SalesandCosts1.xlsx

Sheet1

Region Sales Labor Costs Materials Costs
1 $2,070,279.00 $59,313.00 $25,489.00
2 $2,253,758.00 $84,294.00 $24,159.00
3 $1,158,833.00 $61,570.00 $27,903.00
4 $1,916,107.00 $75,704.00 $26,936.00
5 $2,209,766.00 $73,411.00 $20,282.00
6 $1,344,758.00 $58,071.00 $27,327.00
7 $1,525,285.00 $63,391.00 $20,948.00
8 $2,101,502.00 $71,228.00 $22,553.00
9 $2,343,835.00 $63,438.00 $26,483.00
10 $1,965,095.00 $61,898.00 $18,493.00
11 $1,426,194.00 $85,093.00 $28,694.00
12 $2,029,357.00 $59,075.00 $27,439.00
13 $986,042.00 $78,975.00 $26,713.00
14 $1,901,358.00 $86,003.00 $25,048.00
15 $1,465,856.00 $86,628.00 $27,959.00
16 $1,339,142.00 $66,014.00 $20,393.00
17 $1,200,863.00 $57,088.00 $20,524.00
18 $1,295,627.00 $68,377.00 $26,861.00
19 $892,951.00 $63,295.00 $23,854.00
20 $1,781,455.00 $68,708.00 $17,651.00
21 $2,004,767.00 $72,406.00 $24,306.00
22 $1,806,366.00 $66,453.00 $25,955.00
23 $1,589,468.00 $73,428.00 $25,793.00
24 $1,417,498.00 $80,573.00 $27,410.00
25 $1,007,695.00 $71,824.00 $27,023.00
26 $2,047,287.00 $58,911.00 $19,564.00
27 $633,691.00 $70,385.00 $18,798.00
28 $1,498,891.00 $78,440.00 $27,471.00
29 $845,502.00 $56,672.00 $28,614.00
30 $1,326,477.00 $85,644.00 $22,815.00
31 $2,269,852.00 $80,518.00 $21,864.00
32 $2,355,777.00 $64,302.00 $17,614.00
33 $537,921.00 $67,073.00 $18,759.00
34 $1,795,804.00 $87,295.00 $22,673.00
35 $1,135,573.00 $70,522.00 $24,010.00
36 $1,089,914.00 $73,215.00 $22,557.00
37 $2,011,619.00 $78,151.00 $28,035.00
38 $2,281,482.00 $85,753.00 $23,273.00
39 $921,194.00 $76,725.00 $20,106.00
40 $1,691,862.00 $67,237.00 $29,091.00
41 $1,268,440.00 $73,632.00 $28,556.00
42 $1,569,321.00 $80,347.00 $20,155.00
43 $823,068.00 $80,167.00 $19,767.00
44 $1,524,685.00 $75,288.00 $26,404.00
45 $1,908,126.00 $63,282.00 $25,759.00
46 $1,566,024.00 $69,968.00 $22,545.00
47 $1,619,888.00 $83,180.00 $28,056.00
48 $808,591.00 $68,919.00 $23,179.00
49 $1,040,239.00 $67,078.00 $19,997.00
50 $997,462.00 $75,289.00 $29,025.00
51 $801,630.00 $68,497.00 $18,740.00
52 $1,886,438.00 $67,231.00 $27,850.00
53 $864,289.00 $83,353.00 $21,987.00
54 $544,624.00 $81,315.00 $27,823.00
55 $1,287,403.00 $87,633.00 $22,756.00
56 $890,054.00 $56,083.00 $20,547.00
57 $2,239,090.00 $86,178.00 $27,994.00
58 $2,262,311.00 $57,910.00 $24,894.00
59 $1,080,190.00 $87,059.00 $24,367.00
60 $2,147,915.00 $80,572.00 $25,795.00
61 $2,396,990.00 $80,957.00 $19,901.00
62 $1,417,255.00 $58,839.00 $27,052.00
63 $1,157,278.00 $69,583.00 $28,822.00
64 $1,134,178.00 $80,016.00 $29,467.00
65 $2,345,258.00 $73,865.00 $19,903.00
66 $1,672,436.00 $81,601.00 $26,807.00
67 $2,345,143.00 $63,813.00 $18,103.00
68 $2,261,119.00 $76,714.00 $26,727.00
69 $1,866,284.00 $81,186.00 $25,151.00
70 $1,580,449.00 $73,410.00 $25,915.00
71 $646,655.00 $75,838.00 $26,430.00
72 $1,056,578.00 $74,259.00 $28,569.00
73 $1,732,073.00 $70,017.00 $22,004.00
74 $2,101,072.00 $87,546.00 $17,993.00
75 $718,115.00 $57,482.00 $22,655.00
76 $1,976,968.00 $77,448.00 $24,843.00
77 $2,021,155.00 $81,244.00 $24,262.00
78 $920,032.00 $68,843.00 $28,814.00
79 $1,176,260.00 $83,347.00 $19,435.00
80 $1,795,298.00 $84,689.00 $21,987.00
