PC-1.2: Contribute to team goals and objectives through active participation and collaboration.

The ability to interact and solve problems together, even at a distance, is a key skill in today's global organizations. You will analyze financial data and provide a memo to your loan officer as if you were a member on a team.

Instructions: Read the scenario, access the data worksheet below. Review the rubric which provides some tips on how to organize your team process. Then, as if you were a member of a team, respond to the items below.

Requirements:

This part of the assessment represents the primary steps of understanding the nature of cash flows in a business. Year-to-year comparative balance sheets are used in the analysis. After review and analysis of the data, you will prepare a business memo to outline the sources or uses of specific account cash flows and how these outcomes support your reasoning for approving or denying the loan. The analysis is based upon year-to-year changes of these specific balance sheet sections: Accounts Receivable, Inventory, Accounts Payable, Wages Payable, Plant Property and Equipment, and Long-term Debt.

You will:

• Analyze financial data and present the rationale for what your loan committee (you as a member of a team) wants to do on the loan renewal request, and submit supporting documents.

Scenario: You are required to conduct an analysis of specific financial data of Bob Smith, Inc. Bob is an existing bank customer. When the loan to Bob was originally made in 2016, the bank required Bob to increase the YE 2016 cash balance to at least $70,000 to qualify for the interest rate that the bank used for the original loan. This cash balance was required for the bank to make its target yield on the loan created. The Cash Flow Statement and Balance Sheet show an actual YE 2017 cash balance of less than $34,000.

You will need to complete the 2017 Cash Flow Statement. In addition, you will also prepare the Common Sized Financial Statements for the 2 years shown.

This information allows you to substantiate the 2018 loan denial or renewal request. You are acting as the loan committee of the bank and you will address an internal memo to the loan officer in charge of this loan facility giving the committees decision on whether to approve the loan as is, renew the loan with modifications, or deny the loan request. Be sure you move away from definitions to analysis. Additionally, you do not need to give definitions of balance sheet accounts.

The Balance Sheets and Cash Flow Statements provided in the data worksheet below will assist you in your analysis. From these documents, and from the ones you produced, discuss the following:

• The operating cycle of the company
• The covenants within the CC&Rs that the company did not comply with.
• The Common Sized Financial Statement (CC&Rs)
• The Cash Flow Statement
• What did management do to fall short of the minimum cash requirements?
• Was the companys failure to meet cash balance requirements a result of the company being unable to meet the requirement or because of management actions?
• What could be managements motivation for not complying with the loans CC&Rs?
• Where was the major portion of the companys working capital used?
• What could management have done to comply with the CC&Rs they agreed to?
• Finally, what does your loan committee want to do about the renewal of this loan? In this area, you can:
  1. Renew the loan without changing the loan conditions.
  2. Renew the loan and modify the conditions to what is now required by the bank to receive loan approval.
  3. Decline the loan.

Remember that banks approve or deny loans based on the 5 Cs of credit, which are:

• Character
• Capacity
• Capital
• Collateral
• Conditions

Consider these when deliberating what to do with this loan and include an overview of this discussion in the memo to the companys loan officer.

In your memo:

• Include a strong thesis statement, introduction, and conclusion. The main points of the response should be developed and explained clearly in the memo with appropriate financial and accounting terminology.

• Support all arguments (no errors in logic) based upon the Statement of Cash Flows data.

• Exhibit strong higher-order critical thinking and include appropriate judgments, conclusions, and assessments based on the teams analysis of the Balance Sheet and Statement of Cash Flows.

• Provide proper classifications, explanations, comparisons, and inferences based on the cash flow representations. Your submission should include recognition of accounts, and the teams work should be reconciled back to the financial data provided.

• Prepare this part of the assessment in a memo format, in a minimum of two single-spaced pages, and using size 12-point font. Name the file as: MT480 Loan Committee Memo Team X. You must also submit the cash flow statement, and the common sized financial statement.

Access the CC&Rs

Access the data worksheet

Checklist:

• In a Microsoft Word document address the following as if you were a member of a team (although you alone are responsible for the deliverables) based on the scenario provided above:

-Provide the goals, resources, and timelines for the team project.

-Explain the communication protocol for team members.

-Explain how you resolved the problems

• Complete the memo; a minimum of 2 single-spaced pages, using 12-point font. As the loan officer, you must pass along the news in a business memo that is professional and written in an objective manner. Please use values in the memo whenever possible.

• Access the data worksheet below and complete it.

• Using analysis of the data sheet, explain in your letter why you are approving the loan as is, renewing the loan with modifications, or denying the loan request:

• Submit the three completed documents: (1) the Microsoft Word document explaining your team process, communication, and problem solving from bullet #1 (label as part a); (2) include the memo (label as part 2b) and (3) the data worksheet (label as part 2c) CC&Rs for Bob Smith, Inc.: During the original loan, the bank included, as part of the loan documentation, a document called Covenants, Conditions & Restrictions (CC&Rs), which the company had to comply with to maintain its credit facility with the bank. The major conditions of this included:
  • 1. The company will maintain at least $70,000 in their DDA (noninterest bearing checking) at all times as compensating balances against their loan.
  • 2. The company will maintain a current ratio of at least 2:1.
  • 3. The company will maintain a quick ratio of at least 1.5:1.
  • 4. The company will not increase officer salaries by more than 5% while the loan is outstanding.
  • 5. The company will not pay bonuses to officers without the banks explicit approval. Teams will consider compliance with the loans CC&Rs as part of their loan approval process DATA WORKSHEET:
  • 

XYZ Bank told Bob to increase cash to $70,000 from 2016 to 2017. But cash increased from $16,566 in 2016 to just $33,411 in 2017, well short of $70,000. In this assignment, you will review six select changes in the Balance Sheet accounts, highlighted in yellow, to better understand how these individual account changes impact overall cash flows. 2017 and 2016 Comparative ASSETS Accounts Receivable Other current assets Cash Inventory Total Current Assets Plant Property and Equipment Goodwill and other assets LIABILITIES AND EQUITY Total Assets Accrued income taxes Accounts Payable Wages Payable Total Current Liabilities Long-Term Debt: Bank Notes Total Liabilities Total Common Equity Total Liabilities and Equity S $ $ 33,411 $ $ 16,566 $ 260,205 S 318,768 $ $ S S $ $ S SS 2017 $ $ $ 423,819 S 41.251 $ 758.686 2016 378,236 S 352,740 29.912 S 717.986 S 1.512.675 $ 1.403.220 382,145 $ 412,565 S 2.653.506 $2.533.771 332,004 Items 1 to 6. Note the $ value effect on Cash. Did the change in balances from one year to the next create (+) or 'use' (-) cash? Note the accounting or finance issue related to each of the six accounts reviewed. 14,487 S 7,862 21.125 S 16.815 S 413,848 SS 356.681 S 679,981 S 793.515 1,093,829 $ 1,150,196 1,559,677 $ 1,383,575 2.653.506 S 2.533.771 71,079 (11.339) (40,700) 109,455 30,420 (119,735) 46,232 6,625 4,310 57.167 (113,534) (56,367) 176,102 119,735 Needed to foot the Cash Flow Statement all the way back to 2017 cash position. Net Income Depreciation Dividends Paid Tax $3,155,848 212,366 2,966,412 225,700