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 constructed 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

If the bank decided to require the company to maintain a current ratio of 2.0 as a condition of its loan, how will the projected balance sheet for 1992 change?

Basic Finance, Finance

  • Category:- Basic Finance
  • Reference No.:- M919974

Have any Question? 


Related Questions in Basic Finance

1 what is net worth what role does net worth play in

1. What is net worth? What role does net worth play in lenders' attempts to reduce adverse selection problems? 2. What is relationship banking? How do banks and borrowers benefit from relationship banking? 3. What is the ...

1 what is meant by loan servicing2 identify the principal

1. What is meant by loan servicing? 2. Identify the principal sources of mortgage company income. 3. How does the Farm Credit System structure the various agencies that handle oversight of the farm mortgage lending funct ...

If you could solve this problem using excel that would be

If you could solve this problem using Excel that would be great! 1) A company is considering buying either Machine A or Machine B. Machine Both machines cost $42,392, but Machine A is expected to last 4 years and generat ...

1 show that when you apply node splitting to a nonreducible

1. Show that when you apply node splitting to a nonreducible ow graph, and then perform T1-T2 reduction on the resulting split graph, you wind up with strictly fewer nodes than you started with. 2. What happens if you ap ...

1 discuss the differences in the loan application for a

1. Discuss the differences in the loan application for a commercial loan and a home loan. 2. Describe the risks involved in commercial real estate investment and financing. 3. What type of work is covered in a land devel ...

1 in many industrialized countries the average inventory

1. In many industrialized countries, the average inventory turnover index is around 20 for dairy products and around five for household electrical appliances. Discuss these figures. 2. Consider a warehouse equipped with ...

1 suppose that apples profits are expected to grow twice as

1. Suppose that Apple's profits are expected to grow twice as fast as Microsoft's. Which firm's stock should be the better investment? Briefly explain. 2. Henry Blodget worked for Merrill Lynch during the dot-com boom. T ...

For the situation described in problem 2 above we expect

For the situation described in problem 2 above we expect elastic interaction loss of 6% and embedment loss of 4%. Compute the revised maximum and minimum preloads ? Sketch the revised, preloaded joint diagram ? Compute t ...

Find two variables that you think should be either

Find two variables that you think should be either positively or negatively correlated. Measure these two variables in a sample of participants (for instance, your classmates). Calculate the Pearson correlation coefficie ...

1 what kinds of things do volunteer organizations provide

1. What kinds of things do volunteer organizations provide for victims in the aftermath of a disaster? 2. What is the Incident Command System, and why was it originally developed? 3. What are the five major management sy ...

  • 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

Section onea in an atwood machine suppose two objects of

SECTION ONE (a) In an Atwood Machine, suppose two objects of unequal mass are hung vertically over a frictionless

Part 1you work in hr for a company that operates a factory

Part 1: You work in HR for a company that operates a factory manufacturing fiberglass. There are several hundred empl

Details on advanced accounting paperthis paper is intended

DETAILS ON ADVANCED ACCOUNTING PAPER This paper is intended for students to apply the theoretical knowledge around ac

Create a provider database and related reports and queries

Create a provider database and related reports and queries to capture contact information for potential PC component pro

Describe what you learned about the impact of economic

Describe what you learned about the impact of economic, social, and demographic trends affecting the US labor environmen