Question: 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
Get step-by-step solutions from verified subject matter experts
