Question
In: Finance
IYou have a bike store. Your assets consist of $10,400 in inventory, $1,000 in equipment (phones,...
IYou have a bike store. Your assets consist of $10,400 in inventory, $1,000 in equipment (phones, computers, etc.) and $600 cash. You are capitalized with $10,000 owners’ equity and $2,000 debt at 6%. Assume your only variable cost are the bikes you purchase from the manufacturer, $60/bike. Your fixed costs total $2500.
During the year you purchased 250 bikes and sold them at $80/bike. But you only paid for half the bikes you bought; the rest were sold to you “on credit.” Your profits tax rate is 20%. What is your ROE for the year?
You “took out” all the profits. Do the “money in – money out” to calculate the net change in cash for the year. What does your balance sheet look like at the end of the year?
IISuppose a business is capitalized with $500,000 in Owners’ Equity plus $400,000 in loans which carry a 5% interest rate. This year’s projected revenue is $1 million, with variable and fixed costs $600,000 and $100,000 (no depreciation), respectively. Profits taxes are 25%.
Calculate the coverage ratio for the year. Do it two ways: By moving down the waterfall, to see the money available to service debt. And by moving up from the bottom of the waterfall – that is, adding back taxes and interest to profits.
Solutions
Expert Solution
You have asked two unrelated questions in the same post. I will address all the sub parts of the first question. Plesae post the second question separately.
Q - I
ROE = Net income / Equity
Equity = 10,000
| Parameter | Linkage | $ |
| Sales | A = 250 x 80 | 20,000 |
| Variable costs | B = 250 x 60 | 15,000 |
| Fixed costs | C | 2,500 |
| EBIT | E = A - B - C | 2,500 |
| Interest | F = 6% x 2000 | 120 |
| EBT | G = E- F | 2,380 |
| Taxes | H = 20% x G | 476 |
| Net income | I = G - H | 1,904 |
Hence, ROE = 1,904 / 10,000 = 19.04%
| Cash Inflow = Sales | A | 20,000 |
| Cash outflows | ||
| Purchases | 50% x B | 7,500 |
| Fixed costs | C | 2,500 |
| Interest | F | 120 |
| Taxes | H | 476 |
| Dividends | =Net income | 1904 |
| Total outflows | sum of above | 12,500 |
| Net change in cash for the year | 7,500 |
Balance Sheet at the end of the year
Adding opening cash balance of 600 to the figure above, we get $ 8,100 as the closing cash balance for the year.
| ASSETS | $ | LIABILITIES & EQUITY | $ | |
| Cash & balance | 8,100 | Accounts payable | 7,500 | |
| Inventory | 10,400 | Debt | 2,000 | |
| Equipment | 1,000 | Equity | 10,000 | |
| Total | 19,500 | Total | 19,500 |
jeff jeffy answered 3 months agoRelated Solutions
You have a bike store. Your assets consist of $10,400 in inventory, $1,000 in equipment (phones,...
You have a bike store. Your assets consist of $10,400 in
inventory, $1,000 in equipment (phones, computers, etc.) and $600
cash. You are capitalized with $10,000 owners’ equity and $2,000
debt at 6%. Assume your only variable cost are the bikes you
purchase from the manufacturer, $60/bike. Your fixed costs total
$2500. During the year you purchased 250 bikes and sold them at
$80/bike. But you only paid for half the bikes you bought; the rest
were sold to you...
I You have a bike store. Your assets consist of $10,400 in inventory, $1,000 in equipment...
I
You have a bike store. Your assets consist of $10,400 in inventory,
$1,000 in equipment (phones, computers, etc.) and $600 cash. You
are capitalized with $10,000 owners’ equity and $2,000 debt at 6%.
Assume your only variable cost are the bikes you purchase from the
manufacturer, $60/bike. Your fixed costs total $2500.
During the year you purchased 250 bikes and sold them at $80/bike.
But you only paid for half the bikes you bought; the rest were sold...
The assets of Dallas & Associates consist entirely ofcurrent assets and net plant and equipment,...
