Your firm has just lost its accounting system. The only thing you have left is the financial reports from the December 31, 20XA and June 30, 20XB reporting period, but the data is garbled. You have been asked by your Controller to reconstruct the Balance Sheet & Income Statements in Excel for each of these reporting periods as well as performing the following ratio analyses: (a) current ratio ; (b) quick ratio; (c)debt ratio; (d) equity ratio; (f)debt-to-equity ratio ;and (g)profit margin for eachreportingperiod.

Amortization of intangible assets June 30, 20XB 15,417 Amortization of intangible assets December 31, 20XA 0 General and administration June 30, 20XB 64,139 General and administration December 31, 20XA 31,342 Income before income taxes June 30, 20XB Income before income taxes December 31, 20XA Income from operations June 30, 20XB Income from operations December 31, 20XA Net income June 30, 20XB Net income December 31, 20XA Operational Costs December 31, 20XA 68,452 Operational Costs June 30, 20XB 134,050 Other costs June 30, 20XB 7,179 Other costs December 31, 20XA 5,347 Other income June 30, 20XB 3,327 Other income December 31, 20XA 289 Provision for income taxes (20%) June 30, 20XB Provision for income taxes (20%) December 31, 20XA Revenues June 30, 20XB $ 246,508 Revenues December 31, 20XA $ 116,469 Total costs and expenses June 30, 20XB Total costs and expenses December 31, 20XA

INCOME SHEET

Accounts payable and accrued expenses June 30, 20XB 80,085 Accounts payable and accrued expenses December 31, 20XA 85,979 Accumulated other comprehensive income June 30, 20XB 266 Accumulated other comprehensive income December 31, 20XA 32 Additional paid-in capital June 30, 20XB 1,304,170 Additional paid-in capital December 31, 20XA 1,306,653 Cash and cash equivalents June 30, 20XB $ 352,387 Cash and cash equivalents December 31, 20XA $ 311,732 Common stock, par value $0.01 June 30, 20XB 219 Common stock, par value $0.01 December 31, 20XA 217 Contract liabilities June 30, 20XB 40,826 Contract liabilities December 31, 20XA 38,733 Deferred income tax liabilities June 30, 20XB 70,298 Deferred income tax liabilities December 31, 20XA 59,358 Goodwill June 30, 20XB 732,799 Goodwill December 31, 20XA 732,540 Income taxes payable June 30, 20XB 6,144 Income taxes payable December 31, 20XA 419 Intangible assets, net June 30, 20XB 314,511 Intangible assets, net December 31, 20XA 328,344 Lease liabilities, current June 30, 20XB 26,462 Lease liabilities, current December 31, 20XA Lease liabilities, non-current June 30, 20XB 90,501 Lease liabilities, non-current December 31, 20XA Marketable securities, current June 30, 20XB 36,486 Marketable securities, current December 31, 20XA 37,121 Marketable securities, non-current June 30, 20XB 31,866 Marketable securities, non-current December 31, 20XA 37,678 Other assets June 30, 20XB 19,052 Other assets December 31, 20XA 19,429 Other current assets June 30, 20XB 16,874 Other current assets December 31, 20XA 15,814 Other long-term liabilities June 30, 20XB 37,636 Other long-term liabilities December 31, 20XA 51,316 Property and equipment, net June 30, 20XB 119,040 Property and equipment, net December 31, 20XA 122,677 Retained earnings June 30, 20XB 118,783 Retained earnings December 31, 20XA 118,322 Right-of-use lease assets June 30, 20XB 101,533 Right-of-use lease assets December 31, 20XA Receivable, net June 30, 20XB 50,842 Receivable, net December 31, 20XA 55,694 Other current assets December 31, 20XA Total current assets December 31, 20XA Total assets December 31, 20XA Total current liabilities December 31, 20XA Total liabilities December 31, 20XA Total stockholders' equity December 31, 20XA Total liabilities and stockholders' equity December 31, 20XA Other current assets June 30, 20XB Total current assets June 30, 20XB Total assets June 30, 20XB Total current liabilities June 30, 20XB Total liabilities June 30, 20XB Total stockholders' equity June 30, 20XB Total liabilities and stockholders' equity June 30, 20XB

BALANCE SHEET