0% found this document useful (0 votes)
12 views

Excel 1 Assignment2

Uploaded by

Ramesh
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
0% found this document useful (0 votes)
12 views

Excel 1 Assignment2

Uploaded by

Ramesh
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 6

Segment Country Product Discount BandUnits Sold Manufacturi

Midmarket France Paseo None 549 ₹ 10.00


Small Business Mexico Paseo None 788 ₹ 10.00
Government France VTT None 1527 ₹ 250.00
Enterprise United States of America Carretera Low 330 ₹ 3.00
Small Business United States of America Montana Low 2498 ₹ 5.00
Channel Partners United States of America Amarilla Low 1989 ₹ 260.00
Government Germany Montana Low 1797 ₹ 5.00
Government Mexico Paseo Low 1760 ₹ 10.00
Government United States of America Velo Low 736 ₹ 120.00
Government Canada Velo Low 2646 ₹ 120.00
Government United States of America VTT Low 349 ₹ 250.00
Government Canada Paseo Medium 2349 ₹ 10.00
Government Mexico Montana Medium 720 ₹ 5.00
Government Mexico Carretera Medium 1834 ₹ 3.00
Government France Paseo Medium 1031 ₹ 10.00
Channel Partners Germany VTT Medium 2215 ₹ 250.00
Midmarket United States of America Paseo Medium 2931 ₹ 10.00
Small Business Germany Paseo Medium 1123 ₹ 10.00
Enterprise Germany Amarilla Medium 994 ₹ 260.00
Small Business Canada Montana Medium 1283 ₹ 5.00
Government Germany Paseo Medium 2409 ₹ 10.00
Small Business France Montana Medium 322 ₹ 5.00
Channel Partners France VTT Medium 2234 ₹ 250.00
Channel Partners Mexico VTT High 1005 ₹ 250.00
Government France Velo High 2805 ₹ 120.00
Midmarket Mexico Velo High 655 ₹ 120.00
Enterprise Mexico Amarilla High 947 ₹ 260.00
Government United States of America Paseo High 380 ₹ 10.00
Enterprise Canada Carretera High 2416 ₹ 3.00
Government Canada VTT High 623 ₹ 250.00
Channel Partners Canada Amarilla High 2761 ₹ 260.00
Government Germany Carretera High 442 ₹ 3.00
Midmarket Germany Velo High 660 ₹ 120.00
Enterprise France Carretera High 1023 ₹ 3.00
Midmarket Canada Paseo High 2470 ₹ 10.00
Enterprise Canada Montana None 345 ₹ 5.00
Enterprise Canada Velo None 345 ₹ 120.00
Channel Partners Germany Carretera Low 766 ₹ 3.00
Small Business Mexico Carretera Low 494 ₹ 3.00
Enterprise United States of America Montana Low 663 ₹ 5.00
Channel Partners Germany Paseo Low 766 ₹ 10.00
Enterprise United States of America Velo Low 663 ₹ 120.00
Small Business Mexico VTT Low 494 ₹ 250.00
Small Business Germany Carretera Low 214 ₹ 3.00
Enterprise Germany Paseo Low 809 ₹ 10.00
Enterprise Mexico Paseo Low 2145 ₹ 10.00
Government Germany Velo Low 2966 ₹ 120.00
Enterprise Germany Velo Low 809 ₹ 120.00
Enterprise Mexico Velo Low 2145 ₹ 120.00

