Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Polution Solution Income Statement Year 1 Year 2 Year 3 Units Sold Subscriptions 9 10 11 Underwear 2000 2200 2420 Socks 5000 5500 6050 Pants
| Polution Solution | |||||
| Income Statement | |||||
| Year 1 | Year 2 | Year 3 | |||
| Units Sold | |||||
| Subscriptions | 9 | 10 | 11 | ||
| Underwear | 2000 | 2200 | 2420 | ||
| Socks | 5000 | 5500 | 6050 | ||
| Pants | 5000 | 5500 | 6050 | ||
| T-shirt | 7000 | 7700 | 8470 | ||
| Revenue | |||||
| Subscriptions | $ 2,700,000.00 | $ 3,000,000.00 | $ 3,300,000.00 | ||
| Underwear | $ 10,000.00 | $ 11,000.00 | $ 12,100.00 | ||
| Socks | $ 25,000.00 | $ 11,000.00 | $ 12,100.00 | ||
| Pants | $ 50,000.00 | $ 55,000.00 | $ 60,500.00 | ||
| T-shirt | $ 49,000.00 | $ 38,500.00 | $ 42,350.00 | ||
| Total | $ 2,834,000.00 | $ 3,115,500.00 | $ 3,427,050.00 | ||
| Cost of Sales | |||||
| Materials | $ 57,000.00 | $ 62,700.00 | $ 68,970.00 | ||
| Gross Profit | $ 2,777,000.00 | $ 3,052,800.00 | $ 3,358,080.00 | ||
| Operting Expenses | |||||
| Officer's Salary | $ 300,000.00 | $ 315,000.00 | $ 325,000.00 | ||
| Employee Salaries | $ 400,000.00 | $ 425,000.00 | $ 475,000.00 | ||
| Payroll Expenses & Benefits | $ 30,000.00 | $ 35,000.00 | $ 40,000.00 | ||
| Factory Expenses | $ 60,000.00 | $ 60,000.00 | $ 60,000.00 | ||
| Insurance's | $ 30,000.00 | $ 31,000.00 | $ 32,000.00 | ||
| Licenses | $ 50,000.00 | $ 75,000.00 | $ 100,000.00 | ||
| Advertising | $ 5,000.00 | $ 7,000.00 | $ 9,000.00 | ||
| Travel | $ 4,000.00 | $ 2,000.00 | $ 1,000.00 | ||
| Office Expenses | $ 10,000.00 | $ 13,000.00 | $ 15,000.00 | ||
| Equipment | $ 75,000.00 | $ 85,000.00 | $ 100,000.00 | ||
| Legal & Accounting | $ 20,000.00 | $ 30,000.00 | $ 40,000.00 | ||
| Depreciation(Equipment) | $ 1,000.00 | $ 2,000.00 | $ 3,000.00 | ||
| Total Operating Exp. | $ 985,000.00 | $ 1,080,000.00 | $ 1,200,000.00 | ||
| Operating Profit | $ 1,792,000.00 | $ 1,972,800.00 | $ 2,158,080.00 | ||
| Taxes | $ 421,120.00 | $ 463,608.00 | $ 507,148.80 | ||
| After Tax Profits | $ 1,370,880.00 | $ 1,509,192.00 | $ 1,650,931.20 | ||
Question
What is the Terminal Value?
What is the ebitda?
Step 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
Financial Accounting Tools for Business Decision Making
Authors: Paul D. Kimmel, Jerry J. Weygandt, Donald E. Kieso
7th edition
978-1118344262, 111834426X, 1118162285, 978-1118562208, 1118562208, 978-1118162286
