$1)$ ?what is forecast revenue in $2017?$

$2)$ ?what is forecast net income in $2016?$

$3)$ ?If Depreciation&Amortization as a $\%$ ?of Capital Expenditures is changed to $30\%,$ ?what is Net Income in $2017?$

$4)$What is the EBITDA $\%$ ?Margin in $2018?$

Transcribed Image Text:

ASSUMPTIONS Sales Price per Unit $49.99 Gross Margin = (Revenues - cost of goods sold) / Revenues 25% Depreciation & amortization as a % of capital expenditures Tax Rate 25% 35% Year Units Sold 2014 2015 2016 2017 2018 200,000 Growth Rate Of Unit Sold 5% 13% 15% 9% Operating Expenses as % of Sales (2014 Only) 10% Operating Expense Growth Rate 4% 4% 4% 4% $1,750,000 $0 $1,775,000 $10,000 $1,800,000 $10,000 $1,825,000 $1,850,000 $10,000 $12,500 Capital Expenditures Interest Expense Income Statement Year Units Sold Price per Unit Revenue Cost of goods sold Gross Profit (defined as Revenue - COGS) Operating Expenses Earnings Before Interest Taxes Depreciation And Amortization (Ebitda) EBITDA /Revenue (%) Depreciation and Amortization Operating Income (defined as EBITDA - Depreciation and Amortization) Interest Expense Pre-tax Net Income (Operating Income - Interest Expense) Income Taxes Net Income (Pret-tax Net Income - Income Taxes) 2014 2015 2016 2017 2018 ASSUMPTIONS Sales Price per Unit $49.99 Gross Margin = (Revenues - cost of goods sold) / Revenues 25% Depreciation & amortization as a % of capital expenditures Tax Rate 25% 35% Year Units Sold 2014 2015 2016 2017 2018 200,000 Growth Rate Of Unit Sold 5% 13% 15% 9% Operating Expenses as % of Sales (2014 Only) 10% Operating Expense Growth Rate 4% 4% 4% 4% $1,750,000 $0 $1,775,000 $10,000 $1,800,000 $10,000 $1,825,000 $1,850,000 $10,000 $12,500 Capital Expenditures Interest Expense Income Statement Year Units Sold Price per Unit Revenue Cost of goods sold Gross Profit (defined as Revenue - COGS) Operating Expenses Earnings Before Interest Taxes Depreciation And Amortization (Ebitda) EBITDA /Revenue (%) Depreciation and Amortization Operating Income (defined as EBITDA - Depreciation and Amortization) Interest Expense Pre-tax Net Income (Operating Income - Interest Expense) Income Taxes Net Income (Pret-tax Net Income - Income Taxes) 2014 2015 2016 2017 2018