Hampton machine tools

1356 Words6 Pages
Hampton Machine Tool Company 9-280-103 Rev. 12/3/91 SUGGESTED ANSWERS Rocky Higgins April 2001 a)Prepare a sources and uses of cash statement for Hampton for the period November 30 – August 31, 1979. Sources and Uses of Cash November 30, 1978 – August 31, 1979 SOURCES Increase in bank debt $1,000 Increase in retained earnings 883 Decrease in cash 961 Increase in customer advances 726 Increase in accounts payable 600 Decrease in accounts receivable 561 Increase in taxes payable 329 Decrease in net fixed assets 92 Decrease in prepaid expenses 20 TOTAL SOURCES OF CASH $5,172 USES Stock repurchase $3,000 Increase in inventories 2,163 Decrease in accruals 9 TOTAL USES OF CASH $5,172 b)Reflecting on this sources and uses statement, why do you think this profitable company cannot repay its loan on time? What developments between November and August have contributed to this situation? Judging from the sources and uses statement it appears that the sharp increase in inventories is responsible for the company’s inability to repay its loan. This increase in inventories appears due to unexpected delay in receiving a critical part. c)Based on the information in the case, prepare a projected cash budget for the four months, September through December 1979. Projected Cash Budget September 1979 through December 1979. Receipts September October November December Collection of receivables* (clientes) $684 $1,323 $779 $1,604 Bank loan 350 Total cash receipts $684 $1,673 $779 $1,604 Disbursements Payment of accounts payable** $948 $600 $600 $600 Other operating outlays 400 400 400 400 Tax payments 181 181 Interest payments – bank loan 15 15 20 20 Principal payments – bank loan 1,350 Compra maquinaria 350 Dividend payments 150 Total disbursements

More about Hampton machine tools

Open Document