AllFreePapers.com - All Free Papers and Essays for All Students
Search

Investment Detective

Autor:   •  November 2, 2016  •  Case Study  •  265 Words (2 Pages)  •  739 Views

Page 1 of 2

Appendix 1:

Table 1: Assumptions

2016

2017

2018

2019

Reasons for the assumptions

Sales

1160.44

1244.93

1307.59

1332.64

Revenue growth

5.62%

7.28%

5.03%

1.92%

Average of last 10 yrs growth

Shipping & Handling

27.47%

26.79%

26.59%

26.32%

Average of last 10 yrs % of sale

Product Cost

44.05%

44.41%

44.38%

44.25%

Average of last 10 yrs % of sale

SG&A Expenses

8.36%

8.59%

8.62%

8.69%

Average of last 10 yrs % of sale

Other Expenses

0.72%

0.07%

0.20%

0.10%

Average of last 10 yrs % of sale

Depreciation

10.52%

10.40%

10.36%

10.38%

Average of last 10 yrs in % of fix. asst

Dep. Amount

91.29

98.28

106.99

118.56

Fixed asset*Depreciation Rate

Tax rate

40.00%

40.00%

40.00%

40.00%

Normal rate

Net Fix. Asst Growth

8.36%

8.96%

9.27%

10.54%

Avge of last 10 yrs % of fix. asst growth

Total Current Asset

46.92%

47.09%

47.46%

47.90%

Average of last 10 yrs % of sale

Tot. Current Liability

19.85%

19.95%

20.12%

20.20%

Average of last 10 yrs % of sale

...

Download as:   txt (2.7 Kb)   pdf (55.5 Kb)   docx (11.2 Kb)  
Continue for 1 more page »