Projecting NOPAT and NOA Using Parsimonious Forecasting Method

Following are Logitech's sales, net operating profit after tax $($NOPAT$),$ and net operating assets $($NOA$)$ for its fiscal year ended March $31,2019($$ thousands$).$

Note: Complete the entire question using the following Excel template: Excel Template. Then enter the answers into the provided spaces below with two decimal places.

Use the parsimonious method to forecast Logitech's sales, NOPAT, and NOA for fiscal years ended March $31,2020$ through $2023$ using the following assumptions.

Do not round answers. Then enter the answers into the provided spaces below with $.$

Note: When completing the question in Excel, refer directly to the cells containing these assumptions, i$.$e$.,$ don't type the NOPM number when

making a calculation, refer to the cell.

Note: Use negative signs with answers, when appropriate.