the cost of goods sold (assume FIFO inventory accounting)?
4-11. Solution:
Wolfson Corporation
|Cost of goods sold on 700 units | |
| | |
|Old inventory: | |
| Quantity (Units) |400 |
| Cost per unit |$ 21 |
| Total |$ 8,400 |
| | |
|New inventory: | |
| Quantity (Units) |300 |
| Cost per unit |$ 24 |
| Total |$ 7,200 |
|Total Cost of Goods Sold |$15,600 |
12. At the end of January, Lemon Auto Parts had an inventory of 825 units, which cost $12 per unit to produce. During February the company produced 750 units at a cost of $16 per unit. If the firm sold 1,050 units in February, what was its cost of goods sold? a. Assume LIFO inventory accounting. b. Assume FIFO inventory accounting.
4-12. Solution:
Lemon Auto Parts
a. LIFO Accounting
|Cost of goods sold on 1,050 units | |
|New inventory: | |
| Quantity (Units) |750 |
| Cost per unit |$ 16 |
| Total |$12,000 |
|Old inventory: | |
| Quantity (Units) |300 |
| Cost per unit |$ 12 |
| Total |$ 3,600 |
|Total Cost of Goods Sold |$15,600 |
b. FIFO Accounting
|Cost of goods sold on 1,050 units | |
|Old inventory: | |
| Quantity (Units) |825 |
| Cost per unit |$ 12 |
| Total |$ 9,900 |
|New inventory: | |
| Quantity (Units) |225 |
| Cost per unit |$ 16 |
| Total |$ 3,600 |
|Total Cost of Goods Sold |$15,600 |
13. Convex Mechanical Supplies produces a product with the following costs as of July 1, 2009:
Material $ 6 Labor 4 Overhead 2 $12
Beginning inventory at these costs on July 1 was 5,000 units. From July 1 to December 1, Convex produced 15,000 units. These units had a material cost of $10 per unit. The costs for labor and overhead were the same. Convex uses FIFO inventory accounting.
Assuming that Convex sold 17,000 units during the last six months of the year at $20 each, what would gross profit be? What is the value of ending inventory?
4-13. Solution:
Convex Mechanical Supplies
| |Sales (17,000 @ $20) | | |$340,000 |
| |Cost of goods sold: | | | |
| |Old inventory: | | | |
| | Quantity (units) |5,000 | | |
| | Cost per unit |$ 12 | | |
| |Total | |$ 60,000 | |
| |New inventory: | | | |
| | Quantity (units) |12,000 | | |
| | Cost per unit |$ 16 | | |
| |Total | |$192,000 | |
| |Total cost of goods | | | |
| |sold | | |$252,000 |
| |Gross profit | | |$ 88,000 |
| | | | | |
| |Value of ending | | | |
| |inventory: | | | |
| |Beginning inventory | | | |
| |(5,000 ( $12) | |$ 60,000 | |
| |+ Total production | | | |
| |(15,000 ( $16) | |$240,000 | |
| |Total inventory | | | |
| |available for sale | |$300,000 | |
| |– Cost of good sold | |$252,000 | |
| |Ending inventory | |$ 48,000 | |
| |or | | | |
| |3,000 units ( $16 = $48,000 |
14. Assume in problem 13 that Convex used LIFO accounting instead of FIFO. What would gross profit be? What is the value of ending inventory?
4-14. Solution:
Convex Mechanical Supplies (Continued)
| |Sales (17,000 @ $20) | | |$340,000 |
| |Cost of goods sold: | | | |
| |New inventory: | | | |
| | Quantity (units) |15,000 | | |
| | Cost per unit ….. |$ 16 | | |
| |Total ….. | |$240,000 | |
| |Old inventory: | | | |
| | Quantity (units) ….. |2,000 | | |
| | Cost per unit ….. |$ 12 | | |
| |Total ….. | |$ 24,000 | |
| |Total cost of goods | | | |
| |sold ….. | | |$264,000 |
| |Gross profit ….. | | |$ 76,000 |
| | | | | |
| |Value of ending | | | |
| |inventory: | | | |
| |Beginning inventory | | | |
| |(5,000 ( $12) ...... | |$ 60,000 | |
|+ |Total production | | | |
| |(15,000 ( $16) ….. | |$240,000 | |
| |Total inventory | | | |
| |available for sale ….. | |$300,000 | |
|– |Cost of good sold ….. | |$264,000 | |
| |Ending inventory ….. | |$ 36,000 | |
| |OR | | | |
| |3,000 units ( $12 = $36,000 |
15. Jerrico Wallboard Co. had a beginning inventory of 7,000 units on January 1, 2008. The costs associated with the inventory were:
Material $9.00 unit Labor 5.00 unit Overhead 4.10 unit
During 2004, Jerrico produced 28,500 units with the following costs:
Material $11.50 unit Labor 4.80 unit Overhead 5.20 unit
Sales for the year were 31,500 units at $29.60 each. Jerrico uses LIFO accounting. What was the gross profit? What was the value of ending inventory?
