Cesim 2022 - Free Excel file for Calculation for 8 round - Free Download.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q
1		1	2	3	4	5	6	7	8	9	10	11	12	13	14	15
2
3
4
5
6	Tech overview, USA
7	Tech 1
8		Go Baby Go	Company 1	Company 3	NXT_REV	Elite	Icon
9	Selling Price, USD	1,038	700	375	315	290	425
10	Number of offered features	5	3	2	1	2	6
11	Sales, k units	18	168	1,169	1,447	1,619	1,129										5,550
12	Demand, k units	18	168	1,169	1,447	1,619	1,129										5,550
13	Tech 2	18,684	117,600	438,375	455,805	469,510	479,825
14		Icon	NXT_REV	Elite	Go Baby Go	Company 1	Company 3
15	Selling Price, USD				1,038	1,000	285
16	Number of offered features				5	2	1
17	Sales, k units				1	2	100										103
18	Demand, k units				1	2	3,093										3,096
19	Tech 3	-	-	-	1,038	2,000	881,505
20		Company 1	Icon	Company 3	NXT_REV	Elite	Go Baby Go
21	Selling Price, USD
22	Number of offered features
23	Sales, k units
24	Demand, k units
25	Tech 4	-	-	-	-	-	-
26		Company 1	Icon	Company 3	NXT_REV	Elite	Go Baby Go
27	Selling Price, USD				1,000
28	Number of offered features				1
29	Sales, k units				15
30	Demand, k units				15
31		-	-	-	15,000	-	-
32
33
34
35
36
37	Tech overview, Asia
38	Tech 1
39		Go Baby Go	NXT_REV	Company 1	Company 3	Icon	Elite
40	Selling Price, RMB	9,135	2,930	3250	2,500	2700	2,000
41	Number of offered features	5	1	3	2	6	2
42	Sales, k units	1	1,281	1302	2,303	2495	3,479										10,861
43	Demand, k units	1	1,281	1302	2,303	2495	3,479										10,861
44	Tech 2	9,135	3,753,330	4,231,500	5,757,500	6,736,500	6,958,000
45		Icon	Elite	Go Baby Go	NXT_REV	Company 1	Company 3
46	Selling Price, RMB			11,817	5,000	4,000	1,560
47	Number of offered features			5	2	3	1
48	Sales, k units			0	0	335	50										385
49	Demand, k units			0	40	335	6972										7,347
50	Tech 3	-	-	-	200,000	1,340,000	10,876,320
51		Company 1	Icon	Company 3	NXT_REV	Elite	Go Baby Go
52	Selling Price, RMB
53	Number of offered features
54	Sales, k units
55	Demand, k units
56	Tech 4	-	-	-	-	-	-
57		Company 1	Icon	Company 3	NXT_REV	Elite	Go Baby Go
58	Selling Price, RMB
59	Number of offered features
60	Sales, k units
61	Demand, k units
62		-	-	-	-	-	-
63
64
65
66
67
68	Tech overview, Europe
69	Tech 1
70		Go Baby Go	Company 1	NXT_REV	Elite	Company 3	Icon
71	Selling Price, EUR	679	500	260	150	175	250
72	Number of offered features	5	3	1	2	2	6
73	Sales, k units	29	160	538	382	1,177	1,268										3,554
74	Demand, k units	29	160	538	1,289	1,177	1,268										4,461
75	Tech 2	19,691	80,000	139,880	193,350	205,975	317,000
76		Icon	NXT_REV	Elite	Go Baby Go	Company 1	Company 3
77	Selling Price, EUR				1365	825	120
78	Number of offered features				5	3	1
79	Sales, k units				-	6	-										6
80	Demand, k units				-	6	6,975										6,981
81	Tech 3	-	-	-	-	4,950	837,000
82		Company 1	Icon	Company 3	NXT_REV	Elite	Go Baby Go
83	Selling Price, EUR
84	Number of offered features
85	Sales, k units
86	Demand, k units
87	Tech 4	-	-	-	-	-	-
88		Company 1	Icon	Company 3	Elite	Go Baby Go	NXT_REV
89	Selling Price, EUR						500
90	Number of offered features						1
91	Sales, k units						89
92	Demand, k units						89
93		-	-	-	-	-	44,500
94
95
96	FREE PERSONAL SUPPORT FOR ROUND 1 and ROUND 2
97	Email:	cesimhelp2020@gmail.com
98	Blog:	https://cesimhelp2020.blogspot.com
99
100