Product ID Revenue Cost Profit

826471 2542.02 1207.53 1334.49

832497 5683.44 4589.44 1094
824123 34.58 16.53 18.05
820509 5897.04 5042.13 854.91
826425 2375.22 2030.98 344.24
833787 5487.62 3649.48 1838.14
822579 634.32 512.37 121.95
823976 2024.58 961.84 1062.74
820371 1436.7 682.59 754.11
812048 2332.05 1993.96 338.09
832676 10418.63 8413.12 2005.51
811255 12847.34 10374.41 2472.93
804532 1629.16 1392.99 236.17
813352 2173.46 1755.15 418.31
816753 2055.88 1660.25 395.63
828007 1577.52 749.55 827.97
806629 4287.36 3665.88 621.48
803540 7725.6 5137.64 2587.96
815958 1125.3 908.81 216.49
815419 337.63 288.84 48.79
812452 15924.69 12859.24 3065.45
804396 3707.7 3170.26 537.44
818638 2372.45 1127.13 1245.32
828177 2056.83 1661.05 395.78
824594 8958.71 7659.86 1298.85
811991 7806.35 5191.42 2614.93
834021 2942.24 1956.74 985.5
825029 311.24 251.37 59.87
811508 2078.99 1678.87 400.12
813819 13526.55 8995.2 4531.35
833499 5212 3466.06 1745.94
817866 10999.81 7314.92 3684.89
819809 4021.65 2674.59 1347.06
828131 2316.62 1540.74 775.88
834636 3634.26 2416.83 1217.43
822129 11135.55 9521.07 1614.48
834044 1940.55 1567.13 373.42
802688 3840.48 2553.96 1286.52
803295 1966.29 1681.35 284.94
818375 7241.77 6191.91 1049.86
819225 16325.1 7754.65 8570.45
821477 7156.96 3399.74 3757.22
801130 11758.83 9495.27 2263.56
819551 4439.83 3585.24 854.59
817413 12959.42 6155.82 6803.6
807825 5629.81 4813.69 816.12
817658 153.44 124.02 29.42
817501 1725.58 1475.44 250.14
804190 1060.7 705.45 355.25
802178 1535.04 1239.61 295.43
812251 9971.86 8526.04 1445.82
802457 2325.01 1877.52 447.49
805527 13250.67 10700.08 2550.59
815529 19438.48 16620.12 2818.36
823090 6854.65 5535.16 1319.49
809652 1279.39 1033.19 246.2
804515 140.49 120.23 20.26
807532 1143.18 760.33 382.85
824128 511.56 437.5 74.06
 Simple Operations
Addition +
Subtraction -
Multiplication *
Division /
Sales Quantity Discount Profit Shipping Cost Profit per items Total Amount Paid
2309.65 7 0 762.1845 933.57 108.8835 3,243.22
3709.395 9 0.1 -288.765 923.63 -32.085 4,633.03
5175.171 9 0.1 919.971 915.49 102.219 6,090.66
2892.51 5 0.1 -96.54 910.16 -19.308 3,802.67
2832.96 8 0 311.52 903.04 38.94 3,736.00
2862.675 5 0.1 763.275 897.35 152.655 3,760.03
1822.08 4 0 564.84 894.77 141.21 2,716.85
5244.84 6 0 996.48 878.38 166.08 6,123.22
5083.96 5 0.2 1906.485 867.69 381.297 5,951.65
4297.644 13 0.4 -1862.3124 865.74 -143.2548 5,163.38
4164.05 5 0 83.281 846.54 16.6562 5,010.59
4626.15 5 0 647.55 835.57 129.51 5,461.72
2616.96 4 0 1151.4 832.41 287.85 3,449.37
2221.8 7 0 622.02 810.25 88.86 3,032.05
3701.52 12 0 1036.08 804.54 86.34 4,506.06
1869.588 4 0.1 186.948 801.66 46.737 2,671.25
2249.91 9 0 517.4793 780.70 57.4977 3,030.61
7958.58 14 0 3979.08 778.32 284.22 8,736.90
2565.594 9 0.1 28.404 766.93 3.156 3,332.52
3409.74 6 0 818.28 763.38 136.38 4,173.12
1977.72 4 0 276.84 759.47 69.21 2,737.19
2735.952 6 0.2 341.994 752.51 56.999 3,488.46
