Scenario Summary

Current Values: Best Most likely

Created by HP on 25- Created by HP on 25-
07-2017 07-2017
Changing Cells:
Result Cells:
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.
 Worst
Created by HP on 25-
07-2017
Constant
taxrate 0.4
Year1cost $ 6.00
intrate 0.15
costgrowth 0.05
pricegrowth 0.03

Input Variable
Year1sales 5000
Sales growth 0.05
Year1price $ 5.00

Calculations
Year 1 2 3 4 5
Unit Sales 5000 5250 5512.5 5788.125 6077.53125
unit price $ 5.00 $ 5.15 $ 5.30 $ 5.46 $ 5.63
unit cost $ 6.00 $ 6.30 $ 6.62 $ 6.95 $ 7.29
Revenues $ 25,000.00 $ 27,037.50 $ 29,241.06 $ 31,624.20 $ 34,201.57
Costs $ 30,000.00 $ 33,075.00 $ 36,465.19 $ 40,202.87 $ 44,323.66

OUTPUT Variable
Before Tax Profits $ (5,000.00) $ (6,037.50) $ (7,224.13) $ (8,578.67) $ (10,122.09)
Tax $ (2,000.00) $ (2,415.00) $ (2,889.65) $ (3,431.47) $ (4,048.84)
Aftertax Profits $ (3,000.00) $ (3,622.50) $ (4,334.48) $ (5,147.20) $ (6,073.25)

NPV ($14,160.22)
Year Month Store Group Product Units Revenue
2007 August south milk low fat 805 $ 3,187.80
2007 March south ice cream Edies 992 $ 3,412.48
2007 January east milk skim 712 $ 1,808.48
2006 March north ice cream Edies 904 $ 2,260.00
2006 January south ice cream Edies 647 $ 2,076.87
2005 September west fruit plums 739 $ 1,707.09
2006 March east milk low fat 974 $ 2,181.76
2007 June north fruit apples 615 $ 1,894.20
2007 July west fruit cherries 714 $ 1,856.40
2006 May south cereal Special K 703 $ 1,553.63
2005 June west ice cream Edies 528 $ 2,064.48
2006 October east cereal Raisin Bran 644 $ 1,809.64
2005 June south fruit grapes 919 $ 2,196.41
2007 May west milk skim 767 $ 1,932.84
2007 June west cereal Raisin Bran 984 $ 1,987.68
2005 March south cereal Raisin Bran 744 $ 2,217.12
2007 September east ice cream Edies 693 $ 2,189.88
2006 October east milk chocolate 658 $ 1,895.04
2005 November east ice cream Breyers 878 $ 3,274.94
2005 May south ice cream Breyers 848 $ 3,281.76
2007 August south milk low fat 547 $ 1,247.16
2005 June west ice cream Edies 664 $ 1,513.92
2007 April south ice cream Edies 882 $ 2,716.56
2007 February west fruit plums 930 $ 2,408.70
2005 November east cereal Special K 735 $ 2,594.55
2007 July north ice cream Edies 557 $ 1,542.89
2007 July west ice cream Breyers 790 $ 2,456.90
2007 August south ice cream Breyers 730 $ 2,664.50
2006 December south fruit plums 815 $ 2,901.40
2005 August west fruit plums 727 $ 2,006.52
2006 October north cereal Cheerios 644 $ 1,713.04
2006 January south cereal Raisin Bran 939 $ 2,319.33
2005 June north cereal Raisin Bran 739 $ 1,544.51
2006 July north cereal Raisin Bran 866 $ 2,866.46
2006 January south fruit grapes 513 $ 1,395.36
2007 July west ice cream Edies 534 $ 1,244.22
2007 September east cereal Cheerios 587 $ 1,590.77
2007 October west fruit apples 770 $ 1,817.20
2006 March north milk low fat 536 $ 1,972.48
2005 September east fruit grapes 787 $ 1,967.50
2005 January west cereal Special K 687 $ 2,397.63
2005 August west milk low fat 687 $ 1,449.57
2007 March west cereal Special K 943 $ 1,886.00
2006 May south milk low fat 731 $ 2,485.40
2007 October east fruit apples 993 $ 3,227.25
2007 March west fruit plums 686 $ 1,996.26
2005 March south fruit apples 675 $ 2,457.00
2005 May east milk chocolate 598 $ 1,477.06
2006 February south cereal Raisin Bran 604 $ 1,963.00
2006 February south ice cream Breyers 693 $ 1,517.67
2006 February north milk skim 766 $ 1,646.90
2007 April west cereal Special K 509 $ 1,812.04
2005 April south fruit cherries 901 $ 2,234.48
2006 June east cereal Special K 625 $ 1,368.75
2007 May east milk whole 914 $ 3,518.90
2006 March east cereal Cheerios 768 $ 2,027.52
2005 April west fruit apples 681 $ 1,695.69
2007 August west ice cream Ben and Jerr 630 $ 2,186.10
2007 January north fruit plums 704 $ 2,471.04
2006 March north fruit cherries 806 $ 1,781.26
2006 April west fruit plums 673 $ 2,591.05
2007 May west milk low fat 920 $ 3,293.60
2007 October west ice cream Edies 651 $ 2,180.85
2005 June west cereal Raisin Bran 775 $ 1,860.00
2007 May south cereal Special K 583 $ 1,953.05
2006 December east cereal Cheerios 542 $ 2,059.60
2005 May east cereal Raisin Bran 952 $ 3,303.44
2005 January east milk chocolate 618 $ 2,329.86
2005 August west milk chocolate 573 $ 1,839.33
2005 August east cereal Raisin Bran 738 $ 2,405.88
2007 August east ice cream Edies 506 $ 1,553.42
2007 January east cereal Raisin Bran 554 $ 1,639.84
2006 February east milk whole 843 $ 1,820.88
2006 October east milk chocolate 628 $ 1,620.24
2006 April east cereal Special K 897 $ 1,838.85
2005 November east cereal Cheerios 937 $ 2,436.20
2007 November north ice cream Edies 653 $ 1,972.06
2005 February south milk whole 640 $ 1,574.40
2005 February north ice cream Edies 555 $ 1,481.85
2007 March west ice cream Breyers 958 $ 3,170.98
2005 March north ice cream Breyers 935 $ 3,702.60
2005 March north milk low fat 727 $ 1,773.88
2005 December east cereal Special K 820 $ 1,869.60
2005 February east cereal Raisin Bran 977 $ 2,354.57
2007 July south ice cream Breyers 759 $ 2,003.76
2006 January west milk low fat 601 $ 1,514.52
2005 March west ice cream Edies 759 $ 2,474.34
2005 June west fruit grapes 934 $ 2,783.32
2006 July south ice cream Breyers 766 $ 1,654.56
2005 June north ice cream Breyers 962 $ 3,674.84
2007 May south fruit grapes 818 $ 1,963.20
2005 February north fruit grapes 729 $ 2,383.83
2005 June south cereal Special K 768 $ 2,188.80
2007 August west milk low fat 879 $ 3,120.45
2007 May east ice cream Breyers 503 $ 1,448.64
2007 February west ice cream Edies 506 $ 1,401.62
2005 November west fruit grapes 956 $ 2,934.92
2005 April south milk chocolate 671 $ 2,663.87
2005 November south ice cream Breyers 923 $ 2,815.15
2007 July west cereal Raisin Bran 800 $ 1,976.00
2006 February west fruit apples 929 $ 3,056.41
2007 April east fruit cherries 840 $ 2,167.20
