Show results for case 1-3 by changing sales growth and price increase

Transcribed Image Text:

Year 1 $50,373,252.50 Year 2 $53.570,694.70 Year 3 $56,971,094.54 Year 4 $60,587.334.77 42,471,721.67 $18,115,613.10 Year 5 $64,433,115.85 Year 6 $68,523,007.87 Year 7 $72,872,505.80 Year 8 $77,498,088.10 4 Sales 5 Cost of Goods 6 Gross margin 35,311,650.00 37.553,056.98 $16,017,637.71 39.936,737.28 $15,061,602.50 45,167,614.21 48,034,628.52 51,083,626.56 $17,034,357.27 54326,159.76 7 Expenses 8 Advertising s19,265,501.64 $20,488,379.35 $21,788,879.23 $23,171,928.34 $4,031,110.20 $4, 286,905.58 $4,558,937.56 $4,848,236.78 Maintenance $5,155,899.27 $5,483,090.63 $5,831,050.46 $6,201,097.05 500,000.00 600,000.00 440,000.00 10 Rent 11 Salaries 12 Shipping 13 Supplies 14 Web Services 15 Total Expense 16 17 Operating Income 18 Income Tax a9 Net Income 20 520,000.00 555,000.00 420,000.00 1,065,000.00 6,428,483.36 1,000,000.00 1,134,225.00 1,207,949.63 1,286,466.35 390,000.00 400,000.00 1,370,086.66 6,044.790.30 1,813.437.09 6,836, 531.35 7,270,480.17 1,459,142.30 1,553.986.55 1,928,545.01 7.731,973-90 8,222,760.94 8,744.700.70 2,050,959.40 2,181,144.05 2,319,592.17 2,466,828.28 9,299.770.57 604,479.03 2,623,410.21 2,789,931.17 929,977.06 642,848.34 683,653.13 727,048.02 85,000.00 773,197.39 822,276.09 874,470.07 90,100.00 95.506.00 101, 236.36 $16,856,095.01 107,310.54 $14,078,816.62 $15,041,882.29 $15.799,812.45 113,749.17 120,574.12 127,808.57 $17,929,439.62 $18,898,791.79 $20,043,347.86 $21,302,570.97 $982,785.88 $975.755.43 $1,234,544.82 $1,259,518.09 $1,336,062.02 $1,589,587.56 $324,319.34 $321,999.29 $407,399.79 $1,745,531.37 $1,869,357.38 $658,466.54 $415,640.97 $440,900.47 $524, 563.90 $653.756.14 $827,145.03 $576,025.35 $616,887.93 $843,877.12 $895,161.55 $1,065,023.67 $1,169,506.02 $1,252,469.44 21 22 Assumptions 23 Units Sold in Prior Year 24 Unit Cost 25 Annual Sales Growth 26 Annual Price Increase 27 Margin 28 235.411 $150.00 3.25% 3.00% 29.90% 29 30 Case Year 1 Year 2 Year 3 Sales Growth Price Increase Year 4 Year 5 31 Year 6 Year 7 Year 8 Net Income Net Income Net Income 32 Net Income Net Income Net Income Net Net 1 4.255 2.00% Income Income 33 2. 2.25% 3.00% 34 3 1.25% 4.005