Hiller Solution Round 1 12 font

Hiller Solution Round 1 12 font - Account Receivables...

Info iconThis preview shows pages 1–3. Sign up to view the full content.

View Full Document Right Arrow Icon
Account Receivables 0.15 Inventories 0.20 Depreciation(Bldg) 15.00 Depreciation(Equip) 5.00 Accts. Payable 0.10 Accruals 0.05 Beginning unit sales 5000.00 Selling price 40.00 Unit sales growth 0.35 Variable cost of goods 0.25 Variable operating exp. 0.20 LOC/other l.t. debt interest rate 0.12 Mortgage interest 0.10 Maximum debt ratio 0.70 Tax rate 0.30 Annual equipment purchases 40000.00 10000.00 YEAR 1 YEAR 2 Sales 200000.00 270000.00 Cost of goods Fixed 60000.00 60000.00 Variable 50000.00 67500.00 Gross profit 90000.00 142500.00 Opersting expenses Fixed 45000.00 45000.00 Variable 40000.00 54000.00 Depreciation 14000.00 16000.00 Total operating expenses 99000.00 115000.00 Earnings before interest and tax -9000.00 27500.00 Interest 9311.68 7999.57 Earnings before tax -18311.68 19500.43 Cumulative earnings before tax -18311.68 1188.75 Tax 0.00 356.62 Earnings after tax -18311.68 19143.81 Balance Sheet YEAR 1 YEAR 2 Cash 10000.00 10000.00 Accounts receivable 30000.00 40500.00 Inventories 40000.00 54000.00 Total current assets 80000.00 104500.00 Equipment 40000.00 50000.00 Acc. Dep. -8000.00 -18000.00 Building 90000.00 90000.00 Acc. Dep -6000.00 -12000.00 Total fixed assets 116000.00 110000.00 Total Assets 196000.00 214500.00
Background image of page 1

Info iconThis preview has intentionally blurred sections. Sign up to view the full version.

View Full DocumentRight Arrow Icon
YEAR 1 YEAR 2 Liabilities Accounts Payable 20000.00 27000.00 Accruals 10000.00 13500.00 Line of credit 15713.95 19211.41 Current liabilities 45713.95 59711.41 Mortgage 44214.32 43350.07 Other L-T debt 24383.42 10606.40 Total debt
Background image of page 2
Image of page 3
This is the end of the preview. Sign up to access the rest of the document.

This note was uploaded on 10/06/2008 for the course ENT 4310 taught by Professor Petty during the Spring '08 term at Baylor.

Page1 / 9

Hiller Solution Round 1 12 font - Account Receivables...

This preview shows document pages 1 - 3. Sign up to view the full document.

View Full Document Right Arrow Icon
Ask a homework question - tutors are online