Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Question based on modified problems 4 . 3 from the reference text [ Flynn ( 2 0 0 9 ) ] from page 1 3

Question based on modified problems 4.3 from the reference text [Flynn (2009)] from page 135 of the textbook:
Fill a balance sheet for the company at the end of two years of operation (Assume 30 days/month):
a. The company has gross sales of $48 million per year and the pattern of sales is even, i.e. there is no cyclical pattern to sales.
b. Customers are large firms with a typical payment pattern of every 45 days.
c. COGS covers material only and takes 60%; labour costs are in SG&A;
d. Monthly payroll is $210000, paid biweekly; when issuing this balance sheet, it was right before the biweekly payment.
e. There are enough raw materials on hand to support one month of manufacturing; two months of actual production of finished goods are in the warehouse.
f. The company pays its suppliers 30 days after goods are received.
g. The owners started the business with an initial capital injection of $5.6 million 25 months ago.
h. The owners borrowed $3.5 million of long-term debt with the principal repayment in 10 equal annual payments (assume the principal repayment on debt has been made for
i. The company purchased $8 million assets with a straightline depreciation period of 10 years.
j. In the first two years of the business, the company had a cumulative net income of $1,800,000 and paid dividends of $300,000( $150,000 per year) to the owners.
k. The company has a short-term credit line that runs positive or negative based on the fluctuations of the business.
Notes:
Use the information provided in the problem statement to assign the quantities for the various accounts in the balance sheet below.
Calculate the required quantities to indicate the correct amount on each of blanks in the balance sheet for those accounts.
Express your quantities in your answer in thousands ( $000).
If needed, round your answer to 2 decimal places.
Answer the questions regarding the hypothetical scenario presented after the balance sheet.
Balance Sheet - $(000)
Assets
Current Assets:
Liabilities
Current Liabilities:
Cash
0
Receivables
Short Term Investments
Inventory
Prepaid Expenses
Sum of the Current Assets
Long-Term Liabilities:
Repayable Grants
Long-Term Debt
Shareholders Equity:
Retained Earnings
Total Liability and
Equity
If the cumulative dividend over two years had been $1,800,000 instead of $300,000(if all the profits had been taken out of the business as dividends),
A short-term lender would be more (
Would working capital still be positive? No *
If you cut the inventory in half by a vigorous program of "just in time ? manufacturing and shipping,
by how much would your short-term debt drop? $
million (keep one decimal place in your answer)
Would the working capital change?
image text in transcribed

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Accounting An Introduction

Authors: Atrill Peter, Eddie McLaney

6th Edition

0273771833, 978-0273771838

More Books

Students also viewed these Accounting questions