4-15. Solution:
Jerrico Wallboard Co.
| |Sales (31,500 @ $29.60) | | |$932,400 |
| |Cost of goods sold: | | | |
| |New inventory: | | | |
| | Quantity (units) |28,500 | | |
| | Cost per unit |$ 22.50 | | |
| |Total | |$641,250 | |
| |Old inventory: | | | |
| | Quantity (units) |3,000 | | |
| | Cost per unit |$ 18.10 | | |
| |Total | |$ 54,300 | |
| |Total cost of goods | | | |
| |sold | | |$695,550 |
| |Gross profit | | |$236,850 |
| | | | | |
| |Value of ending inventory: | | | |
| |Beginning inventory | | | |
| |(7,000 ( $18.10) | |$126,700 | |
| |+ Total production | |$641,250 | |
| |(28,500 ( $22.50) | | | |
| |Total inventory | | | |
| |available for sale | |$767,950 | |
| |– Cost of good sold | |$695,550 | |
| |Ending inventory | |$ 72,400 | |
| |OR | | | |
| |4,000 units ( $18.10 = $72,400 |
16. J. Lo’s Clothiers has forecast credit sales for the fourth quarter of the year as:
September (actual) $70,000 Fourth Quarter October $60,000 November 55,000 December 80,000
Experience has shown that 30 percent of sales are collected in the month of sale, 60 percent in the following month, and 10 percent are never collected.
Prepare a schedule of cash receipts for J. Lo’s Clothiers covering the fourth quarter (October through December).
4-16. Solution:
J. Lo’s Clothiers
| |September |October |November |December |
|Credit sales |$70,000 |$60,000 |$55,000 |$80,000 |
|30% Collected in month of sales | | | | |
| | |18,000 |16,500 |24,000 |
|60% Collected in month after | | | | |
|sales | |42,000 |36,000 |33,000 |
|Total cash receipts | | | | |
| | |$60,000 |$52,500 |$57,000 |
17. Victoria’s Apparel has forecast credit sales for the fourth quarter of the year as:
September (actual) $50,000 Fourth Quarter October $40,000 November 35,000 December 60,000
Experience has shown that 20 percent of sales are collected in the month of sale, 70 percent in the following month, and 10 percent are never collected.
Prepare a schedule of cash receipts for Victoria’s Apparel covering the fourth quarter (October through December).
4-17. Solution:
Victoria’s Apparel
| |September |October |November |December |
|Credit sales |$50,000 |$40,000 |$35,000 |$60,000 |
|20% Collected in month of sales| | | | |
| | |8,000 |7,000 |12,000 |
|70% Collected in month after | | | | |
|sales | |35,000 |28,000 |24,500 |
|Total cash receipts | | | | |
| | |$43,000 |$35,000 |$36,500 |
18. Pirate Video Company has made the following sales projections for the next six months. All sales are credit sales.
March $24,000 June $28,000 April 30,000 July 35,000 May 18,000 August 38,000
Sales in January and February were $27,000 and $26,000, respectively. Experience has shown that of total sales, 10 percent are uncollectible, 30 percent are collected in the month of sale, 40 percent are collected in the following month, and 20 percent are collected two months after sale. Prepare a monthly cash receipts schedule for the firm for March through August. Of the sales expected to be made during the six months from March through August, how much will still be uncollected at the end of August? How much of this is expected to be collected later?
4-18. Solution:
Pirate Video Company
Cash Receipts Schedule
| |January |February |March |April |
|Forecasted unit sales |4,000 |10,000 |8,000 |6,000 |
|+Desired ending inventory |15,000 |12,000 |9,000 | |
|–Beginning inventory |6,000 |15,000 |12,000 | |
|Units to be produced |13,000 |7,000 |5,000 | |
|Cash Payments |
| |Feb |March |April |May |
|Units produced |8,000 |13,000 |7,000 |5,000 |
|Materials ($7/unit) month after production | | | | |
| | |$56,000 |$91,000 |$49,000 |
|Labor ($3/unit) month of production | | | | |
| | |39,000 |21,000 |15,000 |
|Fixed overhead | |10,000 |10,000 |10,000 |
|Dividends | | | |14,000 |
|Total Cash Payments | |$105,000 |$122,000 |$88,000 |
21. Dina’s Lamp Company has forecast its sales in units as follows:
|January |1,000 |
|February |800 |
|March |900 |
|April |1,400 |
|May |1,550 |
|June |1,800 |
|July |1,400 |
Dina’s always keeps an ending inventory equal to 120 percent of the next month’s expected sales. The ending inventory for December (January’s beginning inventory) is 1,200 units, which is consistent with this policy. Materials cost $14 per unit and are paid for in the month after purchase. Labor cost is $7 per unit and is paid in the month the cost is incurred. Overhead costs are $8,000 per month. Interest of $10,000 is scheduled to be paid in March, and employee bonuses of $15,500 will be paid in June. Prepare a monthly production schedule and a monthly summary of cash payments for January through June. Dina produced 800 units in December.