2754 6 0 358.02 752.47 59.67 3,506.47
5273.7 10 0 1898.4 730.91 189.84 6,004.61
1713.84 4 0 445.52 728.97 111.38 2,442.81
2106.496 8 0.2 526.496 728.39 65.812 2,834.89
1715.16 2 0 720.36 725.57 360.18 2,440.73
3069.738 6 0.1 1364.238 725.34 227.373 3,795.08
4158.912 8 0.2 363.9048 714.66 45.4881 4,873.57
1878.72 4 0 582.36 704.08 145.59 2,582.80
1696.64 5 0.2 -148.46 704.06 -29.692 2,400.70
2402.865 9 0.15 763.155 699.55 84.795 3,102.42
2453.43 5 0.3 -350.49 690.42 -70.098 3,143.85
2526.93 5 0.1 561.48 689.80 112.296 3,216.73
3610.848 12 0.2 135.4068 683.12 11.2839 4,293.97
3817.26 6 0 1068.66 678.15 178.11 4,495.41
2799.96 4 0 1371.9804 675.15 342.9951 3,475.11
7999.98 4 0.5 -3839.9904 674.82 -959.9976 8,674.80
4141.02 13 0 1697.67 668.96 130.59 4,809.98
2875.095 5 0.1 511.095 665.27 102.219 3,540.37
3200.5962 6 0.17 -77.2038 660.87 -12.8673 3,861.47
4518.78 7 0 632.52 658.69 90.36 5,177.47
 5667.87 13 0 2097.03 658.35 161.31 6,326.22
5785.02 9 0 404.73 656.73 44.97 6,441.75
3018.624 7 0.2 377.244 655.91 53.892 3,674.53
9449.95 5 0 4630.4755 655.61 926.0951 10,105.56
2092.5 5 0.1 720.75 652.98 144.15 2,745.48
2761.2 6 0 110.34 644.75 18.39 3,405.95
2174.13 7 0 500.01 637.86 71.43 2,811.99
MRP
2309.65 =A2/(1-C2) Overall Profit
4121.55 =A3/(1-C3) 31092.1957
5750.19 =A4/(1-C4)
3213.9 =A5/(1-C5) Average Profit
2832.96 =A6/(1-C6) 634.5346061224
3180.75 =A7/(1-C7) *Considering all items
1822.08 =A8/(1-C8)
5244.84 =A9/(1-C9)
6354.95 =A10/(1-C10)
7162.74 =A11/(1-C11)
4164.05 =A12/(1-C12)
4626.15 =A13/(1-C13)
2616.96 =A14/(1-C14)
2221.8 =A15/(1-C15)
3701.52 =A16/(1-C16)
2077.32 =A17/(1-C17)
2249.91 =A18/(1-C18)
7958.58 =A19/(1-C19)
2850.66 =A20/(1-C20)
3409.74 =A21/(1-C21)
1977.72 =A22/(1-C22)
3419.94 =A23/(1-C23)
2754 =A24/(1-C24)
5273.7 =A25/(1-C25)
1713.84 =A26/(1-C26)
2633.12 =A27/(1-C27)
1715.16 =A28/(1-C28)
3410.82 =A29/(1-C29)
5198.64 =A30/(1-C30)
1878.72 =A31/(1-C31)
2120.8 =A32/(1-C32)
2826.9 =A33/(1-C33)
3504.9 =A34/(1-C34)
2807.7 =A35/(1-C35)
4513.56 =A36/(1-C36)
3817.26 =A37/(1-C37)
2799.96 =A38/(1-C38)
15999.96 =A39/(1-C39)
4141.02 =A40/(1-C40)
3194.55 =A41/(1-C41)
3856.14 =A42/(1-C42)
4518.78 =A43/(1-C43)
5667.87 =A44/(1-C44)
5785.02 =A45/(1-C45)
3773.28 =A46/(1-C46)
9449.95 =A47/(1-C47)
2325 =A48/(1-C48)
2761.2 =A49/(1-C49)
2174.13 =A50/(1-C50)
Sales Quantity
2309.65 7 Quantity
3709.395 9 Min Q2 Median Q3 Max Mean
5175.171 9 2 5 6 9 14 6.877551
2892.51 5
2832.96 8
2862.675 5 Sales
1822.08 4 Min Q2 Median Q3 Max Mean
5244.84 6 1696.64 2309.65 2875.095 4164.05 9449.95 3510.035
5083.96 5
4297.644 13
4164.05 5
4626.15 5
2616.96 4
2221.8 7
3701.52 12
1869.588 4
2249.91 9
7958.58 14
2565.594 9
3409.74 6
1977.72 4
2735.952 6
2754 6
5273.7 10
1713.84 4
2106.496 8
1715.16 2
3069.738 6
4158.912 8
1878.72 4
1696.64 5
2402.865 9
2453.43 5
2526.93 5
3610.848 12
3817.26 6
2799.96 4
7999.98 4
4141.02 13
2875.095 5
3200.596 6
4518.78 7
5667.87 13
5785.02 9
3018.624 7
9449.95 5
2092.5 5
2761.2 6
2174.13 7
SD
2.855059