81 $1,238,913.00 $76,721.00 $22,590.00
82 $1,193,492.00 $73,115.00 $28,932.00
83 $1,917,295.00 $84,008.00 $21,393.00
84 $1,917,107.00 $63,529.00 $22,760.00
85 $1,111,683.00 $75,823.00 $20,284.00
86 $2,358,103.00 $62,489.00 $24,670.00
87 $1,512,228.00 $78,675.00 $22,574.00
88 $2,365,887.00 $77,698.00 $22,541.00
89 $1,220,109.00 $69,343.00 $18,787.00
90 $1,582,269.00 $87,323.00 $20,135.00
91 $1,694,185.00 $59,479.00 $23,110.00
92 $1,172,850.00 $56,737.00 $21,527.00
93 $719,072.00 $88,180.00 $21,478.00
94 $761,940.00 $70,907.00 $29,386.00
95 $654,623.00 $65,953.00 $19,344.00
96 $1,754,492.00 $63,005.00 $19,231.00
97 $2,100,389.00 $73,282.00 $20,066.00
98 $2,112,363.00 $72,606.00 $24,597.00
99 $1,900,468.00 $76,151.00 $23,548.00
100 $927,771.00 $85,190.00 $26,457.00
101 $1,335,138.00 $64,275.00 $24,610.00
102 $1,021,173.00 $77,647.00 $19,816.00
103 $1,146,799.00 $73,662.00 $24,943.00
104 $2,066,518.00 $57,254.00 $17,847.00
105 $1,932,132.00 $75,716.00 $23,913.00
106 $919,282.00 $82,506.00 $29,471.00
107 $2,141,066.00 $75,596.00 $27,372.00
108 $599,061.00 $62,359.00 $24,159.00
109 $1,411,500.00 $61,139.00 $26,711.00
110 $2,389,813.00 $72,706.00 $18,468.00
111 $2,377,562.00 $78,447.00 $27,798.00
112 $535,614.00 $76,687.00 $21,539.00
113 $2,147,780.00 $58,931.00 $29,267.00
114 $2,137,903.00 $57,422.00 $28,743.00
115 $1,230,437.00 $73,808.00 $29,166.00
116 $995,140.00 $62,161.00 $17,868.00
117 $1,387,932.00 $69,869.00 $26,738.00
118 $550,332.00 $86,126.00 $22,865.00
119 $653,114.00 $74,309.00 $26,982.00
120 $1,610,589.00 $85,271.00 $26,716.00
121 $1,459,722.00 $69,595.00 $22,494.00
122 $1,051,652.00 $87,409.00 $26,092.00
123 $941,630.00 $68,080.00 $27,530.00
124 $1,254,743.00 $59,737.00 $18,836.00
125 $1,218,564.00 $64,344.00 $20,925.00
126 $1,203,395.00 $59,236.00 $25,071.00
127 $550,153.00 $56,128.00 $23,266.00
128 $586,207.00 $72,952.00 $23,341.00
129 $2,128,845.00 $72,209.00 $28,773.00
130 $2,193,410.00 $84,652.00 $20,450.00
131 $533,211.00 $65,444.00 $20,040.00
132 $1,499,001.00 $85,194.00 $23,602.00
133 $1,232,044.00 $59,434.00 $19,998.00
134 $1,173,982.00 $83,325.00 $21,826.00
135 $1,735,144.00 $80,895.00 $22,102.00
136 $1,824,943.00 $60,482.00 $20,154.00
137 $1,943,972.00 $75,832.00 $26,613.00
138 $1,783,202.00 $70,814.00 $28,130.00
139 $615,007.00 $72,724.00 $28,755.00
140 $1,073,409.00 $73,356.00 $24,640.00
141 $1,324,584.00 $56,036.00 $28,007.00
142 $1,572,545.00 $59,405.00 $27,291.00
143 $2,142,207.00 $83,025.00 $27,538.00
144 $1,322,803.00 $82,618.00 $28,963.00
145 $955,162.00 $69,877.00 $20,216.00
146 $1,204,299.00 $69,888.00 $23,943.00
147 $1,247,238.00 $83,553.00 $22,312.00
148 $668,568.00 $71,330.00 $19,654.00
149 $901,037.00 $68,961.00 $25,080.00
150 $1,470,753.00 $60,016.00 $22,154.00
151 $2,241,978.00 $76,705.00 $17,901.00
152 $999,515.00 $59,058.00 $20,996.00
153 $2,281,842.00 $75,257.00 $23,574.00
154 $1,633,531.00 $77,013.00 $23,619.00
155 $1,193,062.00 $69,213.00 $25,855.00
156 $2,191,119.00 $81,676.00 $23,635.00
157 $1,030,840.00 $70,962.00 $19,786.00
158 $1,135,681.00 $80,343.00 $23,138.00
159 $2,300,149.00 $88,624.00 $22,954.00
160 $996,367.00 $59,992.00 $18,193.00
161 $1,950,032.00 $72,645.00 $22,088.00
