Solve missing values

	Year 1	Year 2	Year 3	Year 4
INCOME
Grant - PMA Trust	235,215	235,215	?	?
Ticket sales	2,000,000	2,000,000	3,000,000	1,500,000
Voting Fees	0	0	0	3,000,000
Broadcasting rights	175,000	175,000	250,000	750,000
Merchandise sales	250,000	250,000	450,000	450,000
Sponsorship income	2,500,000	2,500,000	3,500,000	0
TOTAL INCOME	?	?	?	?
EXPENDITURE
Marketing and PR	175,000	350,000	550,000	500,000
Social media	15,000	50,500	66,500	68,000
Artist liaison	1,500,000	2,500,000	3,000,000	0
Venue hire - O2	350,000	350,000	550,000	0
Nominations launch event	175,000	175,000	250,000	250,000
PMA Social Squad salaries	0	0	1,000,000	4,050,000
Admin salaries	300,000	300,000	325,000	325,000
Stationery and print	2,500	2,500	2,500	450,000
Event security	35,215	35,215	?	?
Green room catering	15,000	15,000	30,000	580,000
Swag (gift) bags	250,000	250,000	500,000	550,000
Volunteer welfare	4,500	4,500	6,000	50,000
Special effects	100,000	100,000	250,000	2,500
Staging and rigging	200,000	200,000	345,000	34,500
Décor and awards	375,000	375,000	500,000	5,000,000
TOTAL EXPENDITURE	?	?	?	?
NET PROFIT (LOSS)	?	?	?	?

Answer rating: 100% (QA)

Solution To solve for the missing values we need to use the information provided in the table to find the relationships between the different items We can start by looking at the income statement 1 Gr... View the full answer