Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Venice InLine, Inc., was founded by Russ Perez to produce a specialized in-line skate he had designed for doing aerial tricks. Up to this point,

Venice InLine, Inc., was founded by Russ Perez to produce a specialized in-line skate he had designed for doing aerial tricks. Up to this point, Russ has financed the company with his own savings and with cash generated by his business. However, Russ now faces a cash crisis. In the year just ended, an acute shortage of high-impact roller bearings developed just as the company was beginning production for the Christmas season. Russ had been assured by his suppliers that the roller bearings would be delivered in time to make Christmas shipments, but the suppliers were unable to fully deliver on this promise. As a consequence, Venice InLine had large stocks of unfinished skates at the end of the year and was unable to fill all of the orders that had come in from retailers for the Christmas season. Consequently, sales were below expectations for the year, and Russ does not have enough cash to pay his creditors.

Well before the accounts payable were due, Russ visited a local bank and inquired about obtaining a loan. The loan officer at the bank assured Russ that there should not be any problem getting a loan to pay off his accounts payableproviding that on his most recent financial statements the current ratio was above 2.0, the acid-test ratio was above 1.0, and net operating income was at least four times the interest on the proposed loan. Russ promised to return later with a copy of his financial statements.

Russ would like to apply for a $120,000 six-month loan bearing an interest rate of 3% per year. The unaudited financial reports of the company appear below:

Venice InLine, Inc. Comparative Balance Sheet As of December 31 (dollars in thousands)
This Year Last Year
Assets
Current assets:
Cash $ 112.4 $ 245.0
Accounts receivable, net 125.0 80.0
Inventory 250.0 150.0
Prepaid expenses 40.0 28.0
Total current assets 527.4 503.0
Property and equipment 380.0 270.0
Total assets $ 907.4 $ 773.0
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable $ 276.0 $ 145.0
Accrued liabilities 25.0 30.0
Total current liabilities 301.0 175.0
Long-term liabilities - -
Total liabilities 301.0 175.0
Stockholders' equity:
Common stock and additional paid-in capital 150.0 150.0
Retained earnings 456.4 448.0
Total stockholders' equity 606.4 598.0
Total liabilities and stockholders' equity $ 907.4 $ 773.0

Venice InLine, Inc. Income Statement For the Year Ended December 31 (dollars in thousands)
This Year
Sales (all on account) $ 635.0
Cost of goods sold 403.0
Gross margin 232.0
Selling and administrative expenses:
Selling expenses 93.0
Administrative expenses 127.0
Total selling and administrative expenses 220.0
Net operating income 12.0
Interest expense
Net income before taxes 12.0
Income taxes (30%) 3.6
Net income $ 8.4

Required:

1-a. Based on the above unaudited financial statement of the current year calculate the following.

Current ratio

Acid-test ratio

Ratio of net operating income to loan interest

1-b. Based on the statement made by the loan officer, would the company qualify for the loan?

2. Last year Russ purchased and installed new, more efficient equipment to replace an older plastic injection molding machine. Russ had originally planned to sell the old machine but found that it is still needed whenever the plastic injection molding process is a bottleneck. When Russ discussed his cash flow problems with his brother-in-law, he suggested to Russ that the old equipment be sold or at least reclassified as inventory on the balance sheet because it could be readily sold. At present, the equipment is carried in the Property and Equipment account and could be sold for its net book value of $79,000. The bank does not require audited financial statements.

a. Calculate the following if the old machine is considered as inventory.

b. Based on the 2a answer would the company qualify for the loan?

c. Calculate the following if the old machine is sold off.

d. Based on the 2c answer would the company qualify for the loan?

Complete this question by entering your answers in the tabs below.

  • Req 1A
  • Req 1B
  • Req 2A
  • Req 2B
  • Req 2C
  • Req 2D

Based on the above unaudited financial statement of the current year calculate the following:

Current ratio

Acid-test ratio

Ratio of net operating income to loan interest

(Round your answers to 2 decimal places.)

Show less

Current ratio
Acid-test ratio
Ratio of net operating income to loan interest

Last year Russ purchased and installed new, more efficient equipment to replace an older plastic injection molding machine. Russ had originally planned to sell the old machine but found that it is still needed whenever the plastic injection molding process is a bottleneck. When Russ discussed his cash flow problems with his brother-in-law, he suggested to Russ that the old equipment be sold or at least reclassified as inventory on the balance sheet because it could be readily sold. At present, the equipment is carried in the Property and Equipment account and could be sold for its net book value of $79,000. The bank does not require audited financial statements. Calculate the following if the old machine is considered as inventory. (Round your answers to 2 decimal places.)

Show less

Current ratio
Acid-test ratio

Last year Russ purchased and installed new, more efficient equipment to replace an older plastic injection molding machine. Russ had originally planned to sell the old machine but found that it is still needed whenever the plastic injection molding process is a bottleneck. When Russ discussed his cash flow problems with his brother-in-law, he suggested to Russ that the old equipment be sold or at least reclassified as inventory on the balance sheet because it could be readily sold. At present, the equipment is carried in the Property and Equipment account and could be sold for its net book value of $79,000. The bank does not require audited financial statements. Calculate the following if the old machine is sold off. (Round your answers to 1 decimal place.)

Show less

Current ratio
Acid-test ratio

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

Whispers In The Auditing Room

Authors: Azhar UL Haque

1st Edition

B0C63ZTK27, 979-8223789352

More Books

Students also viewed these Accounting questions

Question

differentiate the function ( x + 1 ) / ( x ^ 3 + x - 6 )

Answered: 1 week ago

Question

assess the infl uence of national culture on the workplace

Answered: 1 week ago