-
8/2/2019 What if Profit
1/39
700
400 0 400 0 400 0 400 0
793 1 786 2 779 3 772 41186 2 1172 4 1158 6 1144 8
1579 3 1558 6 1537 9 1516 12
1972 4 1944 8 1916 12 1888 16
2365 5 2330 10 2295 15 2260 20
2758 6 2716 12 2674 18 2632 24
3151 7 3102 14 3053 21 3004 28
3544 8 3488 16 3432 24 3376 32
3937 9 3874 18 3811 27 3748 36
4330 10 4260 20 4190 30 4120 40
4723 11 4646 22 4569 33 4492 44
5116 12 5032 24 4948 36 4864 48
5509 13 5418 26 5327 39 5236 52
5902 14 5804 28 5706 42 5608 56
6295 15 6190 30 6085 45 5980 60
6688 16 6576 32 6464 48 6352 64
7081 17 6962 34 6843 51 6724 68
7474 18 7348 36 7222 54 7096 72
7867 19 7734 38 7601 57 7468 76
8260 20 8120 40 7980 60 7840 80
8653 21 8506 42 8359 63 8212 84
9046 22 8892 44 8738 66 8584 889439 23 9278 46 9117 69 8956
92
9832 24 9664 48 9496 72 9328 96
10225 25 10050 50 9875 75 9700 100
10618 26 10436 52 10254 78 10072 104
11011 27 10822 54 10633 81 10444 108
11404 28 11208 56 11012 84 10816 112
11797 29 11594 58 11391 87 11188 116
12190 30 11980 60 11770 90 11560 120
12583 31 12366 62 12149 93 11932 124
12976 32 12752 64 12528 96 12304 128
13369 33 13138 66 12907 99 12676 132
13762 34 13524 68 13286 102 13048 136
14155 35 13910 70 13665 105 13420 140
14548 36 14296 72 14044 108 13792 144
14941 37 14682 74 14423 111 14164 148
15334 38 15068 76 14802 114 14536 152
15727 39 15454 78 15181 117 14908 156
16120 40 15840 80 15560 120 15280 160
16513 41 16226 82 15939 123 15652 164
-
8/2/2019 What if Profit
2/39
16906 42 16612 84 16318 126 16024 168
17299 43 16998 86 16697 129 16396 172
17692 44 17384 88 17076 132 16768 176
18085 45 17770 90 17455 135 17140 180
18478 46 18156 92 17834 138 17512 184
18871 47 18542 94 18213 141 17884 188
19264 48 18928 96 18592 144 18256 19219657 49 19314 98 18971 147
18628 196
20050 50 19700 100 19350 150 19000 200
20443 51 20086 102 19729 153 19372 204
20836 52 20472 104 20108 156 19744 208
21229 53 20858 106 20487 159 20116 212
21622 54 21244 108 20866 162 20488 216
22015 55 21630 110 21245 165 20860 220
22408 56 22016 112 21624 168 21232 224
22801 57 22402 114 22003 171 21604 228
23194 58 22788 116 22382 174 21976 232
23587 59 23174 118 22761 177 22348 236
23980 60 23560 120 23140 180 22720 240
24373 61 23946 122 23519 183 23092 244
24766 62 24332 124 23898 186 23464 248
25159 63 24718 126 24277 189 23836 252
25552 64 25104 128 24656 192 24208 256
25945 65 25490 130 25035 195 24580 260
26338 66 25876 132 25414 198 24952 264
26731 67 26262 134 25793 201 25324 268
27124 68 26648 136 26172 204 25696 272
27517 69 27034 138 26551 207 26068 27627910 70 27420 140 26930
210 26440 280
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
-
8/2/2019 What if Profit
3/39
89
90
91
92
93
94
9596
97
98
99
100
101
102
103
104
105
106
107
108
109
110
111
112
113
114
115
116117
118
119
120
121
122
123
124
125
126
127
128
129
130
131
132
133
134
135
-
8/2/2019 What if Profit
4/39
136
137
138
139
140
141
142143
144
145
146
147
148
149
150
151
152
153
154
155
156
157
158
159
160
161
162
163164
165
166
167
168
169
170
171
172
173
174
175
176
177
178
179
180
181
182
-
8/2/2019 What if Profit
5/39
183
184
185
186
187
188
189190
191
192
193
194
195
196
197
198
199
200
201
202
203
204
205
206
207
208
209
210211
212
213
214
215
216
217
218
219
220
221
222
223
224
225
