royalty $ 12,000,000.

00
fchard $ 1,000,000.00
uchard $ 4.00
fcpaper $ 100,000.00
ucpaper $ 1.00
hardprice $ 15.00
paperprice $ 4.00
hardemand 1000000
paperdemand 2000000
paperratiotohard 2

hardrev $ 15,000,000.00 100000

paperrev $ 8,000,000.00 HC sales 200000
fixed costs $ 1,100,000.00 300000
hard vc $ 4,000,000.00 400000
paper vc $ 2,000,000.00 500000
royalty exp $ 12,000,000.00 600000
profit $ 3,900,000.00 700000
800000
900000
1000000
Profit
3900000
$ (11,400,000.00)
$ (9,700,000.00)
$ (8,000,000.00)
$ (6,300,000.00)
$ (4,600,000.00)
$ (2,900,000.00)
$ (1,200,000.00)
$ 500,000.00
$ 2,200,000.00
$ 3,900,000.00
fixed cost 1
var cost 23
Paper 12
royalty 45
sales price 100
units sold 234
revenue 23400
cost 18954
profit 4446
4446
profit 1
4446 2
1 Err:504 3
2 Err:504 4
3 Err:504 5
4 Err:504
5 Err:504
6 Err:504
 23 24 25 26
Err:504 Err:504 Err:504 Err:504
Err:504 Err:504 Err:504 Err:504
Err:504 Err:504 Err:504 Err:504
Err:504 Err:504 Err:504 Err:504
Err:504 Err:504 Err:504 Err:504
year profit
1980 2000
1981 3400
1982 2345
1983 1232 Chart Title
1984 67895
80000
1985 8765
70000
1986 1234
1987 4358
60000
1988 2345
50000
1989 1200
1990 40000
1991 30000
1992
1993 20000

10000

0
1 2 3 4 5
Column F 6
Column G
 Chart Title

4 5
Column F 6 7 8 9 10
Column G