Preview

HBC_Butler Lumber Company

Good Essays
Open Document
Open Document
252 Words
Grammar
Grammar
Plagiarism
Plagiarism
Writing
Writing
Score
Score
HBC_Butler Lumber Company
1. Why does Mr. Butler have to borrow so much money to support this profitable business?

 The company faces a shortage of cash.
 Liquidity of the company is bad.
(Liquidity = liquidity asset / liquidity liabilities)
 Cash (=$31K) / Short-term liability (=$404K)
 Don’t have enough funds available to meet the expected sales target

2. Do you agree with his estimate of the company’s loan requirements? How much will he need to borrow to finance his expected expansion in sales (assume a 1991 sales volume of $3.6 million ($360,000))?

 We don’t agree with his estimate. It’s not enough to balance the BS in 1991.
 How much? $250.2K (= $247K + $3.2K (=current borrowing + EFN))

[Income Statements]
 Expected Growth rate in net sales (1991/1990) = 33.6% (= $3,600K / $2,694K)
 Net income in 1991 would be $3,600K (=assumption)
 Net income in 1991 would be $58.8K (= $44K*1.336)
[Balance Sheets]
 Assets
 Total assets in 1991 would be $1,246K (= $933K*1.336) …(1)
 Liabilities
Accounts payable in 1991 would be $342K (=$256K*1.336) …(2)
 Notes payable, accrued expenses, long-term debt remain the same as Q1 in 1991 …(3)
 Total liabilities in 1991 would be $836K (= (2)+(3)) …(4)
 Equity
 Net worth in 1991 would be $406.8K (= $348K + $58.8K) …(5)
 Total liabilities and net worth in 1991 would be $1242.8K (= (4)+(5)) …(6)
 EFN (external financing needed) = $3.2K (= (1)-(6))

3. As the banker, would you approve Mr. Butler’s loan request, and, if so, what conditions would you put on the loan?

 I approve Mr. Butler’s loan request.
 Condition
 We suggest Mr. Butler to reduce accounts receivable and put into cash flow.
 The limitation of loan: $250.2K (=it’s enough to the sales forecast)
 The security: real property (= $162K in 1991 Q1)

You May Also Find These Documents Helpful

  • Satisfactory Essays

    New Wood Inc

    • 328 Words
    • 2 Pages

    To assume role of Chris Mell, CMA, and prepare a report for the President and CEO Andrew Mayd. This report will advise him on how to address issues facing organization and items discussed at the management meeting.…

    • 328 Words
    • 2 Pages
    Satisfactory Essays
  • Good Essays

    Dawson Lumber Company

    • 1190 Words
    • 5 Pages

    The Dawson Lumber Company was founded in the 1870s by the Dawson family to market the lumber on their land. In 1950, Dawson Lumber owned four small lumber yards in the Corn…

    • 1190 Words
    • 5 Pages
    Good Essays
  • Better Essays

    Chang Dental

    • 1368 Words
    • 6 Pages

    When Miller considered Chang’s Clinic to be an opportunity, he desired to research the ability in obtain a loan so he could pursue the American dream. It is loyalty that keeps the dental business alive and growing and Despite Miller being the new guy telling clients to say ah, he anticipated he would grow substantially (50% of 04-05) within the first year. After reading this assumption it immediately told me he’s confident in obtaining the loyalty of Chang’s clients. I’m not a dentist, but I assumed this loyalty was imperative to survival and makes this business profitable. After reviewing the income statement and balance sheet provided, that was determined to be a fair assumption. Chang acquired this business from a friend who was willing to work with Chang for the fiscal year 2003 in order to help clients accept the new owner, which further valued the purchase. It does not say that Chang will do the same for Miller, so it must be considered that Miller will have slightly more difficulty than Chang to make the clients pleased with the change. As an advisor it’s important to consider all aspects of this deal. One must consider competition, growth and value relative to industry averages when determining whether a loan seems to be achievable for Miller. It’s unclear whether predictions for 2006 given by Miller will be accepted by bank officials, but for my analysis I will assume them to be.…

    • 1368 Words
    • 6 Pages
    Better Essays
  • Satisfactory Essays

    Evaluation of the Chief-Executive-Officer (CEO) report to the board is not accurate. Patton-Fuller was more profitable in 2008. Patton-Fuller’s annual debt was less in 2008 and Patton-Fuller’s liabilities almost double in 2009 from 2008. Patton-Fuller is paying more to liabilities and expenses and their revenue is not equal to their expenses. Patton-Fuller was more profitable in 2008.…

