---------- Cаlculаtiоn ---------- Kаtt Crоcоrn plans to open a specialty music store, Counterstrike Drums, focused exclusively on drums. To raise startup capital, he is selling shares at a price of $20 per share. Katt estimates that if the business is highly successful, each share will be worth $100. If the company achieves average success, the share value will remain at $20. If the store fails, the shares will be worth $0. The probability of high success is 15%, the probability of average success is 60%, and the probability of failure is 25%. What is the Expected Return (as a percentage)? Formulas A L OE Net Income / Net Sales (1 RR)T Rf β(Rm Rf) (FC Int) / (1 VCRR) (EBIT(1 T)) (WACCCI) ((WACCCI)/(1 T) FC Dep)/(1 VCRR) (WeRe) ((WdRd)(1T)) (FC Dep) / (1 VCRR) (Net Sales COGS) / Net Sales) Re Rf β(MRP) Net Income / Avg Owners' Equity Net Income / Avg total assets (Net Income Div) / Net Income Net Sales / Avg total assets Retention Ratio ROE (Total Assets / Net Sales) ( Sales) (TFN) (SGF) (RE) Net Profit Margin RR Sales (Aspiration) ((AP AL) / Net Sales) ( Sales) (P1 R1) (P2 R2) … (Pn Rn) (O1 S) / S Net Income / Shares Outstanding Stock Price / Earnings Per Share (End Value / Begin Value)(1/n) 1 Net Income P/E Ratio Current Period Sales – Previous Period Sales Future Value / Value AP AL / (COGS / 365) Please Show Your Work