Including the new proposed term loan, what is Nuts n' Seeds Incorporated's 20Y0 total liabilities to equity ratio if you: 1) treated the shareholder loan as equity rather than as a liability, and 2) tested the operating line as fully drawn?

1.15

1.20

1.10

1.25

1.15

1.20

1.10

1.25

2070 202 2016 xe REVENUES $2,574 700 3,293165 5000 ASSETS CENT Oil La So 093 Prime al COST OF SALES 1.597,325 1,664 917 3.00 Seless E60 $274,87 15,127 790,535 387,617 872,517 15,650 296,613 0:2,095 11 GROSS MARGIN 874.33 741.248 MOU Ys recaweb 1,469,068 1 241,212 E1313 lenn Mikel liele: Ral: krity my Pa Tod del EQUIPENTINO - AN3 ESA 20 652 Total Assets $2 272,715 31941,428 EXPENSES Adres : Sen charg Suissimamentarias Criandrag Cup rr: rel Cifice ended minstein pisan mer: Wert end soc. peny Salaries and any Bolle endomo. Tebecne Wisehouse 29,541 11,648 13,297 10,271 115,727 3,941 68,495 6.132 12,061 81,372 5,102 6,137 1,507 64,953 7.106 9.956 9.147 5231 04722 3,516 295 5,286 9214 81,178 350 81 5505 LIABILITIES CRNT OXUYS FE nec axes San.inc occit Ouren. ryte mes. SELENA 8.9 NEXT- morzson de Fals liele Muy Dy Panel od Andres SC21,551 241512 15 11 11 $329,514 500.000 33,333 15,430 13,655 356 69,236 874,278 780,099 725,07 649.4.1 914,42 DE TO SHASHODERS TONG-TERHOMT 914412 188.087 NET INCOME BEFORE INCONE TAXES 89,301 1187 1,955,347 1941,613 INDOME AXES 17,850 9,761 NET INCOME $71441 $79.626 SHAREHOLDERS' EQUITY She e pray Panerings 100 317.259 245 !!! 1019 b.it 317,309 26,613 ERILA Otlicas Ex slog ATL m uell Berec Timers Tomcat de TS Debt Service Coverage Ratio: Total Liabilities and Shareholders' Equity $2 272,715 51 9401,428 Taliaans T Tole by lily Total Liabilities to Equity Talal Funds by Funded Debito EBITDA Oraries 2.Mi Current Ratio 2070 202 2016 xe REVENUES $2,574 700 3,293165 5000 ASSETS CENT Oil La So 093 Prime al COST OF SALES 1.597,325 1,664 917 3.00 Seless E60 $274,87 15,127 790,535 387,617 872,517 15,650 296,613 0:2,095 11 GROSS MARGIN 874.33 741.248 MOU Ys recaweb 1,469,068 1 241,212 E1313 lenn Mikel liele: Ral: krity my Pa Tod del EQUIPENTINO - AN3 ESA 20 652 Total Assets $2 272,715 31941,428 EXPENSES Adres : Sen charg Suissimamentarias Criandrag Cup rr: rel Cifice ended minstein pisan mer: Wert end soc. peny Salaries and any Bolle endomo. Tebecne Wisehouse 29,541 11,648 13,297 10,271 115,727 3,941 68,495 6.132 12,061 81,372 5,102 6,137 1,507 64,953 7.106 9.956 9.147 5231 04722 3,516 295 5,286 9214 81,178 350 81 5505 LIABILITIES CRNT OXUYS FE nec axes San.inc occit Ouren. ryte mes. SELENA 8.9 NEXT- morzson de Fals liele Muy Dy Panel od Andres SC21,551 241512 15 11 11 $329,514 500.000 33,333 15,430 13,655 356 69,236 874,278 780,099 725,07 649.4.1 914,42 DE TO SHASHODERS TONG-TERHOMT 914412 188.087 NET INCOME BEFORE INCONE TAXES 89,301 1187 1,955,347 1941,613 INDOME AXES 17,850 9,761 NET INCOME $71441 $79.626 SHAREHOLDERS' EQUITY She e pray Panerings 100 317.259 245 !!! 1019 b.it 317,309 26,613 ERILA Otlicas Ex slog ATL m uell Berec Timers Tomcat de TS Debt Service Coverage Ratio: Total Liabilities and Shareholders' Equity $2 272,715 51 9401,428 Taliaans T Tole by lily Total Liabilities to Equity Talal Funds by Funded Debito EBITDA Oraries 2.Mi Current Ratio