2005 March east fruit grapes 805 $ 2,302.30
2006 February north cereal Raisin Bran 723 $ 1,576.14
2006 March west fruit plums 596 $ 1,519.80
2006 October north fruit apples 729 $ 1,880.82
2007 May south cereal Cheerios 823 $ 2,658.29
2007 July east ice cream Edies 842 $ 2,526.00
2007 March south fruit cherries 874 $ 3,469.78
2007 October east cereal Raisin Bran 743 $ 2,897.70
2007 October north ice cream Breyers 786 $ 2,876.76
2005 October south milk chocolate 506 $ 1,781.12
2006 October east fruit apples 591 $ 1,388.85
2007 July west fruit plums 702 $ 1,649.70
2007 January east milk low fat 938 $ 2,954.70
2007 June east cereal Raisin Bran 651 $ 2,564.94
2005 January south cereal Raisin Bran 983 $ 2,064.30
2005 November south fruit grapes 866 $ 3,160.90
2006 February south cereal Raisin Bran 627 $ 2,276.01
2007 August east fruit plums 645 $ 1,941.45
2006 December north cereal Cheerios 671 $ 1,670.79
2006 November south milk skim 847 $ 2,337.72
2005 August west milk low fat 905 $ 1,846.20
2006 April west fruit grapes 736 $ 2,708.48
2007 September south fruit grapes 580 $ 2,314.20
2007 April south ice cream Edies 678 $ 1,966.20
2007 January north milk low fat 891 $ 2,200.77
2006 January south cereal Special K 572 $ 1,538.68
2006 January west milk low fat 610 $ 2,403.40
2005 November north fruit apples 588 $ 2,299.08
2006 March west fruit plums 715 $ 2,588.30
2007 August south cereal Special K 511 $ 1,047.55
2007 August west milk whole 948 $ 2,673.36
2005 July east fruit cherries 972 $ 2,507.76
2007 May west cereal Raisin Bran 714 $ 2,134.86
2007 February west ice cream Ben and Jerr 689 $ 2,611.31
2005 August east milk whole 607 $ 1,875.63
2005 September west fruit apples 770 $ 2,972.20
2006 February south fruit cherries 928 $ 3,452.16
2006 March south fruit cherries 925 $ 2,423.50
2006 July south fruit plums 957 $ 2,325.51
2007 March north milk low fat 688 $ 1,699.36
2007 September north cereal Cheerios 560 $ 1,691.20
2005 August east milk whole 760 $ 1,900.00
2005 December south ice cream Edies 570 $ 2,006.40
2006 December north ice cream Ben and Jerr 633 $ 2,519.34
2006 July south milk low fat 527 $ 1,754.91
2007 January south milk whole 817 $ 2,736.95
2007 November south fruit grapes 718 $ 2,491.46
2005 April south ice cream Breyers 570 $ 1,772.70
2007 August west cereal Raisin Bran 672 $ 1,881.60
2006 March south fruit plums 701 $ 2,530.61
2007 June north ice cream Breyers 783 $ 2,176.74
2005 December south ice cream Edies 845 $ 3,143.40
2005 March south ice cream Breyers 646 $ 1,317.84
2005 November east fruit grapes 576 $ 1,912.32
2006 July north ice cream Breyers 583 $ 1,842.28
2005 October west fruit plums 692 $ 1,806.12
2007 May east fruit grapes 666 $ 1,398.60
2006 October east cereal Cheerios 642 $ 2,054.40
2006 April south cereal Raisin Bran 695 $ 2,168.40
2006 February south ice cream Edies 511 $ 1,732.29
2005 February east milk low fat 918 $ 2,469.42
2005 October west milk skim 716 $ 2,384.28
2005 March west fruit apples 783 $ 2,646.54
2007 November east ice cream Breyers 582 $ 1,938.06
2007 January north milk skim 649 $ 2,375.34
2005 July south cereal Raisin Bran 966 $ 3,574.20
2006 October west ice cream Ben and Jerr 771 $ 2,336.13
2007 January south cereal Cheerios 856 $ 2,174.24
2005 January west fruit apples 823 $ 2,073.96
2005 June south ice cream Ben and Jerr 877 $ 3,279.98
2007 January west ice cream Edies 666 $ 2,124.54
2005 September north fruit plums 560 $ 2,066.40
2005 December south milk chocolate 673 $ 2,301.66
2007 January west ice cream Edies 944 $ 2,926.40
2007 November east fruit apples 822 $ 3,131.82
2006 November south ice cream Breyers 872 $ 3,226.40
2007 September south ice cream Edies 711 $ 2,275.20
2005 April north milk whole 963 $ 3,110.49
2005 September west fruit apples 892 $ 3,175.52
2007 September north milk low fat 865 $ 2,707.45
2006 June west cereal Raisin Bran 959 $ 2,378.32
2006 January west cereal Raisin Bran 980 $ 3,145.80
2007 July west cereal Special K 876 $ 3,162.36
2007 April west milk skim 676 $ 1,406.08
2006 February east milk low fat 658 $ 1,750.28
2005 October north cereal Raisin Bran 647 $ 2,115.69
2005 October south fruit plums 717 $ 1,534.38
2006 July west ice cream Ben and Jerr 623 $ 1,619.80
2005 February north fruit grapes 903 $ 2,447.13
2007 August west fruit plums 885 $ 2,902.80
2007 February west fruit grapes 574 $ 1,739.22
2005 November south ice cream Breyers 509 $ 1,430.29
2005 March south fruit grapes 802 $ 2,646.60
2007 December north milk low fat 836 $ 2,666.84
2006 August north cereal Raisin Bran 737 $ 2,122.56
2005 March east ice cream Edies 864 $ 3,447.36
2006 December south ice cream Edies 896 $ 3,386.88
2005 December north cereal Special K 643 $ 2,507.70
2005 April west milk low fat 998 $ 2,115.76
2007 June south fruit plums 869 $ 3,015.43
2006 October south fruit apples 814 $ 2,946.68
2007 February east fruit apples 990 $ 3,366.00
2007 August west ice cream Breyers 647 $ 1,462.22
2005 March east fruit apples 610 $ 2,202.10
2005 January east cereal Raisin Bran 586 $ 1,904.50
2007 September south fruit apples 756 $ 2,275.56
2007 March west fruit grapes 817 $ 3,145.45
2007 March south cereal Raisin Bran 915 $ 3,220.80
2006 December east cereal Raisin Bran 912 $ 2,580.96
2007 March north milk low fat 655 $ 2,587.25
2005 December west cereal Raisin Bran 985 $ 3,506.60
2006 February south ice cream Ben and Jerr 896 $ 2,903.04
2007 October south cereal Special K 644 $ 1,667.96
2006 December east fruit plums 827 $ 2,390.03
2006 March west milk whole 678 $ 1,972.98
2006 September north cereal Cheerios 942 $ 3,758.58
2005 January east milk chocolate 918 $ 3,056.94
2007 December west cereal Raisin Bran 913 $ 2,547.27
2007 September north ice cream Edies 756 $ 2,094.12
2006 March south ice cream Breyers 927 $ 1,909.62
2006 January east fruit cherries 548 $ 2,109.80