4-21. Solution:
Dina's Lamp Company
Production Schedule
| |Jan. |Feb. |March |April |May |June |July |
|Forecasted unit sales |1,000 | |900 |1,400 |1,550 |1,800 |1,400 |
|+ Desired ending inventory |960 |1,080 |1,680 |1,860 |2,160 |1,680 | |
|– Beginning inventory |1,200 | 960 |1,080 |1,680 | 1,860 | 2,160 | |
|= Units to be produced |760 |920 |1,500 |1,580 |1,850 |1,320 | |
|Summary of Cash Payments |
| |Dec. |Jan. |Feb. |March |April |May |June |
|Units produced |800 |760 |920 |1,500 |1,580 |1,850 |1,320 |
|Material cost ($14/unit) month after purchase | | | | | | | |
| | |$11,200 |$10,640 |$12,880 |$21,000 |$22,120 |$25,900 |
|Labor cost ($5/unit) month incurred | | | | | | | |
| | |5,320 |6,440 |10,500 |11,060 |12,950 |$9,240 |
|Overhead cost | |8,000 |8,000 |8,000 |8,000 |8,000 |8,000 |
|Interest | | | |10,000 | | | |
|Employee bonuses | | | | | | |15,500 |
|Total Cash Payments | |$24,520 |$25,080 |$41,380 |$40,060 |$43,070 |$58,640 |
22. Graham Potato Company has projected sales of $6,000 in September, $10,000 in October, $16,000 in November, and $12,000 in December. Of the company’s sales, 20 percent are paid for by cash and 80 percent are sold on credit. Experience, shows that 40 percent of accounts receivable are paid in the month after the sale, while the remaining 60 percent are paid two months after. Determine collections for November and December. Also assume Graham’s cash payments for November and December are $13,000 and $6,000, respectively. The beginning cash balance in November is $5,000, which is the desired minimum balance. Prepare a cash budget with borrowing needed or repayments for November and December. (You will need to prepare a cash receipts schedule first.)
4-22. Solution:
Graham Potato Company
Cash Receipts Schedule
| |September |October |November |December |
|Sales |$6,000 |$10,000 |$16,000 |$12,000 |
|Credit sales (80%) |4,800 |8,000 |12,800 |9,600 |
|Cash sales (20%) |1,200 |2,000 |3,200 |2,400 |
|Collections in month after| | | | |
|sales (40%) | | |3,200 |5,120 |
|Collections two months | | | | |
|after sales (60%) | | |2,880 |4,800 |
|Total cash receipts | | | | |
| | | |$9,280 |$12,320 |
Graham Potato Company (Continued)
Cash Budget
| |November |December |
|Cash receipts |$ 9,280 |$12,320 |
|Cash payments |13,000 |6,000 |
|Net Cash Flow |(3,720) |6,320 |
|Beginning Cash Balance |5,000 |5,000 |
|Cumulative Cash Balance |1,280 |11,320 |
|Monthly Loan or (Repayment) |3,720 |(3,720) |
|Cumulative Loan Balance |3,720 |-0- |
|Ending Cash Balance |$ 5,000 |$ 7,600 |
23. Juan’s Taco Company has restaurants in five college towns. Juan wants to expand into Austin and College Station and needs a bank loan to do this. Mr. Bryan, the banker, will finance construction if Juan can present an acceptable three-month financial plan for January through March. Following are actual and forecasted sales figures:
|Actual |Forecast |Additional |
| | |Information |
|November |$120,000 |January |$190,000 |April forecast |$230,000 |
|December |140,000 |February | 210,000 | | |
| | |March | 230,000 | | |
Of Juan’s sales, 30 percent are for cash and the remaining 70 percent are on credit. Of credit sales, 40 percent are paid in the month after sale and 60 percent are paid in the second month after the sale. Materials cost 20 percent of sales and are paid for in cash. Labor expense is 50 percent of sales and is also paid in the month of sales. Selling and administrative expense is 5 percent of sales and is also paid in the month of sales. Overhead expense is $12,000 in cash per month; depreciation expense is $25,000 per month. Taxes of $20,000 and dividends of $16,000 will be paid in March. Cash at the beginning of January is $70,000, and the minimum desired cash balance is $65,000. For January, February, and March, prepare a schedule of monthly cash receipts, monthly cash payments, and a complete monthly cash budget with borrowings and repayments.
