1)
Case summary:
Company SB manufactures surf boards. It was founded by Person T. Initially, the company was funded by the family, and hence, there were no detailed financial statements maintained by the company. Presently, the company plans to expand its business by raising equity and debt.
The company hires a financial analyst named Person C to evaluate the performance of the company. Person C collects the following information about the company:
Particulars | 2014 | 2015 |
Sales | $385,724 | $470,172 |
Cost of goods sold | $196,619 | $248,263 |
$55,506 | $62,738 | |
Interest | $12,067 | $13,831 |
Selling and administrative | $38,668 | $50,469 |
Cash | $28,372 | $42,865 |
Accounts receivable | $20,104 | $26,078 |
Inventory | $38,706 | $52,057 |
Net fixed assets | $244,881 | $298,350 |
Accounts payable | $20,143 | $34,091 |
Notes payable | $22,855 | $24,955 |
Long-term debt | $123,607 | $140,000 |
New equity | $0 | $15,000 |
Characters in the case:
- Company SB
- Person T: Owner of Company SB
- Person C: Financial analyst
To prepare: The income statement of Company S for the year 2014 and 2015.
Introduction:
The income statement indicates the performance of an organization for a short period. In other words, the income statement helps to determine the income of an organization for a given accounting period.
1)
Answer to Problem 1M
The net income for 2014 and 2015 is $58,005 and $66,410 respectively.
Explanation of Solution
Given information:
Particulars | 2014 | 2015 |
Sales | $385,724 | $470,172 |
Cost of goods sold | $196,619 | $248,263 |
Depreciation | $55,506 | $62,738 |
Interest | $12,067 | $13,831 |
Selling and administrative | $38,668 | $50,469 |
Cash | $28,372 | $42,865 |
Accounts receivable | $20,104 | $26,078 |
Inventory | $38,706 | $52,057 |
Net fixed assets | $244,881 | $298,350 |
Accounts payable | $20,143 | $34,091 |
Notes payable | $22,855 | $24,955 |
Long-term debt | $123,607 | $140,000 |
New equity | $0 | $15,000 |
Prepare the income statement for 2014:
Company S | ||
Income statement for the year 2014 | ||
Particulars | Amount | Amount |
Net sales | $385,724 | |
Less: | ||
Costs | $196,619 | |
Other expenses | $38,668 | |
Depreciation | $55,506 | $290,793 |
Earnings before interest and taxes | $94,931 | |
Less: Interest paid | $12,067 | |
Taxable income | $82,864 | |
Less: Taxes ($82,864×30%) | $24,859 | |
Net income (A) | $58,005 | |
Dividends (B)=(A)×40% | $23,202 | |
Addition to retained earnings (A)−(B) | $34,803 |
Hence, the net income for 2014 is $58,005.
Prepare the income statement for 2015:
Company S | ||
Income statement for the year 2015 | ||
Particulars | Amount | Amount |
Net sales | $470,172 | |
Less: | ||
Costs | $248,263 | |
Other expenses | $50,469 | |
Depreciation | $62,738 | $361,470 |
Earnings before interest and taxes | $108,702 | |
Less: Interest paid | $13,831 | |
Taxable income | $94,871 | |
Less: Taxes ($94,871×30%) | $28,461 | |
Net income (A) | $66,410 | |
Dividends (B)=(A)×40% | $26,564 | |
Addition to retained earnings (A)−(B) | $39,846 |
Hence, the net income for 2015 is $66,410.
2)
Case summary:
Company SB manufactures surf boards. It was founded by Person T. Initially, the company was funded by the family, and hence, there were no detailed financial statements maintained by the company. Presently, the company plans to expand its business by raising equity and debt.
The company hires a financial analyst named Person C to evaluate the performance of the company. Person C collects the following information about the company:
Particulars | 2014 | 2015 |
Sales | $385,724 | $470,172 |
Cost of goods sold | $196,619 | $248,263 |
Depreciation | $55,506 | $62,738 |
Interest | $12,067 | $13,831 |
Selling and administrative | $38,668 | $50,469 |
Cash | $28,372 | $42,865 |
Accounts receivable | $20,104 | $26,078 |
Inventory | $38,706 | $52,057 |
Net fixed assets | $244,881 | $298,350 |
Accounts payable | $20,143 | $34,091 |
Notes payable | $22,855 | $24,955 |
Long-term debt | $123,607 | $140,000 |
New equity | $0 | $15,000 |
Characters in the case:
- Company SB
- Person T: Owner of Company SB
- Person C: Financial analyst
To prepare: The balance sheet of Company S for the year 2014 and 2015.