2007 November west ice cream Breyers 793 $ 1,586.00
2006 April west cereal Raisin Bran 553 $ 1,625.82
2007 May west cereal Raisin Bran 629 $ 2,056.83
2007 August north ice cream Breyers 674 $ 1,853.50
2006 April north milk skim 579 $ 1,540.14
2006 November east milk low fat 619 $ 1,355.61
2005 August south ice cream Edies 529 $ 1,899.11
2005 February south milk skim 674 $ 1,954.60
2007 June east fruit cherries 815 $ 1,744.10
2006 August west fruit grapes 611 $ 1,270.88
2006 February west ice cream Edies 904 $ 3,127.84
2006 April north milk low fat 851 $ 3,267.84
2005 July south ice cream Edies 919 $ 1,883.95
2005 April south cereal Cheerios 747 $ 2,300.76
2005 June east ice cream Breyers 728 $ 1,798.16
2007 April east milk whole 752 $ 2,210.88
2007 July north cereal Raisin Bran 558 $ 1,478.70
2007 June south cereal Raisin Bran 520 $ 1,367.60
2005 July south fruit apples 630 $ 2,047.50
2005 September east milk low fat 765 $ 2,034.90
2006 October south cereal Cheerios 919 $ 2,931.61
2007 December north fruit cherries 803 $ 3,027.31
2005 February south milk skim 668 $ 2,324.64
2006 April west milk whole 559 $ 1,492.53
2007 April north cereal Raisin Bran 974 $ 3,652.50
2005 December west cereal Special K 665 $ 1,416.45
2005 February west ice cream Ben and Jerr 521 $ 1,833.92
2006 September north milk whole 862 $ 2,120.52
2006 October south milk skim 697 $ 1,986.45
2005 June west cereal Special K 614 $ 2,443.72
2006 November east fruit cherries 792 $ 3,001.68
2006 December east ice cream Breyers 713 $ 2,630.97
2007 July west ice cream Edies 625 $ 2,050.00
2006 April west fruit plums 888 $ 1,838.16
2006 January north fruit grapes 552 $ 1,672.56
2006 January west fruit plums 802 $ 2,365.90
2005 September south fruit plums 686 $ 1,372.00
2005 June north fruit cherries 647 $ 1,792.19
2006 January west milk whole 894 $ 1,904.22
2005 March west milk chocolate 637 $ 1,420.51
2007 May south fruit grapes 943 $ 2,348.07
2007 December east ice cream Breyers 704 $ 2,323.20
2005 August east milk low fat 943 $ 2,961.02
2005 December north cereal Raisin Bran 900 $ 2,043.00
2006 February south ice cream Ben and Jerr 693 $ 2,716.56
2006 November south cereal Cheerios 926 $ 2,555.76
2005 March west ice cream Edies 993 $ 2,651.31
2006 August south ice cream Ben and Jerr 962 $ 3,116.88
2006 June north ice cream Edies 843 $ 2,731.32
2005 March north ice cream Breyers 819 $ 1,670.76
2007 November west milk skim 616 $ 1,416.80
2005 October north cereal Raisin Bran 904 $ 3,064.56
2006 June north milk low fat 815 $ 2,665.05
2005 April west ice cream Breyers 663 $ 1,922.70
2007 August west cereal Raisin Bran 727 $ 2,050.14
2006 March west ice cream Breyers 592 $ 1,444.48
2006 September south cereal Cheerios 703 $ 1,989.49
2007 January south fruit plums 546 $ 1,457.82
2005 December west cereal Special K 992 $ 3,888.64
2007 August south fruit plums 625 $ 2,018.75
2006 August north cereal Raisin Bran 911 $ 2,796.77
2007 October east cereal Special K 744 $ 2,715.60
2006 July east fruit plums 680 $ 2,040.00
2006 July east ice cream Breyers 618 $ 1,724.22
2007 October south cereal Special K 979 $ 1,997.16
2006 July east ice cream Ben and Jerr 635 $ 1,708.15
2007 June south milk low fat 531 $ 1,062.00
2006 October east cereal Cheerios 861 $ 1,833.93
2005 October south fruit plums 872 $ 2,214.88
2007 February north milk chocolate 676 $ 1,419.60
2006 June west ice cream Breyers 725 $ 2,211.25
2007 November north cereal Raisin Bran 890 $ 2,225.00
2006 February south fruit apples 792 $ 2,185.92
2006 April west fruit plums 884 $ 3,253.12
2006 March east fruit plums 640 $ 2,124.80
2007 November north ice cream Breyers 903 $ 1,914.36
2005 December south milk low fat 668 $ 2,177.68
2007 September west fruit grapes 918 $ 1,982.88
2006 March east milk whole 896 $ 3,557.12
2005 January south fruit plums 703 $ 2,312.87
2006 June south milk skim 742 $ 1,617.56
2005 July south fruit apples 788 $ 1,843.92
2007 February north cereal Raisin Bran 570 $ 1,145.70
2005 June east cereal Raisin Bran 848 $ 2,713.60
2005 January west fruit grapes 604 $ 1,528.12
2006 March north fruit cherries 767 $ 2,876.25
2005 September north ice cream Ben and Jerr 675 $ 1,856.25
2005 May north milk chocolate 781 $ 1,796.30
2006 September west cereal Raisin Bran 535 $ 1,551.50
2005 December east milk skim 620 $ 2,399.40
2007 August west cereal Raisin Bran 749 $ 1,505.49
2007 July west milk chocolate 972 $ 3,129.84
2006 February south ice cream Ben and Jerr 932 $ 1,985.16
2007 March north milk chocolate 761 $ 2,716.77
2005 April west cereal Cheerios 922 $ 2,387.98
2007 April east fruit plums 636 $ 2,397.72
2005 September west cereal Raisin Bran 674 $ 1,846.76
2007 July north milk skim 516 $ 1,166.16
2006 November east cereal Raisin Bran 771 $ 1,827.27
2005 April south cereal Raisin Bran 806 $ 2,643.68
2006 March east fruit plums 716 $ 2,405.76
2007 April north fruit grapes 810 $ 2,786.40
2006 February north cereal Raisin Bran 512 $ 1,536.00
2007 June south ice cream Breyers 726 $ 1,749.66
2006 July south cereal Raisin Bran 730 $ 1,898.00
2005 July south ice cream Edies 701 $ 2,390.41
2005 August south milk skim 822 $ 2,260.50
2006 June west milk low fat 910 $ 3,567.20
2006 April south milk skim 1000 $ 2,380.00
2006 November east fruit cherries 778 $ 2,085.04
2005 May east ice cream Breyers 775 $ 1,953.00
2005 December east milk whole 832 $ 1,847.04
2006 May south fruit grapes 719 $ 1,833.45
2007 August south ice cream Ben and Jerr 650 $ 1,716.00
2005 November west fruit apples 775 $ 1,852.25
2007 February east ice cream Breyers 686 $ 1,996.26
2005 March north milk low fat 734 $ 1,695.54
2006 December east fruit cherries 845 $ 1,867.45
2006 January west ice cream Breyers 732 $ 1,639.68
2005 March east fruit apples 619 $ 1,770.34
2005 August east milk low fat 738 $ 1,763.82
2005 January south ice cream Ben and Jerr 598 $ 1,985.36