SD
1713.429
Sales Quantity
2309.65 7 Quantity
3709.395 9 Min Q2 Median Q3 Max Mean
5175.171 9
2892.51 5
2832.96 8
2862.675 5 Sales
1822.08 4 Min Q2 Median Q3 Max Mean
5244.84 6
5083.96 5
4297.644 13
4164.05 5
4626.15 5
2616.96 4
2221.8 7
3701.52 12
1869.588 4
2249.91 9
7958.58 14
2565.594 9
3409.74 6
1977.72 4
2735.952 6
2754 6
5273.7 10
1713.84 4
2106.496 8
1715.16 2
3069.738 6
4158.912 8
1878.72 4
1696.64 5
2402.865 9
2453.43 5
2526.93 5
3610.848 12
3817.26 6
2799.96 4
7999.98 4
4141.02 13
2875.095 5
3200.596 6
4518.78 7
5667.87 13
5785.02 9
3018.624 7
9449.95 5
2092.5 5
2761.2 6
2174.13 7
 Name Manager (Short Cut)
SD CTRL + F3

SD
 CELL REFERENCING Keyboard Shortcut
Type of Referencing Example F4
1 RELATIVE REFERENCING A1
2 ABSOTULE REFERENCING $A$1
3 MIXED REFERENCING WITH ROW LOCKED A$1
4 MIXED REFERENCING WITH COLUMN LOCKED $A1
Keyboard Shortcut
F4
 Example of Relative Referencing
Month Total Revenue Total Expenses Net Income
Jan 20,000.00 13,050.00 6,950.00 =B3-C3
Feb 20,300.00 13,245.75 7,054.25 =B4-C4
Mar 20,604.50 13,444.45 7,160.05 =B5-C5
Apr 20,913.57 13,646.11 7,267.46 =B6-C6
May 21,227.27 13,850.81 7,376.46 =B7-C7
Jun 21,545.68 14,058.54 7,487.14 =B8-C8
Relative and Absolute cell Referencing

Retail Selling Price by Profit Margin Increase all prices by 5.0%

Items 0.4 0.5 0.6 New Price New Price New Price
Sofa 996.67 1196 1495.00 1046.5 1255.8 1569.75 =B5*$B$1
Head Lamp 141.67 170 212.50 148.75 178.5 223.125 =B6*$B$1
Table 253.33 304 380.00 266 319.2 399 =B7*$B$1
Chair 165.00 198 247.50 173.25 207.9 259.875 =B8*$B$1
Dining Set 958.33 1150 1437.50 1006.25 1207.5 1509.375 =B9*$B$1
Picture 50.00 60 75.00 52.5 63 78.75 =B10*$B$

Assumption Table
Increase in Price 1.05
=C5*$B$1 =D5*$B$13
=C6*$B$1 =D6*$B$13
=C7*$B$1 =D7*$B$13
=C8*$B$1 =D8*$B$13
=C9*$B$1 =D9*$B$13
=C10*$B$1=D10*$B$13
 Assumption Table contains Formula Inputs
Commission Rate 0.04