Introduction:
The balance sheet refers to the
2)
Answer to Problem 1M
The total assets of the company for the year 2014 and 2015 are $332,063 and $419,350 respectively.
Explanation of Solution
Given information:
Particulars | 2014 | 2015 |
Sales | $385,724 | $470,172 |
Cost of goods sold | $196,619 | $248,263 |
Depreciation | $55,506 | $62,738 |
Interest | $12,067 | $13,831 |
Selling and administrative | $38,668 | $50,469 |
Cash | $28,372 | $42,865 |
Accounts receivable | $20,104 | $26,078 |
Inventory | $38,706 | $52,057 |
Net fixed assets | $244,881 | $298,350 |
Accounts payable | $20,143 | $34,091 |
Notes payable | $22,855 | $24,955 |
Long-term debt | $123,607 | $140,000 |
New equity | $0 | $15,000 |
Prepare the balance sheet for 2014:
Company S | |||
Balance sheet | |||
For the year 2014 | |||
Assets | Amount | Liabilities | Amount |
Current assets: | Current liabilities: | ||
Cash | $28,372 | Accounts payable | $20,143 |
Accounts receivable | $20,104 | Notes payable | $22,855 |
Inventory | $38,706 | Total | $42,998 |
Total (A) | $87,182 | ||
Long-term debt | $123,607 | ||
Fixed assets | |||
Tangible net fixed assets (B) | $244,881 | Shareholders' equity: | |
Common stock (Balance) | $130,655 | ||
Addition to Retained earnings | $34,803 | ||
Total | $165,458 | ||
Total assets (A)+(B) | $332,063 | Total liabilities and shareholders' equity | $332,063 |
Hence, the total assets of Company S is 2014 is $332,063.
Prepare the balance sheet for 2015:
The retained earnings for the year 2015 is the sum of addition to retained earnings of 2014 and the addition to retained earnings of 2015. The common stock of 2015 includes the new equity raised amounting to $15,000.
Company S | |||
Balance sheet | |||
For the year 2015 | |||
Assets | Amount | Liabilities | Amount |
Current assets: | Current liabilities: | ||
Cash | $42,865 | Accounts payable | $34,091 |
Accounts receivable | $26,078 | Notes payable | $24,955 |
Inventory | $52,057 | Total | $59,046 |
Total (A) | $121,000 | ||
Long-term debt | $140,000 | ||
Fixed assets: | |||
Tangible net fixed assets (B) | $298,350 | Shareholders' equity: | |
Common stock (Balance) | $145,655 | ||
Addition to Retained earnings | $74,649 | ||
Total | $220,304 | ||
Total assets (A)+(B) | $419,350 | Total liabilities and shareholders' equity | $419,350 |
Hence, the total assets of Company S are 2015 is $419,350.
3)
Case summary:
Company SB manufactures surf boards. It was founded by Person T. Initially, the company was funded by the family, and hence, there were no detailed financial statements maintained by the company. Presently, the company plans to expand its business by raising equity and debt.
The company hires a financial analyst named Person C to evaluate the performance of the company. Person C collects the following information about the company:
Particulars | 2014 | 2015 |
Sales | $385,724 | $470,172 |
Cost of goods sold | $196,619 | $248,263 |
Depreciation | $55,506 | $62,738 |
Interest | $12,067 | $13,831 |
Selling and administrative | $38,668 | $50,469 |
Cash | $28,372 | $42,865 |
Accounts receivable | $20,104 | $26,078 |
Inventory | $38,706 | $52,057 |
Net fixed assets | $244,881 | $298,350 |
Accounts payable | $20,143 | $34,091 |
Notes payable | $22,855 | $24,955 |
Long-term debt | $123,607 | $140,000 |
New equity | $0 | $15,000 |
Characters in the case:
- Company SB
- Person T: Owner of Company SB
- Person C: Financial analyst
To calculate: The operating cash flow for 2014 and 2015
3)
Answer to Problem 1M
The operating cash flow for 2014 is $125,578. The operating cash flow for 2015 is $142,979.
Explanation of Solution
Given information:
The earnings before interest and taxes is $94,931 and $108,702 for the year 2014 and 2015 respectively. The depreciation is $55,506 and $62,738 for the year 2014 and 2015 respectively. The taxes are $24,859 and $28,461 for the year 2014 and 2015 respectively.