226
227
228
229
-
8/2/2019 What if Profit
6/39
230
231
232
233
234
235
236237
238
239
240
241
242
243
244
245
246
247
248
249
250
251
252
253
254
255
256
257258
259
260
261
262
263
264
265
266
267
268
269
270
271
272
273
274
275
276
-
8/2/2019 What if Profit
7/39
277
278
279
280
281
282
283284
285
286
287
288
289
290
291
292
293
294
295
296
297
298
299
300
301
302
303
304305
306
307
308
309
310
311
312
313
314
315
316
317
318
319
320
321
322
323
-
8/2/2019 What if Profit
8/39
324
325
326
327
328
329
330331
332
333
334
335
336
337
338
339
340
341
342
343
344
345
346
347
348
349
350
351352
353
354
355
356
357
358
359
360
361
362
363
364
365
366
367
368
369
370
-
8/2/2019 What if Profit
9/39
371
372
373
374
375
376
377378
379
380
381
382
383
384
385
386
387
388
389
390
391
392
393
394
395
396
397
398399
400
401
402
403
404
405
406
407
408
409
410
411
412
413
414
415
416
417
-
8/2/2019 What if Profit
10/39
418
419
420
421
422
423
424425
426
427
428
429
430
431
432
433
434
435
436
437
438
439
440
441
442
443
444
445446
447
448
449
450
451
452
453
454
455
456
457
458
459
460
461
462
463
464
-
8/2/2019 What if Profit
11/39
465
466
467
468
469
470
471472
473
474
475
476
477
478
479
480
481
482
483
484
485
486
487
488
489
490
491
492493
494
495
496
497
498
499
500
501
502
503
504
505
506
507
508
509
510
511
-
8/2/2019 What if Profit
12/39
512
513
514
515
516
517
518519
520
521
522
523
524
525
526
527
528
529
530
531
532
533
534
535
536
537
538
539540
541
542
543
544
545
546
547
548
549
550
551
552
553
554
555
556
557
558
-
8/2/2019 What if Profit
13/39
559
560
561
562
563
564
565566
567
568
569
570
571
572
573
574
575
576
577
578
579
580
581
582
583
584
585
586587
588
589
590
591
592
593
594
595
596
-
8/2/2019 What if Profit
14/39
total pf cons or has bought too per dsc given
400 0 0 400 400 0
765 5 400 365 730 101130 10 800 330 1060 20
1495 15 1200 295 1390 30
1860 20 1600 260 1720 40
2225 25 2000 225 2050 50
2590 30 2400 190 2380 60
2955 35 2800 155 2710 70
3320 40 3200 120 3040 80
3685 45 3600 85 3370 90
4050 50 4000 50 3700 100
4415 55 4400 15 4030 110
4780 60 4800 -20 4360 120
5145 65 5200 -55 4690 130
5510 70 5600 -90 5020 140
5875 75 6000 -125 5350 150
6240 80 6400 -160 5680 160
6605 85 6800 -195 6010 170
6970 90 7200 -230 6340 180
7335 95 7600 -265 6670 190
7700 100 8000 -300 7000 200
8065 105 8400 -335 7330 210
8430 110 8800 -370 7660 2208795 115 9200 -405 7990 230
9160 120 9600 -440 8320 240
9525 125 10000 -475 8650 250
9890 130 10400 -510 8980 260
10255 135 10800 -545 9310 270
10620 140 11200 -580 9640 280
10985 145 11600 -615 9970 290
11350 150 12000 -650 10300 300
11715 155 12400 -685 10630 310
12080 160 12800 -720 10960 320
12445 165 13200 -755 11290 330
12810 170 13600 -790 11620 340
13175 175 14000 -825 11950 350
13540 180 14400 -860 12280 360
13905 185 14800 -895 12610 370
14270 190 15200 -930 12940 380
14635 195 15600 -965 13270 390
15000 200 16000 -1000 13600 400
15365 205 16400 -1035 13930 410
-
8/2/2019 What if Profit
15/39
15730 210 16800 -1070 14260 420
16095 215 17200 -1105 14590 430
16460 220 17600 -1140 14920 440
16825 225 18000 -1175 15250 450
17190 230 18400 -1210 15580 460
17555 235 18800 -1245 15910 470
17920 240 19200 -1280 16240 48018285 245 19600 -1315 16570
490
18650 250 20000 -1350 16900 500
