Question

In: Accounting

Venice InLine, Inc., was founded by Russ Perez to produce a specialized in-line skate he had...

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 payable—providing 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 $110,000 six-month loan bearing an interest rate of 6% 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 $ 181.6       $ 255.0        
    Accounts receivable, net 95.0       80.0        
    Inventory 255.0       165.0        
    Prepaid expenses 50.0       48.0        
  Total current assets 581.6       548.0        
  Property and equipment 380.0       265.0        
  Total assets $ 961.6       $ 813.0        
  Liabilities and Stockholders' Equity
  Current liabilities:
    Accounts payable $ 281.0       $ 160.0        
    Accrued liabilities 55.0       40.0        
  Total current liabilities 336.0       200.0        
  Long-term liabilities .0       .0        
  Total liabilities 336.0       200.0        
  Stockholders' equity:
    Common stock and additional paid-in-capital 150.0       150.0        
    Retained earnings 475.6       463.0        
  Total stockholders' equity 625.6       613.0        
  Total liabilities and stockholders' equity $ 961.6       $ 813.0        
Venice InLine, Inc.
Income Statement
For the Year Ended December 31
(dollars in thousands)
This Year
  Sales (all on account) $ 665.0   
  Cost of goods sold 402.0   
  Gross margin 263.0   
  Selling and administrative expenses:
     Selling expenses 108.0   
     Administrative expenses 137.0   
  Total selling and administrative expenses 245.0   
  Net operating income 18.0   
  Interest expense –   
  Net income before taxes 18.0   
  Income taxes (30%) 5.4   
  Net income $ 12.6   
Required:
1a.

Based on the above unaudited financial statement of the current year calculate the following. (Round your answers to 2 decimal places.)


       

1b.

Based on the statement made by the loan officer, would the company qualify for the loan?

Yes
No
2.

Last year Russ purchased and installed new, more efficient equipment to replace an older heat-treating furnace. Russ had originally planned to sell the old equipment, but found that it is still needed whenever the heat-treating 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 $93,000. The bank does not require audited financial statements.

  

a.

Calculate the following if the old machine is considered as inventory. (Round your answers to 2 decimal places.)

           

b.

Based on the 2a above would the company qualify for the loan?

Yes
No
c.

Calculate the following if the old machine is sold off. (Round your answers to 2 decimal places.)


               

d.

Based on the 2c above would the company qualify for the loan?

  
Yes
No

Solutions

Expert Solution

1) a.

Current Ratio = Current Assets / Current Liabilities

= $581600 / $336000

= 1.73 times

Acid Test Ratio = (Current Assets - Inventory - Prepaid Exp.) / Current Liabilities

= ($581600 - $255000 - $50000) / $336000

= $276600 / $336000

= 0.82 times

Net Operating income to Interest = Net Operating Income / Interest on Proposed Loan

= $18000 / ($110000*6%*(6/12))

= $18000 / $3300

= 5.45 times

1) b. No, Because Both above ratios are not fulfill bank requirement.

2) a.Old Machinery Considered as Inventory:-

Current Ratio = Current Assets / Current Liabilities

= ($581600+$93000) / $336000

= $674600 / $336000

= 2.01 times

Acid Test Ratio = (Current Assets - Inventory - Prepaid Exp.) / Current Liabilities

= (($581600+$93000) - ($255000+$93000) - $50000) / $336000

= $674600 - $348000 - $50000 / $336000

= $276600 / $336000

= 0.82 times

b. No, Because Acid Test Ratio not fulfill bank requirement.

c. If Old Machinery is Sold :-

Current Ratio = Current Assets / Current Liabilities

= ($581600+$93000) / $336000

= $674600 / $336000

= 2.01 times

Acid Test Ratio = (Current Assets - Inventory - Prepaid Exp.) / Current Liabilities

= (($581600+$93000) - $255000 - $50000) / $336000

= $674600 - $255000 - $50000 / $336000

= $369600 / $336000

= 1.10 times

d. Yes, Because Both above ratios are fulfill bank requirement.


Related Solutions

Venice InLine, Inc., was founded by Russ Perez to produce a specialized in-line skate he had...
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...
Venice InLine, Inc., was founded by Russ Perez to produce a specialized in-line skate he had...
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...
Venice InLine, Inc., was founded by Russ Perez to produce a specialized in-line skate he had...
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...
Venice InLine, Inc., was founded by Russ Perez to produce a specialized in-line skate he had...
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...
Venice InLine, Inc., was founded by Russ Perez to produce a specialized in-line skate he had...
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...
Two years after Venice Partners invested $1,400,000 into Invisibilia, Inc. Invisibilia, Inc. had a successful initial...
Two years after Venice Partners invested $1,400,000 into Invisibilia, Inc. Invisibilia, Inc. had a successful initial public offering (IPO) on July 1, 2014. In the IPO, Invisibilia, Inc. sold 5,500,000 common shares for $220,000,000. Using some of the IPO proceeds, Invisibilia, Inc. redeemed all of Mark Maker's and Venice Partners' investments of $400,000 and $1,400,000, respectively. In connection with the IPO, Invisibilia, Inc. granted stock options with a weighted-average $30 exercise price for 300,000 common shares to Mark Maker and...
Consultex, Inc., was founded in 2015 as a small financial consulting business. The company had done...
Consultex, Inc., was founded in 2015 as a small financial consulting business. The company had done reasonably well in 2015–2017 but started noticing its cash dwindle early in 2018. In January 2018, Consultex had paid $15,000 to purchase land and repaid $3,000 principal on an existing promissory note. In March, the company paid $1,800 cash for dividends and $1,000 to repurchase and eliminate Consultex stock that had previously been issued for $1,000. To improve its cash position, Consultex borrowed $4,800...
Consultex, Inc. was founded in 2012 as a small financial consulting business. The company had done...
Consultex, Inc. was founded in 2012 as a small financial consulting business. The company had done reasonably well in 2012–2014 but started noticing its cash dwindle early in 2015. In January 2015, Consultex had paid $20,500 to purchase land and repaid $2,000 principal on an existing promissory note. In March, the company paid $2,900 cash for dividends and $1,000 to repurchase and eliminate Consultex stock that had previously been issued for $1,000. To improve its cash position, Consultex borrowed $5,900...
James, Inc., has purchased a brand new machine to produce its High Flight line of shoes....
James, Inc., has purchased a brand new machine to produce its High Flight line of shoes. The machine has an economic life of 6 years. The depreciation schedule for the machine is straight-line with no salvage value. The machine costs $642,000. The sales price per pair of shoes is $95, while the variable cost is $43. Fixed costs of $335,000 per year are attributed to the machine. The corporate tax rate is 25 percent and the appropriate discount rate is...
James, Inc., has purchased a brand new machine to produce its High Flight line of shoes....
James, Inc., has purchased a brand new machine to produce its High Flight line of shoes. The machine has an economic life of 6 years. The depreciation schedule for the machine is straight-line with no salvage value. The machine costs $636,000. The sales price per pair of shoes is $94, while the variable cost is $42. Fixed costs of $330,000 per year are attributed to the machine. The corporate tax rate is 24 percent and the appropriate discount rate is...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT