You are on page 1of 3

Budget

Product Zone A

X
Y
Z
Total

Product Zone B
Units
SP
425000
300000
300000
1025000

12
15
15

Amt
5100000 X
4500000 Y
4500000 Z
14100000

Units
SP
250000
420000
330000
1000000

12
15
15

Amt
3000000
6300000
4950000
14250000

Row Labels
X
A
B
Y
A
B
Z
A
B
Grand Total

Sum of Units Sum of Amt


675000
8100000
425000
5100000
250000
3000000
720000
10800000
300000
4500000
420000
6300000
630000
9450000
300000
4500000
330000
4950000
2025000
28350000

Zone
A
A
A
B
B
B

Product
X
Y
Z
X
Y
Z

Units
SP
425000
300000
300000
250000
420000
330000

12
15
15
12
15
15

Amt
5100000
4500000
4500000
3000000
6300000
4950000

You might also like