Spreadsheet: 868131d1714877876-dynamic-formula-or-something-else-yoy-growth-v2
Sheet: Source Data Last Year

Owner | Company | R P1 | GP P1 | R P2 | GP P2 | R P3 | GP P3 | R P4 | GP P4 | R P5 | GP P5 | R P6 | GP P6 | R P7 | GP P7 | R P8 | GP P8 | R P9 | GP P9 | R P10 | GP P10 | R P11 | GP P11 | R P12 | GP P12 | R P13 | GP P13
Seller 1 | Customer 1 | 474.28 | 370.3 | 162.66 | 111.87 | 52.82 | 10.22 | 117.89 | 54.96000000000001 | 1745.21 | 1367.94 | 105.37 | 63.99 | 26.61 | 15.04 | 137.34 | 58.98 | 169.68 | 79.5 | 71.68 | 42.72000000000001 | 35.54 | 21.13 | 207.76 | 126.95 | 58.59999999999999 | 26.25
Seller 2 | Customer 2 |  |  |  |  |  |  |  |  |  |  |  |  | 58.31 | 33.15000000000001 |  |  |  |  |  |  |  |  |  |  | 25.14 | 15.49
Seller 3 | Customer 3 | 3484.22 | 2435.380000000001 | 594.28 | 431.44 | 123.72 | 75.08000000000001 | 202.75 | 131.05 | 43.42 | 33.78 | 158.59 | 103.1 | 250.13 | 171.5599999999999 | 745.1399999999999 | 343.91 | 1416.18 | 1015.83 | 1676.38 | 1147.16 | 68.72 | 49.48999999999999 | 71.78999999999999 | 66.97 | 1094.71 | 799.84
Seller 4 | Customer 4 | 222.14 | 170.47 | 174.14 | 132.41 |  |  | 116.84 | 53.78 | 106.15 | 76.53 | 131.78 | 99.34 | 257.49 | 183.89 | 68.2 | 51.98 | 145.43 | 108.58 | 300.74 | 222.63 | 118.45 | 75.15 | 421.16 | 308.92 | 300.61 | 202.97
Seller 1 | Customer 5
Seller 2 | Customer 6 |  |  |  |  |  |  | 155 | 85.81 |  |  |  |  | 174.86 | 150.76
Seller 3 | Customer 7 |  |  |  |  |  |  |  |  |  |  |  |  | 545.71 | 395.3299999999999 |  |  | 581.36 | 454.36 |  |  | 246.02 | 179.2 | 6417.68 | 3511.16 | 954.8800000000001 | 772.6899999999999
Seller 4 | Customer 8 | 81.51 | 28.35594332999999 | 129.56 | 41.65755636 | 107.3 | 36.50560599999999 | 125.98 | 42.37601858 | 159.99 | 52.41064413000002 | 157.71 | 69.00490653 | 95.39999999999999 | 32.048676 | 148.29 | 51.33710826 | 137.97 | 57.88145033999999 | 175.88 | 56.60082219999999 | 106.33 | 35.06784665999999 | 169.85 | 60.99449379999999 | 107.82 | 35.03772629999999
Seller 1 | Customer 9 | 71.74000000000001 | 29.03972869 | 464.62 | 363.29423683 | 19.89 | 6.7669758 | 923.04 | 374.1053240099999 | 126.92 | 80.38845999 | 13.71 | 5.99871453 | 51.82 | 24.3024292 | 67.53999999999999 | 42.67773820000001 | 47.53 | 19.93988066 | 16.22 | 5.219839299999999 | 169.64 | 118.13938844 | 147.34 | 108.63110308 | 20.81 | 6.762521649999999
Seller 2 | Customer 10 |  |  | 55.03 | 49.36 | 402.77 | 315.3 | 669.09 | 630.36 | 93.46 | 80.96 | 62.46 | 53.71 | 516.84 | 283.7 |  |  | 635.48 | 430.67 |  |  | 54.56 | 25.66 | 196.38 | 91.6 | 608.76 | 358.0300000000001
Seller 3 | Customer 11 | 1435.16 | 1056.19 | 3732.150000000003 | 2035.29 | 2925.51 | 1927.12 | 2252.03 | 1393.78 | 3294.69 | 2230.41 | 1690.11 | 1012.66 | 2970.78 | 1887.71 | 3406.670000000001 | 2207.44 | 1906.3 | 965.5 | 1108.45 | 679.3600000000001 | 1276.01 | 796.8 | 1305.7 | 942.32 | 2497.66 | 1734.46
Seller 4 | Customer 12 | 197.34 | 158.35 | 347.76 | 222.4 | 353.19 | 204.62 | 546.5699999999999 | 300.18 | 286.78 | 154.23 | 1364.66 | 859.3100000000001 | 471.29 | 308.01 | 566.6800000000001 | 401.1799999999999 | 387.92 | 235.62 | 132.42 | 94.33 | 363.5 | 155.89 | 730.15 | 433.0699999999999 | 874.1899999999999 | 494.9999999999999
