Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Create a sensitivity analysis using a two variable data table that shows the effect on net income for year 2026 when using the following revenue

image text in transcribed
image text in transcribed
Create a sensitivity analysis using a two variable data table that shows the effect on net income for year 2026 when using the following revenue growth rates and tax rates: a. Growth: 1%,4%,6%,9%,12% b. Taxes: 17%,21%,23%,26%,28% \begin{tabular}{lrr} & & 2026 \\ \hline Rev & $ & 2,706,080,400.00 \\ \hline COGS & $ & 446,503,266.00 \\ \hline Gross Profit & $ & 2,706,080,400.00 \\ \hline SGA & $ & 534,734,450.30 \\ \hline Marketing & $ & 7,441,721,100.00 \\ \hline Depreciation & $ & 29,766,884,400.00 \\ \hline R\&D & $ & 11,906,753,760.00 \\ \hline Asset Imparement & $ & 29,766,884,400.00 \\ \hline Other Operating Exp & $ & 59,533,768,800.00 \\ \hline Operating Income & $ & 39,689,179,200.00 \\ \hline Interest Exp & $ & 648,280,603.99 \\ \hline Profit sale of investmer $ & 29,766,884,400.00 \\ Taxable Income & $ & 59,533,768,800.00 \\ Taxes & $ & 655,417,638.17 \\ \hline Net Income & $ & 3,121,036,372.21 \\ \hline \end{tabular} Create a sensitivity analysis using a two variable data table that shows the effect on net income for year 2026 when using the following revenue growth rates and tax rates: a. Growth: 1%,4%,6%,9%,12% b. Taxes: 17%,21%,23%,26%,28% \begin{tabular}{lrr} & & 2026 \\ \hline Rev & $ & 2,706,080,400.00 \\ \hline COGS & $ & 446,503,266.00 \\ \hline Gross Profit & $ & 2,706,080,400.00 \\ \hline SGA & $ & 534,734,450.30 \\ \hline Marketing & $ & 7,441,721,100.00 \\ \hline Depreciation & $ & 29,766,884,400.00 \\ \hline R\&D & $ & 11,906,753,760.00 \\ \hline Asset Imparement & $ & 29,766,884,400.00 \\ \hline Other Operating Exp & $ & 59,533,768,800.00 \\ \hline Operating Income & $ & 39,689,179,200.00 \\ \hline Interest Exp & $ & 648,280,603.99 \\ \hline Profit sale of investmer $ & 29,766,884,400.00 \\ Taxable Income & $ & 59,533,768,800.00 \\ Taxes & $ & 655,417,638.17 \\ \hline Net Income & $ & 3,121,036,372.21 \\ \hline \end{tabular}

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Financial Risk Manager Handbook

Authors: Philippe Jorion, Global Association Of Risk Professionals

5th Edition

0470479612, 978-0470479612

More Books

Students also viewed these Finance questions

Question

What is synergy and how does it apply to mergers?

Answered: 1 week ago

Question

Why do mergers and acquisitions have such an impact on employees?

Answered: 1 week ago

Question

2. Describe the functions of communication

Answered: 1 week ago