Question 10 G D H 1 2 3 Prelected Operating income for Sample Company Dollar in Maimons except per share 5 Historical Fiscal Year Proiected Tiscal Year 2025 2025 20x7 20 20 20219 2011 2012 3.975 5 542250 34,575854.8046 5.092 955.4494 35,885 3 56.4150 2.3500 2,5140 2745 5.280283.055.73209,63,5312 3.349.0 1 625 5 1,711,0 1,8305 192182,037.1 2.170.723541 Sales Cost of Sales Gross Proft 9 SGSA Expense Operating Income 1.0428 $502.7 1.1197 5591.3 12540 12212 $5757 5600.6 blue cells 14005 $636,6 1.5105 3735.7 1641 10013 5581.2 Assumptions Sales Growth Rate COGS as of Sales SG&A Expense as of Sales 59 15 26 2 6.3% 595% 26.5% 8.3 600% 274% 50% 100% 27.5% 80% 80.0% 27.5% 70% 60 0 275 8.0% 100% 27.5% 90 100% 27.5% 2013 Operating Income 11 T2 13 14 15 10 17 18 19 20 20 22 23 24 25 25 27 28 29 30 31 Sais. Growth Rate 3252 4.0% 45% 50% 7.09 Data Table 2 x COGS As as of Sales 5800 6 58 ON 5845 58.8% 59.2% 59.6% 80.0% 60.4% 80.8% 612% Beat Com 2? 772 OK 34 What is the "Column input cell" used in the data table dialog box? 117 or $1$17 E23 or $E$23 D24 or $D$24 D24:D33 Non of the above