2005 March west milk low fat 535 $ 1,867.15
2005 November north ice cream Ben and Jerr 827 $ 2,166.74
2005 October west cereal Raisin Bran 801 $ 2,531.16
2006 February west milk whole 868 $ 2,656.08
2006 September west ice cream Breyers 511 $ 1,696.52
2006 October north ice cream Ben and Jerr 524 $ 1,875.92
2005 March east milk whole 922 $ 2,931.96
2007 June south fruit grapes 902 $ 3,463.68
2005 June west milk chocolate 832 $ 2,129.92
2006 July south milk whole 668 $ 2,478.28
2007 June north fruit apples 510 $ 1,407.60
2005 July south fruit grapes 669 $ 2,408.40
2007 December north ice cream Edies 671 $ 2,455.86
2005 March west ice cream Breyers 644 $ 1,835.40
2007 January south cereal Raisin Bran 846 $ 2,961.00
2006 May south milk skim 846 $ 3,079.44
2006 October west milk low fat 954 $ 3,253.14
2005 February east milk low fat 733 $ 2,125.70
2005 August north ice cream Ben and Jerr 800 $ 1,648.00
2007 March west milk low fat 534 $ 1,708.80
2006 September south milk skim 600 $ 1,620.00
2005 September east cereal Cheerios 708 $ 2,619.60
2005 January west milk chocolate 532 $ 1,590.68
2006 March south milk whole 656 $ 1,856.48
2007 August east cereal Cheerios 771 $ 2,205.06
2007 January west fruit grapes 558 $ 1,964.16
2006 December east ice cream Breyers 962 $ 3,694.08
2005 April north ice cream Edies 844 $ 3,224.08
2005 March south fruit cherries 503 $ 1,287.68
2005 November east fruit plums 840 $ 2,343.60
2006 July north fruit apples 705 $ 1,628.55
2005 May west ice cream Ben and Jerr 559 $ 1,855.88
2006 July south milk whole 994 $ 2,803.08
2005 May west milk chocolate 853 $ 2,209.27
2007 April north fruit cherries 858 $ 2,737.02
2007 April north ice cream Ben and Jerr 555 $ 1,182.15
2007 April south ice cream Breyers 543 $ 1,476.96
2005 January west cereal Raisin Bran 646 $ 2,344.98
2006 December south cereal Raisin Bran 794 $ 1,992.94
2007 July east ice cream Ben and Jerr 573 $ 1,237.68
2007 August north milk low fat 534 $ 1,431.12
2005 May south cereal Raisin Bran 793 $ 2,497.95
2005 May south ice cream Edies 709 $ 1,985.20
2007 March south ice cream Edies 907 $ 2,058.89
2005 February north fruit plums 955 $ 2,989.15
2006 September north fruit plums 685 $ 2,116.65
2006 April north ice cream Edies 903 $ 2,600.64
2007 May west ice cream Breyers 903 $ 2,438.10
2005 December east milk skim 701 $ 2,495.56
2005 December west fruit plums 738 $ 2,214.00
2007 June north milk low fat 950 $ 2,023.50
2005 January north fruit cherries 773 $ 2,434.95
2006 May east cereal Special K 760 $ 1,801.20
2006 March west fruit cherries 502 $ 1,490.94
2007 April north fruit cherries 925 $ 2,479.00
2005 September south ice cream Ben and Jerr 893 $ 2,812.95
2006 January east cereal Special K 786 $ 2,837.46
2006 September east fruit apples 837 $ 2,879.28
2006 August south milk chocolate 823 $ 2,156.26
2007 August north cereal Raisin Bran 823 $ 2,469.00
2007 October east cereal Cheerios 577 $ 1,846.40
2007 October north fruit grapes 758 $ 2,516.56
2007 March east ice cream Breyers 681 $ 2,717.19
2007 October east ice cream Breyers 837 $ 2,410.56
2006 June west cereal Special K 964 $ 2,217.20
2007 December north milk whole 998 $ 3,473.04
2005 September south fruit grapes 729 $ 2,624.40
2005 February west fruit plums 658 $ 1,730.54
2005 September south milk skim 738 $ 1,505.52
2005 June east ice cream Breyers 950 $ 3,619.50
2007 September north ice cream Ben and Jerr 776 $ 3,041.92
2007 January west milk chocolate 768 $ 1,774.08
2007 November south milk chocolate 809 $ 2,386.55
2007 January west ice cream Edies 764 $ 2,849.72
2006 September west milk low fat 789 $ 2,272.32
2005 March north milk low fat 781 $ 1,835.35
2007 October north milk chocolate 885 $ 3,442.65
2005 September west fruit plums 816 $ 2,358.24
2005 December west cereal Raisin Bran 789 $ 2,524.80
2007 June north cereal Special K 572 $ 2,019.16
2005 October west ice cream Edies 627 $ 2,062.83
2006 July east fruit cherries 858 $ 2,179.32
2006 June west fruit apples 892 $ 3,041.72
2006 October north cereal Special K 858 $ 3,380.52
2007 December east cereal Special K 967 $ 2,137.07
2006 February north milk whole 836 $ 2,666.84
2005 December east cereal Raisin Bran 921 $ 3,536.64
2007 September east fruit plums 898 $ 3,035.24
2006 July north ice cream Breyers 516 $ 1,640.88
2007 September east milk skim 722 $ 2,064.92
2005 June north cereal Raisin Bran 991 $ 2,437.86
2006 October north ice cream Breyers 798 $ 1,787.52
2007 February south fruit plums 803 $ 2,569.60
2005 March west cereal Special K 520 $ 1,258.40
2007 January west milk chocolate 529 $ 1,433.59
2005 July east milk low fat 888 $ 2,353.20
2007 September south fruit grapes 552 $ 1,644.96
2007 November north cereal Cheerios 740 $ 1,531.80
2005 October west ice cream Breyers 962 $ 1,943.24
2005 May north ice cream Breyers 614 $ 2,406.88
2005 January south ice cream Edies 775 $ 2,123.50
2006 June north cereal Raisin Bran 589 $ 1,943.70
2006 July north ice cream Edies 951 $ 2,329.95
2007 May east milk skim 796 $ 2,037.76
2006 September east cereal Raisin Bran 822 $ 1,824.84
2007 October north ice cream Ben and Jerr 503 $ 1,996.91
2007 September north milk skim 557 $ 1,899.37
2005 May east milk skim 782 $ 2,267.80
2005 June north fruit apples 930 $ 3,692.10
2006 July west ice cream Ben and Jerr 720 $ 1,800.00
2006 August south milk low fat 701 $ 2,593.70
2006 November west cereal Special K 887 $ 3,281.90
2007 May north cereal Special K 920 $ 2,714.00
2006 July west fruit cherries 524 $ 1,388.60
2007 December west milk chocolate 878 $ 2,634.00
2007 July west ice cream Breyers 858 $ 3,071.64
2006 January south fruit plums 868 $ 2,421.72
2005 July south fruit cherries 951 $ 3,689.88
2006 August south ice cream Breyers 740 $ 1,998.00
2005 January north ice cream Ben and Jerr 590 $ 2,147.60
2007 June south ice cream Breyers 539 $ 1,665.51
