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 | $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
Introduction:
The balance sheet refers to the statement that indicates the financial position of a firm.
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
- 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_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
- You have been presented with the following draft financial information about Efren Bata Reyes Ltd, a very successful company that develops and licenses specialist computer software and hardware. Its non-current assets mainly consist of property, computer hardware and investments, and there have been additions to these during the year. The company is experiencing increasing competition from rival companies, most of which specialize in hardware or software, but not both. There is pressure to advertise and to cut prices. You are the audit manager. You are planning the audit and are conducting a preliminary analytical review and associated risk analysis for this client for the year ended 31 July 2021. You have been provided with a summarized draft income statement which has been produced very quickly and certain accounting ratios and percentages. You have been informed that the company accounts for research and development costs in accordance with IAS 38 Intangible Assets. INCOME STATEMENT…arrow_forwardS (Presentation of Property, Plant, and Equipment) Carol Keene, corporate comptroller for Dumaine Industries, is trying to decide how to present “Property, plant, and equipment” in the balance sheet. She realizes that thestatement of cash flows will show that the company made a significant investment in purchasing new equipment this year, but overall she knows the company’s plant assets are rather old. She feels that she can disclose one figure titled “Property, plant, and equipment, net of depreciation,” and the result will be a low figure. However, it will not disclose the age of the assets. If she chooses to show the cost less accumulated depreciation, the age of the assets will be apparent. She proposes the following. Check the following image InstructionsAnswer the following questions.(a) What are the ethical issues involved?(b) What should Keene do?arrow_forwardFlo Choi owns a small business and manages its accounting. Her company just finished a year in which a large amount of borrowed funds was invested in a new building addition as well as in equipment and fixture additions. Choi’s banker requires her to submit semiannual financial statements so he can monitor the financial health of her business. He has warned her that if profit margins erode, he might raise the interest rate on the borrowed funds to reflect the increased loan risk from the bank’s point of view. Choi knows profit margin is likely to decline this year. As she prepares year-end adjusting entries, she decides to apply the following depreciation rule: All asset additions are considered to be in use on the first day of the following quarter. (The previous rule assumed assets are in use on the first day of the month nearest to the purchase date.) Discuss the following: Identify decisions that managers like Choi must make in applying depreciation methods. Is Choi’s rule an…arrow_forward
- Flo Choi owns a small business and manages its accounting. Her company just finished a year in which a large amount of borrowed funds was invested in a new building addition as well as in equipment and fixture additions. Choi’s banker requires her to submit semiannual financial statements so he can monitor the financial health of her business. He has warned her that if profit margins erode, he might raise the interest rate on the borrowed funds to reflect the increased loan risk from the bank’s point of view. Choi knows profit margin is likely to decline this year. As she prepares year-end adjusting entries, she decides to apply the following depreciation rule: All asset additions are considered to be in use on the first day of the following month. (The previous rule assumed assets are in use on the first day of the month nearest to the purchase date.) Required 1. Identify decisions that managers like Choi must make in applying depreciation methods. 2. Is Choi’s rule an ethical…arrow_forwardThe accounting firm involved in this case wants to know if their independence will be questioned by the BOA. You have been asked to submit an analysis and conclusion. 2. Franklin Rosario is an audit manager in the Salvador & Santos accounting firm. He has just been assigned to the audit of the Starex Money Market Fund. Franklin has maintained a money market account with SMMF since it opened in 2008. All his savings, amounting to 75 percent of his total assets, are in this account, which pays the highest interest available in money market funds. However, his account constitutes only .00001 percent of the fund's assets.arrow_forwardAvatar Financials, Inc., located on Madison Avenue, New York City, is a company that provides financial advice to individuals and small to mid-sized businesses.Its primary operations are in wealth management and financial advice. Each client has an account where basic personal information is stored on a server within the main office in New York City. The company also keeps the information about the amount of investment of each client on a separate server at their data center in Bethlehem, Pennsylvania. This information includes the total value of the portfolio, type of investments made, the income structure of each client, and associated tax liabilities.In the last few years, larger commercial banks have started providing such services and are competing for the same set of customers. Avatar, which prides itself in personal consumer relations, is now trying to set up additional services to keep its current customers. It has recently upgraded its Web site, which formerly only allowed…arrow_forward
- Dr. Brown was involved in a friend's business, Mining - co. Dr. Brown was hesitant to get involved with this adventure, as he preferred to invest in real estate as opposed to securities. In fact, this investment represented Dr. Brown's only investment in securities. When he made this investment, he intended that it be a long-term one. Dr. Brown's role with Mining-co was to help with office administration and serve as a director of the company. He was not directly involved in any share offerings or other financial matters for the company. When Mining-co was originally established in 20X2, Dr. Brown purchased 50,000 shares through a private placement. Six months later he purchased 50,000 more. Dr. Brown drew down his shareholder loan in the medical practice to finance the purchases. In 20X3, Dr. Brown had approximately 25 sales of his Mining-co shares. Dr. Brown reported the gains from these sales as capital gains in his 20X3 tax return. CRA recently issued an assessment taxing these…arrow_forwardAvatar Financials, Inc., located on Madison Avenue in New York City, is a company that provides financial advice to individuals and small to mid-sized businesses.Its primary operations are in wealth management and financial advice. Each client has an account where basic personal information is stored at a server within the main office in New York City. The company also keeps the information about the amount of investment of each client on a separate server at their data center in Bethlehem, Pennsylvania. This information includes the total value of the portfolio, type of investments made, the income structure of each client, and associated tax liabilities.Avatar decided to purchase software for asset management from specialized vendors. This software allows them to run analytics on the portfolios and run detailed simulations of market trends and is called Siman (SIMulation ANalytics). V-Dot Solutions, another contractual company that is customizing and installing Siman, has sent a team…arrow_forwardThe CAB Partnership,although operating profitably, has had a cash flow problem. Unable to meet its current commitments, the firm borrowed $34,000 from a bank giving a long-term note. During a recent meeting, the partners decided to obtain additional cash by admitting a new partner to the firm. They feel that the firm is an attractive investment, but that proper management of their liquid assets will be required. Meyers agrees to invest cash in the firm if her chief accountant can review the accounting records of the partnership. The balance sheet for CAB Partnership as of December 31, 2008, is as follows: Assets Cash...............$ 8,000 Accounts Receivable........33,600 Inventory (at cost) ........35,750 Land..............27,000 Building (net of depreciation)....41,600 Equipment (net of depreciation) ...27,250 Total..............$173,200 Liabilities and Capital Accounts Payable...........$ 32,450 Other Current Liabilities........6,750 Long-Term Note (8% due 2008) ..34,000 Cox,…arrow_forward
- Managerial Accounting: The Cornerstone of Busines...AccountingISBN:9781337115773Author:Maryanne M. Mowen, Don R. Hansen, Dan L. HeitgerPublisher:Cengage LearningCornerstones of Financial AccountingAccountingISBN:9781337690881Author:Jay Rich, Jeff JonesPublisher:Cengage LearningEBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT
- Cornerstones of Cost Management (Cornerstones Ser...AccountingISBN:9781305970663Author:Don R. Hansen, Maryanne M. MowenPublisher:Cengage Learning