70.2K

Verified Solution

Link Copied!

a	Using the information provided, construct a monthly cash budget for October through December 2014. Based on your analysis, will Noble enjoy a surfeit of cash, or require external financing?
b	Construct a pro forma income statement for the first fiscal quarter of 2015 and a pro forma balance sheet as of December 31, 2014. What is your estimated external financing needed for December 31?
c	Does the December 31, 2014, estimated external financing equal your cash surplus (deficit) for this date from your cash budget?
d	Based on your answers above, construct a cash flow forecast for Noble for the period October through December 2014.
Noble Selected Information and Financial Statements
	Sales (20 percent for cash, the rest on 30-day credit terms):
	2014 Actual			2014 Projected
	July	August	September	October	November	December
	76,000	88,000	266,000	125,000	51,000	53,000
	Purchases (all on 60-day terms):
	2014 Actual			2014 Projected
	July	August	September	October	November	December
	116,000	122,000	257,000	62,000	27,000	26,000
Salaries payable monthly				20,000
Principal payment on debt due in December				25,700
Interest due in December				9,000
Dividend payable in December				15,000
Taxes payable in November				19,000
Addition to accumulated depreciation in December				4,000
Cash balance on October 1, 2014				34,000
Minimum desired cash balance				15,000
Nobles annual income statement and balance sheet for September 30, 2014 appear below.
Additional information about the company's accounting methods and expectations for
the last three months of 2014 appear in the footnotes.
		Noble
		Annual Income Statement
		Fiscal Year ended September 30, 2014 ($ 000)
Net sales			1,581.6
Cost of goods sold1			1,098.0
Gross profits			483.6
Selling and administrative expenses2			240.0
Interest expense			18.0
Depreciation3			16.0
Net profit before tax			209.6
Tax at 33%			69.2
Net profit after tax			140.4
		Noble
		Balance Sheet
		September 30, 2014 ($ 000)
Assets
Cash			34.0
Accounts receivable			212.8
Inventory			425.0
Total current assets			671.8
Gross fixed assets			135.0
Accumulated depreciation			52.0
Net fixed assets			83.0
Total assets			754.8
Liabilities
Bank loan			0.0
Accounts payable			379.0
Accrued expenses4			55.0
Current portion long-term debt5			25.7
Taxes payable			56.0
Total current liabilities			515.7
Long-term debt			120.0
Shareholders' equity			119.1
Total liabilities and equity			754.8
1. Cost of goods sold consists entirely of items purchased during the quarter.
2. Selling and administrative expenses consist entirely of salaries.
3. Depreciation is straight-line at the rate of $4,000 per quarter.
4. Accrued expenses are not expected to change in the last quarter.
5. $25.7 due December 2014. No payments for remainder of year.

Answer & Explanation Solved by verified expert

See Answer