48 In the two grey boxes below we demonstrate how the hypothesized scenario can be entered...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
48 In the two grey boxes below we demonstrate how the hypothesized scenario can be entered into the model. In 157 we have already entered the hypothesized 'Growth Rate'. In 156 the formula '=$G56* (1+157)' applies the hypothesized 'Growth Rate' to the 'Estimated Total Market Size in Units' for 2019. In 158 we have already entered the hypothesized 'Estimated Percent Direct'. In 159 the formula '=156*158' applies the hypothesized 'Estimated Percent Direct' to the 'Estimated Total Market Size 49 50 51 52 Units'. 53 Enter values or formulas in the yellow cells below to develop the forecast. 54 2016-2019 55 Industry Unit Model 2016 2017 2018 2019 CAGR 2020E 56 Estimated Total Market Size in Units 600 660 726 799 10% 998 57 Growth Rate 10% 10% 10% 25% 58 Estimated Percent Direct 33% 40% 48% 58% 20% 45% 59 Direct Market Size in Units 200 264 348 460 32% 449 60 Retail Market Size in Units 400 396 378 339 -5% 549 61 62 Company 63 Company Unit Models 2016 2017 2018 2019 CAGR 2020E 64 Estimated Direct Market Share 50% 40% 30% 20% 65 Estimated Retail Market Share 70% 75% 80% 85% 66 Direct Units Sold 100 106 105 92 -64% 67 Retail Units Sold 280 297 302 288 732% 68 Total Units Sold 380 403 407 380 716% 69 70 Revenues Model 2016 2017 2018 2019 CAGR 2020E 71 Price to Direct 200 200 200 200 0% 72 Price to Retailers 125 125 125 125 0% 73 Direct Revenues 20,000 21,120 20,909 18,400 -3% 74 Retail Revenues 35,000 37,125 37,752 35,977 1% 75 Total Revenues 55,000 58,245 58,661 54,377 0% 76 77 78 Gross Profit Model 2016 2017 2018 2019 CAGR 2020E 79 Unit Cost 100 100 100 100 0% 80 Direct Cost of Revenues 10,000 10,560 10,454 9,200 -3% Company Unit Models 2016 2017 2018 2019 CAGR 2020E Estimated Direct Market Share 50% 40% 30% 20% Estimated Retail Market Share 70% 75% 80% 85% Direct Units Sold 100 106 105 92 -64% Retail Units Sold 280 297 302 288 732% Total Units Sold 380 403 407 380 716% Revenues Model 2016 2017 2018 2019 CAGR 2020E Price to Direct 200 200 200 200 0% Price to Retailers 125 125 125 125 0% Direct Revenues 20,000 21,120 20,909 18,400 -3% Retail Revenues 35,000 37,125 37,752 35,977 1% Total Revenues 55,000 58,245 58,661 54,377 0% Gross Profit Model 2016 2017 2018 2019 CAGR 2020E Unit Cost 100 100 100 100 0% Direct Cost of Revenues 10,000 10,560 10,454 9,200 -3% Retail Cost of Revenues 28,000 29,700 30,202 28,782 1% Direct Gross Profit 10,000 10,560 10,454 9,200 -3% Retail Gross Profit 7,000 7,425 7,550 7,195 1% Total Gross Profit 17,000 17,985 18,005 16,395 -1% Operating Profit Model 2016 2017 2018 2019 CAGR 2020E Direct SG&A Percent 10% 10% 10% 10% Retail SG&A Percent 5% 5% 5% 5% Direct SG&A 2,000 2,112 2,091 1,840 -3% Retail SG&A 1,750 1,856 1,888 1,799 1% Direct EBIT 8,000 8,448 8,364 7,360 -3% Retail EBIT 5,250 5,569 5,663 5,397 1% Total EBIT 13,250 14,017 14,026 12,756 -1% 48 In the two grey boxes below we demonstrate how the hypothesized scenario can be entered into the model. In 157 we have already entered the hypothesized 'Growth Rate'. In 156 the formula '=$G56* (1+157)' applies the hypothesized 'Growth Rate' to the 'Estimated Total Market Size in Units' for 2019. In 158 we have already entered the hypothesized 'Estimated Percent Direct'. In 159 the formula '=156*158' applies the hypothesized 'Estimated Percent Direct' to the 'Estimated Total Market Size 49 50 51 52 Units'. 53 Enter values or formulas in the yellow cells below to develop the forecast. 54 2016-2019 55 Industry Unit Model 2016 2017 2018 2019 CAGR 2020E 56 Estimated Total Market Size in Units 600 660 726 799 10% 998 57 Growth Rate 10% 10% 10% 25% 58 Estimated Percent Direct 33% 40% 48% 58% 20% 45% 59 Direct Market Size in Units 200 264 348 460 32% 449 60 Retail Market Size in Units 400 396 378 339 -5% 549 61 62 Company 63 Company Unit Models 2016 2017 2018 2019 CAGR 2020E 64 Estimated Direct Market Share 50% 40% 30% 20% 65 Estimated Retail Market Share 70% 75% 80% 85% 66 Direct Units Sold 100 106 105 92 -64% 67 Retail Units Sold 280 297 302 288 732% 68 Total Units Sold 380 403 407 380 716% 69 70 Revenues Model 2016 2017 2018 2019 CAGR 2020E 71 Price to Direct 200 200 200 200 0% 72 Price to Retailers 125 125 125 125 0% 73 Direct Revenues 20,000 21,120 20,909 18,400 -3% 74 Retail Revenues 35,000 37,125 37,752 35,977 1% 75 Total Revenues 55,000 58,245 58,661 54,377 0% 76 77 78 Gross Profit Model 2016 2017 2018 2019 CAGR 2020E 79 Unit Cost 100 100 100 100 0% 80 Direct Cost of Revenues 10,000 10,560 10,454 9,200 -3% Company Unit Models 2016 2017 2018 2019 CAGR 2020E Estimated Direct Market Share 50% 40% 30% 20% Estimated Retail Market Share 70% 75% 80% 85% Direct Units Sold 100 106 105 92 -64% Retail Units Sold 280 297 302 288 732% Total Units Sold 380 403 407 380 716% Revenues Model 2016 2017 2018 2019 CAGR 2020E Price to Direct 200 200 200 200 0% Price to Retailers 125 125 125 125 0% Direct Revenues 20,000 21,120 20,909 18,400 -3% Retail Revenues 35,000 37,125 37,752 35,977 1% Total Revenues 55,000 58,245 58,661 54,377 0% Gross Profit Model 2016 2017 2018 2019 CAGR 2020E Unit Cost 100 100 100 100 0% Direct Cost of Revenues 10,000 10,560 10,454 9,200 -3% Retail Cost of Revenues 28,000 29,700 30,202 28,782 1% Direct Gross Profit 10,000 10,560 10,454 9,200 -3% Retail Gross Profit 7,000 7,425 7,550 7,195 1% Total Gross Profit 17,000 17,985 18,005 16,395 -1% Operating Profit Model 2016 2017 2018 2019 CAGR 2020E Direct SG&A Percent 10% 10% 10% 10% Retail SG&A Percent 5% 5% 5% 5% Direct SG&A 2,000 2,112 2,091 1,840 -3% Retail SG&A 1,750 1,856 1,888 1,799 1% Direct EBIT 8,000 8,448 8,364 7,360 -3% Retail EBIT 5,250 5,569 5,663 5,397 1% Total EBIT 13,250 14,017 14,026 12,756 -1%