2005 September south fruit cherries 922 $ 1,880.88
2005 May south ice cream Edies 842 $ 2,568.10
2006 July north fruit cherries 724 $ 1,643.48
2005 August east ice cream Breyers 670 $ 2,264.60
2007 October east milk low fat 791 $ 2,428.37
2005 January east milk chocolate 673 $ 2,072.84
2005 October north cereal Raisin Bran 589 $ 1,884.80
2006 October south ice cream Ben and Jerr 950 $ 3,277.50
2006 October north milk low fat 921 $ 2,984.04
2006 April south ice cream Breyers 912 $ 3,556.80
2007 February south ice cream Ben and Jerr 640 $ 1,984.00
2006 February south cereal Cheerios 891 $ 3,109.59
2006 February west milk skim 986 $ 3,796.10
2006 August east cereal Raisin Bran 788 $ 2,663.44
2006 March south ice cream Breyers 700 $ 2,030.00
2005 September north milk skim 773 $ 2,744.15
2006 April east cereal Cheerios 611 $ 1,276.99
2007 June east fruit cherries 573 $ 1,833.60
2007 June south fruit plums 821 $ 1,756.94
2005 August east milk chocolate 699 $ 2,656.20
2005 October south ice cream Ben and Jerr 784 $ 1,936.48
2005 April north fruit cherries 737 $ 2,859.56
2007 December north cereal Special K 621 $ 2,285.28
2006 May east milk low fat 991 $ 3,141.47
2006 April east fruit cherries 567 $ 1,508.22
2005 February north cereal Raisin Bran 897 $ 1,874.73
2007 July east fruit plums 676 $ 2,676.96
2005 August west fruit cherries 892 $ 2,007.00
2005 February north cereal Cheerios 650 $ 2,515.50
2007 March east milk skim 625 $ 1,950.00
2005 November west fruit plums 862 $ 2,982.52
2007 October east cereal Cheerios 935 $ 3,160.30
2005 September east milk low fat 850 $ 1,717.00
2006 December west milk whole 610 $ 1,708.00
2006 May south milk low fat 970 $ 2,648.10
2006 April east milk skim 918 $ 3,470.04
2005 November south cereal Cheerios 853 $ 2,362.81
2007 December east milk skim 744 $ 2,946.24
2006 March east milk chocolate 964 $ 3,161.92
2005 August west cereal Raisin Bran 629 $ 2,113.44
2005 May east ice cream Edies 712 $ 2,363.84
2005 December east fruit plums 800 $ 3,184.00
2006 December west cereal Special K 734 $ 2,216.68
2005 July north ice cream Breyers 762 $ 1,790.70
2005 March north milk skim 512 $ 2,027.52
2006 February east milk whole 590 $ 1,256.70
2005 April west milk low fat 694 $ 2,130.58
2007 November west fruit apples 933 $ 3,498.75
2005 November east ice cream Ben and Jerr 916 $ 3,370.88
2007 December south cereal Raisin Bran 539 $ 1,891.89
2005 November south fruit grapes 833 $ 2,832.20
2005 September south milk whole 964 $ 2,400.36
2005 October north fruit apples 707 $ 2,792.65
2007 July north fruit plums 517 $ 1,566.51
2006 May west fruit apples 755 $ 1,532.65
2007 April east fruit cherries 964 $ 3,316.16
2006 August west fruit plums 632 $ 1,813.84
2007 July south fruit cherries 516 $ 1,738.92
2005 November north ice cream Ben and Jerr 819 $ 3,104.01
2006 December east ice cream Ben and Jerr 608 $ 1,483.52
2007 October south ice cream Edies 868 $ 2,282.84
2006 July north fruit cherries 593 $ 1,666.33
2007 November west fruit grapes 984 $ 2,351.76
2005 January east cereal Raisin Bran 624 $ 1,709.76
2005 June north ice cream Ben and Jerr 528 $ 1,832.16
2007 December west cereal Raisin Bran 724 $ 1,976.52
2005 July south milk whole 600 $ 1,950.00
2006 February north milk whole 660 $ 1,821.60
2007 January north milk skim 514 $ 1,870.96
2006 December west ice cream Edies 516 $ 1,176.48
2005 June south milk chocolate 887 $ 2,838.40
2005 February west cereal Cheerios 719 $ 2,782.53
2005 February west cereal Special K 941 $ 2,465.42
2005 May north fruit grapes 778 $ 2,474.04
2005 June south ice cream Edies 622 $ 1,436.82
2005 September east milk skim 660 $ 1,445.40
2007 February south cereal Raisin Bran 711 $ 1,763.28
2007 May north milk skim 750 $ 1,522.50
2006 August south ice cream Breyers 605 $ 1,524.60
2007 February east cereal Raisin Bran 619 $ 1,293.71
2006 July east fruit cherries 702 $ 1,509.30
2006 January west fruit grapes 508 $ 1,198.88
2007 December west fruit grapes 750 $ 1,860.00
2005 March north milk chocolate 874 $ 2,010.20
2007 November north cereal Raisin Bran 871 $ 3,440.45
2006 February south fruit plums 981 $ 2,786.04
2006 February north milk low fat 719 $ 1,495.52
2007 June south cereal Raisin Bran 885 $ 1,858.50
2005 May west ice cream Breyers 535 $ 1,594.30
2007 May east fruit cherries 949 $ 2,524.34
2006 April south cereal Raisin Bran 645 $ 1,876.95
2007 December north ice cream Edies 669 $ 1,485.18
2006 October north cereal Raisin Bran 834 $ 2,860.62
2005 December north cereal Cheerios 989 $ 2,472.50
2006 January east ice cream Edies 604 $ 2,373.72
2006 September south milk chocolate 751 $ 2,185.41
2007 March south fruit grapes 740 $ 2,264.40
2006 October west fruit grapes 694 $ 1,880.74
2005 February south cereal Raisin Bran 640 $ 1,478.40
2005 February south ice cream Edies 810 $ 2,762.10
2007 November east milk whole 651 $ 2,057.16
2007 September east milk whole 979 $ 3,064.27
2006 August east fruit plums 810 $ 2,843.10
2006 December south fruit cherries 646 $ 1,395.36
2005 July west milk skim 734 $ 2,414.86
2007 October west fruit apples 739 $ 2,638.23
2006 March west cereal Raisin Bran 808 $ 3,215.84
2007 July south ice cream Breyers 859 $ 2,748.80
2007 February north ice cream Breyers 831 $ 2,891.88
2006 July south ice cream Edies 829 $ 2,346.07
2005 September east milk whole 835 $ 2,588.50
2007 July south milk low fat 548 $ 2,109.80
2005 October west cereal Cheerios 711 $ 1,521.54
2005 January west milk chocolate 889 $ 2,044.70
2006 May west ice cream Breyers 509 $ 1,073.99
2005 April west milk low fat 565 $ 1,994.45
2006 June west cereal Cheerios 526 $ 1,893.60
2006 May west milk low fat 714 $ 1,799.28
2007 March east cereal Special K 813 $ 3,170.70
2007 April north ice cream Edies 894 $ 2,503.20
2005 September east fruit plums 576 $ 1,969.92
2005 January south cereal Special K 877 $ 3,253.67