Seller 1 | Customer 13 |  |  |  |  | 35.21 | 12.94 |  |  |  |  | 108.28 | 92.52 | 135.23 | 119.81 |  |  | 228.62 | 187.1 | 4168.22 | 2223.97 | 1834.68 | 1340.24 | 44.4 | 33.8 | 382.6799999999999 | 313.12
Seller 2 | Customer 14 | 9084.029999999999 | 5584.33 | 16584.37 | 10557.42 | 16696.68 | 10864.38 | 15992.04 | 10250.06 | 11751.11 | 7408.150000000001 | 19014.16000000003 | 11924.83000000001 | 17508.88 | 11281.11 | 17766.67999999999 | 11592.28 | 17167.39000000001 | 10148.5 | 11310.42 | 6127.35 | 13338.22000000001 | 7254.637212440003 | 14937.8 | 7976.639999999999 | 20092.09000000001 | 11451.8
Seller 3 | Customer 15 | 126.38 | 43.96545354 | 60.69 | 19.51371639 | 207.57 | 144.0221022 | 99.79000000000002 | 40.50702913 | 124.67 | 40.84027129 | 48.84 | 21.36960012 | 109.07 | 36.6409758 | 337.64 | 116.88894216 | 208.96 | 87.66331712 | 166.54 | 53.59507009999999 | 69.31 | 22.85857662 | 191.08 | 68.61835663999999 | 420.59 | 292.2374081
Seller 4 | Customer 16 |  |  | 79.02 | 46.14999999999999 | 98.14 | 66.72999999999999 | 25.29 | 9.87 |  |  | 44.78 | 12.66
Seller 1 | Customer 17 | 1059.16 | 422.51 | 1615.53 | 744.89 | 1754.17 | 726.0499999999998 | 1339.48 | 591.3599999999999 | 2196.28 | 985.8699999999999 | 2479.3 | 1227.22 | 1544.15 | 709.0699999999999 | 2217.1 | 1013.66 | 2801.950000000001 | 1360.45 | 1572.66 | 756.8 | 1689.43 | 763.0500000000002 | 2234.030000000001 | 1069.72 | 3213.369999999999 | 1575.14
Seller 2 | Customer 18 | 326.33 | 233.96 | 68.86 | 48.3 |  |  |  |  | 46.71 | 41.89 | 67.01 | 46.45 | 103.3 | 77.69 |  |  |  |  |  |  |  |  | 113.56 | 89.22 | 134.95 | 95.86
Seller 3 | Customer 19 | 69.86 | 53.06 | 41 | 34.5 |  |  | 25.41 | 20.59 |  |  | 103.45 | 76.11 |  |  | 82.43 | 72.78999999999999 | 1591.92 | 1278.32 | 125.13 | 95.03999999999999 |  |  | 138.01 | 107.17
Seller 4 | Customer 20 | 115.6 | 97.20000000000002 | 432.16 | 323.86 | 250.42 | 197.4 | 311.9 | 258.88 | 289.9299999999999 | 227.27 | 180.97 | 137.97 | 243.77 | 192.1 | 141.07 | 112.15 | 95.48 | 76.2 | 99.60000000000001 | 80.32000000000001 | 129.59 | 50.53999999999999 | 199.43 | 71.28999999999999 | 202.34 | 144.2
Seller 1 | Customer 21 |  |  | 2.75 | 0.88421025
Seller 2 | Customer 22 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 43.3 | 22.41 | 36.49 | 23.53
Seller 3 | Customer 23 |  |  |  |  | 69.33 | 47.61 | 153.67 | 131.56 |  |  |  |  | 1625.33 | 747.5600000000001 | 66.98 | 62.16 | 257.42 | 257.42 | 982.38 | 624.9200000000001 | 163 | 95.54 |  |  | 46.33 | 46.33
Seller 4 | Customer 24 |  |  | 20.96 | 13.46 |  |  |  |  | 20.24 | 12.74 | 58.86 | 27.4 |  |  | 26.47 | 18.97 | 21.64 | 21.64 |  |  |  |  |  |  | 46 | 36.86
Seller 1 | Customer 25 |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  |  | 2023.59 | 815.79
Seller 2 | Customer 26 | 84.75 | 84.75 | 660.87 | 473.75 |  |  | 55.5 | 50.68 |  |  | 138.99 | 93.94000000000001 |  |  | 447.11 | 277.86 | 8097.439999999999 | 6140.489999999998 | 1521.93 | 1132.54
Seller 3 | Customer 27 |  |  | 38.35 | 33.53 | 11.76 | 6.94
Seller 4 | Customer 28 |  |  |  |  | 46.74 | 41.89 | 74.22 | 64.55 | 28.14 | 23.32 |  |  |  |  | 48.66 | 34.14 |  |  |  |  | 34.5 | 18.95 |  |  | 51.64 | 46.79
Seller 1 | Customer 29 |  |  | 60 | 60 | 75 | 75 | 182.71 | 161.03 | 596.42 | 465.54 | 60 | 60 | 60 | 60 | 143.56 | 134.27 | 229.36 | 208.8 | 60 | 60 | 90.38 | 90.38 | 250.29 | 200.52 | 128.32 | 128.32