Answered step by step
Verified Expert Solution
Question
1 Approved Answer
What could I have done better in terms of Marketing, PPE, and burnout expenditures to increase my earnings and ranking on the game? The following
What could I have done better in terms of Marketing, PPE, and burnout expenditures to increase my earnings and ranking on the game? The following data were provided. Please help ASAP.
Revenues Cost of goods sold Contribution Margin Operations Marketing R&D Depreciation Operating Income Interest Income Debt Service Pretax Income Tax Allowance Net Income Quarter 1 Quarter 2 Quarter 3 Quarter 4 Quarter 5 Quarter 6 Quarter 7 Quarter 8 266,402 501,094 513,721 520,846 510,605 330,176 313,077 315,155 (53,280) (100,219) (102,744) (104,169) (102,121) (66,035) (62,615) (63,031) 213,122 400,875 410,977 416,677 408,484 264,141 250,461 252,124 (45,866) (61,380) (61,380) (61,380) (62,432) (70,089) (70,089) (70,089) (141,694) (185,528) (185,528) (185,528) (166,401) (27,300) (32,333) (38,533) (141,694) (185,528) (185,528) (185,528) (166,401) (29,133) (38,400) (44,600) (7,560) (10,118) (10,118) (10,118) (10,291) (11,553) (11,553) (11,553) (123,693) (41,677) (31,576) (25,876) 2,958 126,065 98,085 87,348 3,764 3,387 3,047 2,830 2,656 4,190 5,877 7,218 0 0 0 0 0 0 0 0 (119,929) (38,291) (28,528) (23,045) 5,614 130,255 103,962 94,566 0 0 0 0 0 0 0 (119,929) (38,291) (28,528) (23,045) 5,614 130,255 103,962 94,566 Net Income Depreciation Receivables decrease increase) Inventories decrease increase) Payables increase (decrease) Tax Payables increase (decrease) Cash generated (used) in operating activities Quarter 1 Quarter 2 Quarter 3 Quarter 4 Quarter 5 Quarter 6 Quarter 7 Quarter 8 (119,929) (38,291) (28,528) (23,045) 5,614 130,255 103,962 94,566 7,560 10, 118 10,118 10, 118 10,291 11,553 11,553 11,553 (150,850) (17,313) (1,835) (1,533) 8,518 59,891 (166) (1,514) (31,546) (2,069) (431) (145) 7,103 6,675 (108) (359) 31,546 2,069 431 145 (7,103) (6,675) 108 359 0 0 0 0 0 0 0 0 (263,219) (45,486) (20,246) (14,461) 24,423 201,699 115,350 104,604 0 0 0 Investments in PP&E (202,350) Issue (retire) debt 0 Cash generated (used) in investment activities (202,350) 0 O O O 0 (28,714) 0 (28,714) O O O 0 0 746,385 Cash generated by issuing stock 0 o 0 0 0 0 0 Total cash generated (used) Total cash, beginning of period Total cash, end of period 280,851 25,000 305,851 (45,480) 305,851 260,371 (20,244) (14,459) 260,371 240,128 240,128 225,668 (4,294) 225,668 221,374 201,672 221,374 423,046 115,335 423,046 538,380 104,590 538,380 642,970 Rank Entrepreneur Earnings Market Cap Founders' share 6 simulationteam 18 $94,765.55 $3,485,937.09 $411,861.87 Revenues Cost of goods sold Contribution Margin Operations Marketing R&D Depreciation Operating Income Interest Income Debt Service Pretax Income Tax Allowance Net Income Quarter 1 Quarter 2 Quarter 3 Quarter 4 Quarter 5 Quarter 6 Quarter 7 Quarter 8 266,402 501,094 513,721 520,846 510,605 330,176 313,077 315,155 (53,280) (100,219) (102,744) (104,169) (102,121) (66,035) (62,615) (63,031) 213,122 400,875 410,977 416,677 408,484 264,141 250,461 252,124 (45,866) (61,380) (61,380) (61,380) (62,432) (70,089) (70,089) (70,089) (141,694) (185,528) (185,528) (185,528) (166,401) (27,300) (32,333) (38,533) (141,694) (185,528) (185,528) (185,528) (166,401) (29,133) (38,400) (44,600) (7,560) (10,118) (10,118) (10,118) (10,291) (11,553) (11,553) (11,553) (123,693) (41,677) (31,576) (25,876) 2,958 126,065 98,085 87,348 3,764 3,387 3,047 2,830 2,656 4,190 5,877 7,218 0 0 0 0 0 0 0 0 (119,929) (38,291) (28,528) (23,045) 5,614 130,255 103,962 94,566 0 0 0 0 0 0 0 (119,929) (38,291) (28,528) (23,045) 5,614 130,255 103,962 94,566 Net Income Depreciation Receivables decrease increase) Inventories decrease increase) Payables increase (decrease) Tax Payables increase (decrease) Cash generated (used) in operating activities Quarter 1 Quarter 2 Quarter 3 Quarter 4 Quarter 5 Quarter 6 Quarter 7 Quarter 8 (119,929) (38,291) (28,528) (23,045) 5,614 130,255 103,962 94,566 7,560 10, 118 10,118 10, 118 10,291 11,553 11,553 11,553 (150,850) (17,313) (1,835) (1,533) 8,518 59,891 (166) (1,514) (31,546) (2,069) (431) (145) 7,103 6,675 (108) (359) 31,546 2,069 431 145 (7,103) (6,675) 108 359 0 0 0 0 0 0 0 0 (263,219) (45,486) (20,246) (14,461) 24,423 201,699 115,350 104,604 0 0 0 Investments in PP&E (202,350) Issue (retire) debt 0 Cash generated (used) in investment activities (202,350) 0 O O O 0 (28,714) 0 (28,714) O O O 0 0 746,385 Cash generated by issuing stock 0 o 0 0 0 0 0 Total cash generated (used) Total cash, beginning of period Total cash, end of period 280,851 25,000 305,851 (45,480) 305,851 260,371 (20,244) (14,459) 260,371 240,128 240,128 225,668 (4,294) 225,668 221,374 201,672 221,374 423,046 115,335 423,046 538,380 104,590 538,380 642,970 Rank Entrepreneur Earnings Market Cap Founders' share 6 simulationteam 18 $94,765.55 $3,485,937.09 $411,861.87Step 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