70.2K

Verified Solution

Link Copied!

Marketing: $400 Depreciation: $200 2. Calculate Net Income 4,000-2,500=1,500? I Add back Depreciation 1,500+200=1,700? Rev: $4,000 COGS: $1,500 1. Calculate Gross Profit 4,000-1,500=2,500? I Operating Expenses: SG&A: $1,900 Marketing: $400 Depreciation: $200 2. Calculate Net Income Your Valuation for Step 4 should be $600 The split of the Bank loan is 75%, your Fund is 25% 9. How much is your Fund responsible for investing? I The fund is responsible for investing 2,500. 10. How much is the Bank responsible for loaning? =2,500 5. Add Back $300 to COGS 1,500+300 =1,800? 6. Add Back $500 to SG & A 500+1,500=2,000? 7. Calculate the Real Valuation of what CGC is actually worth I 8. How much does the Bank Get? I Your Valuation for Step 4 should be $600 The split of the Bank loan is 75%, your Fund is 25% 9. How much is your Fund responsible for investing? The fund is responsible for investing 2,500. 10. How much is the Bank responsible for loaning? =2,500 Marketing: $400 Depreciation: $200 2. Calculate Net Income 4,000-2,500=1,500? I Add back Depreciation 1,500+200=1,700? Rev: $4,000 COGS: $1,500 1. Calculate Gross Profit 4,000-1,500=2,500? I Operating Expenses: SG&A: $1,900 Marketing: $400 Depreciation: $200 2. Calculate Net Income Your Valuation for Step 4 should be $600 The split of the Bank loan is 75%, your Fund is 25% 9. How much is your Fund responsible for investing? I The fund is responsible for investing 2,500. 10. How much is the Bank responsible for loaning? =2,500 5. Add Back $300 to COGS 1,500+300 =1,800? 6. Add Back $500 to SG & A 500+1,500=2,000? 7. Calculate the Real Valuation of what CGC is actually worth I 8. How much does the Bank Get? I Your Valuation for Step 4 should be $600 The split of the Bank loan is 75%, your Fund is 25% 9. How much is your Fund responsible for investing? The fund is responsible for investing 2,500. 10. How much is the Bank responsible for loaning? =2,500

Answer & Explanation Solved by verified expert

See Answer