Exceptional Service Grading Company Expansion Analysis XLS

xlsx

School

University of the People *

*We aren’t endorsed by this school

Course

5116

Subject

Accounting

Date

Nov 24, 2024

Type

xlsx

Pages

5

Uploaded by HIKELIFE5110

Report
Balance Sheet items 2018 2017 CURRENT ASSETS Cash 456,500 222,400 Receivables 3,936,400 3,320,000 Quick Ratio 2017 Inventory 89,800 100,200 Quick Ratio 2018 Other assets 1,169,500 934,300 Total current assets 5,652,200 4,576,900 Current ratio 2017: Current ratio 2018: LONG TERM ASSETS Note Receivable 380,600 280,700 Some additional debt Equipment (net of depreciation) 975,000 1,017,800 Total long term assets 1,355,600 1,298,500 TOTAL ASSETS 7,007,800 5,875,400 Debt ratio 2017: Debt ratio 2018: CURRENT LIABILITIES Accounts payable 2,783,100 2,805,700 Note payable (current maturities) 277,550 272,550 Other accrued liabilities 265,300 214,600 Total current liabilities 3,325,950 3,292,850 LONG TERM LIABILITIES Notes payable (long term) 454,800 454,800 Long term accrued liabilities 389,550 320,250 Total long term liabilities 844,350 775,050 TOTAL LIABILITIES 4,170,300 4,067,900 STOCKHOLDERS' EQUITY Common stock 450,000 450,000 Retained Earnings 2,387,500 1,357,500 Total stockholders' equity 2,837,500 1,807,500 LIABILITIES AND STOCKHOLDERS' EQUITY
7,007,800 5,875,400 TOTAL LIABILITIES AND STOCKHOLDERS EQUITY
1.35952139 (Current Assets - Inventories)/Current Liabilities 1.67242442 1.39 Total Current Assets / Total Current Liabilities 1.70 t acquired in 2018 69.2% Total Debt / Total Assets 59.5%
Your preview ends here
Eager to read complete document? Join bartleby learn and gain access to the full version
  • Access to all documents
  • Unlimited textbook solutions
  • 24/7 expert homework help
Income Statement items 2018 2017 Answers/Comments Service Contract Revenues 9,200,000 6,595,400 Increase in contracts Service Contract Costs (6,503,100) (4,957,800) Gross Profit 2,696,900 1,637,600 Gross profit margin 2017: Gross profit margin 2018: General and Administrative Expenses (896,000) (756,000) Operating Income 1,800,900 881,600 Increase in profit - see above Gain on sale of equipment 59,900 7,700 Interest expense (69,500) (70,800) Operating Margin 2017: Other expense (9,600) (63,100) Operating Margin 2018: Income before taxes 1,781,700 755,400 Taxes (451,700) (300,900) Net Income 1,330,000 454,500 Increase in net income from Retained Earnings, Beginning Balance 1,357,500 1,053,000 2,687,500 1,507,500 Less: Dividends paid (300,000) (150,000) Retained Earnings, Ending Balance 2,387,500 1,357,500
24.83% 29.31% e comment 0.133669 Operating Income/Net Sales 0.19575 m 2017-2018