NP_EX16_CS1-4a_AustinLeishman_2.xlsx - Author Note Do not edit this sheet If your name does not appear in cell B6 please download a new copy of the file

NP_EX16_CS1-4a_AustinLeishman_2.xlsx - Author Note Do not...

This preview shows page 1 - 6 out of 6 pages.

Author: Note: Do not edit this
Image of page 1
SpringLeaf Designs FORMATTING, FORMULAS, AND CHARTS Austin Leishman New Perspectives Excel 2016 | Modules 1-4: SAM Capstone Project 1a s sheet. If your name does not appear in cell B6, please download a new copy of the file from the SAM website.
Image of page 2
Image of page 3
SpringLeaf Designs - Merchandis Product Name Accessory Type Launch Date Beaded Earrings Head 3/17/2013 3.6 1 Metallic Earrings Head 9/1/2014 2.1 4 Combination Earrings Head 11/15/2014 1.9 11 Beaded Bracelets Arm 4/15/2014 2.5 7 Bangle Bracelets Arm 2/11/2015 1.7 6 Cuff Bracelets Arm 2/17/2015 1.7 5 Necklaces Body 1/19/2014 2.7 9 Leather Belts Body 10/22/2015 1.0 3 Fabric Belts Body 6/23/2015 1.3 8 Scarves Body 8/13/2015 1.2 10 Purses Body 4/8/2016 0.5 2 Total: Average: 1.8 High: 3.6 Low: 0.5 Data Updated: 10/14/2016 Current Date: 11/30/2019 Time on Market (Yrs) Current Sales Rank
Image of page 4
se Data Product Lookup Total Sales Sale Needed Product Sale Needed $ 4,495,870 $ 118,987 - Metallic Earrings - $ 2,375,905 $ 105,044 - Cuff Bracelets - $ 686,809 $ 29,929 YES Scarves YES $ 2,574,871 $ 96,490 - $ 1,784,517 $
Image of page 5
Image of page 6

You've reached the end of your free preview.

Want to read all 6 pages?

Unformatted text preview: 101,116 -$ 1,373,430 $ 101,712 -$ 1,912,569 $ 78,771 YES $ 741,057 $ 105,231 -$ 974,569 $ 93,962 YES $ 508,022 $ 56,544 YES $ 647,318 $ 106,302 -$ 994,088 $ 90,372 $ 118,987 $ 29,929 Current Sales SpringLeaf Designs - Loan and Revenue Scenarios Loan Term (Yrs) Status Quo Total Loan Amount $0 $150,000 $350,000 $ (638,986) Annual Interest Rate 7% 7% 7% 7% Monthly Interest Rate 0.40% 0.40% 0.40% 0.40% Loan Term (Yrs) 3 3 4 5 Total Number of Payments 36 36 48 60 Monthly Payment Amount $0 $4,482 $8,029 ($12,000) Revenues Current Year Head Accessories $ 3,047,520 $ 3,352,272 $ 4,266,528 $ 5,333,160 Arm Accessories $ 3,591,816 $ 3,950,998 $ 5,028,542 $ 6,285,678 Body Accessories $ 5,289,720 $ 5,818,692 $ 7,405,608 $ 9,257,010 Total $ 11,929,056 $ 13,121,962 $ 16,700,678 $ 20,875,848 Conservative Growth Moderate Growth Aggressive Expansion Conservative Growth Moderate Growth Aggressive Expansion...
View Full Document

  • Fall '19

What students are saying

  • Left Quote Icon

    As a current student on this bumpy collegiate pathway, I stumbled upon Course Hero, where I can find study resources for nearly all my courses, get online help from tutors 24/7, and even share my old projects, papers, and lecture notes with other students.

    Student Picture

    Kiran Temple University Fox School of Business ‘17, Course Hero Intern

  • Left Quote Icon

    I cannot even describe how much Course Hero helped me this summer. It’s truly become something I can always rely on and help me. In the end, I was not only able to survive summer classes, but I was able to thrive thanks to Course Hero.

    Student Picture

    Dana University of Pennsylvania ‘17, Course Hero Intern

  • Left Quote Icon

    The ability to access any university’s resources through Course Hero proved invaluable in my case. I was behind on Tulane coursework and actually used UCLA’s materials to help me move forward and get everything together on time.

    Student Picture

    Jill Tulane University ‘16, Course Hero Intern

Stuck? We have tutors online 24/7 who can help you get unstuck.
A+ icon
Ask Expert Tutors You can ask You can ask ( soon) You can ask (will expire )
Answers in as fast as 15 minutes
A+ icon
Ask Expert Tutors