    • 350 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Complete the horizontal analysis of the balance sheet data for Nike using 2006 as a base. (If amount decreases, use either a negative sign preceding the number, e.g. -45 or parenthesis, e.g. (45). Round all percentages to 1 decimal place, e.g. 12.5.)…

    • 871 Words
    • 4 Pages
    Satisfactory Essays
  • Powerful Essays

    fsa3e quiz mod01

    • 472 Words
    • 6 Pages

    Liabilities decreased $100 million during the year. What were beginning and ending amounts for Walt…

    • 472 Words
    • 6 Pages
    Powerful Essays
  • Satisfactory Essays

    Due to the amount of equity left for both companies, it would be in the bank 's best interest to negotiate a loan with L.L. Sam 's Company. Considering the amount of capital and assets that M.M. Smith company, totaling $363,000, the bank would be able to return their invest in the event that the company would…

    • 338 Words
    • 2 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Beano Ice Cream

    • 783 Words
    • 4 Pages

    1. Harris’s partnership proposal is not fair for Smith. He completely revised the original investment amount and loan deal that they had original discussed. He is asking to raise his share to 49%, which would pose many problems for Smith in the control of the company. Giving Harris that high of a stake in the franchise would be giving him a lot more money, and half of the control. Smith would be dependent on Harris, and if something suddenly happened to him, or the deal didn’t end up going through, then Smith would be out of business. His SCORE counselor recommended that he does not give up more than 20% share to one investor, and this is above and beyond that. He is also asking to be paid back his full loan of $95,000 over the first five years. This is completely unreasonable, since it is a brand new company and they will not be returning high profits in those primary years. With that expectation, Smith is expected to not only pay back his SBA loan, but also an extra $19,000 per year, with an added prime rate of interest, to Harris. With estimated incomes of only $41,000 after their first year in business, his entire salary for the year would be $8,695. Not only that, but Harris would get his loan back in five years, plus an extra $111,867. This is an extra 22 times the amount he put in, while Smith would be left with close to nothing.…

    • 783 Words
    • 4 Pages
    Satisfactory Essays
  • Satisfactory Essays

    Book

    • 538 Words
    • 3 Pages

    4-Do you agree with Mr. Clarkson’s estimate of the company’s loan requirements? How much will he need to finance the expected expansion in sales to $ 5.5 Million in 1996 and to take all trade discounts?…

    • 538 Words
    • 3 Pages
    Satisfactory Essays
  • Good Essays

    – Salary expense and benefits. Estimate that 10% of total compensation is in the form of incentives, and 30% is in non-salary benefits. $425,000/(1-.1)*(1/(1-.3)) = $674,603 – Advertising. Assume cost is 3% of sales 713,000*.03*$6.40 = $136,896 (note: price will be discussed later) – Debt retirement / interest. Assume 20 year loan at 8%. Larry borrows $1,548,000 ($1,898,447 - $350,000 that he invests). Recurring payment of $155,526 per year – Travel and other related expenses: $40,000/year…

    • 580 Words
    • 3 Pages
    Good Essays
  • Powerful Essays

    Lowes Companies Inc

    • 10105 Words
    • 71 Pages

    Through this new approach, we will deliver more than just supplies to the customer. We…

    • 10105 Words
    • 71 Pages
    Powerful Essays
  • Satisfactory Essays

    Despite the fact that, Butler is demonstrating development consistently; 2009 18.62%, 2010 33.83%, 2011 6.61% up to the first quarter, its gainfulness is gradually declining; 2009 28.61%, 2010 27.62%, 27.3% 2011 first quarter. In any case, the decrease in gross net revenue won't be so terrible on the off chance that they can figure out how to have great expense administration and bring down their working cost identifying with its income. Cost is likewise higher because of premium costs on the advances it has with the bank to help with the working capital.…

    • 511 Words
    • 2 Pages
    Satisfactory Essays
  • Good Essays

    Hcc Industries

    • 981 Words
    • 4 Pages

    1. Evaluate the decision to use “minimum performance standard” (MPS) targets instead of “stretch” targets…

    • 981 Words
    • 4 Pages
    Good Essays
  • Powerful Essays

    1) Evaluate the terms of the proposed $900 million financing from the perspective of both parties. How would you calculate the return to investors in this transaction? If you need more information, what information do you need?…

    • 2088 Words
    • 7 Pages
    Powerful Essays
  • Powerful Essays

    Calculate the level of working capital for Dell for the years 1994, 1995 and 1996. (Please show the full calculation and formula’s used)…

    • 1115 Words
    • 5 Pages
    Powerful Essays