Row Labels

floor
milk
rice
sugar
Grand Total

Values
Sum of price Sum of unit Sum of net profit
140
1850
13770
150
1416
9590.4
210
1050
6100
240
2100
17580
740
6416
47040.4

18000
16000
14000
12000
10000
8000
6000
4000
2000
0
floor

milk

Sum of price
Sum of unit
Sum of net profit

milk

rice

sugar

product
rice
sugar
floor
milk
floor
sugar
floor
milk
sugar
floor
rice
sugar
milk
rice

price

cost
70
60
35
50
35
60
35
50
60
35
70
60
50
70

product
rice
sugar
floor
milk

unit
60
50
25
40
25
50
25
40
50
25
60
50
40
60

price

500
450
250
556
600
450
850
360
750
150
350
450
500
200

cost
70
60
35
50

60
50
25
40

income
total cost profit
tax
35000
30000
5000
27000
22500
4500
8750
6250
2500
27800
22240
5560
21000
15000
6000
27000
22500
4500
29750
21250
8500
18000
14400
3600
45000
37500
7500
5250
3750
1500
24500
21000
3500
27000
22500
4500
25000
20000
5000
14000
12000
2000

PROFIT
TAX%
1000
0.1
2000
0.4
3000
0.8
4000
0.12
5000
0.16
6000
0.2
7000
0.24
8000
0.28
9000
0.32

0.16
0.12
0.4
0.16
0.2
0.12
0.28
0.8
0.24
0.1
0.8
0.12
0.16
0.4

net profit
4200
3960
1500
4670.4
4800
3960
6120
720
5700
1350
700
3960
4200
1200