Beruflich Dokumente
Kultur Dokumente
1988
1697
1989
2013
183
1278
1461
239
1222
239
1524
1763
326
1437
GROSS PROFIT
475
576
425
13
37
6
31
515
20
41
7
34
1988
58
171
239
468
126
594
1989
49
222
325
596
140
736
Net sales
Cost of goods sold
Beginning inventory
Purchases
Ending inventory
Total cost of goods sold
(a) In the first quarter of 1990 sales were $698,000 and net income
was $7,000.
(b) Operating expenses include a cash salary for Mr. Butler of
$75,000 in 1988, $85,000 in 1989, $95,000 in 1990, and $22,000 in
the 1st quarter of 1991. Mr. Butler also received some of the
perquisites commonly taken by owners of privately held businesses.
EXHIBIT 2
Cash
Accounts receivable, net
Inventory
Current assets
Property, net
Total assets
Notes payable, bank
Notes payable, Mr. Stark
146
105
124
24
7
260
64
324
192
30
7
375
57
432
Net worth
Total liabilities and
net worth
270
594
304
736
1246.771
LIABILITIES
if no discount is taken
notes payable bank (Plug)
619.9613
349.0869
accoiunts payable trade (10/365*purchas 75.24288 346.1173 270.8744
accrured expe (as per sale)
0.014477 52.11581
long term debt
7
CL
754.32
long term debt
47
total liability
801.32
net worth with retained earning
445.4506
total liability and net worth
1246.771
P/L Forecasting
% on sales
Sales
Less cost of goods sold
beginning inventory
purchase
3600
0.723831
418
2746.365
3164.365 Tax Calculation
end Inventory
0.15516
558.5746
50
0.15
COGS
0.723831
2605.791
25
0.25
GP
994.2094 54.84935
0.34
less Operating expe
0.244246
879.2873
operating income
114.922
plus purchase discount (2% 0n purchase)
54.92731
less Interest (10*4 qts)
40
net income before tax
129.8494
tax (15% on 1st 50k, 25% on next 25K 34% on rest) 32.39878
net income after tax
97.45057
1990
2694
326
2042
2368
418
1950
1st Qtr.
1991
718
418
660 0.757981 2728.731
1078
556
522 0.723831
744
196
658
33
53
9
44
175 0.244246
10
11
2
9
1990
41
317
418
776
157
933
1st Qtr.
1991
31
345
556
932
162
1094
233
247
256
39
7
535
50
585
157
243
36
7
690
47
737
0.015219
0.117669
0.15516
0.288048
0.058278
0.346325
0
0.086488
0
0
0
0.095026
0.014477
0.002598
0.198589
0.01856
0.217149
348
933
1990
1.450467
0.37299
0.117669
0.15516
4.665072
78.24103
8.498423
42.94915
7.976563
45.75906
75.43111
735
0.272829
0.095026
0.021956
59.14909
325
357 0.129176
1094 0.346325
0.938849
388.7739
2.081159
175.383
2.716049
134.3864
429.7706
901
1.254875
0.33844
7.5
6.25
18.64878
32.39878