2007 November south ice cream Breyers 887 $ 2,767.44
2007 November east milk whole 992 $ 3,104.96
2006 December west milk low fat 962 $ 3,684.46
2005 April east ice cream Ben and Jerr 994 $ 2,137.10
2007 August west milk low fat 504 $ 1,189.44
2007 July south cereal Special K 865 $ 3,269.70
2006 March south cereal Cheerios 908 $ 2,796.64
2007 September east fruit apples 500 $ 1,645.00
2005 July west fruit grapes 752 $ 2,624.48
2007 June north fruit plums 715 $ 2,059.20
2005 October west fruit cherries 940 $ 3,590.80
2005 August north cereal Raisin Bran 631 $ 1,621.67
2007 February west fruit plums 800 $ 2,432.00
2006 June south fruit apples 984 $ 2,302.56
2005 April east ice cream Edies 645 $ 2,309.10
2006 August east cereal Raisin Bran 534 $ 1,164.12
2006 November west milk skim 710 $ 2,314.60
2006 September south ice cream Ben and Jerr 730 $ 2,555.00
2005 September north milk whole 784 $ 1,756.16
2007 July east milk chocolate 894 $ 2,235.00
2007 November east fruit apples 568 $ 1,618.80
2005 August west milk chocolate 648 $ 1,840.32
2005 April north cereal Special K 912 $ 3,629.76
2006 January west ice cream Ben and Jerr 626 $ 1,252.00
2005 September east fruit grapes 544 $ 1,109.76
2007 November west fruit grapes 680 $ 1,387.20
2005 February east fruit cherries 674 $ 1,543.46
2007 January north fruit cherries 790 $ 2,670.20
2007 November south fruit cherries 946 $ 2,667.72
2005 August west ice cream Breyers 925 $ 2,007.25
2005 January north milk whole 839 $ 1,946.48
2007 February south ice cream Breyers 905 $ 3,230.85
2006 September east ice cream Ben and Jerr 938 $ 3,067.26
2005 March south cereal Raisin Bran 642 $ 1,836.12
2006 June south ice cream Breyers 925 $ 2,812.00
2005 October east milk skim 633 $ 2,177.52
2007 December south ice cream Ben and Jerr 524 $ 1,545.80
2007 September west ice cream Edies 656 $ 1,725.28
2006 May west fruit grapes 888 $ 2,015.76
2007 March east cereal Cheerios 662 $ 2,118.40
2007 February south ice cream Edies 648 $ 2,404.08
2006 July south milk chocolate 648 $ 1,723.68
2005 June north cereal Raisin Bran 561 $ 1,458.60
2005 August north milk whole 916 $ 2,418.24
2007 May north ice cream Breyers 925 $ 2,987.75
2005 December west cereal Raisin Bran 664 $ 2,609.52
2007 December north ice cream Breyers 814 $ 2,865.28
2005 May south cereal Raisin Bran 920 $ 3,109.60
2005 May south ice cream Breyers 812 $ 2,135.56
2006 November west ice cream Breyers 993 $ 3,167.67
2006 April north fruit plums 993 $ 2,412.99
2007 February west milk low fat 843 $ 2,874.63
2005 April west cereal Raisin Bran 946 $ 3,632.64
2007 August south cereal Special K 649 $ 2,557.06
2006 December west fruit plums 895 $ 3,553.15
2007 September east fruit cherries 634 $ 2,364.82
2006 January west ice cream Ben and Jerr 989 $ 2,175.80
2007 June west cereal Cheerios 657 $ 2,450.61
2007 March east cereal Special K 934 $ 2,008.10
2005 September south fruit plums 679 $ 1,622.81
2005 June east milk skim 966 $ 2,105.88
2005 June south fruit apples 683 $ 2,540.76
2006 January west ice cream Ben and Jerr 693 $ 1,718.64
2007 April north cereal Cheerios 670 $ 1,547.70
2005 April east ice cream Ben and Jerr 516 $ 1,037.16
2006 May west cereal Cheerios 928 $ 2,802.56
2007 September north cereal Raisin Bran 783 $ 1,706.94
2006 November west milk whole 686 $ 1,420.02
2005 July south fruit grapes 744 $ 1,986.48
2006 January north cereal Raisin Bran 725 $ 2,827.50
2006 February east ice cream Edies 748 $ 2,333.76
2006 September south ice cream Breyers 615 $ 2,355.45
2007 February south milk chocolate 736 $ 2,141.76
2007 October north fruit apples 650 $ 2,437.50
2005 July north ice cream Breyers 552 $ 2,086.56
2005 May south cereal Raisin Bran 846 $ 1,717.38
2005 October east ice cream Edies 719 $ 2,444.60
2005 December south ice cream Breyers 980 $ 2,401.00
2006 November east milk whole 599 $ 1,910.81
2005 February east cereal Raisin Bran 580 $ 1,571.80
2006 April south ice cream Ben and Jerr 528 $ 1,309.44
2007 February west milk chocolate 717 $ 2,631.39
2007 May west ice cream Breyers 536 $ 1,908.16
2007 May north fruit plums 603 $ 1,507.50
2007 October west cereal Raisin Bran 719 $ 2,243.28
2005 April west milk low fat 768 $ 2,772.48
2006 July north ice cream Breyers 513 $ 1,549.26
2006 October east ice cream Edies 666 $ 1,791.54
2006 October east milk whole 611 $ 1,582.49
2005 November west cereal Cheerios 728 $ 2,096.64
2005 May west milk chocolate 614 $ 2,112.16
2007 April south milk skim 836 $ 3,302.20
2005 November west ice cream Edies 795 $ 2,750.70
2006 April east ice cream Ben and Jerr 558 $ 2,075.76
2006 January north milk chocolate 883 $ 3,443.70
2006 July east fruit plums 568 $ 1,647.20
2007 June north cereal Cheerios 842 $ 1,978.70
2007 February east cereal Special K 962 $ 2,049.06
2007 November west milk chocolate 515 $ 1,066.05
2006 November north cereal Special K 976 $ 3,533.12
2007 March south fruit apples 543 $ 1,324.92
2005 March north milk low fat 957 $ 3,521.76
2007 March west cereal Cheerios 929 $ 2,183.15
2007 October south fruit cherries 778 $ 2,987.52
2007 July north milk whole 678 $ 1,918.74
2006 September north fruit grapes 778 $ 1,587.12
2007 February west fruit apples 775 $ 2,379.25
2005 September south fruit apples 596 $ 2,264.80
2006 August west milk skim 947 $ 3,068.28
2005 September south milk low fat 898 $ 1,939.68
2005 July north fruit grapes 874 $ 2,919.16
2007 February west fruit cherries 771 $ 2,505.75
2005 March south milk low fat 725 $ 2,428.75
2007 November north cereal Cheerios 665 $ 2,134.65
2005 February west cereal Raisin Bran 885 $ 2,451.45
2006 November west fruit apples 556 $ 1,490.08
2005 December west cereal Raisin Bran 844 $ 1,738.64
2005 May south ice cream Ben and Jerr 833 $ 1,790.95
2006 September east milk whole 523 $ 1,359.80
2006 July north cereal Cheerios 770 $ 3,056.90
2005 March north fruit grapes 656 $ 2,374.72
