Spreadsheet: 101278d1299437920-linking-to-other-cell-depending-on-year-cashflow
Sheet: PrSales09

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 | 294 | 58 | 164 | 255 | 348 | 275 | 327 | 326 | 331 | 345 | 309 | 46 |  | 1800.75 | 355.25 | 1004.5 | 1561.875 | 2131.5 | 1684.375 | 2002.875 | 1996.75 | 2027.375 | 2113.125 | 1892.625 | 281.75
2 | 2.87992 | 3.5999 | 70 | 40 | 162 | 228 | 289 | 155 | 133 | 297 | 260 | 306 | 110 | 281 |  | 251.993 | 143.996 | 583.1838 | 820.7772000000001 | 1040.3711 | 557.9845 | 478.7867000000001 | 1069.1703 | 935.974 | 1101.5694 | 395.989 | 1011.5719
3 | 2.87992 | 3.5999 | 340 | 142 | 100 | 136 | 56 | 243 | 247 | 273 | 231 | 34 | 115 | 89 |  | 1223.966 | 511.1858 | 359.99 | 489.5864 | 201.5944 | 874.7757 | 889.1753000000001 | 982.7727000000001 | 831.5769 | 122.3966 | 413.9885 | 320.3911000000001
4 | 2.75 | 3.4375 | 232 | 284 | 138 | 322 | 249 | 263 | 303 | 209 | 240 | 129 | 283 | 155 |  | 797.5 | 976.25 | 474.375 | 1106.875 | 855.9375 | 904.0625 | 1041.5625 | 718.4375 | 825 | 443.4375 | 972.8125 | 532.8125
5 | 1.36 | 1.7 | 198 | 237 | 277 | 346 | 272 | 227 | 280 | 294 | 33 | 108 | 181 | 84 |  | 336.6 | 402.9 | 470.9 | 588.2 | 462.4 | 385.9 | 476.0000000000001 | 499.8000000000001 | 56.10000000000001 | 183.6 | 307.7 | 142.8
6 | 2.4 | 3 | 340 | 181 | 189 | 24 | 154 | 45 | 156 | 59 | 160 | 302 | 290 | 317 |  | 1020 | 543 | 567 | 72 | 462 | 135 | 468 | 177 | 480 | 906 | 870 | 951
7 | 2.08 | 2.6 | 336 | 331 | 316 | 37 | 55 | 76 | 284 | 102 | 133 | 136 | 258 | 27 |  | 873.6 | 860.6 | 821.6 | 96.2 | 143 | 197.6 | 738.4 | 265.2 | 345.8 | 353.6 | 670.8000000000001 | 70.2
8 | 2.09 | 2.6125 | 213 | 208 | 276 | 211 | 127 | 95 | 83 | 226 | 89 | 273 | 76 | 256 |  | 556.4625 | 543.4 | 721.05 | 551.2375 | 331.7875 | 248.1875 | 216.8375 | 590.425 | 232.5125 | 713.2125 | 198.55 | 668.8
9 | 3.02 | 3.775 | 180 | 270 | 267 | 238 | 153 | 263 | 129 | 165 | 90 | 279 | 211 | 240 |  | 679.5 | 1019.25 | 1007.925 | 898.4499999999999 | 577.5749999999999 | 992.8249999999999 | 486.975 | 622.875 | 339.75 | 1053.225 | 796.525 | 906
10 | 3.99992 | 4.9999 | 256 | 37 | 294 | 125 | 128 | 189 | 94 | 272 | 327 | 276 | 178 | 165 |  | 1279.9744 | 184.9963 | 1469.9706 | 624.9875000000001 | 639.9872 | 944.9811000000001 | 469.9906 | 1359.9728 | 1634.9673 | 1379.9724 | 889.9822 | 824.9835
11 | 4.8 | 6 | 261 | 26 | 175 | 39 | 273 | 194 | 152 | 56 | 241 | 266 | 178 | 281 |  | 1566 | 156 | 1050 | 234 | 1638 | 1164 | 912 | 336 | 1446 | 1596 | 1068 | 1686
