WACC table needs to be calculated

Question 8 A D 1 2 3 4 5 6 Projected Operating income for Sample Company Dollars in Millions except per share - Sales Cost of Sales Gross Profe Historical Fiscal Year Projected Fiscal Year 20x5 20x6 2007 20x8 2009 20x10 2011 20x12 33,975 5 54 225 0 34 575 854,8046 $5,092 955.449 455 453 35,415 0 23500 25140 274552.8828 3,0557 3.2698 35312 3.8490 1,6255 1,7110 1,830 31,9218 2,0371 2,1797 23541 25660 SGSA Expense Operating Income 1,0428 $582.7 1.119.7 12546 1.3213 14005 $691.3 $575.7 $600.6 10.30.6 blue cells 1,498,0 $5012 1.518.5 17841 $7357 101.3 Assumptions Sales Growth Rate COGS as of Sales SG&A Expenses of Sales 59.1% 28 2% 63% 59.5% 265% 8.3% 60.0% 27.49 50% 60 OS 27.5% 9 TO 11 12 13 14 15 18 17 18 19 20 21 22 23 24 25 26 27 28 29 6.0% 60.0% 275 70% 600% 275% 80% 60.0 275% 90% 6009 2755 2010 Operating Income Sales Growth rate 354 40% 45% 5.0 55% 60% 20% COGS Asas of Sales SCO 58 ON 58.0N 58 8% 59.2% 59.6% 600N 60.4% 60.8 612% 61.69 Data Table 2 7?? ??? D 31 32 33 34 What is the "Row Input cell" used in the data table dialog box? 116 or $1$16 E23 or $E$23 D24 or $D$24 E23:L23