Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Please help me create 2 sensitivity tables based on the above spreadsheet. Please format it like the first sensitivity table. SENSITIVITY TABLES Income Statement Sensitivity

image text in transcribedimage text in transcribed

Please help me create 2 sensitivity tables based on the above spreadsheet. Please format it like the first sensitivity table.

SENSITIVITY TABLES Income Statement Sensitivity Tables 2023 Net Income Sales w/o Fuel Growth \begin{tabular}{rrrrrrrrrr} \hline \$ 2,203.4 & \multicolumn{1}{r}{1.0%} & & 1.3% & 1.5% & 1.8% & 2.0% \\ \cline { 2 - 9 } 18.5% & $403.5 & $ & 410.2 & $ & 416.9 & $ & 423.6 & $ & 430.3 \\ 18.1% & 853.5 & & 861.2 & 868.8 & 876.5 & 884.2 \\ 17.7% & 1,303.5 & & 1,312.1 & & 1,320.8 & 1,329.4 & 1,338.1 \\ 17.2% & 1,753.5 & & 1,763.1 & & 1,772.7 & 1,782.3 & 1,792.0 \\ 16.8% & 2,203.4 & & 2,214.0 & & 2,224.7 & & 2,235.3 & 2,245.9 \end{tabular} Note: (1) Include both LT and Current portions of debt. lease. and pension obliaations (2) Include both Cash and Store Deoosits in Transit (3) Combine FIFO and LIFO Reserve as Inventorv SENSITIVITY TABLES Income Statement Sensitivity Tables 2023 Net Income Sales w/o Fuel Growth \begin{tabular}{rrrrrrrrrr} \hline \$ 2,203.4 & \multicolumn{1}{r}{1.0%} & & 1.3% & 1.5% & 1.8% & 2.0% \\ \cline { 2 - 9 } 18.5% & $403.5 & $ & 410.2 & $ & 416.9 & $ & 423.6 & $ & 430.3 \\ 18.1% & 853.5 & & 861.2 & 868.8 & 876.5 & 884.2 \\ 17.7% & 1,303.5 & & 1,312.1 & & 1,320.8 & 1,329.4 & 1,338.1 \\ 17.2% & 1,753.5 & & 1,763.1 & & 1,772.7 & 1,782.3 & 1,792.0 \\ 16.8% & 2,203.4 & & 2,214.0 & & 2,224.7 & & 2,235.3 & 2,245.9 \end{tabular} Note: (1) Include both LT and Current portions of debt. lease. and pension obliaations (2) Include both Cash and Store Deoosits in Transit (3) Combine FIFO and LIFO Reserve as Inventorv

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

Fundamentals of Financial Management

Authors: Eugene F. Brigham, Joel F. Houston

Concise 6th Edition

324664559, 978-0324664553

More Books

Students also viewed these Finance questions