2006 June east ice cream Edies 812 $ 1,867.60
2007 September west cereal Raisin Bran 574 $ 1,790.88
2007 January west milk low fat 988 $ 2,855.32
2005 December north ice cream Ben and Jerr 566 $ 1,482.92
2005 February south milk skim 667 $ 1,827.58
2007 January east milk chocolate 688 $ 1,960.80
2006 April east fruit cherries 939 $ 3,061.14
2006 July south cereal Cheerios 576 $ 1,365.12
2005 October east milk whole 937 $ 2,033.29
2007 May east milk low fat 788 $ 2,379.76
2007 April west fruit apples 952 $ 2,513.28
2005 November south fruit apples 945 $ 3,609.90
2005 December west milk low fat 514 $ 1,999.46
2006 July east milk chocolate 569 $ 1,735.45
2006 March east ice cream Breyers 704 $ 1,724.80
2006 December west cereal Raisin Bran 680 $ 2,230.40
2005 April west cereal Special K 916 $ 3,224.32
2007 May south ice cream Edies 831 $ 2,717.37
2006 October west milk whole 577 $ 1,488.66
2007 January west cereal Raisin Bran 529 $ 1,465.33
2007 July south fruit cherries 789 $ 2,422.23
2007 February east fruit cherries 997 $ 2,622.11
2005 February east fruit grapes 802 $ 2,911.26
2005 December south milk chocolate 889 $ 1,991.36
2006 July north cereal Raisin Bran 884 $ 2,846.48
2007 August north milk low fat 869 $ 2,841.63
2006 August south fruit cherries 913 $ 3,615.48
2005 September west cereal Raisin Bran 704 $ 1,640.32
2005 May south cereal Special K 819 $ 3,046.68
2007 July south cereal Special K 814 $ 2,328.04
2007 January west milk whole 735 $ 1,764.00
2007 September south fruit grapes 616 $ 2,420.88
2007 November north ice cream Breyers 981 $ 2,148.39
2005 January west fruit apples 531 $ 1,343.43
2006 March west ice cream Edies 976 $ 2,283.84
2007 December east milk skim 646 $ 1,925.08
2006 December south cereal Cheerios 787 $ 2,038.33
2007 August south cereal Cheerios 572 $ 1,355.64
2006 January east cereal Special K 632 $ 1,308.24
2006 June north fruit plums 883 $ 2,922.73
2007 May west ice cream Edies 528 $ 1,177.44
2006 October north fruit cherries 773 $ 2,148.94
2007 June west ice cream Breyers 980 $ 2,979.20
2007 June south milk skim 606 $ 1,830.12
2007 March north cereal Raisin Bran 710 $ 1,718.20
2007 June east milk skim 594 $ 1,877.04
2007 April east ice cream Edies 717 $ 1,821.18
2005 January north ice cream Edies 580 $ 2,035.80
2005 September west cereal Raisin Bran 750 $ 2,587.50
2006 November north milk chocolate 622 $ 2,413.36
2006 December west ice cream Ben and Jerr 800 $ 1,976.00
2005 June north cereal Special K 983 $ 3,705.91
2006 April east cereal Raisin Bran 866 $ 1,757.98
2005 July west cereal Special K 833 $ 2,390.71
2006 May east cereal Cheerios 915 $ 1,958.10
2007 September west ice cream Edies 787 $ 2,856.81
2005 March north ice cream Breyers 766 $ 2,841.86
2007 May west fruit apples 954 $ 2,222.82
2006 February east ice cream Ben and Jerr 823 $ 3,234.39
2005 March east milk chocolate 794 $ 2,985.44
2007 March east cereal Cheerios 578 $ 1,277.38
2007 September north cereal Special K 945 $ 3,430.35
2007 November west ice cream Ben and Jerr 600 $ 1,878.00
2006 July east ice cream Ben and Jerr 606 $ 2,248.26
2007 June south cereal Special K 781 $ 2,827.22
2006 September east ice cream Edies 905 $ 2,859.80
2006 September north milk low fat 647 $ 1,850.42
2005 October north fruit apples 957 $ 3,368.64
2006 August east cereal Raisin Bran 684 $ 1,922.04
2005 March south cereal Cheerios 685 $ 1,465.90
2005 May east fruit grapes 701 $ 1,556.22
2007 May south milk whole 745 $ 1,758.20
2005 June west fruit grapes 815 $ 2,029.35
2006 August east cereal Cheerios 898 $ 2,101.32
2005 May east ice cream Edies 621 $ 1,428.30
2005 September south cereal Raisin Bran 736 $ 1,972.48
2007 April east milk whole 906 $ 3,053.22
2005 February west fruit plums 874 $ 2,875.46
2005 August south cereal Raisin Bran 913 $ 2,958.12
2006 April south cereal Special K 503 $ 1,182.05
2006 May south cereal Special K 938 $ 2,316.86
2007 October north cereal Raisin Bran 994 $ 2,763.32
2006 November south milk chocolate 963 $ 2,908.26
2006 April south fruit apples 505 $ 1,732.15
2007 November west milk whole 602 $ 1,727.74
2005 December north ice cream Ben and Jerr 891 $ 3,189.78
2005 July south cereal Cheerios 980 $ 3,087.00
2007 May south milk skim 798 $ 1,995.00
2006 October east milk whole 578 $ 1,179.12
2006 November west milk whole 994 $ 3,121.16
2007 November east cereal Cheerios 685 $ 1,739.90
2006 January south ice cream Edies 720 $ 1,591.20
2007 December west cereal Raisin Bran 779 $ 2,079.93
2007 September south cereal Raisin Bran 913 $ 3,569.83
2007 June north milk low fat 721 $ 1,701.56
2006 August north fruit apples 804 $ 2,026.08
2007 August north milk low fat 948 $ 3,630.84
2006 May south ice cream Breyers 711 $ 2,189.88
2007 January north cereal Special K 731 $ 2,288.03
2006 April north fruit plums 568 $ 1,874.40
2006 December south fruit grapes 571 $ 1,199.10
2005 May west milk skim 660 $ 1,650.00
2005 July north cereal Raisin Bran 882 $ 2,231.46
2007 January east milk whole 696 $ 2,310.72
2005 March south fruit plums 930 $ 3,227.10
2007 January west fruit grapes 590 $ 1,728.70
2007 August west milk whole 967 $ 2,146.74
2005 October south milk low fat 554 $ 1,202.18
2006 June south ice cream Breyers 983 $ 3,932.00
2005 April west cereal Raisin Bran 754 $ 2,925.52
2005 September north milk chocolate 545 $ 1,455.15
2005 August north fruit apples 552 $ 1,479.36
2005 November south cereal Special K 902 $ 2,850.32
2007 April south cereal Cheerios 813 $ 2,447.13
2005 March west milk low fat 517 $ 1,085.70
2006 March north milk skim 535 $ 1,423.10
2005 July south milk chocolate 753 $ 1,769.55
2005 August north cereal Special K 949 $ 3,236.09
2006 March east milk whole 792 $ 2,653.20
2007 March north fruit plums 626 $ 2,347.50
2006 September south fruit apples 939 $ 3,136.26
2007 December south ice cream Edies 771 $ 1,927.50
