[Discussion] - 3 Simulation

[Discussion] - 3 Simulation - This Year Next Year Total...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Income Statement This Year Next Years Income Statement Parameters Sales 500.00 515 This Years Sales 500.00 Costs 400 412 Predicted Sales Increase 3.00 Taxable Income 100 103 Next Years Sales 515.00 Taxes 34 35.02 Costs (%) of Sales 80.00 Net Income 66 67.98 Net Income 67.98 Taxes (%) of Taxable Income 34.00 % to R/E 66.67 % to Shareholders 33.33 $ to R/E 45.322266 Net Income 67.98 Balance Sheet Parameters % to Shareholders 33.33 % of Sales Current Assets 40.00 $ to Shareholders 22.657734 Current Years Debt 250.00 Current Years Stock 250.00
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: This Year Next Year Total Debt 250.00 Total Debt 250 Equity Equity Stock 250.00 Stock 250.00 Current Assets 200 Current Assets 206 R/E 45.322266 Net Fixed Assets 300 Total Equity 250.00 Net Fixed Assets 309 Total Equity 295.32 Total Assets 500 Debt+Equity 500.00 Total Assets 515 Debt+Equity 545.32 Things We Wanna Know EFN-30.32 Current Years Debt/Eq 1 Next Years Debt/Equit 0.7438576744 Hoffman 21.35 Sustainable Hoffman 9.65 Internal...
View Full Document

Ask a homework question - tutors are online