Question

In: Finance

Kiley Corporation had the following data for the most recent year. The new CFO believes that...

Kiley Corporation had the following data for the most recent year. The new CFO believes that an improved inventory management system could lower the average inventory by $4000, that improvements in the credit department could reduce receivables by $2000, and that the purchasing department coudl negogite better credit termsanf thereby increase accounts payable by $2000. Futhermore, she thinks that these changes would not affect either sales or the costs of goods sold. If these changes were made by how many days would tbe cadh conversion cycle be lowered?


Original. Revised
Annual sales: $110000. $110000
unchanged
COGS: unchanged. $80000. $80000
Average inventory: $20000. $16000
lowered by $4000
Average receivables: $16000. $14000
lowered by $2000
Average payables: $10000. $12000
increase by $2000
Days in year. 365. 365

Solutions

Expert Solution

Original DSO = Accounts Receivable / [Annual Sales / 365]

= $16,000 / [$110,000 / 365] = $16,000 / $301.37 = 53.09 days

Original DIO = Accounts Inventory / [COGS / 365]

= $20,000 / [$80,000 / 365] = $20,000 / $219.18 = 91.25 days

Original DPO = Accounts Payable / [COGS / 365]

= $10,000 / [$80,000 / 365] = $10,000 / $219.18 = 45.625 days

Original CCC = Original DSO + Original DIO - Original DPO

= 53.09 + 91.25 - 45.625 = 98.72 days

Revised DSO = Accounts Receivable / [Annual Sales / 365]

= $14,000 / [$110,000 / 365] = $14,000 / $301.37 = 46.45 days

Revised DIO = Accounts Inventory / [COGS / 365]

= $16,000 / [$80,000 / 365] = $16,000 / $219.18 = 73 days

Revised DPO = Accounts Payable / [COGS / 365]

= $12,000 / [$80,000 / 365] = $12,000 / $219.18 = 54.75 days

Revised CCC = Revised DSO + Revised DIO - Revised DPO

= 46.45 + 73 - 54.75 = 64.71 days

Decline in CCC = Original DSO - Revised DSO = 98.72 - 64.71 = 34.01 days


Related Solutions

During the most recent year, Boston Corp. had the following data: Beginning inventory in units         -  ...
During the most recent year, Boston Corp. had the following data: Beginning inventory in units         -   Units produced               15,000 Units sold ($125 per unit) 12,000 Variable costs per unit:       Direct materials          $15       Direct labor                  $20       Variable overhead          $10 Fixed costs:       Fixed overhead per unit produced          $20       Fixed selling and administrative $ 200,000 Required: A. How many units are in ending inventory? B. Using absorption costing, calculate the per-unit product cost....
Bitonti Corporation has provided the following data for its most recent year of operation: Manufacturing costs:...
Bitonti Corporation has provided the following data for its most recent year of operation: Manufacturing costs: Variable manufacturing cost per unit produced: Direct materials $ 9 Direct labor $ 7 Variable manufacturing overhead $ 5 Fixed manufacturing overhead per year $ 156,000 Selling and administrative expenses: Variable selling and administrative expense per unit sold $ 5 Fixed selling and administrative expense per year $ 81,000 Units in beginning inventory 0 Units produced during the year 12,000 Units sold during the...
Inventory Valuation under Absorption Costing During the most recent year, Judson Company had the following data...
Inventory Valuation under Absorption Costing During the most recent year, Judson Company had the following data associated with the product it makes: Units in beginning inventory 300 Units produced 15,000 Units sold ($300 per unit) 12,700 Variable costs per unit: Direct materials $20 Direct labor $60 Variable overhead $12 Fixed costs: Fixed overhead per unit produced $30 Fixed selling and administrative $140,000 Required: 1. How many units are in ending inventory? $ units 2. Using absorption costing, calculate the per-unit...
The financial data for a corporation is provided to calculate all the following question. Most recent...
The financial data for a corporation is provided to calculate all the following question. Most recent annual common dividend $4.00 Today’s common stock price $50.00 U.S. Treasury 10y annual rate 3 percent Market risk premium 5 percent Equity Risk Premium on Bond Yield 10 percent Number of common shares outstanding 2.5 million Today’s preferred stock price $100.00 Fixed preferred dividend $8.00 Constant growth rate 6 percent Beta β 2.0 Floatation costs for Preferred and common stock issuance 7 percent Market...
The records of the Dodge Corporation show the following results for the most recent year: Sales...
The records of the Dodge Corporation show the following results for the most recent year: Sales (16,200 units) $ 307,800 Variable expenses 162,000 Net operating income 64,800 Given these data, the unit contribution margin was: $4 $5 $19 $9
Johnson Company had the following account balances at the end of the most recent fiscal year:...
Johnson Company had the following account balances at the end of the most recent fiscal year: Cash: $4,300, Accounts Receivable: $1,200, Supplies: $200, Accounts Payable: $700, S. Johnson, Capital: $2,900, S. Johnson, Drawing: $300, Fees Income: $4,900, Rent Expense: $1,300, Advertising Expense: $1,000, Supplies Expense: $200. Assuming that these were the only accounts used by Johnson Company during the year, for which of the following steps in the closing process would a compound entry be necessary? Step 1: Transfer Revenue...
You are given data further below for the most recent fiscal year, 2007, for Henley Corporation...
You are given data further below for the most recent fiscal year, 2007, for Henley Corporation and projections for 2008. Using this data, answer the following questions: Using the percent of sales method, forecast the first pass of the pro-forma statements and the firm’s external financing needs for 2008 (ignore, how financing is raised, i.e., focus on the first pass) assuming payout ratio is 50%. A firm's additional funds needed (AFN) must come from external sources. What are the typical...
FedEx Corporation had the following revenue and expense account balances (in millions) for a recent year...
FedEx Corporation had the following revenue and expense account balances (in millions) for a recent year ending May 31: Depreciation Expense $2,611 Fuel Expense 3,720 Maintenance and Repairs Expense 2,099 Other Expense (Revenue) Net 9,121 Provision for Income Taxes 577 Purchased Transportation 8,483 Rentals and Landing Fees 2,682 Revenues 47,453 Salaries and Employee Benefits 17,110
It is the end of 2019. In the most recent year (2019), UPipe had an EBIT...
It is the end of 2019. In the most recent year (2019), UPipe had an EBIT of $170 million. Depreciation was $34 million, increase in net working capital was $17 million and capital expenditure was $42.5 million. Over the next 4 years, EBIT is expected to grow by 20% per year, depreciation by 15% per year, capital expenditure by 25% per year and change in net working capital by 15% per year. The annual free cash flow is expected to...
The following data has been provided for a company’s most recent year of operations: Return on...
The following data has been provided for a company’s most recent year of operations: Return on investment 30 % Average operating assets $ 75,000 Minimum required rate of return 17 % The residual income for the year was closest to: $9,750 $20,000 $15,750 $21,500
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT