Question: using the costs listed edit the pro forma income statement, balance sheet, and statement of cash flows then with the numbers found calculate the Return

$1,245,669.00 $415,223.00 $830,446.00 $1,245,669.00 $161,500.00 $253,723.00 $830,446.00 $1,245,669.00 -$90,000.00 -$90,000.00 -$90,000.00 Operating

Revenue Subscriptions Total Sales COGS Gross Profit 2024 $415,223.00 2025 $830,446.00 2026 $1,245,669.00 $415,223.00 $830,446.00 $1,245,669.00 $161,500.00 $253,723.00 $830,446.00 $1,245,669.00 -$90,000.00 -$90,000.00 -$90,000.00 Operating Expenses Advertising -$30,000.00 -$30,000.00 -$30,000.00 -$60,000.00 -$60,000.00 -$60,000.00 Maintenance Operating Income $163,723.00 $740,446.00 $1,155,669.00 Interest Expense Taxes $53,281.83 $174,393.66 $261,590.49 Net Income $110,441.17 $566,052.34 $894,078.51

Step by Step Solution

There are 3 Steps involved in it

1 Expert Approved Answer

Step: 1 Unlock blur-text-image

Question Has Been Solved by an Expert!

Get step-by-step solutions from verified subject matter experts

Step: 2 Unlock

Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!

Asset W has an expected return of 11.8 percent and a beta of 1.10. If the risk-free rate is 3.3 percent, complete the following table for portfolios of Asset W and a risk-free asset. Illustrate the...

Assignment Description The final assignment for MBA 675 is to demonstrate one's understanding of the importance of the operations of a firm through an examination of the firm's operations strategy...

Which of these are NOT part of the Administrative Simplification Rules? Use of unique identifiers for all plan members, employers, and healthcare providers on all transactions Elimination of complex...

Dave has saved $23,000 for a down payment on a home and plans to save another $5300 at the end of each year for the next four years. He expects to earn 2.40% compounded annually on his savings. How...

Scenario You and your best friend started Mellow Life Consumables (MLC) on January 1, 2020. Your products are cannabidiol (CBD)-based oils, gummies, topical ointments, inhalants, and dried CBD...

Required Prepare revised product-line earnings statements based on the elimination of Sugar-Bits. (Hint It will be necessary to calculate some per-unit data to accomplish this ) Note: Enter your...

Ch Mary Helu and Jason Haynes recently graduated from the same university. After graduation they decided not to seek jobs at established organizations but, rather, to start their own small business...

Apple Analyst Project You are going to perform a financial ratio analysis on Apple Corporation, using the skills you learn in Chapters 1-4 of the textbook. Attached are the analysis Insturctions and...

YOU MUST USE FORMULAS AND CELL REFERENCES ON THE RATIOS PAGE FOR THE NUMBERS TO BE CONSIDERED FOR FULL CREDIT ON THE PROJECTS. You may type in the names of the items included in the ratios but you...

Due April 23 before 5pm - You must submit your completed excel file to the submission link on Canvas. Your file must be named correctly - "Your name (first and last) Project 3 part 3. Failure to name...

one tab if for amazon the other is the problem below for walmart. thank you PROJECT INFORMATION You have been given financial statements for Amazon and Walmart (Income Statement, Balance Sheet, and...

The following transactions were completed by The Corion Gallery during the current fiscal year ended December 31: Feb. 21 Reinstated the account of Tony Marshal, which had been written off in the...

The equity sections from Jetta Corporations 2011 and 2012 balance sheets follow. The following transactions and events affected its equity during year 2012. Feb. 15 Declared a $0.40 per share cash...

Craig was the sale proprietor if a unincorporated retail business for many years . However , after receiving an offer he couldn't refuse, he sold all of his bussiness assests in a single transaction...

Mark's Consulting experienced the following transactions for 2018, its first year of operations, and 2019. Assume that all transactions involve the receipt or payment of cash. Transactions for 2018...

The budget committee of Litwin Company collects the following data for its San Miguel Store in preparing budgeted income statements for May and June 2014. 1. Sales for May are expected to be...

Rodriguez, Inc., is preparing its direct labor budget for 2014 from the following production budget based on a calendar year. Quarter Units 1 ..... 20,000 2 ..... 25,000 3 ..... 35,000 4 ..... 30,000...

Perrine Company builds internal conveyor equipment to client specifications. On October 1, Job 877 was in process with a cost of $20,520 to date. During October, Jobs 878, 879, and 880 were started....

At the beginning of the year, Gaudi Company estimated the following: Overhead .............. $432,000 Direct labor hours ......... 90,000 Gaudi uses normal costing and applies overhead on the basis...

6 Theory of Machines 5. A shaft carries five masses A, B, C, D and E which revolve at the same radius in planes which are equidistant from one another. The magnitude of the masses in planes A, C and...

Assume the following. Deli Company purchased a parcel of land on January 1, 2008, for $600,000. It constructed a building on the land at a cost of $3,000,000. The building was occupied on January 1,...

Power Buys started the 2013 accounting period with the balances given in the financial statements model shown below. During 2013 Power Buys experienced the following business events: 1. Paid cash to...

Patano Company engages in the exploration and development of many types of natural resources. In the last two years, the company has engaged in the following activities: Jan. 1, 2013 Purchased for...

2. Neural correlates of prejudice include rapid, implicit categorizations of stimuli such as facial appearance. These rapid assessments interact with more complex processing involving learning and...

3. Loneliness, or the perception of social isolation, serves as an early warning system for frayed social connections. Unfortunately, loneliness also triggers self-preservation behaviors, which can...

2. How does our mindset contribute to the way we experience stress?