Data
Segment Country Product Sum of Units SoSum of Sale
Channel Partners 11736 ###
Canada 2761 ###
Amarilla 2761 ###
France 2234 ###
VTT 2234 ###
Germany 3747 ###
Carretera 766 ₹ 9,100.08
Paseo 766 ₹ 9,100.08
VTT 2215 ###
Mexico 1005 ###
VTT 1005 ###
United States of America 1989 ###
Amarilla 1989 ###
Enterprise 13634 ###
Canada 3106 ###
Carretera 2416 ###
Montana 345 ###
Velo 345 ###
France 1023 ###
Carretera 1023 ###
Germany 2612 ###
Amarilla 994 ###
Paseo 809 ###
Velo 809 ###
Mexico 5237 ###
Amarilla 947 ###
Paseo 2145 ###
Velo 2145 ###
United States of America 1656 ###
Carretera 330 ###
Montana 663 ###
Velo 663 ###
Government 24374 ###
Canada 5618 ###
Paseo 2349 ###
Velo 2646 ###
VTT 623 ###
France 5363 ###
Paseo 1031 ₹ 6,711.81
Velo 2805 ###
VTT 1527 ###
Germany 7614 ###
Carretera 442 ₹ 7,690.80
Montana 1797 ###
Paseo 2409 ###
Velo 2966 ###
Mexico 4314 ###
Carretera 1834 ###
Montana 720 ###
Paseo 1760 ###
United States of America 1465 ###
Paseo 380 ₹ 2,367.40
Velo 736 ###
VTT 349 ###
Midmarket 7265 ###
Canada 2470 ###
Paseo 2470 ###
France 549 ₹ 8,235.00
Paseo 549 ₹ 8,235.00
Germany 660 ₹ 8,613.00
Velo 660 ₹ 8,613.00
Mexico 655 ₹ 8,744.25
Velo 655 ₹ 8,744.25
United States of America 2931 ###
Paseo 2931 ###
Small Business 7216 ###
Canada 1283 ###
Montana 1283 ###
France 322 ###
Montana 322 ###
Germany 1337 ###
Carretera 214 ###
Paseo 1123 ###
Mexico 1776 ###
Carretera 494 ###
Paseo 788 ###
VTT 494 ###
United States of America 2498 ###
Montana 2498 ###
Total Result 64225 ###
Sale Price Gross Sales Discounts Sales COGS Profit
₹ 15.00 ₹ 8,235.00 ₹ - ₹ 8,235.00 ₹ 5,490.00 ₹ 2,745.00
₹ 300.00 ₹ 236,400.00 ₹ - ₹ 236,400.00 ₹ 197,000.00 ₹ 39,400.00
₹ 350.00 ₹ 534,450.00 ₹ - ₹ 534,450.00 ₹ 397,020.00 ₹ 137,430.00
₹ 125.00 ₹ 41,250.00 ₹ 412.50 ₹ 40,837.50 ₹ 39,600.00 ₹ 1,237.50
₹ 300.00 ₹ 749,400.00 ₹ 7,494.00 ₹ 741,906.00 ₹ 624,500.00 ₹ 117,406.00
₹ 12.00 ₹ 23,868.00 ₹ 238.68 ₹ 23,629.32 ₹ 5,967.00 ₹ 17,662.32
₹ 350.00 ₹ 628,950.00 ₹ 18,868.50 ₹ 610,081.50 ₹ 467,220.00 ₹ 142,861.50
₹ 7.00 ₹ 12,320.00 ₹ 369.60 ₹ 11,950.40 ₹ 8,800.00 ₹ 3,150.40
₹ 20.00 ₹ 14,720.00 ₹ 588.80 ₹ 14,131.20 ₹ 7,360.00 ₹ 6,771.20
₹ 20.00 ₹ 52,920.00 ₹ 2,116.80 ₹ 50,803.20 ₹ 26,460.00 ₹ 24,343.20
₹ 350.00 ₹ 122,150.00 ₹ 4,886.00 ₹ 117,264.00 ₹ 90,740.00 ₹ 26,524.00
₹ 7.00 ₹ 16,443.00 ₹ 822.15 ₹ 15,620.85 ₹ 11,745.00 ₹ 3,875.85
₹ 350.00 ₹ 252,000.00 ₹ 12,600.00 ₹ 239,400.00 ₹ 187,200.00 ₹ 52,200.00
₹ 20.00 ₹ 36,680.00 ₹ 2,567.60 ₹ 34,112.40 ₹ 18,340.00 ₹ 15,772.40
₹ 7.00 ₹ 7,217.00 ₹ 505.19 ₹ 6,711.81 ₹ 5,155.00 ₹ 1,556.81
₹ 12.00 ₹ 26,580.00 ₹ 1,860.60 ₹ 24,719.40 ₹ 6,645.00 ₹ 18,074.40
₹ 15.00 ₹ 43,965.00 ₹ 3,077.55 ₹ 40,887.45 ₹ 29,310.00 ₹ 11,577.45
₹ 300.00 ₹ 336,900.00 ₹ 23,583.00 ₹ 313,317.00 ₹ 280,750.00 ₹ 32,567.00
