You are on page 1of 2

Purchase Qty Purchase Val

Overhead Total Purchase Cost
1.04 1,600 1,664.00 14.67 1,678.67

Sell Diff Sales Val Overhead Net S. P P/L P/L %
0.77 -0.271,232.00 14.5 1,217.50 -461.17 -27.47% -499.17
0.78 -0.271,240.00 14.5 1,225.50 -453.17 -27.00% -491.17
0.78 -0.261,248.00 14.5 1,233.50 -445.17 -26.52% -483.17
0.79 -0.261,256.00 14.51 1,241.49 -437.18 -26.04% -475.18
0.79 -0.251,264.00 14.51 1,249.49 -429.18 -25.57% -467.18
0.8 -0.251,272.00 14.51 1,257.49 -421.18 -25.09% -459.18
0.8 -0.241,280.00 14.52 1,265.48 -413.19 -24.61% -451.19
0.81 -0.241,288.00 14.52 1,273.48 -405.19 -24.14% -443.19
0.81 -0.231,296.00 14.52 1,281.48 -397.19 -23.66% -435.19
0.82 -0.231,304.00 14.53 1,289.47 -389.2 -23.19% -427.2
0.82 -0.221,312.00 14.53 1,297.47 -381.2 -22.71% -419.2
0.83 -0.221,320.00 14.53 1,305.47 -373.2 -22.23% -411.2
0.83 -0.211,328.00 14.54 1,313.46 -365.21 -21.76% -403.21
0.84 -0.211,336.00 14.54 1,321.46 -357.21 -21.28% -395.21
0.84 -0.21,344.00 14.54 1,329.46 -349.21 -20.80% -387.21
0.85 -0.21,352.00 14.55 1,337.45 -341.22 -20.33% -379.22
0.85 -0.191,360.00 14.55 1,345.45 -333.22 -19.85% -371.22
0.86 -0.191,368.00 14.55 1,353.45 -325.22 -19.37% -363.22
0.86 -0.181,376.00 14.56 1,361.44 -317.23 -18.90% -355.23
0.87 -0.181,384.00 14.56 1,369.44 -309.23 -18.42% -347.23
0.87 -0.171,392.00 14.56 1,377.44 -301.23 -17.94% -339.23
0.88 -0.171,400.00 14.56 1,385.44 -293.23 -17.47% -331.23
0.88 -0.161,408.00 14.57 1,393.43 -285.24 -16.99% -323.24
0.89 -0.161,416.00 14.57 1,401.43 -277.24 -16.52% -315.24
0.89 -0.151,424.00 14.57 1,409.43 -269.24 -16.04% -307.24
0.9 -0.151,432.00 14.58 1,417.42 -261.25 -15.56% -299.25
0.9 -0.141,440.00 14.58 1,425.42 -253.25 -15.09% -291.25
0.91 -0.141,448.00 14.58 1,433.42 -245.25 -14.61% -283.25
0.91 -0.131,456.00 14.59 1,441.41 -237.26 -14.13% -275.26
0.92 -0.131,464.00 14.59 1,449.41 -229.26 -13.66% -267.26
0.92 -0.121,472.00 14.59 1,457.41 -221.26 -13.18% -259.26
0.93 -0.121,480.00 14.6 1,465.40 -213.27 -12.70% -251.27
0.93 -0.111,488.00 14.6 1,473.40 -205.27 -12.23% -243.27
0.94 -0.111,496.00 14.6 1,481.40 -197.27 -11.75% -235.27
0.94 -0.11,504.00 14.61 1,489.39 -189.28 -11.28% -227.28
0.95 -0.11,512.00 14.61 1,497.39 -181.28 -10.80% -219.28
0.95 -0.091,520.00 14.61 1,505.39 -173.28 -10.32% -211.28
0.96 -0.091,528.00 14.62 1,513.38 -165.29 -9.85% -203.29
0.96 -0.081,536.00 14.62 1,521.38 -157.29 -9.37% -195.29
0.97 -0.081,544.00 14.62 1,529.38 -149.29 -8.89% -187.29
0.97 -0.071,552.00 14.63 1,537.37 -141.3 -8.42% -179.3
0.98 -0.071,560.00 14.63 1,545.37 -133.3 -7.94% -171.3
0.98 -0.061,568.00 14.63 1,553.37 -125.3 -7.46% -163.3
0.99 -0.061,576.00 14.64 1,561.36 -117.31 -6.99% -155.31
0.99 -0.051,584.00 14.64 1,569.36 -109.31 -6.51% -147.31
1 -0.051,592.00 14.64 1,577.36 -101.31 -6.04% -139.31
1 -0.041,600.00 14.64 1,585.36 -93.31 -5.56% -131.31
1.01 -0.031,616.00 14.65 1,601.35 -77.32 -4.61% -115.32