Expert Answer:
Answer rating: 100% (QA)
Company unit model 2016 2017 2018 2019 CAGR 2020E estimated direct market share 50 40 30 20 10 10 e... View the full answer
Related Book For
Physics
ISBN: 978-0077339685
2nd edition
Authors: Alan Giambattista, Betty Richardson, Robert Richardson
Posted Date:
Students also viewed these mathematics questions
-
10 20 30 40 50 60 70 Mancom 10 20 30 40 50 60 70 Macom B Ages of group of patients: The youngest participant has: Type of the graph: Ages of group of patients: The oldest participant has: Y/O Y/O ...
-
1) Perform the time trend analysis for each ratio for these two companies over three years What kind of information can be obtained based on the trend analysis? (2) Perform the peer group analysis to...
-
Trans Jamaica Corporation wishes to invest in one of three transport infrastructure projects X, Y and Z with initial outlays of $500 million, $390 million and $650 million respectively. Projects are...
-
Reference groups influence us in three ways. These influences include informational, utilitarian, and dimensions. a. knowledge O b. O c. reputational O d. descriptive value-expressive
-
(a) Is the lease an executory contract? Can a bankrupt tenant assume and assign a favorable lease without the landlord's consent? (b) What rights/claims does a landlord have regarding unpaid rent...
-
The comparative financial statements prepared at December 31, 2010, for King Company showed the following summarized data: Required: 1. Complete the following columns for each item in the preceding...
-
Use the closeness ratings before the activity (CloseBefore) to estimate the mean closeness rating one person would assign to others in a group. Use data from a study designed to examine the effect of...
-
Identify the high-contact and low-contact operations of the following services: a. A dental office b. An airline c. An accounting office d. An automobile agency e. Amazon. com
-
As a trainee in the loans department at HSOB plc, your line manager has asked you to assess the financial strength of six corporate clients using the Altman Z score model for bankruptcy prediction....
-
The Heartland Distribution Company is a food warehouse and distributor that has a contract with a grocery store chain in several Midwest and Southeast cities. The company wants to construct new...
-
Let f(x,y) = 2x + 2xy + y+2x-3. (a) Find the following partial derivatives. fx = fxx = fy= fyy= (b) Find the critical points of f. fxy = (c) Use the Second Derivatives Test to classify the critical...
-
Why is it important for firms to differentiate themselves from competitors?
-
Complete a competitive analysis grid for Panera Bread.
-
In what ways does a focus on a cost leadership strategy lead to a very different business model than a focus on a differentiation strategy?
-
Describe how the threat of substitute products has the potential to suppress an industrys profitability.
-
What is meant by the term sweat equity?
-
What would be the estimated market value as of today using the Cost Approach, of a 100,000 sf museum located on a 100,000 sf site in Toronto. The replacement cost of the building is $400 psf and the...
-
Revol Industries manufactures plastic bottles for the food industry. On average, Revol pays $76 per ton for its plastics. Revol's waste-disposal company has increased its waste-disposal charge to $57...
-
Which of the fundamental forces has the shortest range, yet is responsible for producing the sunlight that reaches Earth?
-
Repeat Problem 20 for an organ pipe that is open at both ends. (a) What should be the length of an organ pipe, closed at one end, if the fundamental frequency is to be 261.5 Hz? (b) What is the...
-
When a car begins to move forward, what force makes it do so? Remember that it has to be an external force; the internal forces all add to zero. How does the engine facilitate the propelling force?
-
What other solutions could you see be effective at improving employee motivation and reducing the turnover rate? Why do you believe these solutions would be useful?
-
Should the whole team have decided on the team members schedule accommodations collectively? Why or why not?
-
In what ways do you believe providing special work arrangements or accommodations for employees impacts employee motivation? How does it help? How does it hurt?
Study smarter with the SolutionInn App