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 abovespreadsheet. Please format it like the first sensitivity table. SENSITIVITY TABLES Income

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

1 Expert Approved Answer
Step: 1 Unlock blur-text-image
Question Has Been Solved by an Expert!

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

Step: 2 Unlock
Step: 3 Unlock

Students Have Also Explored These Related Finance Questions!