• Join over 1.2 million students every month
  • Accelerate your learning by 29%
  • Unlimited access from just £6.99 per month

Wilson Lumber Company Case

Extracts from this document...

Introduction

Executive Summary Wilson Lumber Company is experiencing financing problems as it can no longer keep up with its own sales growth. With the expectation of P 2.5 million in sales for the following year, the company is in need of more funds. The company can choose to establish a new line of credit with the Northrup bank and have access to $325,000 as a revolving credit line, however this would mean severing its relationship with its present bank, the Suburban National Bank. Wilson Lumber Company should pursue the loan as it would help them support their funding requirements for 1985. However, that alone is not enough to support their expected sales of 2.5 million. As their sales growth has experienced such tremendous increases, they should consider slowing down and stabilizing their capital structure as too much growth is putting a strain in their finances. As the funds needed for the sales of P2.5 million cannot be supported, the company should opt for a much lesser growth rate that would help the company ease their funding needs while still making efficient use of the loan from the Northrup Bank. Case Context Wilson Lumber Company experienced growth in its business the past three years (1982-1984). ...read more.

Middle

16027.1 7290.52 6803.96 6317.41 7754.25 7356.16 6958.07 -1690 Minimum Cash balance 20000 20000 20000 20000 20000 20000 20000 20000 20000 20000 20000 20000 Excess Cash 6219.75 5821.66 0 0 0 0 0 0 0 0 0 0 Required Financing 0 0 2999.82 3486.38 3972.93 12709.5 13196 13682.6 12245.8 12643.8 13041.9 21690 Total Required Financing 109668.79 Cash Budget (2.091 million sales) January February March April May June July August September October November December Cash Receipts Sales 156825 156825 191675 191675 191675 191675 191675 191675 156825 156825 156825 156825 A/R Lagged 1 month 222000 156825 156825 191675 191675 191675 191675 191675 191675 156825 156825 156825 Receipts from loan 10000 Total Cash receipts 222000 156825 166825 191675 191675 191675 191675 191675 191675 156825 156825 156825 Cash disbursements Purchases 118867.4 118867.4 145282.3 145282.3 145282.3 145282.3 145282.3 145282.3 118867.4 118867.4 118867.4 118867.4 A/P Lagged 1 month 179000 118867.4 118867.4 145282.3 145282.3 145282.3 145282.3 145282.3 145282.3 118867.4 118867.4 118867.4 Operating expense 38290.61 38290.61 46799.63 46799.63 46799.63 46799.63 46799.63 46799.63 38290.61 38290.61 38290.61 38290.61 Interest expense 7000 7000 7000 7000 Loan Payment Mortgage 1250 1250 1250 1250 Total Cash disbursements 217290.6 157158 173917 192082 192082 200332 192082 192082 191822.9 157158 157158 165408 Net Cash Flow 4709.395 -332.962 -7091.99 -406.953 -406.953 -8656.95 -406.953 -406.953 -147.93 -332.962 -332.962 -8582.96 Beginning Cash 29000 ...read more.

Conclusion

However, that alone is not enough to support their expected sales of 2.5 million. As their sales growth has experienced such tremendous increases, they should consider slowing down and stabilizing their capital structure as too much growth is putting a strain in their finances. Justification * Should Wilson Lumber Company pursue their expected sales of P2.5 million, they would need about P387,473.46 in funds, but they have access to P325,000 only. The company has been experiencing more than 30% growth in net sales per year, but as they can no longer support this growth, they should consider slowing down. * As they have only P325,000 in funds, they could consider opting for the growth rate and amount of sales that can be supported by this figure. * By accepting an 11% growth rate for 1985, the company would now have a projected P2,091,000 and funding requirements of P 324,000, which can now be supported by their loan from Northrup National Bank. Implementation * Accept Northrup Bank's offer or revolving credit line. * Take discounts as its cost of giving up is higher than the financing cost. * Slow down th * * e sales growth of the company. ?? ?? ?? ?? Wilson Lumber Company ...read more.

The above preview is unformatted text

This student written piece of work is one of many that can be found in our GCSE Accounting & Finance section.

Found what you're looking for?

  • Start learning 29% faster today
  • 150,000+ documents available
  • Just £6.99 a month

Not the one? Search for your essay title...
  • Join over 1.2 million students every month
  • Accelerate your learning by 29%
  • Unlimited access from just £6.99 per month

See related essaysSee related essays

Related GCSE Accounting & Finance essays

  1. Hampton Machine Tools Company Case

    1M loan 15 15 15 15 Interest on 350K loan 5.25 5.25 5.25 Tax paymnets 181 181 Expenses 400 400 400 400 Purchases 948 600 600 600 Fixed asset outlay 350 First Loan 1000 Second loan 350 Dividends 150 Total Disbusements 1544 1370.25 1020.25 2701.25 Net Cash flow -860 302.75

  2. Comsat case

    Finding a company that has a comparable bond rating will provide insight as to the amount of debt to be used. Companies with matching bond ratings reflect similar financial risk. Since it is financial risk that drives default, marketability, and liquidity risk premiums, this makes an appropriate comparable an adequate predictor of the actual costs of debt expected.

  1. Personal budget

    Below are some types of financial services that are available from HSBC plc. Select current account. The select current account can save you money, get all the banking services you expect. The services that are on offer are: * �50 interest free overdraft.

  2. Enron Case Analysis

    to pursue their mission and become the largest energy supplier in the world. [4] This strong drive for expansion also relates directly to why the company ended up in disaster. Enron had encountered large scandals as early as 1987, when the company itself was only created in 1985.

  1. Free essay

    planning personal finances

    He has several sources of income. Till he has to go university he plans to work in McDonald's full time and earns �250 a week before tax. He knows that he must try and save as much as possible. During term time at university he plans to work 15 hours in a bar earning �4.50 an hour before tax.

  2. Costs, Profits and Break-even Analysis.

    * Can I set them in context? * Is it only money that increases job satisfaction? * Where else and how else do people gain satisfaction within their lives? * Does a 'one size' approach to motivation fit all workers? * How do changing circumstances affect motivation within the workplace?

  1. Unit 5 Introduction to Accounting

    Bank 3000,00 3000,00 Rent Rec 250,00 250,00 250,00 250,00 250,00 250,00 250,00 250,00 250,00 250,00 250,00 250,00 3000,00 TOTAL: 44665,00 40223,50 45262,50 44665,00 44665,00 43184,50 37262,50 25418,50 44665,00 52067,50 59470,00 70750,00 552299,00 Payments: Purchases excl VAT 27000,00 24300,00 22500,00 27000,00 27000,00 26100,00 22500,00 15300,00 27000,00 31500,00 36000,00 44000,00 330200,00 Purchases

  2. This report has been produced as evidence for Unit 9 - 'Financial Services' - ...

    100 100 100 100 100 100 Mortgage 493.92 493.92 493.92 493.92 493.92 493.92 Insurance 9.20 9.20 9.20 9.20 9.20 9.20 Pension 87.5 87.5 87.5 87.5 87.5 87.5 Council Tax 70 70 70 70 70 70 Shopping 400 400 400 400 400 400 Phone 50 50 50 50 50 50 Water/Gas/Electricity

  • Over 160,000 pieces
    of student written work
  • Annotated by
    experienced teachers
  • Ideas and feedback to
    improve your own work