This is a fill in the blank worksheet. The bars that are blank are the problems that need to be filled in.

ROL dualDoogle She Ch 11 GoogleDoc ROI Residual File Edit View Insert Format Data Tools Add-ons Help 75 View only - x A Nathanial $ 500,000.00 Aaron $ 520,000.00 Sales Less: Cost of Goods Sold Equals: Gross Profit Less: Operating Expenses Income from Operations $ 280,000.00 $ 220,000.00 $(100,000.00) $ 120,000.00 $ 275,000.00 $ 245,000.00 $ (135,000.00) $ 110,000.00 1 2 3 M 5 6 N 8 9 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $60,000 $60,000 $60,000 $60,000 $120,000 $60,000 $60,000 $60,000 $110,000 $60,000 $60,000 $60,000 Invested Assets $ 750,000.00 $ 500,000.00 10 R01 Return on investment (Income/invested Assets) $ 110,000.00 Income From Operations $ 120,000.00 Less: Required Rate Invested Assets X's Rate 12% $ 90,000.00 3 $ 60,000.00 M $ 30,000.00 $ 50,000.00 Equals "Residual Income The Amount Greater or Above the required 15.00 SO 100 Sheet1 - Y. 75% View only - 33 R.O.1 Retum on Investment (Income/Invested Assets) DuPont Formula from 1990's Profit Investment Margin Tumover 10 Income Invested Asts Income Sales Sales Invested Assets Sales Per Year form SEC.gov 10-K Yum Kentucky Taco Chik-Fil Building $2,000,000.00 $ 2,000,000.00 Cost 41 $ 2,000,000.00 43 4 ROI 16% X's 1.6 ROI 17.5% 12.5 X's ROI 18.9 X's 0.9 ROI 21.6% 18 X's 1.2 - ROI 24% X's 1.5 Contribution Margin Costs Fixed Expense: Advertising: Salaries Fixed Expense: Depreciation Expense Sales Less: V.CO Contribution Margin Fixed Adver Sheet1 - MacBook 45 ROI 16% D 1.6 X's 46 47 ROI 17.5% 12.5 X's 2 ROI 18.9 X's 0.9 50 51 ROI 21.6% 18 X's 1.2 S5 ROI 24% X's 1.5 54 Contribution Margin Costs Fixed Expense: Advertising: Salaries Fixed Expense: Depreciation Expense Operating Income Sales Total Fixed Expenses Variable Sales Less: V.C. Contribution Margin Fixed:Adver Fixed: Deprec Total Fixed Operating Income ADD: Depreciation Equals Cash Flow Operating Income Operating Income Add: Depreciation Expense Cash Flow 73 Sheet1 ROL dualDoogle She Ch 11 GoogleDoc ROI Residual File Edit View Insert Format Data Tools Add-ons Help 75 View only - x A Nathanial $ 500,000.00 Aaron $ 520,000.00 Sales Less: Cost of Goods Sold Equals: Gross Profit Less: Operating Expenses Income from Operations $ 280,000.00 $ 220,000.00 $(100,000.00) $ 120,000.00 $ 275,000.00 $ 245,000.00 $ (135,000.00) $ 110,000.00 1 2 3 M 5 6 N 8 9 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $90,000 $60,000 $60,000 $60,000 $60,000 $120,000 $60,000 $60,000 $60,000 $110,000 $60,000 $60,000 $60,000 Invested Assets $ 750,000.00 $ 500,000.00 10 R01 Return on investment (Income/invested Assets) $ 110,000.00 Income From Operations $ 120,000.00 Less: Required Rate Invested Assets X's Rate 12% $ 90,000.00 3 $ 60,000.00 M $ 30,000.00 $ 50,000.00 Equals "Residual Income The Amount Greater or Above the required 15.00 SO 100 Sheet1 - Y. 75% View only - 33 R.O.1 Retum on Investment (Income/Invested Assets) DuPont Formula from 1990's Profit Investment Margin Tumover 10 Income Invested Asts Income Sales Sales Invested Assets Sales Per Year form SEC.gov 10-K Yum Kentucky Taco Chik-Fil Building $2,000,000.00 $ 2,000,000.00 Cost 41 $ 2,000,000.00 43 4 ROI 16% X's 1.6 ROI 17.5% 12.5 X's ROI 18.9 X's 0.9 ROI 21.6% 18 X's 1.2 - ROI 24% X's 1.5 Contribution Margin Costs Fixed Expense: Advertising: Salaries Fixed Expense: Depreciation Expense Sales Less: V.CO Contribution Margin Fixed Adver Sheet1 - MacBook 45 ROI 16% D 1.6 X's 46 47 ROI 17.5% 12.5 X's 2 ROI 18.9 X's 0.9 50 51 ROI 21.6% 18 X's 1.2 S5 ROI 24% X's 1.5 54 Contribution Margin Costs Fixed Expense: Advertising: Salaries Fixed Expense: Depreciation Expense Operating Income Sales Total Fixed Expenses Variable Sales Less: V.C. Contribution Margin Fixed:Adver Fixed: Deprec Total Fixed Operating Income ADD: Depreciation Equals Cash Flow Operating Income Operating Income Add: Depreciation Expense Cash Flow 73 Sheet1