Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

EXHIBIT 1: AVERAGE JOB SIZE ANNUALLY Average Job Size with Snow Year Total Revenue # of Jobs Average Job Size 2012 607,214 151 4,021.28 2011

image text in transcribed
EXHIBIT 1: AVERAGE JOB SIZE ANNUALLY Average Job Size with Snow Year Total Revenue # of Jobs Average Job Size 2012 607,214 151 4,021.28 2011 483,350 109 4,434.40 2010 370,773 86 4,311.31 2009 250,689 67 3,741.63 Average Job Size without Snow Year| Total Revenue # of Jobs Average Job Size 2012 442,830 78 5,677.31 2011 403,600 65 6,209.23 2010 328,321 57 5,760.02 2009 225,200 41 5,492.68 Source: Company files EXHIBIT 2: HISTORICAL INCOME STATEMENTS Escapes Outdoor Living Designs Inc Comparative Income Statement Fiscal Years 2012 2011 2010 2009 2008 Total Revenue Garden 104,823 $ 91,144 5 $ 37,867 81,653 331,319 stone 115,077 105,792 85,624 51,045 17,968 349,506 Wood 91,710 76,251 71,356 51,180 44,854 395,531 Other Construction* 125,173 106,032 89.125 38,680 30,243 389,253 Snow Removal 164,384 79,750 42.452 17,723 304,309 TVDSB Moving 5,719 195,097 37,415 238,231 Design 5,897 6,507 3,250 13,634 Playset 4,150 19,894 9.435 10,567 19,100 63,146 Net Sales 607,214 $ 483,350 $ 370,773 $382,159 $181,233 $ 2,024,729 Cost of Goods Sold 196,412 $ 154,048 5 129.437 $107.176 5 64,338 S 651,411 Gross Profit 10,802 S 329,302 5 241,336 $274,983 $116,895 $ 1,373,318 Operating Expenses Salaries & Wages S 254,783 $ 202.275 159,506 $ 180,545 $ 82,461 839,566 Equipment & Ammortization 51,075 57,424 42,247 29.509 22,342 202,597 Fuel 23,218 21,422 15,873 12,086 5,903 78,502 Insurance 17,182 12,493 10,217 10,295 6,505 56,692 Miscellaneous Fees 15,041 8,556 18,491 25,900 4.265 70,253 Workers Comp Premiums 11,513 8.480 4,975 7,735 74 35,077 Advertising 11,586 6.840 7.189 1,329 1,575 28,519 Interest & Bank Charges 11,802 13,059 8,644 5,981 2,734 42,220 Office 13,161 12,583 14,011 17,354 3.015 S 60,124 Rent & Shop Supplies 6,827 4,806 1,324 1,428 375 S 14,760 Total Operating Expense: $ 395,988 $ 347,936 $ 262,477 $ 290.160 $129,749 $ 1,426,310 Income From Operations $ 14,814 $ (18,634) $ (21.141) $ (15,177) $ (12,854) $ (52,992) Interest Income (Expense) 360 176 613 Income Before Income Ta $ 15,174 $ (18,557) $ (20,965) $ (15,177) $ (12,854) $ (52,379) Income Tax Expense Net Income 15,174 18,557)

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image_2

Step: 3

blur-text-image_3

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

The Restaurant From Concept to Operation

Authors: John R Walker

6th Edition

9781118139950, 470626437, 111813995X, 978-0470626436

More Books

Students also viewed these General Management questions