50.1K

Verified Solution

Link Copied!

Please fill out chat. What is forecast for netincome in 2016 ?
ASSUMPTIONS
Sales Price per Unit	$49.99
Gross Margin = (Revenues - cost of goods sold) / Revenues	25%
Depreciation & amortization as a % of capital expenditures	25%
Tax Rate	35%
Year	2014	2015	2016	2017	2018
Units Sold	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%
Capital Expenditures	$1,750,000	$1,775,000	$1,800,000	$1,825,000	$1,850,000
Interest Expense	$0	$10,000	$10,000	$10,000	$12,500
Income Statement
Year	2014	2015	2016	2017	2018
Units Sold	200,000	210,000	237,300	272,895	297,456
Price per Unit	$49.99	$49.99	$49.99	$49.99	$49.99
Revenue	9,998,000	10,497,900	11,862,627	13,642,021	14,869,803
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)

Answer & Explanation Solved by verified expert

See Answer