162 $1,902,193.00 $70,097.00 $18,435.00
163 $1,943,646.00 $60,325.00 $27,499.00
164 $656,331.00 $73,410.00 $24,471.00
165 $1,407,348.00 $78,931.00 $22,677.00
166 $2,145,281.00 $88,810.00 $19,953.00
167 $1,771,726.00 $59,593.00 $25,434.00
168 $2,249,655.00 $69,797.00 $28,933.00
169 $1,133,698.00 $70,742.00 $18,208.00
170 $1,373,116.00 $76,342.00 $24,072.00
171 $1,606,126.00 $68,633.00 $22,686.00
172 $687,442.00 $70,880.00 $23,726.00
173 $2,207,122.00 $85,731.00 $22,326.00
174 $2,111,579.00 $64,977.00 $22,572.00
175 $1,596,675.00 $85,872.00 $21,387.00
176 $2,123,277.00 $58,092.00 $23,115.00
177 $2,389,076.00 $80,723.00 $27,666.00
178 $1,870,329.00 $59,693.00 $25,212.00
179 $1,154,544.00 $66,204.00 $21,491.00
180 $1,143,138.00 $74,878.00 $22,836.00
181 $1,294,604.00 $88,236.00 $26,604.00
182 $1,966,778.00 $70,841.00 $24,158.00
183 $515,820.00 $87,052.00 $28,152.00
184 $2,223,939.00 $76,689.00 $23,061.00
185 $1,956,787.00 $57,714.00 $19,884.00
186 $1,188,708.00 $64,546.00 $24,425.00
187 $1,597,823.00 $81,454.00 $27,510.00
188 $1,360,436.00 $81,669.00 $21,335.00
189 $519,655.00 $74,236.00 $17,838.00
190 $651,626.00 $57,153.00 $18,357.00
191 $1,063,954.00 $75,651.00 $18,936.00
192 $1,423,040.00 $84,311.00 $26,813.00
193 $645,388.00 $81,524.00 $24,561.00
194 $1,283,879.00 $85,012.00 $27,877.00
195 $2,049,640.00 $72,002.00 $21,578.00
196 $2,412,435.00 $78,743.00 $21,039.00
197 $887,789.00 $56,150.00 $18,591.00
198 $2,290,641.00 $63,763.00 $20,787.00
199 $1,590,895.00 $84,386.00 $22,510.00
200 $2,361,150.00 $68,802.00 $19,429.00
201 $2,142,241.00 $64,416.00 $24,386.00
202 $2,018,946.00 $72,226.00 $21,395.00
203 $1,426,128.00 $56,606.00 $23,506.00
204 $2,307,175.00 $69,290.00 $23,132.00
205 $2,359,559.00 $56,410.00 $28,282.00
206 $821,665.00 $74,653.00 $17,632.00
207 $1,866,668.00 $59,957.00 $26,226.00
208 $604,250.00 $76,469.00 $28,895.00
209 $1,969,455.00 $62,555.00 $25,287.00
210 $2,284,304.00 $58,962.00 $18,274.00
211 $851,326.00 $78,286.00 $22,293.00
212 $804,827.00 $78,756.00 $21,863.00
213 $703,472.00 $71,453.00 $28,461.00
214 $732,869.00 $60,495.00 $25,047.00
215 $1,532,699.00 $69,098.00 $20,994.00
216 $1,001,095.00 $81,025.00 $25,177.00
217 $2,017,591.00 $83,820.00 $23,090.00
218 $1,395,371.00 $83,098.00 $26,715.00
219 $880,326.00 $68,715.00 $18,865.00
220 $1,525,176.00 $78,973.00 $26,175.00
221 $1,428,854.00 $83,654.00 $22,420.00
222 $1,319,132.00 $56,985.00 $25,476.00
223 $515,776.00 $79,818.00 $23,892.00
224 $2,123,854.00 $63,507.00 $23,303.00
225 $2,010,794.00 $78,581.00 $20,786.00
226 $990,785.00 $63,971.00 $17,590.00
227 $603,132.00 $87,000.00 $25,750.00
228 $1,550,614.00 $87,257.00 $17,557.00
229 $1,360,328.00 $60,054.00 $28,009.00
230 $2,406,056.00 $85,079.00 $27,580.00
231 $1,375,610.00 $82,593.00 $24,851.00
232 $1,819,798.00 $73,386.00 $27,438.00
233 $1,150,208.00 $62,494.00 $20,810.00
234 $1,052,096.00 $64,618.00 $21,318.00
235 $689,215.00 $84,406.00 $22,988.00
236 $628,382.00 $77,514.00 $22,015.00
237 $1,319,461.00 $61,778.00 $17,641.00
238 $2,172,774.00 $66,558.00 $19,540.00
239 $1,531,918.00 $82,419.00 $29,276.00
240 $1,993,862.00 $58,677.00 $28,344.00
241 $958,446.00 $56,712.00 $28,564.00

Sheet2

Sheet3