Hcs/405 Week 4 Lt Ratios

2008 Ratio (unaudited) 2009 Ratio (unaudited) 2008 Ratio (audited) 2009 Ratio (audited)
Current Ratio Current Ratio Current Ratio Current Ratio

$130,026 Assets
$8,380 Liabilities

15.52 to 1 $128,867 Assets
$23,807 Liabilities

5.41 to 1 $130,026 Assets
$8,380 Liabilities
15.52 to 1
$128,867 Assets
$ 23,807 Liabilities
5.37 to 1
Quick Ratio Quick Ratio Quick Ratio Quick Ratio

$41,851
$37,666
$79,517 / $8,380

9.49 to 1 $22,995
$59,787
$82,782 / $23,807

3.48 to 1
$41,851 +
$37,666 / $8380
9.49 to 1
$22,995 +
$58,787 / $23,807 3.44 to 1
Days Cash on Hand Days Cash on Hand Days Cash on Hand Days Cash on Hand

$437,424
($24,955)
$412,469 / 365 = $1,130.05

$41,851 / $ 1,130.05 = 37.04 days $462,293
($36,036)
$426,257 / 365 =
$1,167.83

$22,995 / $1,167.83 = 19.69 days

$437,424 ($1,784)
$435,640/365 =
$1193.53
$130,026/$1193.53= 108.94 days

$463,293
($1,840)
$461,453 / 365 =
$1264.25
$127,867 / $1264.25
=22.04 days
Days Receivables Days Receivables Days Receivables Days Receivables

$421,314 / 365 =
$1,154.29

$37,666 / $1,154.29 =
32.63 days $462,982 / 365 = $1,972.60

$59,787 / $1,972.60 = 30.31 days
$421,314 x90%=
$379,182.67/$1038.8=
$41,851 / 365 =
40.29 days
$462,982 x 90%=
$416683.8/$1141.60=
$22,995/365 =
20.14 days
Debt Service Coverage Ratio Debt Service Coverage Ratio Debt Service Coverage Ratio Debt Service Coverage Ratio

($15,846)
$3,597
$24,955
$12,706 /
$4,195 = 3.03% $627
$3,708
$36,036
$40,371 /
$14,609 = 2.67% $54,184/$4195 = 12.92 $373
$3,708
$36,036 /
$14,609 = 2.7%
Liabilities to Fund Balance Liabilities to Fund Balance Liabilities to Fund Balance Liabilities to Fund Balance

$213,450 / $335,035 = 0.64%
$462,153 / $126,564 = 3.65% $213,450/$335,035 = 0.637%
$462,153/$125,564= 3.68%
Operating Margin % Operating Margin % Operating Margin %