4-23. Solution:
Juan's Taco Company
Cash Receipts Schedule
| |November |December |January |February |March |April |
|Sales |$120,000 |$140,000 |$190,000 |$210,000 |$230,000 |$230,000 |
|Credit sales (70%) |84,000 |98,000 |133,000 |147,000 |161,000 |161,000 |
|Cash sales (30%) |36,000 |42,000 |57,000 |63,000 |69,000 |69,000 |
|Collections (month after credit sales) | | | | | | |
|40% | |33,600 |39,200 |53,200 |58,800 |64,400 |
|Collections (two months after credit | | | | | | |
|sales) 60% | | |50,400 |58,800 |79,800 |88,200 |
|Total Cash Receipts | | |$146,600 |$175,000 |$207,600 | |
4-23. (Continued)
Juan’s Taco Company
Cash Payments Schedule
| |January |February |March |
|Payments for Material Purchases (20% of current month’s sales) |$ 38,000 |$ 42,000 |$46,000 |
|Labor Expense (50% of sales) |95,000 |105,000 |115,000 |
|Selling and Admin. Exp. (5% of sales) |9,500 |10,500 |11,500 |
|Overhead |12,000 |12,000 |12,000 |
|Taxes | | |20,000 |
|Dividends | | |16,000 |
|Total Cash Payments* |$154,500 |$169,500 |$220,500 |
*The $25,000 of depreciation is excluded because it is not a cash expense.
4-23. (Continued)
Juan’s Taco Company
Cash Budget
| |January |February |March |
|Total Cash Receipts |$146,600 |$175,000 |$207,600 |
|Total Cash Payments | 154,500 | 169,500 | 220,500 |
|Net Cash Flow |(7,900) |5,500 |(12,900) |
|Beginning Cash Balance |70,000 |65,000 |67,600 |
|Cumulative Cash Balance |62,100 |70,500 |54,700 |
|Monthly Loan or (repayment) |2,900 |(2,900) |10,300 |
|Cumulative Loan Balance |2,900 |-0- |10,300 |
|Ending Cash Balance |$ 65,000 |$ 67,600 |$ 65,000 |
24. Hickman Avionics’s actual sales and purchases for April and May are shown here along with forecasted sales and purchases for June through September.
| |Sales |Purchases |
|April (actual) |$410,000 |$220,000 |
|May (actual) |400,000 |210,000 |
|June (forecast) |380,000 |200,000 |
|July (forecast) |360,000 |250,000 |
|August (forecast) |390,000 |300,000 |
|September (forecast) |420,000 |220,000 |
The company makes 10 percent of its sales for cash and 90 percent on credit. Of the credit sales, 20 percent are collected in the month after the sale and 80 percent are collected two months later. Hickman pays for 40 percent of its purchases in the month after purchase and 60 percent two months after. Labor expense equals 10 percent of the current month’s sales. Overhead expense equals $15,000 per month. Interest payments of $40,000 are due in June and September. A cash dividend of $20,000 is scheduled to be paid in June. Tax payments of $35,000 are due in June and September. There is a scheduled capital outlay of $300,000 in September. Hickman Avionics’s ending cash balance in May is $20,000. The minimum desired cash balance is $15,000. Prepare a schedule of monthly cash receipts, monthly cash payments, and a complete monthly cash budget with borrowing and repayments for June through September. The maximum desired cash balance is $50,000. Excess cash (above $50,000) is used to buy marketable securities. Marketable securities are sold before borrowing funds in case of a cash shortfall (less than $15,000).
4-24. Solution:
Hickman Avionics
Cash Receipts Schedule
| |April |May |June |July |Aug. |Sept. |
|Sales |$410,000 |$400,000 |$380,000 |$360,000 |$390,000 |$420,000 |
|Credit Sales (90%) |369,000 |360,000 |342,00 |324,000 |351,000 |378,000 |
|Cash Sales (10%) |41,000 |40,000 |38,000 |36,000 |39,000 |42,000 |
|Collections (month after sale) 20% | | | | | | |
| | |73,800 |72,000 |68,400 |64,800 |70,200 |
|Collections (second month after sale) 80% | | | | | | |
| | | | | | | |
| | | |295,200 |288,000 |273,600 |259,200 |
|Total Cash Receipts | | |$405,200 |$392,400 |$377,400 |$371,400 |
4-24. (Continued)
Hickman Avionics
Cash Payments Schedule
| |April |May |June |July |Aug. |Sept. |
|Purchases |$220,000 |$210,000 |$200,000 |$250,000 |$300,000 |$220,000 |
|Payments (month after purchase—40%) | | | | | | |
| | |88,000 |84,000 |80,000 |100,000 |120,000 |
|Payments (second month after purchase—60%) | | | | | | |
| | | | | | | |
| | | |132,000 |126,000 |120,000 |150,000 |
|Labor Expense | | | | | | |
|(10% of sales) | | |38,000 |36,000 |39,000 |42,000 |
|Overhead | | |15,000 |15,000 |15,000 |15,000 |
|Interest Payments | | |40,000 | | |40,000 |
|Cash Dividend | | |20,000 | | | |
|Taxes | | |35,000 | | |35,000 |
|Capital Outlay | | | | | |300,000 |
|Total Cash Payments | | |$364,000 |$257,000 |$274,000 |$702,000 |
4-24. (Continued)
Hickman Avionics
Cash Budget
| |June |July |August |September |
|Cash Receipts |$405,200 |$392,400 |$377,400 |$371,400 |
|Cash Payments |364,000 |257,000 |274,000 |702,000 |
|Net Cash Flow |41,200 |135,400 |103,400 |(330,600) |
|Beginning Cash Balance |20,000 |50,000 |50,000 |50,000 |
|Cumulative Cash Balance |61,200 |185,400 |153,400 |(280,600) |
|Monthly Borrowing or (Repayment) |-- |-- |-- |*80,600 |
|Cumulative Loan Balance |-- |-- |-- |80,600 |
|Marketable Securities Purchased |11,200 |135,400 |103,400 |-- |
| (Sold) | |-- |-- |250,000 |
|Cumulative Marketable Securities |11,200 |146,600 |250,000 |-- |
|Ending Cash Balance |50,000 |50,000 |50,000 |50,000 |
*Cumulative Marketable Sec. (Aug) $250,000 Cumulative Cash Balance (Sept) –280,600 Required (ending) Cash Balance 50,000 Monthly Borrowing –$80,600
25. Carter Paint Company has plants in nine midwestern states. Sales for last year were $100 million, and the balance sheet at year-end is similar in percentage of sales to that of previous years (and this will continue in the future). All assets (including fixed assets) and current liabilities will vary directly with sales.
