Spreadsheet: 101948d1300016584-automatically-lock-cells-cashflow-copia
Sheet: PrSales08

Description | Cost | Selling Price | jan | feb | [NAME] | apr | may | jun | jul | aug | sept | oct | nov | dec |  | jan | feb | [NAME] | apr | may | jun | jul | aug | sep | oct | nov | dec
1 | 4.9 | 6.125 | 54 | 52 | 295 | 354 | 383 | 392 | 115 | 153 | 387 | 185 | 292 | 223 |  | 330.75 | 318.5 | 1806.875 | 2168.25 | 2345.875 | 2401 | 704.375 | 937.125 | 2370.375 | 1133.125 | 1788.5 | 1365.875
2 | 2.87992 | 3.5999 | 316 | 6 | 166 | 44 | 47 | 344 | 63 | 40 | 58 | 68 | 318 | 332 |  | 1137.5684 | 21.5994 | 597.5834000000001 | 158.3956 | 169.1953 | 1238.3656 | 226.7937 | 143.996 | 208.7942 | 244.7932 | 1144.7682 | 1195.1668
3 | 2.87992 | 3.5999 | 342 | 117 | 190 | 145 | 309 | 224 | 141 | 58 | 368 | 325 | 330 | 300 |  | 1231.1658 | 421.1883 | 683.9810000000001 | 521.9855 | 1112.3691 | 806.3776 | 507.5859 | 208.7942 | 1324.7632 | 1169.9675 | 1187.967 | 1079.97
4 | 2.75 | 3.4375 | 248 | 168 | 228 | 199 | 269 | 45 | 388 | 217 | 103 | 62 | 335 | 307 |  | 852.5 | 577.5 | 783.75 | 684.0625 | 924.6875 | 154.6875 | 1333.75 | 745.9375 | 354.0625 | 213.125 | 1151.5625 | 1055.3125
5 | 1.36 | 1.7 | 310 | 111 | 250 | 5 | 191 | 80 | 340 | 179 | 118 | 258 | 314 | 355 |  | 527 | 188.7 | 425.0000000000001 | 8.5 | 324.7 | 136 | 578.0000000000001 | 304.3 | 200.6 | 438.6 | 533.8000000000001 | 603.5000000000001
6 | 2.4 | 3 | 139 | 54 | 377 | 227 | 399 | 247 | 131 | 71 | 12 | 125 | 216 | 309 |  | 417 | 162 | 1131 | 681 | 1197 | 741 | 393 | 213 | 36 | 375 | 648 | 927
7 | 2.08 | 2.6 | 397 | 262 | 125 | 267 | 336 | 219 | 87 | 116 | 68 | 226 | 25 | 177 |  | 1032.2 | 681.2 | 325 | 694.2 | 873.6 | 569.4 | 226.2 | 301.6 | 176.8 | 587.6 | 65 | 460.2
8 | 2.09 | 2.6125 | 168 | 347 | 117 | 128 | 112 | 382 | 112 | 214 | 59 | 196 | 56 | 143 |  | 438.9 | 906.5374999999999 | 305.6625 | 334.4 | 292.6 | 997.9749999999999 | 292.6 | 559.0749999999999 | 154.1375 | 512.05 | 146.3 | 373.5875
9 | 3.02 | 3.775 | 277 | 242 | 324 | 51 | 142 | 117 | 292 | 113 | 74 | 281 | 202 | 297 |  | 1045.675 | 913.55 | 1223.1 | 192.525 | 536.05 | 441.675 | 1102.3 | 426.575 | 279.35 | 1060.775 | 762.55 | 1121.175
10 | 3.99992 | 4.9999 | 272 | 228 | 4 | 237 | 178 | 263 | 330 | 335 | 130 | 354 | 171 | 41 |  | 1359.9728 | 1139.9772 | 19.9996 | 1184.9763 | 889.9822 | 1314.9737 | 1649.967 | 1674.9665 | 649.9870000000001 | 1769.9646 | 854.9829000000001 | 204.9959
