Scribd Logo
Upload

Welcome to Scribd!

  • 156 views

    Swimwear Solution

    Uploaded by

    timothytroy
    This book analyzes the assumptions in the book's financial model to estimate the effects of the proposed new product. The assumptions are based on data provided by The Phone's Sales Department, including estimates of units sold and sales price per unit. The financial model projects income statements and data tables for the year ending December 2023. The analysis considers the impact of the values on the projected income, expenses, profitability and other financial metrics.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content

    You might also like

    Swimwear Solution

    Uploaded by

    timothytroy
    156 views11 pages
    This book analyzes the assumptions in the book's financial model to estimate the effects of the proposed new product. The assumptions are based on data provided by The Phone's Sales Department, including estimates of units sold and sales price per unit. The financial model projects income statements and data tables for the year ending December 2023. The analysis considers the impact of the values on the projected income, expenses, profitability and other financial metrics.

    Original Description:

    Copyright

    © Attribution Non-Commercial (BY-NC)

    Available Formats

    XLSX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    This book analyzes the assumptions in the book's financial model to estimate the effects of the proposed new product. The assumptions are based on data provided by The Phone's Sales Department, including estimates of units sold and sales price per unit. The financial model projects income statements and data tables for the year ending December 2023. The analysis considers the impact of the values on the projected income, expenses, profitability and other financial metrics.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    156 views11 pages

    Swimwear Solution

    Uploaded by

    timothytroy
    This book analyzes the assumptions in the book's financial model to estimate the effects of the proposed new product. The assumptions are based on data provided by The Phone's Sales Department, including estimates of units sold and sales price per unit. The financial model projects income statements and data tables for the year ending December 2023. The analysis considers the impact of the values on the projected income, expenses, profitability and other financial metrics.

    Copyright:

    Attribution Non-Commercial (BY-NC)
    Download as XLSX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    Download as xlsx, pdf, or txt
    of 11

    " &, #

    *
    
    
        
     +  
    
    #
    / !)*,#
    
    0  1 ) 23%
    c 
       
     
      
     
       !!

    "
      !!  #$  
    
    #
    
       % # ## "&
    !
    '

    (  
      !!

    )  *
     
    
      
    
     
     
    !
     + 
      !  
      *#   + 
     
    #'

    , 
    
      

      !!#

    "  


      *
    " &-
    # %
     # 
    .
     
    #
    #
      
    '

    - 0 12 
    $  1-03 %' 
    *4  )* 
    + )5 '1, 2
    +
    ( 6 ,) )$ # 
    c

     

     #
     
    #
    
    &  '
    (


      
    

     
    
     
    
      
    

        
     
    
        
    
    
    $   
     
    
       
    & '  
    * +

    ,  %  )  )

    
    R
    RR
    R
    R
    R
    

    

    
      
      
     !  "
    $    ! 
      %  
    ( ! ) !  "
    & '  
    R
    * +

    R
      )
    
    -
     ! ) ! 
    &  
     %    !

    R
    
    R
    
    R
    #
    #R
    
    R
    R

    R
    RR
     
     
    

    R
    .

       
    R
    R
    R
    R
    #R
    #R
    RR
    R
    RR
    R

    
    R
    R .R /
    RR
    . /
    RR
    . /
    R
    . /
    R
    . /
    R
    .  /
    R
    . /
    R
    . /
    R
    .# /
    R
    . /
    R
    .R /
     R
    . /
     R
    . /

    
     
    
    *
    
    
    R
    
    #
    #
     
    
    #RR
    #
    
    
    
    
    
    
    #
    
    
    

    + 
    . 
    .R
    .
    .
    .
    
    
    R
    
     

    /
    /
    /
    /
    /

    +  , 
    &  
    '
    ( 
     
    
     
    
     R
    R
    R
    #R
    R
    .# / . / R
    R
    R
    . /
    . /
    . /
    R
    #R
    .R /
    .# /
    . /
    R
    R
    . /
    . /
    . /
    . /
    R
    . /
    .R /
    .# /
    . /
    R
    . /
    . /
    . /
    . /
    . /
    . /
    . /
    .R /
    .# /
    . /
    .  /
    . /
    . /
    . /
    . /
    . /
    . /
    . /
    .R /
    .# /
    . /
    .  /
    . /
    . /
    . /
    .# /
    . /
    . /
    . /
    .R /
    . /
    . /
    .  /
    . /
    . /
    .R /
    .# /
    . /
    . /
    . /

    c c 

    
    

     

       
     c
    
    
    c
    
    
    c
    
    
    c
    
    
      
       
     
       
     
       
     
       
     
    c
     
     
       
    ! 
       