Compute the operating cash flow for 2014:
Company S | |
Operating cash flow for 2014 | |
Particulars | Amount |
Earnings before interest and taxes | $94,931 |
Add: Depreciation | $55,506 |
$150,437 | |
Less: Taxes | $24,859 |
Operating cash flow | $125,578 |
Hence, the operating cash flow is $125,578.
Compute the operating cash flow for 2015:
Company S | |
Operating cash flow for 2015 | |
Particulars | Amount |
Earnings before interest and taxes | $108,702 |
Add: Depreciation | $62,738 |
$171,440 | |
Less: Taxes | $28,461 |
Operating cash flow | $142,979 |
Hence, the operating cash flow is $142,979.
4)
Case summary:
Company SB manufactures surf boards. It was founded by Person T. Initially, the company was funded by the family, and hence, there were no detailed financial statements maintained by the company. Presently, the company plans to expand its business by raising equity and debt.
The company hires a financial analyst named Person C to evaluate the performance of the company. Person C collects the following information about the company:
Particulars | 2014 | 2015 |
Sales | $385,724 | $470,172 |
Cost of goods sold | $196,619 | $248,263 |
Depreciation | $55,506 | $62,738 |
Interest | $12,067 | $13,831 |
Selling and administrative | $38,668 | $50,469 |
Cash | $28,372 | $42,865 |
Accounts receivable | $20,104 | $26,078 |
Inventory | $38,706 | $52,057 |
Net fixed assets | $244,881 | $298,350 |
Accounts payable | $20,143 | $34,091 |
Notes payable | $22,855 | $24,955 |
Long-term debt | $123,607 | $140,000 |
New equity | $0 | $15,000 |
Characters in the case:
- Company SB
- Person T: Owner of Company SB
- Person C: Financial analyst
To calculate: The cash flow from assets
4)
Answer to Problem 1M
The cash flow from assets for 2015 is $9,002.
Explanation of Solution
Formulae:
Compute the net capital spending:
Company S | |
Net capital spending | |
Particulars | Amount |
Ending net fixed assets | $298,350 |
Less: Beginning net fixed assets | $244,881 |
$53,469 | |
Add: Depreciation | $62,738 |
Net capital spending | $116,207 |
Hence, the net capital spending is $116,207.
Compute the ending net working capital:
Hence, the ending net working capital is $61,954.
Compute the beginning net working capital:
Hence, the beginning net working capital is $44,184.
Compute the change in net working capital:
Hence, the change in net working capital is $17,770.
Compute the cash flow from assets:
The operating cash flow is $142,979. The change in net working capital is $17,770, and the net capital spending is $116,207.
Hence, the cash flow from assets is $9,002.
5)
Case summary:
Company SB manufactures surf boards. It was founded by Person T. Initially, the company was funded by the family, and hence, there were no detailed financial statements maintained by the company. Presently, the company plans to expand its business by raising equity and debt.
The company hires a financial analyst named Person C to evaluate the performance of the company. Person C collects the following information about the company:
Particulars | 2014 | 2015 |
Sales | $385,724 | $470,172 |
Cost of goods sold | $196,619 | $248,263 |
Depreciation | $55,506 | $62,738 |
Interest | $12,067 | $13,831 |
Selling and administrative | $38,668 | $50,469 |
Cash | $28,372 | $42,865 |
Accounts receivable | $20,104 | $26,078 |
Inventory | $38,706 | $52,057 |
Net fixed assets | $244,881 | $298,350 |
Accounts payable | $20,143 | $34,091 |
Notes payable | $22,855 | $24,955 |
Long-term debt | $123,607 | $140,000 |
New equity | $0 | $15,000 |
Characters in the case:
- Company SB
- Person T: Owner of Company SB
- Person C: Financial analyst
To calculate: The cash flow to creditors
5)
Answer to Problem 1M
The cash flow to creditors is ($2,562).
Explanation of Solution
Given information:
Company S had to pay interest expenses amounting to $13,831. The new net borrowings were $16,393
Formula:
Compute the cash flow to creditors:
Hence, the cash flow to creditors is ($2,562).
6)
Case summary:
Company SB manufactures surf boards. It was founded by Person T. Initially, the company was funded by the family, and hence, there were no detailed financial statements maintained by the company. Presently, the company plans to expand its business by raising equity and debt.
