|
PREQUALIFICATION WORKSHEET
<br />PRINTED: 05/20/2021
<br />ACCOUNT M 351120685 VALID: 05/19/2021
<br />NAME: Milestone Contractors North, Inc. EXPIRES: 09/30/2022
<br />APPLICATION TYPE: New AUDITOR APPROVED: 0511212021
<br />FINANCIAL STATEMENT TYPE: Audit ANALYST APPROVED: 05/19/2021
<br />FINANCIAL STATEMENT DATE: 12/31/2020 PREQUALIFICATION APPROVED: 05/20/2021
<br />ASSETS REPORTED
<br />LIABILITIES REPORTED
<br />NET ASSETS REPORTED
<br />CURRENT
<br />$45,301,075.00
<br />$15,307,087.00
<br />$29,993,988.00
<br />NET FIXED ASSETS
<br />$279,489,810.00
<br />NET FIXED ASSETS EQUIPMENT
<br />------------------------------------
<br />$0.00
<br />-- --------------
<br />NET ACCEPTABLE ASSETS
<br />$27,948,981.00
<br />RATING FACTORS
<br />X10
<br />-------- -- ---- ----- ---------
<br />RATING COMPONENTS
<br />- --
<br />$279,489,810.00
<br />EXPER. REDUCTION
<br />x 1.5
<br />MAXIMUM EQUIPMENT
<br />$419,234,715.00
<br />$262,136,992.00
<br />+ $279,489,810.00
<br />--------------------
<br />$541,626,802.00
<br />X 0.25
<br />------------------
<br />FIXED
<br />$11,290,806.00
<br />$16,142,099.00
<br />$(4,851,293.00)
<br />EQUIPMENT
<br />$32,767,124.00
<br />---------------
<br />$32,767,124.00
<br />- - --- ----
<br />$0.00
<br />-------- --------------
<br />$5,270,157.00 $32,767,124.00
<br />X2 X8
<br />$10,540,314.00 $262,136,992.00
<br />$262,136,992.00
<br />$0.00
<br />8
<br />$0.00
<br />+ $5,270,157.00
<br />-- - -------------
<br />$5,270,157.00
<br />X2
<br />MAXIMUM FIXED $135,406,701.00 ADJUSTED FIX. $10,540,314.00
<br />--------- .. .
<br />------------------ -- -- — ..------------
<br />BALANCE SHEET ANALYSIS
<br />COMPONENT RATING
<br />CURRENT
<br />$279,489,810.00
<br />FIXED
<br />$10,540,314.00
<br />EQUIPMENT
<br />-- -
<br />$262,136,992.00
<br />------------------
<br />---------- --- ---- —
<br />MAXIMUM BALANCE
<br />$552,167,116.00
<br />STATEMENT TYPE
<br />Audit
<br />EXPER. REDUCTION
<br />0.00%
<br />AGG. BIDDING CAPACITY
<br />$552,167,000.00
<br />CURRENTASSETS:
<br />$45,301,075.00
<br />CURRENT RATIO:
<br />2.96
<br />------------- --
<br />INVENTORY:
<br />--------------
<br />$5,215,421.00
<br />QUICK RATIO:
<br />2.62
<br />--- -----
<br />-------------------
<br />CURRENT LIABILITIES:
<br />- - -- ------------------------------
<br />$15,307,087.00
<br />WORKING CAPITAL:
<br />- --------
<br />$29,993,988.00
<br />---- ------------------
<br />LONG TERM LIABILITIES:
<br />..................
<br />$16,142,099.00
<br />-- -------- - - --------
<br />DEBIT/ NET WORTH:
<br />---
<br />0.54
<br />--------
<br />---------------
<br />NET WORTH:
<br />--------------
<br />$57,909,819.00
<br />---------------- - -- — ---- ----------------
<br />ACCOUNTS RECEIVABLE TURNOVER:
<br />- ----------- ----------------- ---
<br />8.63
<br />-------------------
<br />TOTAL LIABILITIES:
<br />--------------------------
<br />$31,449,186.00
<br />ACCOUNTS RECEIVABLE/TOTAL CURRENTASSETS:
<br />---------- - --- --- - -------- ---------------
<br />0.38
<br />---------
<br />----- -- -----
<br />- -
<br />ACCOUNTS PAYABLE/TOTAL CURRENT LIABILITIES:
<br />------- - --- --- ----------------------------------
<br />0.30
<br />------ --
<br />RECEIVABLES/PAYABLES:
<br />3.74
<br />---------------------
<br />DAYS IN ACCOUNTS RECEIVABLE:
<br />42.27
<br />ADJUSTMENTS
<br />Line Item # - Description
<br />Current
<br />Adjustment Amount
<br />Fixed Equipment
<br />11 Detail is not Clear
<br />$(38,221.00)
<br />$0.00 $0.00
<br />16 Omit Goodwill
<br />$0.00
<br />$(1,138,640.00) $0.00
<br />17 Due after 24 Months
<br />$0.00
<br />$12,033,636.00 $0.00
<br />99 Omit Affiliates
<br />$(2,780,332.00)
<br />99 Reclassify to Current
<br />$1,274,516.00
<br />$(1,274,516.00)
<br />99 To 16 Long Term
<br />$(500,970.00)
<br />$500,970.00
<br />Page 1 of 2
<br />
|