Professional Documents
Culture Documents
Toy World, Inc. Harvard Business School Case Software 2-295-715 Copyright (c) 1994 by the President and Fellows of Harvard College. This case was prepared as the basis for class discussion rather than to illustrate either effective or ineffective handling of an administrative situation.
Page 1
Sheet1
WORKSHEET NAVIGATION This worksheet contains the data from the following exhibits: Table A: Table B: Table C: Exhibit 1: Exhibit 2: Condensed Income Statements, 1991-1993 Balance Sheet at December 31, 1993 Monthly Sales Data Pro Forma Balance Sheets Under Seasonal Production, 1994 Pro Forma Income Statement Under Seasonal Production, 1994
The first exhibit is located in the A1 position. To view each succeeding exhibit, use the SCROLL Bar to view the next exhibit
OPTIONAL NAVIGATIONAL TECHNIQUE Each exhibit in this worksheet has been named using the <Formula> <Define> <Name> commands in Excel. This allows you to easily move from one section of the worksheet to another. Either of the following techniques will allow you to move from one exhibit to another.
Page 2
Sheet1
Click on <Formula> in the menu bar, then select <Go to...> from pulldown menu A dialog box will appear listing the exhibts Click on the exhibit you wish to view, then click on <OK>. OR You may use the scroll bar or arrow keys to page down through the list of exhibits if the one you wish to view is not immediately apparent. SCROLL TO A1 TO GO TO FIRST EXHIBIT...
REVISION HISTORY Date Name 12/12/1994 K.Fitta Explanation of Change Converted to Excel
Table A
Page 3
Sheet1
1991
1992
1993
Net sales Cost of goods sold Gross profit Operating expenses Interest expense Interest income Profit before taxes Federal income taxes Net profit
Table B
Cash Accounts receivable Inventory Current assets Plant and equipment, net Total assets Accounts payable Notes payable, bank Accrued taxes(a) Long-term debt, current portion Current liabilities Long-term debt Shareholders' equity Total liabilities and shareholders' equity
$200 2,905 586 $3,691 1,176 $4,867 $282 752 88 50 $1,172 400 3,295 $4,867
(a)The company was required to make estimated tax payments on the 15th of April, June, September, and December. In 1993 it elected to base its estimated tax payments on the previous year's tax. The balance of $88,000 was due on March 15, 1994.
Table C
Sales 1993
Projected 1994
January February
$64 88
$120 140
Page 4
Sheet1
96 88 87 95
Page 5
Sheet1
Exhibit 1
Pro Forma Balance Sheets Under Seasonal Production, 1994 (thousands of dollars)
Jan.
Feb.
Mar.
Apr.
Cash(a) Accounts receivable(b) Inventory(c) Current assets Net plant and equipment(d) Total assets Accounts payable(e) Notes payable, bank(f)
Page 6
Sheet1
Accrued taxes(g) Long-term debt, current portion Current liabilities Long-term debt(h) Shareholders' equity Total liabilities and equity
$4,867
$3,700
$3,548
$3,315
$3,116
(a)Assumed maintenance of minimum $200,000 balance; includes excess cash in months when company is out of debt. (b)Assumed 60-day collection period. (c)Assumed inventories maintained at December 31, 1993 level for all of 1994. (d)Assumed equipment purchases equal to depreciation expense.
(e)Assumed equal to 30% of the current month's sales and related to material purchases of $3,000,000 for 1994 as against sal This represents a 30-day payment period. Since inventories are level, purchases will follow seasonal production (f)Plug figure.
(g)Taxes payable on 1993 income are due on March 15, 1994. On April 15, June 15, September 15, and December 15, 1994, each of the estimated tax for 1994 are due. In estimating its tax liability for 1994, the company has the option of using the prior ($139,000) for its estimate and making any adjusting tax payments in 1995. Alternatively, the company could estimate its 1994 Toy World planned to use its prior year's tax liability as its estimate and to pay $35,000 in April, June, September, and Decemb (h)To be repaid at the rate of $25,000 each June and December.
Exhibit 2
Pro Forma Income Statement Under Seasonal Production, 1994 (thousands of dollars)
Jan.
Feb.
Mar.
Apr.
May
Net sales Cost of goods sold(a) Gross profit Operating expenses(b) Interest expense Interest income(c) Profit (loss) before taxes Income taxes(d)
Page 7
Sheet1
Net Profit
($112)
($104)
($100)
($104)
($105)
(a)Assumed cost of goods sold equal to 70% sales. (b)Assumed to be same for each month throughout the year. (c)Toy World expected to earn a 4% annualized rate of return on average monthly cash balances.
(d)Negative figures are tax credits from operating losses, and reduced accrued taxes shown on balance sheet. The federal tax
Page 8
Sheet1
Page 9
Sheet1
Page 10
Sheet1
Page 11
Sheet1
Page 12
Sheet1
Page 13
Sheet1
May
June
July
Aug.
Sept.
Oct.
Nov.
Page 14
Sheet1
$2,957
$2,738
$2,589
$3,742
$5,422
$5,942
$6,387
ber 15, and December 15, 1994, payments of 25% has the option of using the prior year's tax liability company could estimate its 1994 tax liability directly. , June, September, and December.
June
July
Aug.
Sept.
Oct.
Nov.
Dec.
Page 15
Sheet1
($105)
($101)
$186
$225
$281
$310
$80
n balance sheet. The federal tax rate on all earnings was 34%.
Page 16
Sheet1
Page 17
Sheet1
Page 18
Sheet1
Page 19
Sheet1
Page 20
Sheet1
Page 21
Sheet1
Dec.
Page 22
Sheet1
$5,362
Total
Page 23
Sheet1
$351
Page 24