DAY MSRP SRP QUANTITY (X) Y=MSRP*X Y’=SRP*X Y’-X

1 5.00 7.00 6 30 42 12

2 5.00 7.00 5 25 35 10

3 5.00 7.00 3 15 21 6

4 5.00 7.00 2 10 14 4

5 5.00 7.00 3 15 21 6

6 5.00 7.00 4 20 28 8

7 5.00 7.00 5 25 35 10

TOTAL 35 49 28 196 140 56 56

DAY MSRP SRP QUANTITY (X) Y=MSRP*X Y’=SRP*X Y’-X

1 6.00 7.00 6 36 42 6

2 6.00 7.00 5 60 35 5

3 6.00 7.00 3 18 21 3

4 6.00 7.00 4 24 28 4

5 6.00 7.00 6 36 42 6

6 6.00 7.00 2 12 14 2

7 6.00 7.00 1 6 7 1

TOTAL 42 49 27 162 189 27

DAY MSRP SRP QUANTITY (X) Y=MSRP*X Y’=SRP*X Y’-X

1 7.00 8.00 2 14 16 2

2 7.00 8.00 3 21 24 3

3 7.00 8.00 5 35 40 5

4 7.00 8.00 1 7 8 1

5 7.00 8.00 3 21 24 3

6 7.00 8.00 4 28 32 4

7 7.00 8.00 5 35 40 5

TOTAL 49 56 23 161 184 23

DAY MSRP SRP QUANTITY (X) Y=MSRP*X Y’=SRP*X Y’-X

1 5.00 6.00 4 20 24 4

2 5.00 6.00 5 25 30 5

3 5.00 6.00 5 25 30 5

4 5.00 6.00 2 10 12 2

5 5.00 6.00 2 10 12 2

6 5.00 6.00 3 15 18 3

7 5.00 6.00 3 15 18 3

TOTAL 35 42 24 120 144 24

DAY MSRP SRP QUANTITY (X) Y=MSRP*X Y’=SRP*X Y’-X

1 5.00 6.00 3 15 18 3

2 5.00 6.00 4 20 24 4

3 5.00 6.00 3 15 18 3

4 5.00 6.00 3 15 18 3
5 5.00 6.00 1 5 6 1

6 5.00 6.00 3 15 18 3

7 5.00 6.00 2 10 12 2

TOTAL 35 42 19 95 114 19
7 7

6 6

5 5

COOKING OIL
4 4
SHAMPOO
COLGATE
3 3 BISCUIT
GREAT TASTE

2 2

1 1

0 0
1 2 3 4 5 6 7