1.02 -0.021,632.00 14.66 1,617.34 -61.33 -3.65% -99.33
1.03 -0.011,648.00 14.66 1,633.34 -45.33 -2.70% -83.33
1.04 - 1,664.00 14.67 1,649.33 -29.34 -1.75% -67.34
1.05 0.01 1,680.00 14.68 1,665.32 -13.35 -0.80% -51.35
1.06 0.02 1,696.00 14.68 1,681.32 2.65 0.16% -35.35
1.07 0.03 1,712.00 14.69 1,697.31 18.64 1.11% -19.36
1.08 0.04 1,728.00 14.7 1,713.30 34.63 2.06% -3.37
1.09 0.05 1,744.00 14.7 1,729.30 50.63 3.02% 12.63
1.1 0.06 1,760.00 14.71 1,745.29 66.62 3.97% 28.62
1.11 0.07 1,776.00 14.72 1,761.28 82.61 4.92% 44.61
1.12 0.08 1,792.00 14.72 1,777.28 98.61 5.87% 60.61
1.13 0.09 1,808.00 14.73 1,793.27 114.6 6.83% 76.6
1.14 0.1 1,824.00 14.73 1,809.27 130.6 7.78% 92.6
1.15 0.11 1,840.00 14.74 1,825.26 146.59 8.73% 108.59
1.16 0.12 1,856.00 14.75 1,841.25 162.58 9.69% 124.58
1.17 0.13 1,872.00 14.75 1,857.25 178.58 10.64% 140.58
1.18 0.14 1,888.00 14.76 1,873.24 194.57 11.59% 156.57
1.19 0.15 1,904.00 14.77 1,889.23 210.56 12.54% 172.56
1.2 0.16 1,920.00 14.77 1,905.23 226.56 13.50% 188.56
1.21 0.17 1,936.00 14.78 1,921.22 242.55 14.45% 204.55
1.22 0.18 1,952.00 14.79 1,937.21 258.54 15.40% 220.54
1.23 0.19 1,968.00 14.79 1,953.21 274.54 16.35% 236.54
1.24 0.2 1,984.00 14.8 1,969.20 290.53 17.31% 252.53
1.25 0.21 2,000.00 14.8 1,985.20 306.53 18.26% 268.53
1.26 0.22 2,016.00 15.81 2,000.19 321.52 19.15% 283.52
1.27 0.23 2,032.00 15.82 2,016.18 337.51 20.11% 299.51
1.28 0.24 2,048.00 15.82 2,032.18 353.51 21.06% 315.51
1.29 0.25 2,064.00 15.83 2,048.17 369.5 22.01% 331.5
1.3 0.26 2,080.00 15.84 2,064.16 385.49 22.96% 347.49
1.31 0.27 2,096.00 15.84 2,080.16 401.49 23.92% 363.49
1.32 0.28 2,112.00 15.85 2,096.15 417.48 24.87% 379.48
1.33 0.29 2,128.00 15.86 2,112.14 433.47 25.82% 395.47
1.34 0.3 2,144.00 15.86 2,128.14 449.47 26.78% 411.47
1.35 0.31 2,160.00 15.87 2,144.13 465.46 27.73% 427.46
1.36 0.32 2,176.00 15.88 2,160.12 481.45 28.68% 443.45
1.37 0.33 2,192.00 15.88 2,176.12 497.45 29.63% 459.45
1.38 0.34 2,208.00 15.89 2,192.11 513.44 30.59% 475.44
1.39 0.35 2,224.00 15.89 2,208.11 529.44 31.54% 491.44
1.4 0.36 2,240.00 15.9 2,224.10 545.43 32.49% 507.43
1.41 0.37 2,256.00 15.91 2,240.09 561.42 33.44% 523.42
1.42 0.38 2,272.00 15.91 2,256.09 577.42 34.40% 539.42
1.43 0.39 2,288.00 15.92 2,272.08 593.41 35.35% 555.41
1.44 0.4 2,304.00 15.93 2,288.07 609.4 36.30% 571.4
1.45 0.41 2,320.00 15.93 2,304.07 625.4 37.26% 587.4
1.46 0.42 2,336.00 15.94 2,320.06 641.39 38.21% 603.39
1.47 0.43 2,352.00 15.95 2,336.05 657.38 39.16% 619.38
1.48 0.44 2,368.00 15.95 2,352.05 673.38 40.11% 635.38
1.49 0.45 2,384.00 15.96 2,368.04 689.37 41.07% 651.37
1.5 0.46 2,400.00 15.96 2,384.04 705.37 42.02% 667.37
1.51 0.47 2,416.00 15.97 2,400.03 721.36 42.97% 683.36
1.52 0.48 2,432.00 15.98 2,416.02 737.35 43.92% 699.35
1.53 0.49 2,448.00 15.98 2,432.02 753.35 44.88% 715.35
1.54 0.5 2,464.00 15.99 2,448.01 769.34 45.83% 731.34