11 | 4.8 | 6 | 9 | 329 | 324 | 261 | 13 | 290 | 143 | 268 | 352 | 318 | 337 | 277 |  | 54 | 1974 | 1944 | 1566 | 78 | 1740 | 858 | 1608 | 2112 | 1908 | 2022 | 1662
12 | 1.12 | 1.4 | 29 | 201 | 374 | 397 | 9 | 148 | 207 | 349 | 94 | 309 | 302 | 191 |  | 40.6 | 281.4 | 523.6 | 555.8000000000001 | 12.6 | 207.2 | 289.8 | 488.6 | 131.6 | 432.6 | 422.8000000000001 | 267.4
13 | 1.24 | 1.55 | 32 | 384 | 198 | 178 | 207 | 93 | 218 | 394 | 371 | 272 | 386 | 140 |  | 49.6 | 595.2 | 306.9 | 275.9 | 320.85 | 144.15 | 337.9 | 610.7 | 575.0500000000001 | 421.6 | 598.3000000000001 | 217
14 | 1.4 | 1.75 | 12 | 229 | 181 | 159 | 193 | 369 | 187 | 58 | 321 | 85 | 249 | 127 |  | 21 | 400.75 | 316.75 | 278.25 | 337.75 | 645.75 | 327.25 | 101.5 | 561.75 | 148.75 | 435.75 | 222.25
15 | 1.44 | 1.8 | 87 | 81 | 292 | 10 | 216 | 319 | 281 | 96 | 110 | 258 | 354 | 50 |  | 156.6 | 145.8 | 525.5999999999999 | 18 | 388.8 | 574.1999999999999 | 505.8 | 172.8 | 198 | 464.4 | 637.1999999999999 | 89.99999999999999
16 | 3.2 | 4 | 282 | 128 | 40 | 233 | 322 | 248 | 99 | 167 | 65 | 111 | 351 | 260 |  | 1128 | 512 | 160 | 932 | 1288 | 992 | 396 | 668 | 260 | 444 | 1404 | 1040
17 | 1.24 | 1.55 | 280 | 67 | 274 | 64 | 16 | 38 | 249 | 150 | 331 | 373 | 4 | 394 |  | 434 | 103.85 | 424.7 | 99.2 | 24.8 | 58.9 | 385.95 | 232.5 | 513.0500000000001 | 578.15 | 6.2 | 610.7
18 | 1.68 | 2.1 | 87 | 84 | 339 | 305 | 233 | 111 | 387 | 48 | 108 | 75 | 131 | 14 |  | 182.7 | 176.4 | 711.9 | 640.5 | 489.3 | 233.1 | 812.7 | 100.8 | 226.8 | 157.5 | 275.1 | 29.4
19 | 1.8 | 2.25 | 105 | 216 | 197 | 116 | 369 | 25 | 305 | 27 | 107 | 19 | 21 | 396 |  | 236.25 | 486 | 443.25 | 261 | 830.25 | 56.25 | 686.25 | 60.75 | 240.75 | 42.75 | 47.25 | 891
20 | 1.96 | 2.45 | 300 | 211 | 214 | 6 | 165 | 331 | 304 | 330 | 386 | 99 | 339 | 71 |  | 735 | 516.95 | 524.3000000000001 | 14.7 | 404.2500000000001 | 810.95 | 744.8000000000001 | 808.5000000000001 | 945.7 | 242.55 | 830.5500000000001 | 173.95
21 | 2.04 | 2.55 | 282 | 74 | 305 | 250 | 236 | 104 | 211 | 256 | 66 | 356 | 119 | 121 |  | 719.0999999999999 | 188.7 | 777.75 | 637.5 | 601.8 | 265.2 | 538.05 | 652.8 | 168.3 | 907.8 | 303.45 | 308.55
22 | 1.68 | 2.1 | 225 | 20 | 135 | 326 | 137 | 317 | 378 | 132 | 268 | 70 | 380 | 223 |  | 472.5 | 42 | 283.5 | 684.6 | 287.7 | 665.7 | 793.8000000000001 | 277.2 | 562.8000000000001 | 147 | 798 | 468.3
23 | 3.4 | 4.25 | 310 | 17 | 80 | 34 | 212 | 339 | 227 | 59 | 297 | 153 | 161 | 388 |  | 1317.5 | 72.25 | 340 | 144.5 | 901 | 1440.75 | 964.75 | 250.75 | 1262.25 | 650.25 | 684.25 | 1649