Earned
SalesRep Sales Commission
Abraham $1,161.00 $46.44 =B5*$C$2
Hironobu $1,321.00 $52.84 =B6*$C$2
Daniel $1,039.00 $41.56 =B7*$C$2
Dante $1,761.00 $70.44 =B8*$C$2
Sarah B $1,561.00 $62.44 =B9*$C$2
Tonya $1,868.00 $74.72 =B10*$C$2
Janita $2,787.00 $111.48 =B11*$C$2
Debra $1,849.00 $73.96 =B12*$C$2
Tiara $2,627.00 $105.08 =B13*$C$2
Andrea $2,165.00 $86.60 =B14*$C$2
Faye $1,589.00 $63.56 =B15*$C$2
Viktor $2,603.00 $104.12 =B16*$C$2
Na $2,366.00 $94.64 =B17*$C$2
Ryan $2,107.00 $84.28 =B18*$C$2
Damir $2,886.00 $115.44 =B19*$C$2
Sunita $1,886.00 $75.44 =B20*$C$2
Meghan $2,177.00 $87.08 =B21*$C$2
Cynthia $1,873.00 $74.92 =B22*$C$2
Trevor $2,164.00 $86.56 =B23*$C$2
John $1,394.00 $55.76 =B24*$C$2
Sang $2,263.00 $90.52 =B25*$C$2
Dina $2,242.00 $89.68 =B26*$C$2
Tony $1,474.00 $58.96 =B27*$C$2
Nikolay $1,998.00 $79.92 =B28*$C$2
Thanh $2,892.00 $115.68 =B29*$C$2
Tracinda $1,873.00 $74.92 =B30*$C$2
Denis $1,954.00 $78.16 =B31*$C$2
Michael $1,729.00 $69.16 =B32*$C$2
Svitlana Q $1,140.00 $45.60 =B33*$C$2
Leslie $1,528.00 $61.12 =B34*$C$2
Sarah $1,659.00 $66.36 =B35*$C$2
Andra $2,119.00 $84.76 =B36*$C$2
Christien $1,854.00 $74.16 =B37*$C$2
Irina $2,759.00 $110.36 =B38*$C$2
Chandy $1,237.00 $49.48 =B39*$C$2
David $1,653.00 $66.12 =B40*$C$2
Wendy $2,604.00 $104.16 =B41*$C$2
Archie $1,479.00 $59.16 =B42*$C$2
Desiree $2,569.00 $102.76 =B43*$C$2
Denise $1,941.00 $77.64 =B44*$C$2
Hillary $2,793.00 $111.72 =B45*$C$2
Nicolas $2,614.00 $104.56 =B46*$C$2
Ralph $1,645.00 $65.80 =B47*$C$2
Konstanti $1,733.00 $69.32 =B48*$C$2
Svitlana $2,466.00 $98.64 =B49*$C$2
Ewelina $2,833.00 $113.32 =B50*$C$2
Jori $1,604.00 $64.16 =B51*$C$2
Abdullahi $2,588.00 $103.52 =B52*$C$2
 Multiplication Table
1 2 3 4 5 6 7 8 9
1 1 2 3 4 5 6 7 8 9
2 2 4 6 8 10 12 14 16 18
3 3 6 9 12 15 18 21 24 27
4 4 8 12 16 20 24 28 32 36
5 5 10 15 20 25 30 35 40 45
6 6 12 18 24 30 36 42 48 54
7 7 14 21 28 35 42 49 56 63
8 8 16 24 32 40 48 56 64 72
9 9 18 27 36 45 54 63 72 81
10 10 20 30 40 50 60 70 80 90
11 11 22 33 44 55 66 77 88 99
12 12 24 36 48 60 72 84 96 108