    
    
       
    "  #     
    $"  
       
     

      !


    "
    #  $%    
    !&
     &!!
    '("
    ) 
     *%   $
     %
    
     
    % % %
    '*

     

      

    
    
    
    
     
     
     
     

    
    
    
    
     
     
     
     

    
     
     
     
     
     

    
     
     
     
     
     

    c 

     
    SalesRevenue GrossProfit ContributionMargin PayrollExpense IncomeBeforeTaxes NetIncome
    
    
    
               
     
               
     
                
    ! 
               

    ' 9  1 ,(  


     :  .;    
    0 ' < 6 , -
    c

     

        
    
      
       
         

     
    
     
     
    
    
     
    " !  "# ! 
     
    
        
    
    $%
    "! "!
    ,)
     
    "-! "!
     
    
       
       
     .
    " "


      
       
      
    

    
    "##! 

    
    "##! 

    "!
    " !

    "!
    " !

    "/

    "/

    1( . 2 


       2
    3
    )  &  2  4)  
     5
    2   
     4 .
     )22 5
    6  ( ' 4 .
     )22 5

    "/
     
    " -
    "

    
     
    .*

     
    %   '+
    
    -
    -
    
    
    #

    7
    3
    )  &
    6 2 
    3  +
    !
    !
    8!
    8!
    !
    !

     
    $%
    %  &
    ' ()  *  +
    ,)
      * 
    $ )
     .
    0*  *  +
     .
    "
    2 
     -
    ( ' 
    
    &*  *  
    .  ) &  * 
    6   * * 
    .  

    "#/#
    /
    8#
     
    8##

    #
    8 
    8
    "8

    0"67& )#706`8`,
    - 9  -   & # ` 
    + ": .  ) (
    c

     


      

     
    
     
    ` 
           
     
        
     
    
    `
       
    
     
    
        
    
    `
    '(
    ) 
     
    
     
    
       
    * ,

    (
    -  
    
    .  # "
    /

     
    
    2 #  
    -  
    1
    
    4
    
    !4
    
    4
    !
    4
    
    4
    4
    3  
    5
    '!

      
    
     #
    3  
    -  
    1
    4
    
    4
    
    '4
    
    /4
    !
    4
    

    ` 
    `
       
    " #  $%
    ) $
     
    
    +$ $%
    * ,

    (
    -  
    
    # "
    /
    0  $ $
    *
         $

    
    
    !
    
    !

    &#
     
    `   # 
    * $ 
    * 

    !
     '

    
    
    
    
    
    !
    
    '
    (
    /
    
    
    
    
    
    !
    
    '
    (
    /
    
    
    
    
    
    !
    
    '
    (
    /
    
    
    
    
    
    !
    
    '
    (
    /
    
    !
    !
    !
    !
    !!
    !
    !'
    !(
    !/
    !
    
    
    
    
    !
    
    '
    (
    /
    

    '
    '
    '
    '
    '!
    '
    ''
    '(
    '/
    '
    (
    (
    (
    (
    (!
    (
    ('
    ((
    (/
    (
    /
    /
    /
    /
    /!
    /
    /'
    /(
    //
    /
    
    
    
    
    !
    
    '
    (
    /
    
    

     
        
      
    
     
    
    
    
    
    
    
    !
     (!'  /(!'  '!/  / '!' !!'
    //
    !''(!
    '!'/
    ''(
    /''''
    /'
         
     /  /  /  //  (/  '/

        
      
      
    
     
    
    
     !
    
     /'
     
     /'
     !

    
     ''
     ''
     /
     ''
     /
     /

    
     !'
     /
     /
     !'
    '
    '

    
     //
     '
    '
     '
     '
     '

    
    /
     '
     (/
     (/
     (/
    ''

    !
    !
    !
    (/
    !
     '/
    '

     /'
     /'
     !
     /
     /'
     /'
    
     /'
     /'
     /'
     /
     /
     !
     
     /'
     
     /
     /'
     /'
     /'
     /'
     
     /'
     /
     /'
     /'
     !
    
