You are on page 1of 1

Current Financial Situation

Cash in bank 325,000


Accounts Payable 310,000
Accounts Receivable 520,000
FF&E replacement reserve fund 500,000
Bank loan outstanding 16,250,000
Line of credit available for operations 500,000

Bank interest rate on cash on deposit 3%


Interest rate on bank loan 6%
Interest rate on line of credit in use 9%
Accounts Receivable collected in 30 Days
Accounts Payable paid in 60 Days
Amount of sales made with credit and credit cards 80%
Amount of sales made with cash 20%
Income tax rate 25%

Book value of property and equipment 49,000,000


Book value of FF&E 9,000,000

You might also like