BALANCE SHEET (in $ millions) Assets Liabilities and Stockholders’ Equity Cash $ 5 Accounts payable $15 Accounts receivable 15 Accrued wages 6 Inventory 30 Accrued taxes 4 Current assets 50 Current liabilities 25 Fixed assets 40 Notes payable 30 Common stock 15 Retained earnings 20 Total liabilities and Total assets $90 stockholders’ equity $90
Carter Paint has an aftertax profit margin of 5 percent and a dividend payout ratio of 30 percent. If sales grow by 10 percent next year, determine how many dollars of new funds are needed to finance the expansion. (Assume Carter Paint is already using assets at full capacity and that plant must be added.)
4-25. Solution:
Carter Paint Company
[pic]
[pic]
[pic]
[pic]
[pic][pic]
[pic]
26. Jordan Aluminum Supplies has the following financial statements, which are representative of the company’s historical average.
Income Statement
Sales $300,000 Expenses 247,000 Earnings before interest and taxes $ 53,000 Interest 3,000 Earnings before taxes $ 50,000 Taxes 20,000 Earnings after taxes $ 30,000 Dividends $ 18,000
Balance Sheet
Assets Liabilities and Stockholders’ Equity
Cash $ 8,000 Accounts payable $ 6,000 Accounts receivable 20,000 Accrued wages 2,000 Inventory 62,000 Accrued taxes 4,000 Current assets $ 90,000 Current liabilities $ 12,000 Fixed assets 100,000 Notes payable 10,000 Long-term debt 20,000 Common stock 80,000 Retained earnings 68,000 Total liabilities and Total assets $190,000 stockholders’ equity $190,000
Jordan is expecting a 20 percent increase in sales next year, and management is concerned about the company’s need for external funds. The increase in sales is expected to be carried out without any expansion of fixed assets, but rather through more efficient asset utilization in the existing stores. Among liabilities, only current liabilities vary directly with sales. Using the percent-of-sales method, determine whether Jordan Aluminum has external financing needs. (Hint: A profit margin and payout ratio must be found from the income statement.)
4-26. Solution:
Jordan Aluminum Supplies
[pic]
Change in Sales = 20% × $300,000 = $60,000 Spontaneous Assets = Current Asserts = Cash + Acc. Rec. + Inventory
Spontaneous Liabilities = Acc. Payable + Accr. Wages + Accr. Taxes
[pic]
The firm needs $1,200 in external funds.
27. Cambridge Prep Shops, a national clothing chain, had sales of $200 million last year. The business has a steady net profit margin of 12 percent and a dividend payout ratio of 40 percent. The balance sheet for the end of last year is shown below.
Balance Sheet End of Year (in $ millions) Assets Liabilities and Stockholders’ Equity Cash $ 10 Accounts payable $ 15 Accounts receivable 15 Accrued expenses 5 Inventory 50 Other payables 40 Plant and equipment 75 Common stock 30 Retained earnings 60 Total liabilities and Total assets $150 stockholders’ equity $150
Cambridge’s marketing staff tells the president that in this coming year there will be a large increase in the demand for tweed sport coats and various shoes. A sales increase of 15 percent is forecast for the Prep Shop. All balance sheet items are expected to maintain the same percent-of-sales relationships as last year*, except for common stock and retained earnings. No change is scheduled in the number of common stock shares outstanding, and retained earnings will change as dictated by the profits and dividend policy of the firm. (Remember the net profit margin is 12 percent.) a. Will external financing be required for the Prep Shop during the coming year? b. What would be the need for external financing if the net profit margin went up to 14 percent and the dividend payout ratio was increased to 70 percent? Explain. * This included fixed assets are the firm is at full capacity.