     /'
     /
     /
     /
     /'
     /'
     /'
     !
     /'
     !
     !
    
     /
     /'
     /'
     /'
     /
     /'
     /
    
     /'
     !
    
     /'
     !

     /
     /
     /
     ''
     !
     ''
     !
     ''
     ''
     ''
     ''
     !
     !
     /
    /
    /
     /
    
     ''
    /
     /
     /
     /
     /
     ''
     ''
     /
     ''
    /
     !
     ''
     !
    /
     !
     ''
     /
     /
     /
    /
     ''
     ''
     ''
     /
     ''
    /
     !
     !
     !
     !
     ''
    /
     /
     /

    '
     /
     !'
     /
     /
    /
     /
     /
    '
     !'
     !'
     /
     !'
    /
     /
    '
     /
     !'
    /
    /
    '
     /
     /
    
     !'
     !'
     /
     /
     !'
     /
    /
    /
    /
    /
     !'
    '
     !'
     !'
     !'
     !'
     !'
     !'
     !'
    '
     !'
     !'
     !'
     !'
     !'
     /
    '
    /
     !'

     '
    '
    '
     //
     '
    '
    '
     '
    
     //
     '
     '
     '
     '
    '
    '
     '
    /
     '
    '
     '
     //
     '
     '
     //
     //
     //
    '
    '
    
     '
     '
     '
     //
    
    '
     //
    /
     //
     '
     //
     '
    '
     '
    /
    '
     '
     '
    /
     '
     '
     //
    '

     '
    ''
    ''
     '
    
    ''
    ''
     '
     (/
     (/
     (/
     (/
    /
     (/
    
     '
     '
     (/
    
     '
     '
     (/
     (/
    ''
     '
     '
    ''
    /
     (/
     (/
     (/
    ''
     '
    /
     (/
     '
     '
     (/
     (/
     '
    /
    
     '
    
     (/
     '
    /
     '
     (/
     (/
     (/
    
    ''

    !
     '/
     '/
    '
    !
    !
    '
     '/
    !
    !
    !
     '/
    '
    !
     '/
    '
    '
     '/
    '
     '/
    !
     '/
     '/
    '
    !
     '/
    !
    '
    (/
    '
    '
    '
    !
    !
    !
    '
    !
    !
     '/
    !
    !
    !
    !
    !
    '
    !
    !
     '/
    !
    '
    '
    !
    (/

     !
     /
     
     !
     
     
     
     /'
     
     !
     /'
     /'
     /'
     !
     /
     !
     /'
     /
     !
     !
     /'
     /'
     /'
     /'
     !
     
     /'
     !
     /'
     !
     !
     
     /
     /'
     !
     /'
     /'
     !
     /
     !
     /

     ''
    
    /
     /
     /
     !
     /
     ''
     ''
     ''
    /
     ''
     /
    
    /
     /
     ''
     ''
     !
     !
     ''
     /
     /
     ''
    
     ''
     !
     ''
     /
     ''
     ''
     ''
     !
    /
     ''
     /
     ''
    
     ''
     !
     /

    /
     /
     !'
     /
    
    
     !'
     !'
     !'
     /
     !'
    /
     /
     !'
     /
     !'
    /
     !'
     /
     !'
     !'
     !'
    '
    '
     /
     !'
     !'
     /
    /
     /
     !'
     !'
     /
     !'
    
     /
    '
    '
    /
     !'
     !'

    '
    '
    '
    /
    
     '
     //
     '
     '
     //
     '
    '
     '
    '
     '
     '
    '
     //
     '
     '
     //
     '
     '
    '
    /
     //
    /
     '
    /
    '
     //
     '
    '
    
     '
     //
    '
     '
     //
     //
    '

    /
     '
    ''
    /
     (/
     '
     (/
     '
     (/
     '
     (/
     (/
    ''
     (/
    ''
     (/
     '
     (/
     '
     '
     (/
     '
     '
    ''
    
     '
    ''
     (/
     (/
     '
     '
     '
     '
     (/
     (/
    ''
     '
    
    ''
     '
    ''

    !
    !
    (/
    !
     '/
     '/
    '
    !
    
    !
    '
    '
    !
     '/
    !
     '/
     '/
    '
    '
    !
    !
    '
    !
    (/
    (/
    
    !
    '
    !
     '/
    '
    !
    !
    '
     '/
    
    (/
    (/
     '/
     '/
    (/

    You might also like