19015 255 20400 -1385 17230 510
19380 260 20800 -1420 17560 520
19745 265 21200 -1455 17890 530
20110 270 21600 -1490 18220 540
20475 275 22000 -1525 18550 550
20840 280 22400 -1560 18880 560
21205 285 22800 -1595 19210 570
21570 290 23200 -1630 19540 580
21935 295 23600 -1665 19870 590
22300 300 24000 -1700 20200 600
22665 305 24400 -1735 20530 610
23030 310 24800 -1770 20860 620
23395 315 25200 -1805 21190 630
23760 320 25600 -1840 21520 640
24125 325 26000 -1875 21850 650
24490 330 26400 -1910 22180 660
24855 335 26800 -1945 22510 670
25220 340 27200 -1980 22840 680
25585 345 27600 -2015 23170 69025950 350 28000 -2050 23500
700
23830 710
24160 720
24490 730
24820 740
25150 750
25480 760
25810 770
26140 780
26470 790
26800 800
27130 810
27460 820
27790 830
28120 840
28450 850
28780 860
29110 870
29440 880
-
8/2/2019 What if Profit
16/39
29770 890
30100 900
30430 910
30760 920
31090 930
31420 940
31750 95032080 960
32410 970
32740 980
33070 990
33400 1000
33730 1010
34060 1020
34390 1030
34720 1040
35050 1050
35380 1060
35710 1070
36040 1080
36370 1090
36700 1100
37030 1110
37360 1120
37690 1130
38020 1140
38350 1150
38680 116039010 1170
39340 1180
39670 1190
40000 1200
40330 1210
40660 1220
40990 1230
41320 1240
41650 1250
41980 1260
42310 1270
42640 1280
42970 1290
43300 1300
43630 1310
43960 1320
44290 1330
44620 1340
44950 1350
-
8/2/2019 What if Profit
17/39
45280 1360
45610 1370
45940 1380
46270 1390
46600 1400
46930 1410
47260 142047590 1430
47920 1440
48250 1450
48580 1460
48910 1470
49240 1480
49570 1490
49900 1500
50230 1510
50560 1520
50890 1530
51220 1540
51550 1550
51880 1560
52210 1570
52540 1580
52870 1590
53200 1600
53530 1610
53860 1620
54190 163054520 1640
54850 1650
55180 1660
55510 1670
55840 1680
56170 1690
56500 1700
56830 1710
57160 1720
57490 1730
57820 1740
58150 1750
58480 1760
58810 1770
59140 1780
59470 1790
59800 1800
60130 1810
60460 1820
-
8/2/2019 What if Profit
18/39
60790 1830
61120 1840
61450 1850
61780 1860
62110 1870
62440 1880
62770 189063100 1900
63430 1910
63760 1920
64090 1930
64420 1940
64750 1950
65080 1960
65410 1970
65740 1980
66070 1990
66400 2000
66730 2010
67060 2020
67390 2030
67720 2040
68050 2050
68380 2060
68710 2070
69040 2080
69370 2090
69700 210070030 2110
70360 2120
70690 2130
71020 2140
71350 2150
71680 2160
72010 2170
400
400
400
400
400
400
400
400
400
400
400
400
-
8/2/2019 What if Profit
19/39
400
400
400
400
400
400
400400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
-
8/2/2019 What if Profit
20/39
400
400
400
400
400
400
400400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
-
8/2/2019 What if Profit
21/39
400
400
400
400
400
400
400400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
-
8/2/2019 What if Profit
22/39
400
400
400
400
400
400
400400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
-
8/2/2019 What if Profit
23/39
400
400
400
400
400
400
400400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
-
8/2/2019 What if Profit
24/39
400
400
400
400
400
400
400400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
-
8/2/2019 What if Profit
25/39
400
400
400
400
400
400
400400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
-
8/2/2019 What if Profit
26/39
400
400
400
400
400
400