4-27. Solution:
Cambridge Prep Shops
a. [pic]
[pic]
[pic]
[pic]
A negative figure for required new funds indicates that an excess of funds ($3.06 mil.) is available for new investment. No external funds are needed.
b. [pic]
[pic]
The net profit margin increased slightly, from 12% to 14%, which decreases the need for external funding. The dividend payout ratio increased tremendously, however, from 40% to 70%, necessitating more external financing. The effect of the dividend policy change overpowered the effect of the net profit margin change.
COMPREHENSIVE PROBLEM
Comprehensive Problem 1.
The Landis Corporation had 2008 sales of $100 million.
The balance sheet items that vary directly with sales and the profit margin are as follows:
| |Percent |
|Cash |5% |
|Accounts receivable |15 |
|Inventory |25 |
|Net fixed assets |40 |
|Accounts payable |15 |
|Accruals |10 |
|Profit margin after taxes |6% |
The dividend payout rate is 50 percent of earnings, and the balance in retained earnings at the end of 2009 was $33 million. Common stock and the company’s long-term bonds are constant at $10 million and $5 million, respectively. Notes payable are currently $12 million.
a. How much additional external capital will be required for next year if sales increase 15 percent? (Assume that the company is already operating at full capacity.)
b. What will happen to external fund requirements if Landis Corporation reduces the payout ratio, grows at a slower rate, or suffers a decline in its profit margin? Discuss each of these separately.
c. Prepare a pro forma balance sheet for 2009 assuming that any external funds being acquired will be in the form of notes payable. Disregard the information in part b in answering this question (that is, use the original information and part a in constructing your pro forma balance sheet).
CP 4-1 Solution:
Landis Corporation
[pic]
a. [pic]
b. If Landis reduces the payout ratio, the company will retain more earnings and need less external funds. A slower growth rate means that less assets will have to be financed and in this case, less external funds would be needed. A declining profit margin will lower retained earnings and force Landis Corporation to seek more external funds.
c. Balance Sheet—December 31, 2009
(Dollars in Millions)
|Cash |$ 5.75 |Accounts Payable |$17.25 |
|Accounts Receivable |17.25 |Accruals |11.50 |
|Inventory |28.75 |Notes Payable |17.551 |
|Net Fixed Assets |46.00 |Long-Term Bonds |5.00 |
| | |Common Stock |10.00 |
| |_____ |Retained Earnings |36.452 |
| |$97.75 | |$97.75 |
1 Original notes payable plus required new funds. This is the plug figure.
2 2009 retained earnings (beginning of 2005) + PS2 (1-.D) or $33 mil + $3.45 mil
Comprehensive Problem 2
The difficult part of solving a problem of this nature is to know what to do with the information contained within a story problem. Therefore, this problem will be easier to complete if you rely on Chapter 4 for the format of all required schedules. The Adams Corporation makes standard-size 2-inch fasteners, which it sells for $155 per thousand. Mr. Adams is the majority owner and manages the inventory and finances of the company. He estimates sales for the following months to be:
|January |$263,500 (1,700,000 fasteners) |
|February |$186,000 (1,200,000 fasteners) |
|March |$217,000 (1,400,000 fasteners) |
|April |$310,000 (2,000,000 fasteners) |
|May |$387,500 (2,500,000 fasteners) |
Last year Adams Corporation’s sales were $175,000 in November and $232,500 in December (1,500,000 fasteners). Mr. Adams is preparing for a meeting with his banker to arrange the financing for the first quarter. Based on his sales forecast and the following information he has provided, your job as his new financial analyst is to prepare a monthly cash budget, monthly and quarterly pro forma income statements, a pro forma quarterly balance sheet, and all necessary supporting schedules for the first quarter. Past history shows that Adams Corporation collects 50 percent of its accounts receivable in the normal 30-day credit period (the month after the sale) and the other 50 percent in 60 days (two months after the sale). It pays for its materials 30 days after receipt. In general, Mr. Adams likes to keep a two-month supply of inventory in anticipation of sales. Inventory at the beginning of December was 2,600,000 units. (This was not equal to his desired two-month supply.) The major cost of production is the purchase of raw materials in the form of steel rods, which are cut, threaded, and finished. Last year raw material costs were $52 per 1,000 fasteners, but Mr. Adams has just been notified that material costs have risen, effective January 1, to $60 per 1,000 fasteners. The Adams Corporation uses FIFO inventory accounting. Labor costs are relatively constant at $20 per thousand fasteners, since workers are paid on a piecework basis. Overhead is allocated at $10 per thousand units, and selling and administrative expense is 20 percent of sales. Labor expense and overhead are direct cash outflows paid in the month incurred, while interest and taxes are paid quarterly. The corporation usually maintains a minimum cash balance of $25,000, and it puts its excess cash into marketable securities. The average tax rate is 40 percent, and Mr. Adams usually pays out 50 percent of net income in dividends to stockholders. Marketable securities are sold before funds are borrowed when a cash shortage is faced. Ignore the interest on any short-term borrowings. Interest on the long-term debt is paid in March, as are taxes and dividends.
