Ask Question, Ask an Expert

+1-415-315-9853

info@mywordsolution.com

Ask Basic Finance Expert

problem: In April 1991, the owner and manager of Modo's Recycling Company, J. R. Vann, approached the Crewe National Bank (CNB) concerning a loan. This visit to the bank was the 2nd for Vann in the last eighteen months. An unusual occurrence, he thought, for a highly profitable firm. The company (a recycler of metal, glass, and paper) was in the midst of a healthy increase in sales. Operations were begun in 1980, & the firm had shown a profit each year since 1982.

            The company was founded in 1980 by J. R. Vann in response to the increasing usage of
recycled material in the manufacture of paper products, as well as metal & glass products. The primary raw material was scrap, which was hauled in by scrap collectors of various sizes. While paper & glass were recycled by the company, the business consisted mainly of the processing of scrap metal.

            There had been considerable consolidation in the metal recycling business during the past decade. In fact, J. R. Vann, known as Modo to nearly everyone, started Modo's Recycling Company against the advice of certain business associates. Their primary concern was the apparent fall-off in the availability of scrap metal. As a result of that trend, some of the small brokers or recycling yards had either gone out of business or had been bought by larger recycling yards such as Modo's. That meant the larger, more well-established yards were getting r stronger, which in turn meant that a new entrant into the business faced an uphill climb. J. R. Vann, however, was convinced that he could make a strong showing in the business. He had become familiar with the business, over the years, through prior employment in the steel industry. As a result of that conviction, his entire savings & a sizable loan from a local insurance company launched Modo's Recycling Company.

            The processing of the steel taken in from its "across the scale" purchase of scrap metal consisted of shredding or shearing the metal. Shredding was used to process such metal as junk cars, the primary source of scrap, & shearing was used to process steel bars & other structural type steel. The company took in approximately 30,000 tons of metal which required shredding & about 15,000 tons of metal which needed to be sheared.

            The processed metal was shipped to foundries across the United States for use in a variety of applications. In fact, the company was such an important supplier of metal to specific foundries, it had become necessary to keep a certain level of inventory on hand in order to ensure that the demand could be met without delay. The sales forecast for Modo's for 1992 was dollar14,500,000.

            The recycling companies which had survived the "shake-out" of the 1980s, as it had become known throughout the economy, meant to stay very loyal & dependable relative to their customer base. Accordingly, a good relationship with the foundries was a must. At the level of Modo's, this meant keeping a steady supply of scrap metal throughout the year. That goal created a need for cash. Further, machinery had to be kept in good working order & suppliers expected to be paid within the thirty day limit, which had become standard in the business. Of the approximately sixty competitors on the east coast of the United States, twenty were in the mid-Atlantic region and considered direct competitors of Modo's. Thus, a well-managed balance sheet was essential. In that regard, industry averages for certain items are shown as Table 3. Of special concern were the company's payables and inventory levels. Mr. Vann believed that a reasonable level in these areas would permit him to maintain a solid relationship with his suppliers and his customers. Vann believed that his long term debt would be constant, that is, would remain at its present level. In addition, he hoped to move the profit nearer to the industry average level, or beyond.

            The loan which Mr. Vann sought from CNB was for the purpose of increasing the company's stock of scrap metal. In recent months, a large portion of railroad track and rolling stock was being dismantled at certain points in the immediate region, and an unusually large supply of steel had become available. These "bulges" in the incoming supply of scrap metal were a typical occurrence. It provided the recycling companies an opportunity to build up their backlog of steel and other metals. Such a supply would be used to feed the emerging and successful new, smaller steel companies in the United States. (The cold-roll production process used by foundries had given some hope to the once flagging steel industry).

            In order to properly manage the situation, Vann considered a loan of $200,000 to be adequate for his short-term needs. The financial statements which follow illustrate certain aspects of the company's operating history.

            The bank's loan officer, Cheryl Fries, wanted to make the correct & appropriate decision. Modo's Recycling had a long-standing reputation as a well-run company. In addition, her informal grapevine indicated that Vann handled his credits well. If the analysis of the company's financial statements bore out these impressions, the bank would have gained another solid commercial customer. The essential problems which Fries wanted to answer related to the necessity of the loan, the size of the loan, & if it were actually needed. She began an analysis of the company's needs based upon the audited financial statements shown as Tables 1 & 2.

