chart mockup.xlsx

	A	B	C	D	E	H	I	J	K	L	M	N	O
1		Revenue	Landed Margin	Gross Margin	Incremental	7	# of days
2	2/1/2022	100	78	55	23	Start Date	End Date	Year	Product Revenue	Gross Margin	Incremental Landed Margin	GM%	Incr Landed %
3	2/2/2022	100	76	56	20	6/21/2026	6/27/2026	TY	0	0	0	#DIV/0!	#DIV/0!
4	2/3/2022	100	79	60	19	6/22/2025	6/28/2025	LY	0	0	0	#DIV/0!	#DIV/0!
5	2/4/2022	100	75	56	19	6/23/2024	6/29/2024	LLY	700	407	141	58%	20%
6	2/5/2022	100	79	57	22
7	2/6/2022	100	79	60	19
8	2/7/2022	100	79	56	23
9	2/8/2022	100	78	55	23
10	2/9/2022	100	80	60	20
11	2/10/2022	100	76	60	16
12	2/11/2022	100	77	57	20
13	2/12/2022	100	77	55	22
14	2/13/2022	100	77	59	18
15	2/14/2022	100	77	60	17
16	2/15/2022	100	77	56	21
17	2/16/2022	100	76	57	19
18	2/17/2022	100	79	56	23
19	2/18/2022	100	79	60	19
20	2/19/2022	100	78	56	22
21	2/20/2022	100	80	56	24
22	2/21/2022	100	78	60	18
23	2/22/2022	100	77	59	18
24	2/23/2022	100	76	56	20
25	2/24/2022	100	79	59	20
26	2/25/2022	100	79	60	19
27	2/26/2022	100	77	56	21
28	2/27/2022	100	79	57	22
29	2/28/2022	100	78	59	19
30	3/1/2022	100	78	60	18
31	3/2/2022	100	80	59	21
32	3/3/2022	100	75	57	18
33	3/4/2022	100	80	59	21
34	3/5/2022	100	79	60	19
35	3/6/2022	100	76	56	20
36	3/7/2022	100	75	58	17
37	3/8/2022	100	78	60	18
38	3/9/2022	100	78	58	20
39	3/10/2022	100	79	59	20
40	3/11/2022	100	79	60	19
41	3/12/2022	100	77	60	17
42	3/13/2022	100	75	58	17
43	3/14/2022	100	77	60	17
44	3/15/2022	100	75	56	19
45	3/16/2022	100	76	59	17
46	3/17/2022	100	78	60	18
47	3/18/2022	100	75	55	20
48	3/19/2022	100	80	57	23
49	3/20/2022	100	76	56	20
50	3/21/2022	100	79	60	19
51	3/22/2022	100	75	55	20
52	3/23/2022	100	75	60	15
53	3/24/2022	100	80	59	21
54	3/25/2022	100	75	60	15
55	3/26/2022	100	77	60	17
56	3/27/2022	100	80	57	23
57	3/28/2022	100	77	56	21
58	3/29/2022	100	78	59	19
59	3/30/2022	100	79	59	20
60	3/31/2022	100	79	57	22
61	4/1/2022	100	75	56	19
62	4/2/2022	100	80	55	25
63	4/3/2022	100	76	60	16
64	4/4/2022	100	75	60	15
65	4/5/2022	100	76	57	19
66	4/6/2022	100	75	59	16
67	4/7/2022	100	77	60	17
68	4/8/2022	100	77	58	19
69	4/9/2022	100	78	60	18
70	4/10/2022	100	77	56	21
71	4/11/2022	100	78	56	22
72	4/12/2022	100	76	59	17
73	4/13/2022	100	79	55	24
74	4/14/2022	100	78	59	19
75	4/15/2022	100	76	58	18
76	4/16/2022	100	75	58	17
77	4/17/2022	100	78	58	20
78	4/18/2022	100	75	60	15
79	4/19/2022	100	76	55	21
80	4/20/2022	100	80	58	22
81	4/21/2022	100	80	60	20
82	4/22/2022	100	76	60	16
83	4/23/2022	100	76	55	21
84	4/24/2022	100	78	56	22
85	4/25/2022	100	76	58	18
86	4/26/2022	100	79	58	21
87	4/27/2022	100	78	60	18
88	4/28/2022	100	80	56	24
89	4/29/2022	100	78	58	20
90	4/30/2022	100	76	57	19
91	5/1/2022	100	78	55	23
92	5/2/2022	100	76	56	20
93	5/3/2022	100	78	58	20
94	5/4/2022	100	77	59	18
95	5/5/2022	100	79	56	23
96	5/6/2022	100	77	57	20
97	5/7/2022	100	76	60	16
98	5/8/2022	100	76	58	18
99	5/9/2022	100	75	59	16
100	5/10/2022	100	80	58	22