The company hires a financial analyst named Person C to evaluate the performance of the company. Person C collects the following information about the company:
Particulars | 2014 | 2015 |
Sales | $385,724 | $470,172 |
Cost of goods sold | $196,619 | $248,263 |
Depreciation | $55,506 | $62,738 |
Interest | $12,067 | $13,831 |
Selling and administrative | $38,668 | $50,469 |
Cash | $28,372 | $42,865 |
Accounts receivable | $20,104 | $26,078 |
Inventory | $38,706 | $52,057 |
Net fixed assets | $244,881 | $298,350 |
Accounts payable | $20,143 | $34,091 |
Notes payable | $22,855 | $24,955 |
Long-term debt | $123,607 | $140,000 |
New equity | $0 | $15,000 |
Characters in the case:
- Company SB
- Person T: Owner of Company SB
- Person C: Financial analyst
To calculate: The cash flow to stockholders.
6)
Answer to Problem 1M
The cash flow to stockholders is ($2,562).
Explanation of Solution
Given information:
Company S paid dividends amounting to $26,564. It issued new equity worth $15,000.
Formula:
Compute the cash flow to stockholders:
Hence, the cash flow to stockholders is $11,564.
To discuss: The cash flows of the company.
Explanation of Solution
The earnings of the company were positive. It also had a positive cash flow from operations. The company paid $11,564 to the stockholders. The cash flow to creditors is negative. Hence, it raised $2,562 by issuing bonds. The investment in net working capital was $17,770. It also invested $116,207 in fixed assets.
Want to see more full solutions like this?
Chapter 2 Solutions
Fundamentals of Corporate Finance
- Gibson Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Gibson Delivery recently acquired approximately $7.0 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds. Todd Payne, the company's operations manager, believes that the money should be used to expand the fleet of city vans at a cost of $820,000. He argues that more vans would enable the company to expand its services into new markets, thereby increasing the revenue base. More specifically, he expects cash inflows to increase by $260,000 per year. The additional vans are expected to have an average useful life of four years and a combined salvage value of $101,000. Operating the vans will require additional working…arrow_forwardThornton Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Thornton Delivery recently acquired approximately $6.7 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds. Todd Payne, the company's operations manager, believes that the money should be used to expand the fleet of city vans at a cost of $690,000. He argues that more vans would enable the company to expand its services into new markets, thereby increasing the revenue base. More specifically, he expects cash inflows to increase by $290,000 per year. The additional vans are expected to have an average useful life of four years and a combined salvage value of $102,000. Operating the vans will require additional working…arrow_forwardSwift Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Swift Delivery recently acquired approximately $4 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds. Todd Payne, the company's operations manager, believes that the money should be used to expand the fleet of city vans at a cost of $900,000. He argues that more vans would enable the company to expand its services into new markets, thereby increasing the revenue base. More specifically, he expects cash inflows to increase by $325,000 per year. The additional vans are expected to have an average useful life of four years and a combined salvage value of $100,000. Operating the vans will require additional working capital…arrow_forward
- Swift Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Swift Delivery recently acquired approximately $4 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds. Todd Payne, the company's operations manager, believes that the money should be used to expand the fleet of city vans at a cost of $900,000. He argues that more vans would enable the company to expand its services into new markets, thereby increasing the revenue base. More specifically, he expects cash inflows to increase by $325,000 per year. The additional vans are expected to have an average useful life of four years and a combined salvage value of $100,000. Operating the vans will require additional working capital…arrow_forwardRundle Delivery is a small company that transports business packages between New York and Chicago. It operates a fleet of small vans that moves packages to and from a central depot within each city and uses a common carrier to deliver the packages between the depots in the two cities. Rundle Delivery recently acquired approximately $5.5 million of cash capital from its owners, and its president, George Hay, is trying to identify the most profitable way to invest these funds. Todd Payne, the company's operations manager, believes that the money should be used to expand the fleet of city vans at a cost of $720,000. He argues that more vans would enable the company to expand its services into new markets, thereby increasing the revenue base. More specifically, he expects cash inflows to increase by $320,000 per year. The additional vans are expected to have an average useful life of four years and a combined salvage value of $106,000. Operating the vans will require additional working…arrow_forwardAmul LLC is a company formed in the year 2000 and listed on the Muscat Securities Exchange. The company has primarily engaged in the manufacture of Milk Chocolates. Recently, the company has expanded its operation by entering into Cool drinks business. As a result, the company is planning to open two more factories in Oman and the Senior manager (finance) Mr. Mohammed Abu has asked to identify the possible sources of funds for the same. As per the estimate submitted by SMA team (Strategic Management Accounting team), the company requires 200,000 OMR to proceed with the proposed investments. By considering the facts and figures given below you are asked to evaluate the proposed capital structure by answering the given questions. Abstract of the Capital structure developed by Mr. Mohammed Abu, CPA Source of capital Amount in OMR Equity share capital( 5000 shares at OMR 10 each) 100,000 Reserve and surplus 20,0000 10% preference shares 40,000 8 % debentures…arrow_forward
