Scribd Logo
Upload

Welcome to Scribd!

  • Fxpeadilul 20,000: Tonalddated Lanlit L2012

    Uploaded by

    aditya arts
    29 views3 pages
    The document contains financial information for a company from 2012-2014 including revenue, expenses, capital expenditures, and net income. It then shows projections for revenue from 2015-2017 and calculates goodwill based on a 3 year average income. The weighted average markup is calculated as 28,200. Goodwill is estimated at $71,333,600 based on projecting the 3 year average income into the future.

    Original Description:

    Hfed

    Original Title

    hwdh

    Copyright

    © © All Rights Reserved

    Available Formats

    PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document contains financial information for a company from 2012-2014 including revenue, expenses, capital expenditures, and net income. It then shows projections for revenue from 2015-2017 and calculates goodwill based on a 3 year average income. The weighted average markup is calculated as 28,200. Goodwill is estimated at $71,333,600 based on projecting the 3 year average income into the future.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    29 views3 pages

    Fxpeadilul 20,000: Tonalddated Lanlit L2012

    Uploaded by

    aditya arts
    The document contains financial information for a company from 2012-2014 including revenue, expenses, capital expenditures, and net income. It then shows projections for revenue from 2015-2017 and calculates goodwill based on a 3 year average income. The weighted average markup is calculated as 28,200. Goodwill is estimated at $71,333,600 based on projecting the 3 year average income into the future.

    Copyright:

    © All Rights Reserved
    Download as PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    alASSMAte

    Date
    Poge

    k a i e s

    11

    tonaLddatedlanlit l2012 2013 2014

    Givcnea 20,200 24,800 20,D00 30,000


    ess Man Cost 200 4,800 4,200 4,300
    dddi lapital 15, 400 20,000 15,20025,200
    fxpeadiluL
    Chagzdo Kuenu 200
    15,400 20,000 21, 200 25,2002
    LEAsUagmidled 200 $80
    dpsiuataon
    15,40O L0,000 1 0000 246202
    LoAA OueL_ualuat 2,400
    Clotn9 ftork
    15,400 17,600 1,000 4620
    Ldolel OveL ualuaen
    e Openin ird 2,400
    ddusted 15, 400 11,400 23,400 4420
    Calculatan weighfecd Overage moik-

    1540D 115400
    2013 17,600 225200
    2014 23,400 30,200
    9848o
    2HS24.6o 80

    Ifatals 10 1211 280


    Page-

    tight Aueoge ko

    2.19, 8
    10
    24, 928

    Goodwill

    21,928 x3
    6 5 ,2 3 4

    Selubon Depuacialcan 2014

    4hbt 12
    20

    100 12 3
    900

    Depaciahon 201SS

    E 6000 -200 10
    100
    5200 1
    10
    50

    CLoAn tocl o_2214 t l hzcomL opppPas_tach


    016.
    elassMAte
    nia,
    Pnge

    uoluct
    t

    2012-13 o,000 20,000


    2013 -14 4,000 48,000
    2014-1 OD,O00 90,000
    2015- A5,000 t,oO00
    2016-17- L3,000 40.000
    15 3,48,20D
    6-960O
    Weahtucl duerage lustik 400 28200
    15
    93,200
    goocleilL = 23,200 x_3
    2 , 6020

    Ueals duenage
    A013 A00,000
    2014 3, 23,000 1otal uL
    50, 000
    016 4, 45,000 33,6OO
    5,00,000 2493DAO 71,33,600
    24, 95,000

    Gooduwill duuage luolii x Mb. o_yios Puachoued


    17,5,O0

    You might also like