Final Report

Sales - Total

Sales - Total
Brand	Net Demand	Lost Sales Due to Stock-outs	Units Sold	Sales Revenue	Rebates	Cost of Goods Sold	Gross Margin
Cruiser 2.0	432	0	432	475,200	10,800	115,130	349,270
The Climber	186	0	186	241,800	4,650	78,971	158,179
Silver Bullet	675	0	675	945,000	16,900	330,500	597,600
Cruiser 3.0	426	0	426	489,900	10,650	128,412	350,838
Cruiser 4.0	327	0	327	392,400	16,400	98,517	277,483
Total	2,046	0	2,046	2,544,300	59,400	751,531	1,733,369
End of Worksheet