Documents

spreadsheet tutorial

Description
Description:
Categories
Published
of 7
5
Categories
Published
All materials on our website are shared by users. If you have any questions about copyright issues, please report us to resolve them. We are always happy to assist you.
Share
Transcript
  Scenario Summary R and HR and LB and HB and L Changing Cells:$C$8 RRBB $C$9 HLHL Result Cells:$D$12 $73,660$96,052$56,216$73,738 $D$13 $158,634$189,562$132,531$157,605 $D$14 $69,936$89,015$53,545$68,152 $D$15 $157,537$184,496$132,071$153,573Notes: Current Values column represents values of changing cells atme Scenario Summary Report was created. Changing cells for eachscenario are highlighted in gray.  Scenario Summary R and HR and LB and HB and L Changing Cells:$C$8 RRBB $C$9 HLHL Result Cells:$D$12 $73,660$96,052$56,216$73,738 $D$13 $158,634$189,562$132,531$157,605 $D$14 $69,936$89,015$53,545$68,152 $D$15 $157,537$184,496$132,071$153,573Notes: Current Values column represents values of changing cells atme Scenario Summary Report was created. Changing cells for eachscenario are highlighted in gray.  utorial Exercise-Collegetown Thrift Sho Constants201420152016 Tax RateNA33%35%Loan Amount for Store NA$100,000NA Inputs201420152016 Economic Outlook (R=NARNAInaon Outlook (H=HiNAHNA Summary of Key Resu201320142015 Net Income aer Taxes NA$69,974$73,660End-of-year cash on haNA$84,974$158,634Net Income aer TaxesNA$72,601$69,936End-of-year cash on haNA$87,601$157,537 Calculaons (Expansi201420152016 Total Sales Dollars$350,000$455,000$591,500Cost of Goods Sold$245,000$337,610$465,227Cost of Goods Sold (as 70%74%79%Interest Rate for Busin0.05NANA Calculaons (No Expa201420152016 Total Sales Dollars$350,000$420,000$504,000Cost of Goods Sold$245,000$311,640$396,406Cost of Goods Sold (as 70%74%79% Income and Cash Flow St 201420152016 Beginning-of-year cashNA$15,000$84,974Sales (Revenue)NA$455,000$591,500Cost of Goods SoldNA$337,610$465,227Business Loan PaymNA-$12,950-$12,950Income before taxesNA$104,440$113,323Income Tax ExpenseNA$34,465$39,663Net Income aer TaNA$69,974$73,660End-of-year Cash on Ha$15,000$84,974$158,634 Income and Cash Flow St 201420152016 Beginning-of-year cashNA$15,000$87,601Sales (Revenue)NA$420,000$504,000Cost of Goods SoldNA$311,640$396,406Income before taxesNA$108,360$107,594Income Tax ExpenseNA$35,759$37,658Net Income aer TaNA$72,601$69,936End-of-year Cash on Ha$15,000$87,601$157,537 A B C D123456789101112131415161718192021222324252627282930313233343536373839404142434445  RH A B C D123456789101112131415161718192021222324252627282930313233343536373839404142434445

SOM Formulaes

Sep 22, 2019
We Need Your Support
Thank you for visiting our website and your interest in our free products and services. We are nonprofit website to share and download documents. To the running of this website, we need your help to support us.

Thanks to everyone for your continued support.

No, Thanks
SAVE OUR EARTH

We need your sign to support Project to invent "SMART AND CONTROLLABLE REFLECTIVE BALLOONS" to cover the Sun and Save Our Earth.

More details...

Sign Now!

We are very appreciated for your Prompt Action!

x