Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Write a startup expense and capitalization for a E-Learning application (like ZOOM , Microsoft team, google classroom) with 10 million (cash) investment based on financial

Write a startup expense and capitalization for a E-Learning application (like ZOOM , Microsoft team, google classroom) with 10 million (cash) investment

based on financial plan forecast below: balance sheet , income statement and cash flow statement


Balance Sheet ForecastStart-up Balance Sheets - Baht in MillionsYear 0Year 1Year 2Year 3Year 4Year 5Current assets:1

Income Statement ForecastStart-up Statements of Income -Baht ($)Year 1Year 2Year 3Year 4Year 5Total Revenue5,000,000

Cash Flow ForecastStart-up Statements of Cash Flows- Baht (8)Year1Year2Year3Year4Year53,000,0003,800,000 6,250,000 1  
 

Balance Sheet Forecast Start-up Balance Sheets - Baht in Millions Current assets: Cash, Cash Equivalents, Restricted Cash and Restricted Cash Equivalents Accounts receivable, net of allowance for doubtful accounts Total current assets Property, plant and equipment, net Total assets Debt. Total liabilities Retained earning Total liabilities, temporary equity, and stockholders' equity Year 0 10,000,000 200,000 10,200,000 50,000 10,250,000 Year 1 10,250,000 300,000 Year 2 6,300,000 4.750,000 6,375,000 12,682,500 24,289,750 130,000 130,000 130,000 10,250,000 6,350,000 4,880,000 6,505,000 12,812,500 24.419.750 10,250,000 8,250,000 8,250,000 8,250,000 6,250,000 4,250,000 8,250,000 8,250,000 8,250,000 6.250,000 4,250,000 -1.900,000 -3.370,000 -1.745,000 6,562,500 20,169.750 6,350,000 4,880,000 6,505,000 12,812,500 24,419,750 50,000 Year 3. 6,000,000 4,300,000 5,700,000 11,670,000 22,771,000 Year 4 Year 5 130,000 450,000 675,000 1,012,500 1,518,750

Step by Step Solution

3.41 Rating (157 Votes )

There are 3 Steps involved in it

Step: 1

Executive Summary This is a startup expense and capitalization for an elearning application such as Zoom Microsoft Team or Google Classroom The company has received an investment of 10 million cash Th... blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Econometric Analysis

Authors: William H. Greene

5th Edition

130661899, 978-0130661890

More Books

Students also viewed these Economics questions

Question

Identify ways to evaluate the quality of a test.

Answered: 1 week ago