Year 2021 2022 2023 2024 2025 2026 Sales Data Growth/Year 1 Market Size (000 units) 5.0% 10,000 10,500 11,025 11,576 12,155 12,763 Market Share 1.0% 10.0% 11.0% 12.0% 13.0% 14.0% 15.0% Average Sales Price ($/unit) 2.0% 75.00 76.50 78.03 79.59 81.18 82.81 Cost of Goods Data Raw Materials ($/unit) 1.0% 16.00 16.16 16.32 16.48 16.65 16.82 Direct Labor Costs ($/unit) 4.0% 18.00 18.72 19.47 20.25 21.06 21.90 Operating Expense and Tax Data Sales and Marketing (% sales) 15.0% 16.5% 18.0% 19.5% 20.0% 20.0% 7 Administrative (% sales) 18.0% 15.0% 15.0% 14.0% 13.0% 13.0% Tax Rate 35.0% 35.0% 35.0% 35.0% 35.0% 35.0%
Year 2021 2022 2023 2024 2025 2026 Sales Data Growth/Year 1 Market Size (000 units) 5.0% 10,000 10,500 11,025 11,576 12,155 12,763 Market Share 1.0% 10.0% 11.0% 12.0% 13.0% 14.0% 15.0% Average Sales Price ($/unit) 2.0% 75.00 76.50 78.03 79.59 81.18 82.81 Cost of Goods Data Raw Materials ($/unit) 1.0% 16.00 16.16 16.32 16.48 16.65 16.82 Direct Labor Costs ($/unit) 4.0% 18.00 18.72 19.47 20.25 21.06 21.90 Operating Expense and Tax Data Sales and Marketing (% sales) 15.0% 16.5% 18.0% 19.5% 20.0% 20.0% 7 Administrative (% sales) 18.0% 15.0% 15.0% 14.0% 13.0% 13.0% Tax Rate 35.0% 35.0% 35.0% 35.0% 35.0% 35.0%
Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
Related questions
Question
what formula can I use to recreate this table in excel?
Transcribed Image Text:Table 7.3 Spreadsheet Kappa Sales and Operating Cost
Assumptions
Year
2021
2022
2023
2024
2025
2026
Sales Data
Growth/Year
Market Size
(000 units)
5.0%
10,000
10,500
11,025
11,576
12,155
12,763
2
Market Share
1.0%
10.0%
11.0%
12.0%
13.0%
14.0%
15.0%
3 Average Sales Price
($/unit)
2.0%
75.00
76.50
78.03
79.59
81.18
82.81
Cost of Goods Data
4
Raw Materials
($/unit)
1.0%
16.00
16.16
16.32
16.48
16.65
16.82
5
Direct Labor Costs
($/unit)
4.0%
18.00
18.72
19.47
20.25
21.06
21.90
Operating Expense and Tax Data
Sales and Marketing
(% sales)
15.0%
16.5%
18.0%
19.5%
20.0%
20.0%
7
Administrative
(% sales)
18.0%
15.0%
15.0%
14.0%
13.0%
13.0%
8.
Tax Rate
35.0%
35.0%
35.0%
35.0%
35.0%
35.0%
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
This is a popular solution!
Trending now
This is a popular solution!
Step by step
Solved in 2 steps with 2 images
Knowledge Booster
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.Recommended textbooks for you
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education