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 |