Table 1

Modo's Recycling Company

Income statement data

 

1987

1988

1989

1990

1991

Sales

$8,200,000

$8,700,000

$9,500,000

$11,000,000

$12,000,000

Profit after tax

$410,000

440,000

332,000

330,000

336,000

 

Table 2

Modo's Recycling Company

Balance Sheet

 

1987

1988

1989

1990

1991

Cash

$290,100

$239,266

$229,500

$215,500

$205,100

Accounts receivable

418,200

488,070

532,950

425,000

634,742

Inventory

964,500

1,171,036

1,489,525

2,598,693

3,220,087

Total current assets

$1,672,800

$1,898,372

$2,251,975

$3,239,193

$4,059,929

Fixed assets, net

2,509,200

2,786,061

3,150,513

3,138,540

3,452,383

Total assets

$4,182,000

$4,684,433

$5,402,488

$6,377,733

$7,512,312

 

         

Accounts payable

$385,020

$408,476

$647,869

$1,140,650

$1,550,175

Accrued wages & taxes

510,480

541,098

581,400

610,470

673,130

Notes payable - bank

150,000

78,000

75,000

75,000

75,000

Total current liabilities

$1,045,500

$1,027,574

$1,304,269

$1,826,120

$2,298,305

Long-term debt

$585,480

665,839

775,200

775,200

1,101,600

Owner's equity

1,020,408

1,020,408

1,020,408

1,143,801

1,143,795

Earned surplus

1,530,612

1,970,612

2,302,611

2,632,612

2,968,612

Total liabilities & equity

$4,182,000

$4,684,433

$5,402,488

$6,377,733

$7,512,312

Table 3

Modo's Recycling Company

Selected Operating Data for Major Recyclers, 1991

Profit margin on sales

5 Percent

Total debt-to-total assets

25 Percent

Inventory-to-sales

28 Percent

Accounts payable as a percent of sales

10 Percent

Current ratio

1.80:1

Compute the External Funds Needed (EFN) for the Company, to achieve the projected sales, using the formula method.

 

 

 

Basic Finance, Finance

  • Category:- Basic Finance
  • Reference No.:- M919966

Have any Question? 


Related Questions in Basic Finance

Assignment- tvm 2 - tth classto complete your degree and

Assignment- TVM 2 - T/Th Class To complete your degree and then go through graduate school, you will need $50,000 at end of each of the next7 years. Your Aunt offered to put you through school, and she will deposit in a ...

Assignment 1 research sample critique discussionfind a

Assignment 1: Research Sample Critique Discussion Find a research article using the University online library resources that is on a topic of interest to you and that includes a sample from a clearly distinguished popula ...

Nick has a goal to pay his credit card balance in full by

Nick has a goal to pay his credit card balance in full by June 30. When he first wrote the goal in December, his balance was $2,500. It is now April, and he can pay all except $200. Evaluate his progress and describe the ...

Forecasting interest rates based on prevailing

Forecasting Interest Rates Based on Prevailing Conditions : Consider the prevailing conditions for inflation (including oil prices), the economy, the budget deficit, and the Fed's monetary policy that could affect intere ...

Define the concepts of compounding and discountinguse

Define the concepts of compounding and discounting. Use future values and present values to explain how these concepts are related.

What is the minimum clearance that must be maintained

What is the minimum clearance that must be maintained between a crane and a 50-kV power line? Are there any exceptions to this rule; if so, what are the exceptions?

Hughes co is growing quickly dividends are expected to grow

Hughes Co. is growing quickly. Dividends are expected to grow at a 24.1 % rate for the next three years, with the growth rate falling off to a constant 5 % thereafter. If the required return is 10.9 % and the company jus ...

In order to obtain a sample of voters in pennsylvania a

In order to obtain a sample of voters in Pennsylvania, a simple random sample of 10 counties is selected. From each of the selected counties, 10 precincts are chosen at random. Finally, from each of these 100 precincts , ...

The text web site contains data on interest rates for

The text Web site contains data on interest rates for Treasury bonds. For the most recent data, compare the rates on 10-year conventional bonds and 10-year inflation-indexed bonds. What do these rates tell us about expec ...

Question 1 which of the following condition is correct if

Question 1: Which of the following condition is correct if you want to value a European call futures option where the futures price is 50, the strike price is 50, the risk-free rate is 5%, the volatility is 20% and the t ...

  • 4,153,160 Questions Asked
  • 13,132 Experts
  • 2,558,936 Questions Answered

Ask Experts for help!!

Looking for Assignment Help?

Start excelling in your Courses, Get help with Assignment

Write us your full requirement for evaluation and you will receive response within 20 minutes turnaround time.

Ask Now Help with Problems, Get a Best Answer

A cola-dispensing machine is set to dispense 9 ounces of

A cola-dispensing machine is set to dispense 9 ounces of cola per cup, with a standard deviation of 1.0 ounce. The manuf

What is marketingbullwhat is marketing think back to your

What is Marketing? • "What is marketing"? Think back to your impressions before you started this class versus how you

Question -your client david smith runs a small it

QUESTION - Your client, David Smith runs a small IT consulting business specialising in computer software and techno

Inspection of a random sample of 22 aircraft showed that 15

Inspection of a random sample of 22 aircraft showed that 15 needed repairs to fix a wiring problem that might compromise

Effective hrmquestionhow can an effective hrm system help

Effective HRM Question How can an effective HRM system help facilitate the achievement of an organization's strate