The assets of Dallas & Associates consist entirely of
current assets and net plant and equipment, and the firm has no
excess cash. The firm has total assets of $2.6 million and net
plant and equipment equals $2.3 million. It has notes payable of
$160,000, long-term debt of $749,000, and total common equity of
$1.5 million. The firm does have accounts payable and accruals on
its balance sheet. The firm only finances with debt and common
equity, so it has...
The assets of Dallas & Associates consist entirely of current assets and net plant and equipment,...
The assets of Dallas & Associates consist entirely of
current assets and net plant and equipment, and the firm has no
excess cash. The firm has total assets of $2.7 million and net
plant and equipment equals $2.4 million. It has notes payable of
$160,000, long-term debt of $755,000, and total common equity of
$1.45 million. The firm does have accounts payable and accruals on
its balance sheet. The firm only finances with debt and common
equity, so it has...
The assets of Dallas & Associates consist entirely of current assets and net plant and equipment....
The assets of Dallas & Associates consist entirely of
current assets and net plant and equipment. The firm has total
assets of $2.8 million and net plant and equipment equals $2.5
million. It has notes payable of $140,000, long-term debt of
$745,000, and total common equity of $1.55 million. The firm does
have accounts payable and accruals on its balance sheet. The firm
only finances with debt and common equity, so it has no preferred
stock on its balance sheet....
The assets of Dallas & Associates consist entirely of current assets and net plant and equipment....
The assets of Dallas & Associates consist entirely of
current assets and net plant and equipment. The firm has total
assets of $2.8 million and net plant and equipment equals $2.5
million. It has notes payable of $140,000, long-term debt of
$745,000, and total common equity of $1.55 million. The firm does
have accounts payable and accruals on its balance sheet. The firm
only finances with debt and common equity, so it has no preferred
stock on its balance sheet....
The assets of Dallas & Associates consist entirely of current assets and net plant and equipment,...
The assets of Dallas & Associates consist entirely of
current assets and net plant and equipment, and the firm has no
excess cash. The firm has total assets of $2.7 million and net
plant and equipment equals $2.3 million. It has notes payable of
$150,000, long-term debt of $748,000, and total common equity of
$1.55 million. The firm does have accounts payable and accruals on
its balance sheet. The firm only finances with debt and common
equity, so it has...
The assets of Dallas & Associates consist entirely of current assets and net plant and equipment,...
The assets of Dallas & Associates consist entirely of
current assets and net plant and equipment, and the firm has no
excess cash. The firm has total assets of $2.7 million and net
plant and equipment equals $2.3 million. It has notes payable of
$140,000, long-term debt of $752,000, and total common equity of
$1.55 million. The firm does have accounts payable and accruals on
its balance sheet. The firm only finances with debt and common
equity, so it has...
The assets of Dallas & Associates consist entirely of current assets and net plant and equipment,...
The assets of Dallas & Associates consist entirely of
current assets and net plant and equipment, and the firm has no
excess cash. The firm has total assets of $2.6 million and net
plant and equipment equals $2.2 million. It has notes payable of
$150,000, long-term debt of $758,000, and total common equity of
$1.5 million. The firm does have accounts payable and accruals on
its balance sheet. The firm only finances with debt and common
equity, so it has...
The assets of Dallas & Associates consist entirely of current assets and net plant and equipment....
The assets of Dallas & Associates consist entirely of
current assets and net plant and equipment. The firm has total
assets of $2.5 million and net plant and equipment equals $2.2
million. It has notes payable of $155,000, long-term debt of
$752,000, and total common equity of $1.45 million. The firm does
have accounts payable and accruals on its balance sheet. The firm
only finances with debt and common equity, so it has no preferred
stock on its balance sheet....
ADVERTISEMENT
ADVERTISEMENT
Latest Questions
- Why normalization and referential integrity are important principles when designing relational databases?
- Respond to the following in a minimum of 175 words: Discuss what elements should be present...
- 1) The 3rd bright fringe of a double slit interference pattern is 30.0 cm above the...
- A solar cell generates a potential difference of 0.320 V when a 445.0 ? resistor is...
- A ceiling fan consists of a small cylindrical disk with 5 thin rods coming from the...
- You measure the following quantities as A = 1.0 m ± 0.2 m, B = 2.0...
- Froya Fabrikker A/S of Bergen, Norway, is a small company that manufactures specialty heavy equipment for...
ADVERTISEMENT