Thank you

s 2019 82,000.00 40,000 855,000 500.000 20,000 1,497,000.00 $ 2 31-Dec 2018 3 CASH $ 77,000.00 $ 4 MARKETABLE SECURITIES 26,000 5 ACCOUNTS RECEIVABLE 585,000 E INVENTORY 320,000 7 PREPAID EXPENSES 8 CURRENT ASSETS '$ 1,008,000.00 $ 9 10 LAND $ 5,000.00 $ 11 PLANT EQUIPMENT 3,550,000 12 Less Accumulated Depreciation 1,000,000 13 NET PLANT & EQUIPMENT 2,550,000 14 FIXED ASSETS $ 2,555,000.00 $ 15 16 TOTAL ASSETS $ 3,563,000.00 $ $ 2018 6,500,000.00 S 5.100,000 1.400,000.00 $ 750,000 150,000 500,000.00 $ 90,000 410,000.00 $ 123,000 287,000.00 $ 30.000 SALES COST OF GOODS SOLD GROSS PROFIT SELLING & ADMINISTRATIVE EXPENSES DEPRECIATION EBIT INTEREST EBT TAXES (30%) NET INCOME PREFERRED DIVIDENDS COMMON DIVIDENDS ADDITION TO RETAINED EARNINGS 2019 6,750,000.00 5,200,000 1,550,000.00 650,000 150.000 750,000.00 95,000 655,000.00 196.500 458,500.00 36,500 287.000 135,000.00 $ $ 3,625,000 1.150.000 2.475,000 2.475,000.00 $ 257,000.00 $ 3.972,000.00 $ 18 ACCOUNTS PAYABLE 19 NOTES PAYABLE 20 ACCRUED EXPENSES 21 CURRENT LIABILITIES 22 23 BONDS PAYABLE 86,000.00 $ 500,000 100,000 686,000.00 5 125,000.00 500,000 65,000 690,000.00 $ $ 500,000.00 $ 520.000.00 25 TOTAL LIABILITIES $ 1,186,000.00 $ 1.210,000.00 30,000 NET PLANT & EQUIPMENT FOXED ASSETS 2,550,000 2,555,000.00 $ $ 2,475,000 2,475,000.00 PREFERRED DIVIDENDS COMMON DIVIDENDS ADDITION TO RETAINED EARNINGS 36,500 287.000 135,000.00 $ 257,000.00 $ TOTAL ASSETS $ 3,563,000.00 $ 3.972.000.00 $ ACCOUNTS PAYABLE NOTES PAYABLE ACCRUED EXPENSES CURRENT LIABILITIES 86,000.00 $ 500,000 100.000 686,000.00 $ 125,000.00 500,000 65.000 690,000.00 $ BONDS PAYABLE $ 500,000.00 $ 520,000.00 TOTAL LIABILITIES $ 1.186,000.00 $ 1.210,000.00 $ PREFERRED STOCK ($100 PAR COMMON STOCK ($1 PAR ADDITIONAL PAID IN CAPITAL RETAINED EARNINCS 100,000.00 $ 500.000 750,000 1,027.000 100,000.00 600.000 900,000 1.162,000 2 TOTAL EQUITY $ 2,377.000.00 $ 2,762,000.00 TOTAL CLAIMS $ 3.563,000.00 S 3.972.000.00 What is the approximate INVESTED CAPITAL at the end of 2019? $3.972 Million $3.660 Million 0 $3.847 Million $4.810 Million What is the approximate NOPAT in 2018? $287,000 O $350,000 O $437.000 $510.000 What is the approximate Return on invested Capital in 2019? O 14.72% 17.25% 16.06% 19.55%