POLICY VARIABLES 1984 1985 1986 1987 1988 1989 1990  
Capital Investment                
     Computer/Systems xxxxx 400,000 400,000 0 0 0 0  
     Warehouse Expansion xxxxx 600,000 600,000 0 0 0 0  
                 
Sales Growth (dec., annual) xxxxx 0.05 0.05 0.05 0.05 0.05 0.05  
Inventory Turnover  (times) xxxxx 5 5 5 5 5 5  
Issue New Equity  ($)   0 0 0 0 0 0  
                 
FINANCING  REQUIREMENTS 1984 1985 1986 1987 1988 1989 1990  
     Financial Gap (+borrow, -repay) 428,364 849,370 -167,476 -193,031 -232,932 -258,952 -281,444  
     Long-Term Debt 428,364 1,277,734 1,110,258 917,227 684,294 425,342 143,898  
     Free Cash 0 0 0 0 0 0 0  
     Equity 1,191,748 1,216,872 1,089,770 978,326 1,000,135 1,089,067 1,232,507  
                 
FINANCIAL  IMPACT   Risky Danger Risky++ Risky++ Risky Safe  
     Cost of Borrowing 0.10 0.16 0.16 0.13 0.11 0.10 0.10  
     LTD / (LTD+EQUITY) 0.26 0.51 0.50 0.42 0.31 0.19 0.07  
                 
     Cashflow from Ops 222,293 155,285 172,363 198,163 238,320 264,610 287,385  
     Oper cashflow/Interest   3.63 0.84 1.12 2.00 3.52 6.76  
                 
     Operating Profit Margin 0.04 0.03 0.00 0.00 0.04 0.05 0.06  
     Net Profit Margin 0.02 0.01 -0.04 -0.03 0.01 0.02 0.03  
     Return on Assets 0.04 0.01 -0.05 -0.05 0.01 0.04 0.08  
     Return on Equity 0.06 0.02 -0.12 -0.11 0.02 0.08 0.12