i need thin in 24 hours

World 15 Company 2 Year 5 Quarter 3 CONSOLIDATED INCOME STATEMENT 11-14-2013 A BUSINESS POLICY GAME, 6TH EDITION 13:31:12 Copyright (c) 2010 by Richard V. Cotter and David J. Fritzsche ____________________________________________________________________________ Consoli- Merica Merica Merica dated Area 1 Area 2 Area 3 Sereno M$000s M$000s M$000s M$000s Ps000s Net Sales: to Customers 5220 1366 1682 1461 4896 to Affiliates (cost + 20%) 0 0 2039 0 2701 to Liquidators (at cost) 0 0 0 0 0 Less Cost of Goods sold 2853 951 2531 1148 4504 Less Value Added Tax 71 0 0 0 490 Gross Profit 2296 415 1190 313 2603 Selling Expense: Advertising Expense 202 50 50 50 360 Sales Salaries 139 33 48 36 152 Sales Commissions 127 34 46 37 71 General Selling Expense 608 130 162 138 1223 Transportation Expense 334 164 21 138 73 Sales Office Depreciation 12 3 3 3 19 Total Selling Expense 1421 414 330 402 1898 Admin and General Expense: Research and Development 1 0 1 0 0 Total Training Expense 257 0 257 0 0 Storage Expense 17 3 1 0 92 Executive Compensation 260 30 89 30 765 Other Expense 10 0 10 0 0 Total Adm & Gen Expense 545 33 358 30 857 Total Operating Expense 1967 447 688 432 2755 Operating Profit (Loss) 329 -32 502 -119 -152 Other Income: CD Interest 0 0 0 0 0 Capital Gain (Loss) 0 0 0 0 0 Other Expense: Loan Interest 0 0 0 0 0 Bond Interest 45 0 45 0 0 Net Profit (Loss) Before Tax 284 -32 457 -119 -152 Less Income Tax 111 0 111 0 0 Net Profit (Loss) After Tax 173 -32 346 -119 -152 Foreign Currency Adjustment 220 Comprehensive Income(Loss) -47 -32 346 -119 -152 ____________________________________________________________________________ Tax Loss Carry-Forward -109 0 -366 -941 Notes: Translation Exchange Rate 1.00 1.00 1.00 6.89 Minor differences in translation may be due to rounding errors. Purchases from Affiliates is consolidated with Sales to Affiliates. Dividends to Parent is consolidated with Dividends from Subsidiaries.