2005 June west cereal Cheerios 684 $ 2,708.64
2007 October north ice cream Ben and Jerr 602 $ 1,679.58
2006 January east milk whole 569 $ 2,219.10
2006 January west milk low fat 551 $ 1,173.63
2005 April north cereal Raisin Bran 717 $ 2,545.35
2006 January south ice cream Edies 949 $ 2,903.94
2006 August south milk whole 995 $ 3,900.40
2005 September north milk low fat 835 $ 2,897.45
2005 December west milk skim 699 $ 1,964.19
2006 July south fruit apples 683 $ 1,748.48
2005 January south milk chocolate 858 $ 2,342.34
2005 May south ice cream Edies 628 $ 1,990.76
2005 May south fruit grapes 706 $ 2,619.26
2006 February south ice cream Breyers 708 $ 2,067.36
2007 October north ice cream Edies 976 $ 2,898.72
2006 September west fruit grapes 870 $ 2,757.90
2005 September west fruit cherries 627 $ 2,213.31
2006 May south ice cream Breyers 722 $ 2,483.68
2005 May north fruit cherries 667 $ 1,834.25
2005 September east ice cream Breyers 931 $ 3,630.90
2007 December north cereal Cheerios 730 $ 2,525.80
2005 February east milk low fat 998 $ 2,055.88
2006 November north fruit plums 934 $ 2,036.12
2006 March west ice cream Breyers 704 $ 1,619.20
2006 May south cereal Cheerios 714 $ 1,663.62
2006 November south ice cream Breyers 827 $ 2,522.35
2005 September west cereal Special K 734 $ 1,607.46
2005 November west ice cream Breyers 566 $ 1,398.02
2007 June west fruit grapes 820 $ 2,509.20
2007 July east ice cream Breyers 556 $ 1,362.20
2006 May north ice cream Edies 852 $ 1,746.60
2007 June north milk skim 608 $ 1,957.76
2005 April east fruit grapes 596 $ 1,293.32
2007 November east milk whole 871 $ 2,151.37
2005 September west ice cream Ben and Jerr 611 $ 2,107.95
2007 February east cereal Special K 941 $ 3,632.26
2007 March north cereal Raisin Bran 679 $ 2,593.78
2006 December west milk skim 929 $ 2,034.51
2005 June north ice cream Edies 626 $ 2,134.66
2007 June west milk skim 713 $ 2,830.61
2005 October west cereal Cheerios 850 $ 2,235.50
2005 September south milk whole 952 $ 2,399.04
2006 June north cereal Special K 736 $ 1,751.68
2005 January north fruit grapes 925 $ 2,099.75
2007 April west ice cream Ben and Jerr 800 $ 2,952.00
2007 November east fruit grapes 531 $ 2,028.42
2007 February south ice cream Edies 933 $ 2,687.04
2005 June north fruit cherries 877 $ 2,166.19
2006 May south milk chocolate 547 $ 1,717.58
2007 January east fruit plums 847 $ 3,320.24
2007 December south fruit plums 608 $ 1,513.92
2005 May west cereal Raisin Bran 749 $ 1,760.15
2005 December north cereal Special K 685 $ 1,876.90
2007 August east cereal Raisin Bran 770 $ 2,310.00
2005 January south ice cream Ben and Jerr 546 $ 2,020.20
2006 August north ice cream Breyers 914 $ 2,650.60
2007 September west cereal Raisin Bran 602 $ 1,342.46
2005 June west milk chocolate 748 $ 2,296.36
2007 January east fruit plums 975 $ 3,168.75
2007 January south ice cream Breyers 947 $ 3,503.90
2007 November south fruit apples 556 $ 1,228.76
2005 January east cereal Special K 734 $ 1,534.06
2007 July west milk skim 799 $ 2,365.04
2006 October west fruit cherries 582 $ 1,309.50
2005 July north ice cream Edies 701 $ 1,759.51
2005 May south ice cream Edies 732 $ 1,837.32
2007 October east fruit cherries 950 $ 1,976.00
2005 June east ice cream Breyers 902 $ 3,066.80
2007 November west fruit grapes 994 $ 3,091.34
2006 December north cereal Raisin Bran 724 $ 1,723.12
2005 November south milk low fat 803 $ 2,449.15
2006 September east ice cream Edies 770 $ 2,918.30
2005 March south ice cream Breyers 542 $ 1,669.36
2006 March south ice cream Breyers 589 $ 1,413.60
2007 August north milk whole 945 $ 2,249.10
2007 April east fruit apples 630 $ 2,312.10
2005 August north milk skim 637 $ 2,497.04
2006 April east milk low fat 670 $ 2,566.10
2006 January south cereal Special K 720 $ 2,534.40
2006 October west fruit grapes 957 $ 2,976.27
2007 January south milk skim 538 $ 1,753.88
2006 March west fruit apples 575 $ 1,903.25
2005 February west cereal Raisin Bran 529 $ 1,327.79
2006 November south ice cream Edies 696 $ 2,526.48
2007 February north fruit cherries 638 $ 1,952.28
2006 April south cereal Raisin Bran 981 $ 2,099.34
2007 July west ice cream Breyers 729 $ 2,493.18
2007 March east cereal Raisin Bran 568 $ 1,868.72
2007 February north cereal Raisin Bran 514 $ 1,814.42
2005 May north ice cream Edies 890 $ 3,301.90
2007 August east milk chocolate 602 $ 1,595.30
price $ 4.00
demand 29000
unit cost $ 0.45
fixed cost $ 45,000.00
revenue $ 116,000.00
variable cost $ 13,050.00
profit $ 57,950.00

Price Revenue VC Profit

₹ 116,000.00 ₹ 13,050.00 ₹ 57,950.00
₹ 3.00 ₹ 114,000.00 ₹ 17,100.00 ₹ 51,900.00
₹ 3.50 ₹ 117,250.00 ₹ 15,075.00 ₹ 57,175.00
₹ 4.00 ₹ 116,000.00 ₹ 13,050.00 ₹ 57,950.00
₹ 4.50 ₹ 110,250.00 ₹ 11,025.00 ₹ 54,225.00
₹ 5.00 ₹ 100,000.00 ₹ 9,000.00 ₹ 46,000.00
₹ 5.50 ₹ 85,250.00 ₹ 6,975.00 ₹ 33,275.00
₹ 6.00 ₹ 66,000.00 ₹ 4,950.00 ₹ 16,050.00
₹ 57,950.00 ₹ 0.30 ₹ 0.35 ₹ 0.40 ₹ 0.45 ₹ 0.50 ₹ 0.55
₹ 3.00 ₹ 57,600.00 ₹ 55,700.00 ₹ 53,800.00 ₹ 51,900.00 ₹ 50,000.00 ₹ 48,100.00
₹ 3.50 ₹ 62,200.00 ₹ 60,525.00 ₹ 58,850.00 ₹ 57,175.00 ₹ 55,500.00 ₹ 53,825.00
₹ 4.00 ₹ 62,300.00 ₹ 60,850.00 ₹ 59,400.00 ₹ 57,950.00 ₹ 56,500.00 ₹ 55,050.00
₹ 4.50 ₹ 57,900.00 ₹ 56,675.00 ₹ 55,450.00 ₹ 54,225.00 ₹ 53,000.00 ₹ 51,775.00
₹ 5.00 ₹ 49,000.00 ₹ 48,000.00 ₹ 47,000.00 ₹ 46,000.00 ₹ 45,000.00 ₹ 44,000.00
₹ 5.50 ₹ 35,600.00 ₹ 34,825.00 ₹ 34,050.00 ₹ 33,275.00 ₹ 32,500.00 ₹ 31,725.00
₹ 6.00 ₹ 17,700.00 ₹ 17,150.00 ₹ 16,600.00 ₹ 16,050.00 ₹ 15,500.00 ₹ 14,950.00
₹ 6.50 ₹ -4,700.00 ₹ -5,025.00 ₹ -5,350.00 ₹ -5,675.00 ₹ -6,000.00 ₹ -6,325.00
 ₹ 0.60
₹ 46,200.00
₹ 52,150.00
₹ 53,600.00
₹ 50,550.00
₹ 43,000.00
₹ 30,950.00
₹ 14,400.00
₹ -6,650.00
price $ 4.00
demand 12676.056338028
unit cost $ 0.45
fixed cost $ 45,000.00
revenue $ 50,704.23
variable cost $ 5,704.23
profit $ -

Loan $ 1,200,000.00
Interest 9%
Term 10.2191393669
EMI ₹ -15,000.00