₹ 125.00 ₹ 124,250.00 ₹ 8,697.50 ₹ 115,552.50 ₹ 119,280.00 ₹ -3,727.50
₹ 300.00 ₹ 384,900.00 ₹ 30,792.00 ₹ 354,108.00 ₹ 320,750.00 ₹ 33,358.00
₹ 7.00 ₹ 16,863.00 ₹ 1,349.04 ₹ 15,513.96 ₹ 12,045.00 ₹ 3,468.96
₹ 300.00 ₹ 96,600.00 ₹ 8,694.00 ₹ 87,906.00 ₹ 80,500.00 ₹ 7,406.00
₹ 12.00 ₹ 26,808.00 ₹ 2,412.72 ₹ 24,395.28 ₹ 6,702.00 ₹ 17,693.28
₹ 12.00 ₹ 12,060.00 ₹ 1,326.60 ₹ 10,733.40 ₹ 3,015.00 ₹ 7,718.40
₹ 20.00 ₹ 56,100.00 ₹ 6,171.00 ₹ 49,929.00 ₹ 28,050.00 ₹ 21,879.00
₹ 15.00 ₹ 9,825.00 ₹ 1,080.75 ₹ 8,744.25 ₹ 6,550.00 ₹ 2,194.25
₹ 125.00 ₹ 118,375.00 ₹ 13,021.25 ₹ 105,353.75 ₹ 113,640.00 ₹ -8,286.25
₹ 7.00 ₹ 2,660.00 ₹ 292.60 ₹ 2,367.40 ₹ 1,900.00 ₹ 467.40
₹ 125.00 ₹ 302,000.00 ₹ 36,240.00 ₹ 265,760.00 ₹ 289,920.00 ₹ -24,160.00
₹ 350.00 ₹ 218,050.00 ₹ 26,166.00 ₹ 191,884.00 ₹ 161,980.00 ₹ 29,904.00
₹ 12.00 ₹ 33,132.00 ₹ 3,975.84 ₹ 29,156.16 ₹ 8,283.00 ₹ 20,873.16
₹ 20.00 ₹ 8,840.00 ₹ 1,149.20 ₹ 7,690.80 ₹ 4,420.00 ₹ 3,270.80
₹ 15.00 ₹ 9,900.00 ₹ 1,287.00 ₹ 8,613.00 ₹ 6,600.00 ₹ 2,013.00
₹ 125.00 ₹ 127,875.00 ₹ 17,902.50 ₹ 109,972.50 ₹ 122,760.00 ₹ -12,787.50
₹ 15.00 ₹ 37,050.00 ₹ 5,187.00 ₹ 31,863.00 ₹ 24,700.00 ₹ 7,163.00
₹ 125.00 ₹ 43,125.00 ₹ - ₹ 43,125.00 ₹ 41,400.00 ₹ 1,725.00
₹ 125.00 ₹ 43,125.00 ₹ - ₹ 43,125.00 ₹ 41,400.00 ₹ 1,725.00
₹ 12.00 ₹ 9,192.00 ₹ 91.92 ₹ 9,100.08 ₹ 2,298.00 ₹ 6,802.08
₹ 300.00 ₹ 148,200.00 ₹ 1,482.00 ₹ 146,718.00 ₹ 123,500.00 ₹ 23,218.00
₹ 125.00 ₹ 82,875.00 ₹ 828.75 ₹ 82,046.25 ₹ 79,560.00 ₹ 2,486.25
₹ 12.00 ₹ 9,192.00 ₹ 91.92 ₹ 9,100.08 ₹ 2,298.00 ₹ 6,802.08
₹ 125.00 ₹ 82,875.00 ₹ 828.75 ₹ 82,046.25 ₹ 79,560.00 ₹ 2,486.25
₹ 300.00 ₹ 148,200.00 ₹ 1,482.00 ₹ 146,718.00 ₹ 123,500.00 ₹ 23,218.00
₹ 300.00 ₹ 64,200.00 ₹ 1,284.00 ₹ 62,916.00 ₹ 53,500.00 ₹ 9,416.00
₹ 125.00 ₹ 101,125.00 ₹ 2,022.50 ₹ 99,102.50 ₹ 97,080.00 ₹ 2,022.50
₹ 125.00 ₹ 268,125.00 ₹ 5,362.50 ₹ 262,762.50 ₹ 257,400.00 ₹ 5,362.50
₹ 350.00 ₹ 1,038,100.00 ₹ 20,762.00 ₹ 1,017,338.00 ₹ 771,160.00 ₹ 246,178.00
₹ 125.00 ₹ 101,125.00 ₹ 2,022.50 ₹ 99,102.50 ₹ 97,080.00 ₹ 2,022.50
₹ 125.00 ₹ 268,125.00 ₹ 5,362.50 ₹ 262,762.50 ₹ 257,400.00 ₹ 5,362.50

Sum of Profit
###
###
###
###
###
###
₹ 6,802.08
₹ 6,802.08
###
₹ 7,718.40
₹ 7,718.40
###
###
###
###
###
₹ 1,725.00
₹ 1,725.00
###
###
₹ 317.50
₹ -3,727.50
₹ 2,022.50
₹ 2,022.50
₹ 2,438.75
₹ -8,286.25
₹ 5,362.50
₹ 5,362.50
₹ 6,210.00
₹ 1,237.50
₹ 2,486.25
₹ 2,486.25
###
###
₹ 3,875.85
###
###
###
₹ 1,556.81
###
###
###
₹ 3,270.80
###
₹ 3,468.96
###
###
###
###
₹ 3,150.40
###
₹ 467.40
₹ 6,771.20
###
###
₹ 7,163.00
₹ 7,163.00
₹ 2,745.00
₹ 2,745.00
₹ 2,013.00
₹ 2,013.00
₹ 2,194.25
₹ 2,194.25
###
###
###
###
###
₹ 7,406.00
₹ 7,406.00
###
₹ 9,416.00
###
###
###
###
###
###
###
###

You might also like