8. Now the managers would like to know how several output values change when sales of Competition units increase. Create a data table that shows how Sales, COGS, Distribution Expense, and Marginal Net Income change when Competition Units Sold are increased from 3,500 to 3,900 in 100-unit increments. Do the analysis in the same Swim Accessories worksheet. Appropriately label the data table to make it easy to understand. Projections: $ 367,550.00 $ 120,000.00 247,550 umptions: Swim Accessories Categories Team Competition Casual arding revenues Units sold 2,500 3,500 3,000 Unit sales price $ 34.95 $ 44.95 $ 40.95 arding variable expenses (on a per unit basis) COGS 12.50 $ 12.50 $ 15.00 Distribution S 2.00 $ 3.50 $ 3.00 arding marginal fixed expenses Marketing 5 17,500 $ 30,000 $ 22,000 Payroll (not grouped by category) 70,000 Estimated overhead (not grouped by category) $ 25,000 er items Marginal tax rate 35% 11,507 236,044 SA SA SA Sales COGS Gross profit Other variable expenses Distribution expense Contribution margin Fixed expenses Marketing $ Payroll Overhead Total fixed expenses Marginal income before taxes Estimated income tax expense Marginal net income 69,500 70,000 25,000 164,500 71,544 25,040 46,503 $