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
- The company Dolce Vita SA has hired him as a financial advisor, and as a first function, he has been assigned to provide information to the Board of Directors on a financial engineering instrument, called factoring or Factoring, and, in addition Analyze this instrument for funding, since cash is required in the company Dolce Vita SA has a balance of accounts receivable of 850,000,000 colones, but considers that it could sell only 60% to the financial entity. The financial entity, when reviewing the balances of receivables presented, considers that 5% of the accounts receivable balance does not qualify for factoring and only presents 70% of what is accepted. In addition, it would charge them an interest of 25%, a commission of 1.3%. The term is 9 monthsarrow_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_forwardAquafin LLC is a company formed in the year 2000 and listed in the Muscat Securities Exchange. The company has primarily engaged in the manufacture of water purifiers and its accessories. Recently, the company has expanded its operation by taking a forward integration move. Adding on, the company is planning to start two more factories in Oman and the Senior manager (finance) Mr. Miyan Ahmed 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 100,000 OMR to proceed with the proposed investments. By considering 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. Miyan Ahmed, ACCA Source of capital Amount in OMR Equity share capital( 5000 shares at OMR 10 each) 50,000 Reserve and surplus 10,0000 12% preference shares 20,000 9…arrow_forwardAquafin LLC is a company formed in the year 2000 and listed in the Muscat Securities Exchange. The company has primarily engaged in the manufacture of water purifiers and its accessories. Recently, the company has expanded its operation by taking a forward integration move. Adding on, the company is planning to start two more factories in Oman and the Senior manager (finance) Mr. Miyan Ahmed 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 100,000 OMR to proceed with the proposed investments. By considering 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. Miyan Ahmed, ACCA Source of capital Amount in OMR Equity share capital( 5000 shares at OMR 10 each) 50,000 Reserve and surplus 10,0000 12% preference shares 20,000…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_forwardA friend of yours, Ben Jones, recently purchased all the shares in Campit (Pty) Ltd, a wholesaling company which sells all kinds of goods for camping. The company sells only on credit. Debtors pay only by cheque or EFT. The previous owners who were also the directors, spent more time socialising than in looking after the business, choosing to leave the running of the business in the hands of various managers and other employees. The goods which the company sells are popular so the business has survived this ownership neglect, and your friend sees potential in the company. He asked you to have a look at the accounting system and internal controls which you did, only to find that, despite the design, and the documentation of the system being basically sound, the control awareness and proper operation of control activities by employees was poor. The cycle has been broken down into the usual functions for a revenue and receipts cycle and all functions are adequately staffed. On reporting…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
- Cullumber Corporation develops and markets a harness in which a baby may be placed to bounce up and down. Cullumber is considering approaching the bond market to raise funds to support the expansion of its manufacturing facility in order to meet the growing demand for the baby harness. The following is an extract from Cullumber's statement of financial position: Current assets Cash Trade receivables Inventories Total current assets Non-current assets Property, plant, and equipment Intangible assets Total non-current assets Total assets CULLUMBER CORPORATION Statement of Financial Position (in thousands) Current liabilities Trade and other payables Current portion of warranty liability Current portion of long-term debt Total current liabilities Non-current liabilities Long-term loan Deferred income tax liabilities Warranty liability Total non-current liabilities Shareholders' equity Share capital Retained earnings Total shareholders' equity Total liabilities and shareholders' equity (a)…arrow_forwardChadwick Enterprises, Inc., operates several restaurants throughout the Midwest. Three of its restaurants located in the center of a large urban area have experienced declining profits due to declining population. The company’s management has decided to test the assets of the restaurants for possible impairment. The relevant information for these assets is presented below. Book value $6.5 millionEstimated undiscounted sum of future cash flows 4.0 millionFair value 3.5 million Required:1. Determine the amount of the impairment loss, if any.2. Repeat requirement 1 assuming that the estimated undiscounted sum of future cash flows is $6.8 million and fair value is $5 million.arrow_forwardMr. A started his own business. As it is a very small business with little investment and very less transactions, he does not want to hire any employees to record the transactions happening in the business. As he is not from an Accounting background, he finds it very difficult to understand how to classify the transactions and record. Some transactions are given to you to help him classify transactions category under A) Current Assets B) Current Liabilities C) Long term liabilities D) Long term Assets E) Contingent Liability. You are also required to guide him how you have classified a particular transaction by giving suitable reasons in the books of both the parties. Suppose Mr. A has purchased goods for using it in manufacturing from Mr. B on credit for RO 5000. A’s company borrowed money from Bank Muscat promising to repay it after 2 years. A Promised to deliver the goods to Mr. Z on June 1st Mr. Z paid the cash of RO. 2,500 before the goods were delivered to him.…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 Learning
- EBK CONTEMPORARY FINANCIAL MANAGEMENTFinanceISBN:9781337514835Author:MOYERPublisher:CENGAGE LEARNING - CONSIGNMENT