Answered step by step
Verified Expert Solution
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
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
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started