In: Finance
Based on the following information, determine the Return on Equity. Provide your answer in decimal form with three significant digits.
| INCOME STATEMENT | BALANCE SHEET | |||
| Revenue | $38,877,756.76 | Assets | ||
| Current Assets | ||||
| Direct Costs | Cash & Securities | $2,151,266.15 | ||
| Materials | $5,323,315.69 | Accounts Receivables | $4,445,237.68 | |
| Labor | $4,384,218.03 | Retainage | $920,988.32 | |
| Subcontractors | $16,651,954.24 | Inventory | $85,012.02 | |
| Equipment | $2,399,707.16 | Earnings in Excess of Billings | $277,109.63 | |
| Other | $3,083,293.13 | Prepaid Expenses | $818,048.1 | |
| Other Current Assets | $214,574.04 | |||
| Overhead | ||||
| Indirect Costs | $833,274.68 | Fixed Assets | ||
| G&A Costs | $3,665,166.4 | Property | $247,360.68 | |
| Construction Equipment | $3,430,387.61 | |||
| Profits | Vehicles | $507,864.35 | ||
| Office Equipment | $65,353.23 | |||
| Less Depreciation | $-3,109,492.7 | |||
| Other Fixed Assets | $227,414.92 | |||
| Liabilities | ||||
| Current Liabilities | ||||
| Accounts Payables | $2,120,967.91 | |||
| Retainage (Subcontractors) | $68,965.96 | |||
| Billings in Excess of Earnings | $726,054.48 | |||
| Income Tax Payables | $72,832.93 | |||
| Other Current Liabilities | $68,727.19 | |||
| Fixed Liabilities | ||||
| Mortgages | $607,216.94 | |||
| Equipment / Vehicle Financing | $992,595.29 | |||
| Other Fixed Liabilities | $205,885.31 | |||
| Owners Equity |
Return on equity = Net Income / Owners equity = 2536827.43 / 5417878.02 = 46.823%
Workings:
| Cash & Securities | 2151266.15 |
| Accounts Receivables | 4445237.68 |
| Retainage | 920988.32 |
| Inventory | 85012.02 |
| Earnings in Excess of Billings | 277109.63 |
| Prepaid Expenses | 818048.10 |
| Other Current Assets | 214574.04 |
| Total current assets | 8912235.94 |
| Property | 247360.68 |
| Construction Equipment | 3430387.61 |
| Vehicles | 507864.35 |
| Office Equipment | 65353.23 |
| Less: Depreciation | -3109492.70 |
| Other Fixed Assets | 227414.92 |
| Total fixed assets | 1368888.09 |
| Total assets | 10281124.03 |
| Accounts Payables | 2120967.91 |
| Retainage (Subcontractors) | 68965.96 |
| Billings in Excess of Earnings | 726054.48 |
| Income Tax Payables | 72832.93 |
| Other Current Liabilities | 68727.19 |
| Total current liabilities | 3057548.47 |
| Mortgages | 607216.94 |
| Equipment / Vehicle Financing | 992595.29 |
| Other Fixed Liabilities | 205885.31 |
| Total long term liabilities | 1805697.54 |
| Total Liabilities | 4863246.01 |
| Owners
equity (Total assets - Total liabilities) |
5417878.02 |
| Revenue | 38877756.76 |
| Less: Direct Costs | |
| Materials | 5323315.69 |
| Labor | 4384218.03 |
| Subcontractors | 16651954.24 |
| Equipment | 2399707.16 |
| Other | 3083293.13 |
| Overhead | |
| Indirect Costs | 833274.68 |
| G&A Costs | 3665166.40 |
| Net Income | 2536827.43 |