Comprehensive Problem 2. (Continued)
As of year-end, the Adams Corporation balance sheet was as follows:
|ADAMS CORPORATION |
|Balance Sheet |
|December 31, 200X |
|Assets |
|Current assets: |
|Cash |$ 30,000 | |
|Accounts receivable |320,000 | |
|Inventory | 237,800 | |
|Total current assets | |$ 587,800 |
|Fixed assets: | | |
|Plant and equipment |1,000,000 | |
|Less: Accumulated depreciation |200,000 | 800,000 |
|Total assets | |$1,387,800 |
|Liabilities and Stockholders’ Equity |
|Accounts payable |$ 93,600 | |
|Notes payable |0 | |
|Long-term debt, 8 percent |400,000 | |
|Common stock |504,200 | |
|Retained earnings | 390,000 | |
|Total liabilities and stockholders’ equity |$1,387,800 | |
CP 4-2. Solution:
Adams Corporation
Monthly Cash Receipts
| |Nov. |Dec. |Jan. |Feb. |Mar. |
|Sales |$175,000 |$232,500 |$263,500 |$186,000 |$217,000 |
|Collections (50% of | |87,500 |$116,250 |131,750 |93,000 |
|Previous month) | | | | | |
|Collections (50% of 2 | | |87,500 |116,250 |131,750 |
|months earlier) | | | | | |
|Total Collections | | |$203,750 |$248,000 |$224,750 |
Monthly Cash Flow
| |January |February |March |
|Cash Receipts |$203,750 |$248,000 |$224,750 |
|Cash Payments |188,300 |181,200 |359,380 |
|Net Cash Flow |15,450 |66,800 |(134,630) |
CP 4-2. (Continued)
Adams Corporation
Cash Budget
| |January |February |March |
|Net Cash Flow |$15,450 |$66,800 |$(134,630) |
|Beginning Cash Balance |30,000 |25,000 |25,000 |
|Cumulative Cash Balance |$45,450 |$91,800 |($109,630) |
|Loans and (Repayments) |-0- |-0- |47,380 |
|Cumulative Loans |-0- |-0- |47,380 |
|Marketable Securities |20,450 |66,800 |(87,250) |
|Cumulative Marketable Securities |20,450 |87,250 |-0- |
|Ending Cash Balance |$25,000 |$25,000 |$25,000 |
Adams Corporation
Pro Forma Income Statement
| |Jan. |Feb. |Mar. |Total |
|Sales |$263,500 |$186,000 |$217,000 |$666,500 |
|Cost of Goods Sold | 139,400 | 98,400 | 126,000 | 363,800 |
|Gross Profit |124,100 |87,600 |91,000 |302,700 |
|Selling and Admin. Expense |52,700 |37,200 |43,400 |133,300 |
|Interest Expense | 2,667 | 2,667 | 2,666 | 8,000 |
|Net Profit Before Tax |$ 68,733 |$ 47,733 |$ 44,934 |$161,400 |
|Taxes | 27,493 | 19,093 | 17,974 | 64,560 |
|Net Profit After Tax |$ 41,240 |$ 28,640 |$ 26,960 |$ 96,840 |
|Less: Common Dividends | | | | 48,420 |
|Increase in | | | |$ 48,420 |
|Retained Earnings | | | | |
CP 4-2. (Continued)
Adams Corporation
Cost of Goods Sold
| |Unit Cost per thousand before January 1st |Unit cost per thousand after January 1st |
|Material |$52 |$60 |
|Labor |20 |20 |
|Overhead | 10 | 10 |
| |$82 |$90 |
Ending inventory as of December 31 was 2,900,000, therefore, sales for January and February had a cost of goods sold per thousand units of $82, and March sales reflect the increased cost of $90 per thousand units using FIFO inventory methods.
Pro Forma Balance Sheet (March)
|Assets | |Liabilities & Stockholders' Equity | |
|Current Assets: | |Current Liabilities: | |
|Cash |$ 25,000 |Accounts Payable |$ 150,000 |
|Accounts Receivable |310,000 |Notes Payable |47,380 |
|Inventory |405,000 |Long-Term Debt |400,000 |
|Plant & Equip: |800,000 |Stockholders' Equity: Common Stock |504,200 |
|Net Plan | | | |
|Total Assets |$1,540,000 |Retained Earnings, Total Liabilities & | |
| | |Stockholders' Equity |438,420 |
| | | |$1,540,000 |
CP 4-2. (Continued)
|Explanation of Changes in the Balance Sheet: |
|Cash = ending cash balance from cash budget in March |
|Accounts receivable = all of March sales plus| |$217,000 |
|50% of Feb. sales | | |
| | |93,000 |
| | |$310,000 |
Inventory = ending inventory in March of 4,500,000 units at $90 per thousand
Plant and equipment did not change since we did not include depreciation.
[pic]
WEB EXERCISE
The Borders Group was discussed at the beginning of the chapter as a company in transition.
Go to www.bordersgroupinc.com.
