please add the formula sheet

Enter formulas in the ycllow cells to create a model. industir Unit Model Estimated Total Market Sixe in Unats Growth nate: Gtimated Fercent direct Channel Oirect Shanvel: Market Size in Units Retad Channel: Market Sise in Unas \begin{tabular}{|c|c|c|c|c|c|} \hline \multirow[b]{2}{*}{ Companr Unit Models } & \multicolumn{4}{|c|}{ Company } & \multirow[b]{2}{*}{ CMES } \\ \hline & 2019 & 2020 & 2021 & tan2 & \\ \hline Direct Channel: Market Share & soss & & 406 & 35s & \\ \hline Fetail Channel Morket Shate & 2006 & 75% & Bols & ess. & 7% \\ \hline Direct Channel Unuts Sold & & & & & os \\ \hline Metail Channel. Units sold & 5 & & & & os \\ \hline Total Units Sold & & & & & \\ \hline & & & & & \\ \hline Bevenues Model & 2019 & 2020 & 2021 & 2022 & CAOA \\ \hline Direct Channel: Price & 200 & 200 & 200 & 200 & on \\ \hline Rietoll Channel Price & 125 & 125 & 125 & 125 & 06 \\ \hline Qirect Channel: Revences & & & & & os \\ \hline Fietal Chonnel: Aevenyes & 61 & & & & 0% \\ \hline \end{tabular} \begin{tabular}{|c|c|c|c|c|} \hline 2019 & 2020 & 2021 & 2022 & CAGII \\ \hline \multirow[t]{2}{*}{640} & 736 & 146 & 975 & 15x \\ \hline & 15% & 15% & 15N & \\ \hline \multirow[t]{3}{*}{394} & 40K & 45 & sens & 20A \\ \hline & & & & os \\ \hline & & & & oN \\ \hline \multicolumn{5}{|c|}{ Company } \\ \hline 2019 & 2020 & 2021 & tan2 & CMES \\ \hline son & 45% & 40K & 355 & -1ak \\ \hline \multirow[t]{2}{*}{2006} & 75K & BOH & BSs & 2x \\ \hline & & & & os \\ \hline & & & & os \\ \hline & & & & \\ \hline & & & & os \\ \hline 2019 & 2020 & 2021 & 2022 & CAOA \\ \hline 200 & 200 & 200 & 200 & or \\ \hline 125 & 125 & 125 & 125 & on. \\ \hline & & & & on \\ \hline 1 & & & & 0% \\ \hline \end{tabular} CACM ow os os of is ch cion of of on What was the CAGR of the 'Estimated Total Market Size in Units'? What was the CAGR of the 'Direct Channel: Market Size' in Units? What was the CAGR of the competitor's Total Revenues'? What was the CAGR of the competitor's 'Direct Channel: Price'? What was the CAGR of the company's Total EBIT'? Did either company earn the majority of EBIT in Direct Channel? What was the impact on the company of the competitors aggressive pricing strategy