400400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400
400400
400
400
400
400
400
400
400
400
400
400
400
400
400
-
8/2/2019 What if Profit
27/39
profit from peeps broght in profit from original ben after cost
for original ben after
0 400 700
400 330 630800 260 560
1200 190 490
1600 120 420
2000 50 350
2400 -20 280
2800 -90 210
3200 -160 140
3600 -230 70
4000 -300 0
4400 -370 -70
4800 -440 -140
5200 -510 -210
5600 -580 -280
6000 -650 -350
6400 -720 -420
6800 -790 -490
7200 -860 -560
7600 -930 -630
8000 -1000 -700
8400 -1070 -770
8800 -1140 -8409200 -1210 -910
9600 -1280 -980
10000 -1350 -1050
10400 -1420 -1120
10800 -1490 -1190
11200 -1560 -1260
11600 -1630 -1330
12000 -1700 -1400
12400 -1770 -1470
12800 -1840 -1540
13200 -1910 -1610
13600 -1980 -1680
14000 -2050 -1750
14400 -2120 -1820
14800 -2190 -1890
15200 -2260 -1960
15600 -2330 -2030
16000 -2400 -2100
16400 -2470 -2170
-
8/2/2019 What if Profit
28/39
16800 -2540 -2240
17200 -2610 -2310
17600 -2680 -2380
18000 -2750 -2450
18400 -2820 -2520
18800 -2890 -2590
19200 -2960 -266019600 -3030 -2730
20000 -3100 -2800
20400 -3170 -2870
20800 -3240 -2940
21200 -3310 -3010
21600 -3380 -3080
22000 -3450 -3150
22400 -3520 -3220
22800 -3590 -3290
23200 -3660 -3360
23600 -3730 -3430
24000 -3800 -3500
24400 -3870 -3570
24800 -3940 -3640
25200 -4010 -3710
25600 -4080 -3780
26000 -4150 -3850
26400 -4220 -3920
26800 -4290 -3990
27200 -4360 -4060
27600 -4430 -413028000 -4500 -4200
28400
28800
29200
29600
30000
30400
30800
31200
31600
32000
32400
32800
33200
33600
34000
34400
34800
35200
-
8/2/2019 What if Profit
29/39
35600
36000
36400
36800
37200
37600
3800038400
38800
39200
39600
40000
40400
40800
41200
41600
42000
42400
42800
43200
43600
44000
44400
44800
45200
45600
46000
4640046800
47200
47600
48000
48400
48800
49200
49600
50000
50400
50800
51200
51600
52000
52400
52800
53200
53600
54000
-
8/2/2019 What if Profit
30/39
54400
54800
55200
55600
56000
56400
5680057200
57600
58000
58400
58800
59200
59600
60000
60400
60800
61200
61600
62000
62400
62800
63200
63600
64000
64400
64800
6520065600
66000
66400
66800
67200
67600
68000
68400
68800
69200
69600
70000
70400
70800
71200
71600
72000
72400
72800
-
8/2/2019 What if Profit
31/39
73200
73600
74000
74400
74800
75200
7560076000
76400
76800
77200
77600
78000
78400
78800
79200
79600
80000
80400
80800
81200
81600
82000
82400
82800
83200
83600
8400084400
84800
85200
85600
86000
86400
86800
0
0
0
0
0
0
0
0
0
0
0
0
-
8/2/2019 What if Profit
32/39
0
0
0
0
0
0
00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-
8/2/2019 What if Profit
33/39
0
0
0
0
0
0
00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-
8/2/2019 What if Profit
34/39
0
0
0
0
0
0
00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-
8/2/2019 What if Profit
35/39
0
0
0
0
0
0
00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-
8/2/2019 What if Profit
36/39
0
0
0
0
0
0
00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-
8/2/2019 What if Profit
37/39
0
0
0
0
0
0
00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-
8/2/2019 What if Profit
38/39
0
0
0
0
0
0
00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
-
8/2/2019 What if Profit
39/39
0
0
0
0
0
0
00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
00
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
0