12 | 1.12 | 1.4 | 338 | 83 | 196 | 207 | 49 | 288 | 111 | 148 | 139 | 340 | 113 | 235 |  | 473.2 | 116.2 | 274.4 | 289.8 | 68.60000000000001 | 403.2 | 155.4 | 207.2 | 194.6 | 476.0000000000001 | 158.2 | 329.0000000000001
13 | 1.24 | 1.55 | 48 | 32 | 173 | 163 | 67 | 135 | 300 | 86 | 241 | 331 | 211 | 324 |  | 74.4 | 49.6 | 268.15 | 252.65 | 103.85 | 209.25 | 465 | 133.3 | 373.55 | 513.0500000000001 | 327.05 | 502.2
14 | 1.4 | 1.75 | 47 | 41 | 72 | 117 | 132 | 107 | 298 | 314 | 333 | 348 | 126 | 311 |  | 82.25 | 71.75 | 126 | 204.75 | 231 | 187.25 | 521.5 | 549.5 | 582.75 | 609 | 220.5 | 544.25
15 | 1.44 | 1.8 | 341 | 227 | 55 | 137 | 229 | 94 | 302 | 121 | 342 | 313 | 110 | 260 |  | 613.8 | 408.6 | 98.99999999999999 | 246.6 | 412.1999999999999 | 169.2 | 543.5999999999999 | 217.8 | 615.5999999999999 | 563.4 | 198 | 467.9999999999999
16 | 3.2 | 4 | 317 | 210 | 189 | 149 | 350 | 49 | 82 | 347 | 112 | 86 | 276 | 124 |  | 1268 | 840 | 756 | 596 | 1400 | 196 | 328 | 1388 | 448 | 344 | 1104 | 496
17 | 1.24 | 1.55 | 199 | 38 | 48 | 263 | 255 | 87 | 65 | 38 | 107 | 238 | 337 | 80 |  | 308.45 | 58.9 | 74.4 | 407.65 | 395.25 | 134.85 | 100.75 | 58.9 | 165.85 | 368.9 | 522.35 | 124
18 | 1.68 | 2.1 | 276 | 217 | 216 | 272 | 299 | 91 | 147 | 304 | 231 | 223 | 308 | 249 |  | 579.6 | 455.7 | 453.6 | 571.2 | 627.9 | 191.1 | 308.7 | 638.4 | 485.1 | 468.3 | 646.8000000000001 | 522.9
19 | 1.8 | 2.25 | 190 | 43 | 69 | 39 | 138 | 76 | 304 | 293 | 265 | 141 | 341 | 280 |  | 427.5 | 96.75 | 155.25 | 87.75 | 310.5 | 171 | 684 | 659.25 | 596.25 | 317.25 | 767.25 | 630
20 | 1.96 | 2.45 | 89 | 200 | 69 | 265 | 147 | 350 | 50 | 293 | 188 | 310 | 289 | 247 |  | 218.05 | 490.0000000000001 | 169.05 | 649.25 | 360.15 | 857.5000000000001 | 122.5 | 717.85 | 460.6 | 759.5 | 708.0500000000001 | 605.1500000000001
21 | 2.04 | 2.55 | 279 | 288 | 73 | 227 | 102 | 179 | 59 | 233 | 236 | 27 | 177 | 84 |  | 711.4499999999999 | 734.4 | 186.15 | 578.8499999999999 | 260.1 | 456.45 | 150.45 | 594.15 | 601.8 | 68.85 | 451.35 | 214.2
22 | 1.68 | 2.1 | 308 | 65 | 125 | 332 | 297 | 55 | 167 | 309 | 172 | 273 | 294 | 110 |  | 646.8000000000001 | 136.5 | 262.5 | 697.2 | 623.7 | 115.5 | 350.7 | 648.9 | 361.2 | 573.3000000000001 | 617.4 | 231
23 | 3.4 | 4.25 | 139 | 104 | 66 | 109 | 173 | 291 | 271 | 66 | 256 | 79 | 340 | 24 |  | 590.75 | 442 | 280.5 | 463.25 | 735.25 | 1236.75 | 1151.75 | 280.5 | 1088 | 335.75 | 1445 | 102