=$A3*B$2 =$A3*C$2 =$A3*D$2=$A3*E$2 =$A3*F$2 =$A3*G$2=$A3*H$2=$A3*I$2 =$A3*J$2

=$A4*B$2 =$A4*C$2 =$A4*D$2=$A4*E$2 =$A4*F$2 =$A4*G$2=$A4*H$2=$A4*I$2 =$A4*J$2
=$A5*B$2 =$A5*C$2 =$A5*D$2=$A5*E$2 =$A5*F$2 =$A5*G$2=$A5*H$2=$A5*I$2 =$A5*J$2
=$A6*B$2 =$A6*C$2 =$A6*D$2=$A6*E$2 =$A6*F$2 =$A6*G$2=$A6*H$2=$A6*I$2 =$A6*J$2
=$A7*B$2 =$A7*C$2 =$A7*D$2=$A7*E$2 =$A7*F$2 =$A7*G$2=$A7*H$2=$A7*I$2 =$A7*J$2
=$A8*B$2 =$A8*C$2 =$A8*D$2=$A8*E$2 =$A8*F$2 =$A8*G$2=$A8*H$2=$A8*I$2 =$A8*J$2
=$A9*B$2 =$A9*C$2 =$A9*D$2=$A9*E$2 =$A9*F$2 =$A9*G$2=$A9*H$2=$A9*I$2 =$A9*J$2
=$A10*B$ =$A10*C$ =$A10*D$=$A10*E$2=$A10*F$2=$A10*G$=$A10*H$=$A10*I$2=$A10*J$2
=$A11*B$ =$A11*C$ =$A11*D$=$A11*E$2=$A11*F$2=$A11*G$=$A11*H$=$A11*I$2=$A11*J$2
=$A12*B$ =$A12*C$ =$A12*D$=$A12*E$2=$A12*F$2=$A12*G$=$A12*H$=$A12*I$2=$A12*J$2
=$A13*B$ =$A13*C$ =$A13*D$=$A13*E$2=$A13*F$2=$A13*G$=$A13*H$=$A13*I$2=$A13*J$2
=$A14*B$ =$A14*C$ =$A14*D$=$A14*E$2=$A14*F$2=$A14*G$=$A14*H$=$A14*I$2=$A14*J$2
 10 11 12
10 11 12
20 22 24
30 33 36
40 44 48
50 55 60
60 66 72
70 77 84
80 88 96
90 99 108
100 110 120
110 121 132
120 132 144

=$A3*K$2 =$A3*L$2 =$A3*M$2

=$A4*K$2 =$A4*L$2 =$A4*M$2
=$A5*K$2 =$A5*L$2 =$A5*M$2
=$A6*K$2 =$A6*L$2 =$A6*M$2
=$A7*K$2 =$A7*L$2 =$A7*M$2
=$A8*K$2 =$A8*L$2 =$A8*M$2
=$A9*K$2 =$A9*L$2 =$A9*M$2
=$A10*K$ =$A10*L$2=$A10*M$2
=$A11*K$ =$A11*L$2=$A11*M$2
=$A12*K$ =$A12*L$2=$A12*M$2
=$A13*K$ =$A13*L$2=$A13*M$2
=$A14*K$ =$A14*L$2=$A14*M$2
Sales Quantity
2309.65 7
3709.395 9
5175.171 9
2892.51 5
2832.96 8
2862.675 5
1822.08 4
5244.84 6
5083.96 5
4297.644 13
4164.05 5
4626.15 5
2616.96 4
2221.8 7
3701.52 12
1869.588 4
2249.91 9
7958.58 14
2565.594 9
3409.74 6
1977.72 4
2735.952 6
2754 6
5273.7 10
1713.84 4
2106.496 8
1715.16 2
3069.738 6
4158.912 8
1878.72 4
1696.64 5
2402.865 9
2453.43 5
2526.93 5
3610.848 12
3817.26 6
2799.96 4
7999.98 4
4141.02 13
2875.095 5
3200.596 6
4518.78 7
5667.87 13
5785.02 9
3018.624 7
9449.95 5
2092.5 5
2761.2 6
2174.13 7
 SALES SUMMARY

Quantity
Min Q2 Median Q3 Max Mean SD
2 5 6 9 14 6.877551 2.855059

Sales
Min Q2 Median Q3 Max Mean SD
1696.64 2309.65 2875.095 4164.05 9449.95 3510.035 1713.429