2. Prepare the pro forma financial statements.
a. Based on your best understanding at this point, you will prepare a consolidated balance sheet, statement of cash flows, and income statement for the first year.
I have made the cash flow statement but need the pro forma balance sheet and income statements made
Enrollment Fee2 $13,500
Membership Fees3,4 $183,100
Vending Revenues5 $1,500
Personal Training6 $52,100
Total Revenues7 $250,200
Operating Expenses1
Rent8 $95,600
Personal Training Expenses6 $31,300
Royalties $8,400
Processing/Credit Card Fees9 $10,100
Bad Debt10 $6,100
Utilities11 $21,700
Insurance $2,500
Proximity Cards2, 3 $1,600
Advertising Funds12 $7,200
Local Advertising13 $10,000
Vending Products5 $500
Maintenance $7,900
Base Technology Fee
Healthy Contribution Fees15 $300
Conference Fee $200
Miscellaneous16,18 $8,100
Total Operating Expenses $221,100
Income Before Salaries, Depreciation, Interest, Taxes and Debt Expense17 $29,100
Manager(s) Salary and Payroll Costs17
Income Before Depreciation, Interest, Taxes and Debt Expense17, 18 $29,100
Professional homework help features
Our Experience
However the complexity of your assignment, we have the right professionals to carry out your specific task. ACME homework is a company that does homework help writing services for students who need homework help. We only hire super-skilled academic experts to write your projects. Our years of experience allows us to provide students with homework writing, editing & proofreading services.
Free Features
Free revision policy
$10Free bibliography & reference
$8Free title page
$8Free formatting
$8How our professional homework help writing services work
You first have to fill in an order form. In case you need any clarifications regarding the form, feel free to reach out for further guidance. To fill in the form, include basic informaion regarding your order that is topic, subject, number of pages required as well as any other relevant information that will be of help.
Complete the order form
Once we have all the information and instructions that we need, we select the most suitable writer for your assignment. While everything seems to be clear, the writer, who has complete knowledge of the subject, may need clarification from you. It is at that point that you would receive a call or email from us.
Writer’s assignment
As soon as the writer has finished, it will be delivered both to the website and to your email address so that you will not miss it. If your deadline is close at hand, we will place a call to you to make sure that you receive the paper on time.
Completing the order and download