Create a sales projections for year one like the table above for a new venture that sells toothpaste.

TABLE 17.2 Sales projections for the expected growth rate (10 percent per month). Year 1 10 & 1,933 Year total 19,127 0 Month Units Price per unit Sales dollars 2 0 SIS SO 1.200 $15 5 1,452 $15 $21,780 7 1,757 SIS 1,320 $15 $19,800 6 1.597 SIS $23.955 9 2.126 SIS $31,890 2.339 SIS SIS 12 2,830 $15 S42.450 2.573 SIS $38.595 SIS $28,995 SO $18.000 $26,355 $35.085 $286,905 Year 2 Year 1 2 4 5 7 9 Month Units Price per unit Sales dollars total 66.559 3 3.766 $15 S56.490 4.557 $15 6 3.013 SIS $75,195 5,514 SIS 8 6,065 SIS $90,975 10 7.339 SIS $110.085 12 8.8.80 $15 8,073 SIS 6,672 SIS $100,080 SIS $46.695 SIS S51.360 SIS $62,145 $68,355 $82,710 $121,095 $133.200 $998,385 Year 3 3 4 5 6 7 8 10 Year total 208,892 Month Units Price per unit Sales dollars 1 9,768 $15 $146.520 2 10,745 SIS $161.175 11.820 $15 $177.300 13,002 $15 14,302 $15 15,732 SIS $235,980 17,305 SIS $259,575 19,036 S15 $285,540 20,940 SIS $314,100 23.034 SIS $345.510 25,337 SIS $380,055 12 27.871 $15 $418.065 $195,030 $214,530 $3,133,380 TABLE 17.2 Sales projections for the expected growth rate (10 percent per month). Year 1 10 & 1,933 Year total 19,127 0 Month Units Price per unit Sales dollars 2 0 SIS SO 1.200 $15 5 1,452 $15 $21,780 7 1,757 SIS 1,320 $15 $19,800 6 1.597 SIS $23.955 9 2.126 SIS $31,890 2.339 SIS SIS 12 2,830 $15 S42.450 2.573 SIS $38.595 SIS $28,995 SO $18.000 $26,355 $35.085 $286,905 Year 2 Year 1 2 4 5 7 9 Month Units Price per unit Sales dollars total 66.559 3 3.766 $15 S56.490 4.557 $15 6 3.013 SIS $75,195 5,514 SIS 8 6,065 SIS $90,975 10 7.339 SIS $110.085 12 8.8.80 $15 8,073 SIS 6,672 SIS $100,080 SIS $46.695 SIS S51.360 SIS $62,145 $68,355 $82,710 $121,095 $133.200 $998,385 Year 3 3 4 5 6 7 8 10 Year total 208,892 Month Units Price per unit Sales dollars 1 9,768 $15 $146.520 2 10,745 SIS $161.175 11.820 $15 $177.300 13,002 $15 14,302 $15 15,732 SIS $235,980 17,305 SIS $259,575 19,036 S15 $285,540 20,940 SIS $314,100 23.034 SIS $345.510 25,337 SIS $380,055 12 27.871 $15 $418.065 $195,030 $214,530 $3,133,380