Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Can you please help me with my homework question in trying to determine how to calculate ROI and investment gained or provide me with an
Can you please help me with my homework question in trying to determine how to calculate ROI and investment gained or provide me with an example of how to Calculate ROI and investment gained?
T-Mobile Income Statement without investment 2015 32,053,000.00 $ 9,344,000.00 $ 22,709,000.00 $ 2016 37,242,000.00 10,819,000.00 26,423,000.00 $10,189,000.00 $4,688,000.00 $7,832,000.00 $8,868,000.00 $6,243,000.00 $11,312,000.00 Net Interest Expense $1,085,000.00 $1,418,000.00 EBT $6,747,000.00 $9,894,000.00 Tax Expense $245,000.00 $867,000.00 Net Income $6,502,000.00 $9,027,000.00 Revenue COGS Gross Profit SGA Dep + Amort Operating Income Assumptions: Revenue Growth COGS % of Revenue SGA % of Revenue Tax Rate - Used 30% average $ $ $ 2017 2018 $ 39,476,520.00 $ 41,845,111.20 $ $ 11,359,950.00 $ 11,927,947.50 $ $ 28,116,570.00 $ 29,917,163.70 $ 2019 44,355,817.87 12,524,344.88 31,831,473.00 $9,311,400.00 $6,867,300.00 $11,937,870.00 $9,776,970.00 $7,554,030.00 $12,586,163.70 $10,265,818.50 $8,309,433.00 $13,256,221.50 $1,545,620.00 $1,684,725.80 $1,836,351.12 $10,392,250.00 $10,901,437.90 $11,419,870.38 $3,117,675.00 $3,270,431.37 $3,425,961.11 $7,274,575.00 $7,631,006.53 $7,993,909.26 6.00% 5.00% 7.00% 6.00% 5.00% 7.00% 6.00% 5.00% 7.00% T-Mobile Income Statement without investment 2015 32,053,000.00 $ 9,344,000.00 $ 22,709,000.00 $ 2016 37,242,000.00 10,819,000.00 26,423,000.00 $10,189,000.00 $8,868,000.00 $4,688,000.00 $7,832,000.00 $6,243,000.00 $11,312,000.00 Net Interest Expense $1,085,000.00 $1,418,000.00 EBT $6,747,000.00 $9,894,000.00 Tax Expense $245,000.00 $867,000.00 Net Income $6,502,000.00 $9,027,000.00 Revenue COGS Gross Profit SGA System Upgrade Dep + Amort Operating Income Assumptions: Revenue Growth COGS % of Revenue SGA % of Revenue Tax Rate - Used 30% average $ $ $ 2017 2018 $ 39,476,520.00 $ 41,845,111.20 $ $ 11,359,950.00 $ 11,927,947.50 $ $ 28,116,570.00 $ 29,917,163.70 $ 2019 44,355,817.87 12,524,344.88 31,831,473.00 $9,311,400.00 $902,700.00 $6,867,300.00 $11,937,870.00 $9,776,970.00 $727,457.50 $7,554,030.00 $12,586,163.70 $10,265,818.50 $763,100.65 $8,309,433.00 $13,256,221.50 $1,545,620.00 $1,684,725.80 $1,836,351.12 $10,392,250.00 $10,901,437.90 $11,419,870.38 $3,117,675.00 $3,270,431.37 $3,425,961.11 $7,274,575.00 $7,631,006.53 $7,993,909.26 6.00% 5.00% 7.00% 6.00% 5.00% 7.00% 6.00% 5.00% 7.00% Investment Amount Money Gained From Investment $2,642,300,000 ROI 2017 ROI 2018 ROI 2019Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started