1. Click on “About Us.” In two paragraphs, write a summary of the company profile.
2. Then click on “Investors.”
3. Then click on stock chart. How has the stock been performing over the last 12 months.
4. Then click on “Press Releases.” Click on the press release that covers Borders’ most recent quarterly (Q) performance. Generally speaking, how well has the company been doing?
Note: From time to time, companies redesign their Web sites and occasionally a topic we have listed may have been deleted, updated, or moved into a different location. If you click on the site map or site index, you will be introduced to a table of contents which should aid you in finding the topic you are looking for.
You May Also Find These Documents Helpful
-
Financial statements that are prepared by a company to consider the effects of potential activity is considered a pro forma statements. A financial statement shows the projected or forecast of operating results and balance sheet, and statement of cash flows. The company XYZ Company Inc. is planning to expand their company in the next five years. This paper will review and discuss XYZ’s Company’s five year plan to expand to their organization.…
- 558 Words
- 2 Pages
Good Essays -
1. Examine the beginning financial statements (2005) and the pro forma statements (2006 projected) for Westmoreland (Exhibit 1). Do complete ration, common-size income statement and cash flow statement analyses with these data. The pro forma statements reflect management’s opinion about what will happen in the future. Incorporated into these statements is their business plan.…
- 2616 Words
- 11 Pages
Powerful Essays -
• 1. In what ways do the elements of the four financial statements interact with one another?…
- 566 Words
- 3 Pages
Satisfactory Essays -
Determining long term financial needs can be important because they allow the finance section of an organization layout the future expenses for the next year. Pro forma balance sheets detail the projected funds required for the following year. There are also year-end ratios that must be calculated to determine the health of the organization. This financial report will also include how the numbers were obtained for each of the ratios and whether or not the organization will require external funds. There assumptions for the pro forma sheet will be retrieved from the New Strategic Directions Memo.…
- 736 Words
- 3 Pages
Better Essays -
Referencing Chapter 10 in the text, and using evidence from other sources for support answer the following questions. If you owned your own business, how would you utilize the information reported on your balance sheet, statement of revenue and expense, and statement of cash flows? What determinations or decisions can be made with the information reported?…
- 363 Words
- 2 Pages
Satisfactory Essays -
On January 4, 2010, Harley, Inc. acquired 40% of the outstanding common stock of Bike Co. for $2,400,000. This investment gave Harley the ability to exercise significant influence over Bike. Bike's assets on that date were recorded at $10,500,000 with liabilities of $4,500,000. There were no other differences between book and fair values. During 2010, Bike reported net income of $500,000. For 2011, Bike reported net income of $800,000. Dividends of $300,000 were paid in each of these two years.…
- 1268 Words
- 6 Pages
Satisfactory Essays -
E12-1 (Classification Issues—Intangibles) Presented below is a list of items that could be included in the intangible assets section of the balance sheet.…
- 1082 Words
- 5 Pages
Good Essays -
The next financial statement would be the balance sheet (Kimmel et al, 2009). The use of the balance sheet is so a company can report the assets and the claims to the assets during a certain period. The claims to assets can be from two groups, the first would be the claims to creditors that would be the liabilities and the second would be the claims to owners that would be the stockholders equity. The basic accounting equation is Assets = Liabilities + Stockholders’ Equity. Both sides of this equation must balance…
- 686 Words
- 3 Pages
Good Essays -
Prepare written responses to the following assignments from Ch. 4 of Managerial Accounting: Tools for Business Decision Making :…
- 514 Words
- 4 Pages
Satisfactory Essays -
2) In terms of sequence, in what order must the four basic financial statements be prepared?…
- 118 Words
- 1 Page
Satisfactory Essays -
Assuming that economic conditions remain stable, any management action that would cause current and prospective stockholders to raise their dividend expectations should decrease the firm's value. True or False…
- 1704 Words
- 7 Pages
Good Essays -
Financial statements are useful to both managers and employees because as a manager you need to know if there is sufficient cash and to see what they can afford. As an employee it is important to know what is going on in the business and not feel like you’re kept in the dark. As a creditor financial statements are important because you will need to know if a debt will be able to be paid on time. As an investor you want to make sure that profits are coming in and earnings are satisfactory.…
- 395 Words
- 2 Pages
Satisfactory Essays -
2. Recommendations for Presentation: the use of net or gross basis when reporting borrowing and payment activities.…
- 864 Words
- 4 Pages
Good Essays -
c. A chart of accounts specific to your business, including a rationale as to the selection of each account. (Note: The chart of accounts is a blueprint of your business for the lender/investor. It should report the expected resources that you will consume in your business (assets), the sources of those resources (liabilities and equity), the sources of revenue, and expenditures that you expect to incur to earn those revenues. You may build a detailed chart that includes business units, divisions, product lines, etc.)…
- 616 Words
- 3 Pages
Good Essays -
Prepare written responses to the following assignments from Ch. 4 of Managerial Accounting: Tools for Business Decision Making :…
- 511 Words
- 4 Pages
Satisfactory Essays