can someone look and see if the figures in the 3rd picture is correct and if not advise me on excel formuls to fix and help with the in ome statement? i will post again fot the calculatuin of weighted average CM

and the multi product break even point

FILE % Cut E Copy Calibri aste Format Painter Clipboard Font 67 Modeli The purpose of this project is to give you experience creating a multiproduct profitability analysis that can be used to determine the effects of changing business conditions on the client's financial position. Your goal will be to use Excel in such a way that any changes to the assumptions will correctly ripple through the entire profitability analysis. If executed property, the client should be able to use this spreadsheet over and over, using different "what if" assumptions. Business Description After taking business dasses, Jake, an avid dog-lover, decided to start selling unique pet supplies at trade shows. He has two products: Product 1: "Launch-it a tennis ball thrower that will sell for $10. Product 2: Treat-time- an automatic treat dispenser that releases a treat when the dog places his paw on the pedal. The treat dispenser will sell for $30. 0costs: Jake has hired an employee to work the trade show booths. The work contract is $1,000 per month plus a commission equal to 10% of revenue, ake will also spend S500 2 per month on trade-show entry fees. Jake is purchasing the products from a supplier in 3Mexico. Launch-its cost $i each; Treat-times cost $7 each. Shipping and handling on the Launch-its will cost $2 each; Shipping and handling on the Treat-times, which are 7Assume jake expects to sell 200 Launch-its and 100 Treat-times during his first month of 0 Jake's financial goal is to earn an operating income of $3,000 per month. He believes heavier, will cost $3 each. The shipping and handling costs will be paid by Jake, not the customer 8 operations (june) volume may grow at a rate of 5% i month. Business & DirectionsStarting file Advising clie