124ExcelPhase1Assg3
124ExcelPhase1Assg3
700000
2500
600000
500000 2000
400000
1500
300000
200000 1000
100000
500
0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21
0
1 2 3 4 5 6 7 8 9 10 1
Units Sold Sales
Unit
Sales COGS Profit
236400 197000 39400
40837.5 40425 39600 1237.5
741906 624500 117406
313317 280750 32567
115552.5 119280 -3727.5
354108 320750 33358
87906 80500 7406
105353.75 113640 -8286.25
265760 289920 -24160
109972.5 122760 -12787.5
43125 41400 1725
43125 41400 1725
146718 123500 23218
82046.25 79560 2486.25
82046.25 79560 2486.25
146718 123500 23218
62916 53500 9416
99102.5 97080 2022.5
262762.5 257400 5362.5
99102.5 97080 2022.5
262762.5 257400 5362.5
Units Sold
3000
2500
2000
1500
1000
500
0
1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21
Units Sold