Question: Construct a KPI Dashboard Assignment, prepare a one-page KPI report for management. Make sure to utilize all of the components asked for below. In addition,
Construct a KPI Dashboard Assignment, prepare a one-page KPI report for management. Make sure to utilize all of the components asked for below. In addition, please incorporate a comparison and evaluation of Green Valley to its industry competitors.
Based on the following Statement of Income and Retained Earnings:
| Green Valley Nursing Home Inc. Statement of Income and Restinaed Earnings Year Ended December 31, 2015 | |
| Revenue: | |
| Net patient service revenue | 3,163,258 |
| Other revenues | 106,146 |
| Total revenues | 3,269,404 |
| Expenses | |
| Salaries and benefits | 1,515,438 |
| Medical supplies and drugs | 966,781 |
| Insurance | 296,357 |
| Provision for bad debts | 110,000 |
| Depreciation | 85,000 |
| Interest | 206,780 |
| Total expenses | 3,180,356 |
| Operating income | 89,048 |
| Provision for income taxes | 31,167 |
| Net Income | 57,881 |
| Retained earnings, beginning of year | 199,961 |
| Retained earnings. end of year | 257,842 |
Based on the information in your income statement, you will need to answer the following questions. More data is contained in the linked document under materials:
Perform a DuPont analysis.
Calculate and interpret ratios.
Determine the company's price / earning ratio and market / book ratio.
Perform a DuPont analysis on Green Valley Nursing Home. Assume the following industry averages:
-Total margin 2.5%
- Total asset turnover 1.5
- Equity Multiplier 2.5
- Return on Equity (ROE) 13.1%
Calculate and interpret the following ratios:
Industry Average
- Return on assets (ROA) 5.2%
- Current ratio 2.0
- Days cash on hand 22 days
- Average collection period 19 days
- Debt ratio 71%
- Debt-to-equity ratio 2.5
- Times-interest-earned (TIE) ratio 2.6
- Fixed asset turnover ratio 1.5
3. Assume there are 10,000 shares of Green Valleys stock outstanding and that some recently sold for $45 per share. What is the companys price/earnings ratio? What is the market/book ratio?
| Green Valley Nursing Home Inc. Balance sheet Year Ended Decemeber 31, 2015 | |
| Assets | |
| Current Assets | |
| Cash | 105,737 |
| Marketable securities | 200,000 |
| Net patient accounts recievable | 215,600 |
| Supplies | 87,655 |
| Total current assts | 608,992 |
| Property and equipment | 2,250,000 |
| Less accumulated depreciation | 356,000 |
| Net property and equipment | 1,894,000 |
| Total Assets | 2,502,992 |
| Liabilities and shareholders equity | |
| Current liabilities | |
| Accounts payable | 72,250 |
| Accrued expenses | 192,900 |
| Notes payable | 100,000 |
| Current portion of long-term debt | 80,000 |
| Total current liabilities | 445,150 |
| Long-term debt | 1,700,000 |
| Shareholders Equity | |
| Common Stock, $10 par value | 100,000 |
| Retained Earnings | 257,842 |
| Total shareholders equity | 357,842 |
| Total liabilities and shareholders equity | 2,502,992 |
Step by Step Solution
There are 3 Steps involved in it
Get step-by-step solutions from verified subject matter experts
