# SMChap029 - Chapter 29 Financial Planning CHAPTER 29...

• Test Prep
• 15
• 100% (3) 3 out of 3 people found this document helpful

This preview shows pages 1–4. Sign up to view the full content.

Chapter 29 - Financial Planning CHAPTER 29 Financial Planning Answers to Problem Sets 1. i. Cash declines and working capital declines. ii. Cash increases and working capital is unchanged; one current asset is exchanged for another. iii. Cash declines and working capital is unchanged; a current asset is exchanged for a current liability. iv. Cash is unchanged and working capital increases. v. Cash is unchanged and working capital is unchanged; the current asset (inventory) is offset by the current liability. vi. Cash increases and working capital is unchanged; one current asset is exchanged for another. Est. Time: 01 – 05 2. a. Inventories go up (use). b. Accounts receivable go up (use). c. No change is shown on the firm’s books. d Increase in cash (source) and reduction in assets. A loss of \$100,000 is deducted from retained earnings. e Cash declines (use) and equity declines. f. Cash declines (use). g. Cash is unchanged, although net working capital increases (the debt issue is a source of funds ). Est. Time: 01 – 05 3. To calculate cash inflow we multiple the credit sales collected for each of the previous three months by the proportion collected in Months 3 and 4, and add these values to the cash flows for that month: Month 3: 18 + (.5 x 90) + (.3 x 120) + (.2 x 100) = \$119,000 Month 4: 14 + (.5 x 70) + (.3 x 90) + (.2 x 120) = \$100,000 29-1

This preview has intentionally blurred sections. Sign up to view the full version.

Chapter 29 - Financial Planning Est. Time: 01 – 05 4. a. b. Est. Time: 06 – 10 5. a. In Table 29.2, cash = 40; total current assets = 340; bank loans = 15; current liabilities = 150; total assets = total liabilities; and net worth = 590. In Table 29.3, increase (decrease) in short-term debt = −10; net cash flow from financing activities = −35; and increase in cash balance = 20. b. In Table 29.2, long-term debt = 130; gross investment = 375; net fixed assets = 275; cash = 40; current assets = 340; total assets = total liabilities; and net worth = 615. In Table 29.3, increase (decrease) in long-term debt = 30 + 40 =70; net cash flow from financing activities = −50 + 40= −10; investment in fixed assets = − (25 + 30) = −55; and increase in cash balance = 20. c. In Table 29.1, operating cost (cost of goods sold + other expenses) = (1,644 + 411) x .9 = 1850; pretax income = 2,200 1,850 – 20 – 5 = 325; and net income = 325 x .5 = 162.5. If dividend is unchanged, earnings retained in the business = 162.5 − 30 = 132.5. 29-2
Chapter 29 - Financial Planning In Table 29.2, assuming inventories are unchanged, cash = 25 +132.5 – 30 = 127.5; current assets = 427.5; net worth = −452.5; total assets = total liabilities, and net worth = 677.5. In Table 29.3, net income = 162.5; net cash flow from operating activities = 85 + 102.5 =187.5; and increase (decrease) in cash balance = 107.5. d. Table 29.4 changes as follows: Table 29.5 changes as follows: Q3 Q4 Collections on Accounts Receivable 818.4 826.6 Total Sources 895.4 826.6 Sources Minus Uses 268.4 189.1 Cash at Start -188.6 79.8 Change in Cash Balance 268.4 189.1 Cash at End 79.8 268.9 Cumulative Financing Required -54.8 243.9 e. Table 29.5 changes as follows: Q1 Q2 Q3 Q4 Labor and Other Expenses 116 116 116 116 Total Sources 531 539.4 767 827.8 Sources Minus Uses 121 -52.6 140 190.3 Short-Term Borrowing Requirement: Cash at Start 25 -96 -148.6 -8.6 Change on Cash Balance -121 -52.6 140 190.3 Cash at End -96 -148.6 -8.6 181.7 Cumulative Financing Required 121 173.6 33.6 -156.7 f. Table 29.5 changes as follows: Q2 Q3 Q4 29-3 Q3 Q4 Receivables at Start 181.6 105.2 Sales 742 836 Collections: Current Sales 667.8 752.4 Last Period

This preview has intentionally blurred sections. Sign up to view the full version.

This is the end of the preview. Sign up to access the rest of the document.
• One '13
• Balance Sheet, Test Prep, Generally Accepted Accounting Principles, EST. TIME

{[ snackBarMessage ]}

### What students are saying

• As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

Kiran Temple University Fox School of Business ‘17, Course Hero Intern

• I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

Dana University of Pennsylvania ‘17, Course Hero Intern

• The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

Jill Tulane University ‘16, Course Hero Intern