Customer:

Category:
Customer Contact:
Source of Enquiry
Quote Reference
Is it Existing product
Application
Tooling investments
Material Grade
Current Supplier

Min selling price

Sale Price
Contribution

Conditional formatting done for contribu

Imported Price in USD

USD rate
Landed Price
Profit
Min selling price
Sale Price
Contribution

100
50
5000
5%
5263.158
5500
9%

Sensitivity Analysis
9%
40
5000.00
20.00%
5100.00
21.57%
5250.00
23.81%
5750.00
30.43%
Sale Price 6000.00
33.33%
6500.00
38.46%
7000.00
42.86%
7500.00
46.67%
7750.00
48.39%

41
18.00%
19.61%
21.90%
28.70%
31.67%
36.92%
41.43%
45.33%
47.10%

Dollar rate
55
-10.00%
-7.84%
-4.76%
4.35%
8.33%
15.38%
21.43%
26.67%
29.03%

Conditional formatting done for contribution at 25%.If greater green,else red

60
-20.00%
-17.65%
-14.29%
-4.35%
0.00%
7.69%
14.29%
20.00%
22.58%