- Sal Shirey is an owner of a small business. His company has recently borrowed a large amount of funds to finance the construction of a large building addition, as well as, the purchase of equipment and machinery. Shirey's banker requires him to submit quarterly financial statements so that he can monitor the financial health of his business. The bank has warned that if profit margins decline, the interest rate on the loan may need to be increased in order to reflect additional risk. Shirey knows that profit may decline this year. As he is preparing the year-end adjusting entries, Sal decides, for depreciation purposes, to treat all long-term asset purchases as though they occurr on the first day of the month following the month of purchase. 1. Is there an ethical issue with the implementation of this rule? If so, what is it?2. When should depreciation first be recorded?3. What impact will Shirey's approach to recording depreciation have on the financial statements?arrow_forwardIn early 2008, Doc and Lyn McGee formed the McGee Cake Company. Doc did all the baking, and Lyn handled marketing and distribution. Because of increased sales, Doc left his other job, and Lyn followed shortly. The company hired additional workers to meet demand, but the fast growth led to cash-flow and capacity problems. Doc and Lyn approached a local bank for short-term financial help. What is the nature of the financial problem that Doc and Lyn are facing?arrow_forwardSuppose that you have been given a summer job as an intern at Issac Aircams, a company that manufactures sophisticated spy cameras for remote-controlled military reconnaissance aircraft. The company, which is privately owned, has approached a bank for a loan to help finance itsgrowth. The bank requires financial statements before approving the loan.Required:Classify each cost listed below as either a product cost or a period cost for the purpose of preparing financial statements for the bank.1. Depreciation on salespersons’ cars.2. Rent on equipment used in the factory.3. Lubricants used for machine maintenance.4. Salaries of personnel who work in the finished goods warehouse.5. Soap and paper towels used by factory workers at the end of a shift.6. Factory supervisors’ salaries.7. Heat, water, and power consumed in the factory.8. Materials used for boxing products for shipment overseas. (Units are not normally boxed.)9. Advertising costs.10. Workers’ compensation insurance for factory…arrow_forward
- Bentley Restorations Company restores and sells topend classic and antique automobiles. Most of its customers are private collectors, but some are investors who buy multiple cars and hold them for resale. Bentley extends no credit terms. All sales are for cash.Which of the relationships in the diagram properly models the entity associations for Bentley Restorations? Explain your answer.arrow_forwardJanet Molly is one most trusted employees. She never complains about herwork and rarely misses work due to illness or vacation. The company has been successful overthe years, but is now having cash flow problems. Because of the recent downturn in thecompany, you take a closer look at all the company’s financial records. When you ask Janetabout the recent cash flow problems, she responds, ‘I don’t know what is going on. I only do thereporting. Ask those who manage the company.” This behaviour differs from Janet’s normalpleasant deportment. As you continue your investigation, you discover that the reported financial results do not match what the company is doing, but you cant determine why. You decided toinvestigate Janet further. 1. What are some behaviour and lifestyle changes that you should look for? 2. What resources can you use to conduct your research?arrow_forwardJames Burrow is the loan officer for the National Bank of Dallas.National has a loan of $325,000 outstanding to Regional Delivery Service, a companyspecializing in delivering products of all types on behalf of smaller companies. National’scollateral on the loan consists of 25 small delivery trucks with an average original cost of$24,000.Burrow is concerned about the collectibility of the outstanding loan and whether thetrucks still exist. He therefore engages Samantha Altman, CPA, to count the trucks, usingregistration information held by Burrow. She was engaged because she spends most ofher time auditing used automobile and truck dealerships and has extensive specializedknowledge about used trucks. Burrow requests that Altman issue a report stating thefollowing:1. Which of the 25 trucks is parked in Regional’s parking lot on the night of June 30,2013.2. Whether all of the trucks are owned by Regional Delivery Service.3. The condition of each truck, using the guidelines of poor, good,…arrow_forward
- Managerial Accounting: The Cornerstone of Busines...AccountingISBN:9781337115773Author:Maryanne M. Mowen, Don R. Hansen, Dan L. HeitgerPublisher:Cengage Learning