Please use table and give appropiate names or heading and show working out

Joe Swanson has an opportunity to acquire a franchise from The Yogurt Place, Inc. to dispense frozen yogurt products under the name The Yogurt Place. Swanson has assembled the following information relating to the franchise:

a.	A suitable location in a large shopping mall can be rented for $3,800 per month.
b.	Remodelling and necessary equipment would cost $397,500. The equipment would have a 15-year life and an $19,500 salvage value. Straight-line depreciation would be used.
c.	On the basis of similar outlets elsewhere, Swanson estimated that sales would total $384,000 per year. Ingredients would cost 20% of sales.
d.	Operating costs would include $110,500 per year for salaries, $3,500 per year for insurance, and $29,000 per year for utilities. In addition, Swanson would have to pay a commission to The Yogurt Place of 12.5% of sales.

Required:
1.	Prepare a contribution format income statement that shows the expected net operating income each year from the franchise outlet.

JOE SWANSON Income Statement Deduct: Operating expenses: 0 Total operating expenses 2-a. Compute the simple rate of return promised by the outlet. (Round your answer to 2 decimal places. (i.e., 0.1234 should be considered as 12.34%).) Simple rate of return