Business Sim.xlsx

	A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y
1	Update solo								Update Roll	Attributes															Clinites
2		EF	St				PRICE			FE	DE	BAT	DIS	PP	PRICE			FE	DE	BAT	DIS	PP	PRICE
3	A	20	10	5	3	5	225		Old									5	3	24	4	5	225
4	B	35	30	15	4	80	265		New	10	9	54	26	64	481			20	10	96	40	100	265
5	GAP	15	20	10	1	75	40		GAP	10	9	54	26	64	481		GAP	15	7	72	36	95	40
6	Average / 6	2.50	3.33	1.67	0.17	12.50	6.67		Average / 6	1.67	1.50	9.00	4.33	10.67	80.17		Average / 6	2.50	1.17	12.00	6.00	15.83	6.67
7	Affluent	4.6	4.1	4.9	4.2	4.3	3.2	I Value (what they want)	HE	3.1	5.5	3.2	3.9	4.5	5.9	Segment	SAVER	2.5	3.3	1.7	2.5	2.2	2
8	minus 1	3.6	3.1	3.9	3.2	3.3	2.2		minus 1	2.1	4.5	2.2	2.9	3.5	4.9		minus 1	1.5	2.3	0.7	1.5	1.2	1
9	Check Rock	29	20	12	4	46	240		Check ROll	4	7	20	13	37	393		Check TONE	9	6	32	13	24	232
10
11									pg 4
12		FE	DE	BAT	DIS	PP	PRICE			FE	DE	BAT	DIS	PP	PRICE					FE	DE	BAT	DIS	PP
13	NEW	16	8	71	31	68	427			5	3	24	4	5	400				NEW	16	8	71	31	68
14		20	10	96	40	100	500			20	10	96	40	100	600				New	10	9	54	26	64
15	GAP	4	2	25	9	32	73		GAP	15	7	72	36	95	200					13	8.5	62.5	28.5	66
16	Average / 6	0.67	0.33	4.17	1.50	5.33	12.17		Average / 6	2.50	1.17	12.00	6.00	15.83	33.33
17	PROF	5	5.3	5	6.1	6.1	5.8		EXP	w	2	5.6	5.8	6	3.6
18	minus 1	4	4.3	4	5.1	5.1	4.8		minus 1	#VALUE!	1	4.6	4.8	5	2.6					FE	DE	BAT	DIS	PP
19	Check TONE	19	9	88	39	95	485		Check TONE	#VALUE!	4	79	33	84	487			PONOAH	Period 1	13	9	63	29	66
20																		PONOVA	Period 0	13	8	40	40	75
21																					1	23	-11	-9
22
23		DE	BAT	DIS	PP	RMA	CF	DI	RR	PRICE										FE	DE	BAT	DIS	PP
24		3	24	4	5	5	5	1	1	400								Shopper		7	7	48	22	51
25		10	96	40	100	80	50	100	100	500								Saver		9	6	34	10	26
26	GAP	7	72	36	95	75	45	99	99	100										8	6.5	41	16	38.5
27	Average / 6	1.17	12.00	6.00	15.83	12.50	7.50	16.50	16.50	16.67
28	PROF	5.4	4.9	5.6	5.6	2.3	4.5	5.1	3.4	5.8
29	minus 1	4.4	3.9	4.6	4.6	1.3	3.5	4.1	2.4	4.8
30	Check TONE	8	71	32	78	21	31	69	41	480
31
32		DE	BAT	DIS	PP	RMA	CF	DI	RR	PRICE
33		3	24	4	5	5	5	1	1	400
34		10	96	40	100	80	50	100	100	500
35	GAP	7	72	36	95	75	45	99	99	100
36	Average / 6	1.17	12.00	6.00	15.83	12.50	7.50	16.50	16.50	16.67
37	MILL	5.2	3	5.5	4.3	4.9	2.9	5.6	4.4	5.8
38	minus 1	4.2	2	4.5	3.3	3.9	1.9	4.6	3.4	4.8
39	Check TONE	8	48	31	57	54	19	77	57	480
40
41
42		FE	DE	BAT	DIS	PP	PRICE			FE	DE	BAT	DIS	PP	PRICE
43		5	3	24	4	5	225			5	3	24	4	5	400
44		20	10	96	40	100	265			20	10	96	40	100	500
45	GAP	15	7	72	36	95	40		GAP	15	7	72	36	95	100
46	Average / 6	2.50	1.17	12.00	6.00	15.83	6.67		Average / 6	2.50	1.17	12.00	6.00	15.83	16.67
47	SAVER	2.5	4.8	1.7	3.2	2.2	2.1		PROF	4.7	6.3	4.5	5.7	5.9	5.9
48	minus 1	1.5	3.8	0.7	2.2	1.2	1.1		minus 1	3.7	5.3	3.5	4.7	4.9	4.9
49	Check TONE	9	7	32	17	24	232		Check TONE	14	9	66	32	83	482
50
51
52		FE	DE	BAT	DIS	PP	PRICE
53		5	3	24	4	5	225
54		20	10	96	40	100	265
55	GAP	15	7	72	36	95	40
56	Average / 6	2.50	1.17	12.00	6.00	15.83	6.67
57	Shopper	2	5.3	3	4.7	4.5	3
58	minus 1	1	4.3	2	3.7	3.5	2
59	Check TONE	8	8	48	26	60	238
60
61
62		FE	DE	BAT	DIS	PP	PRICE
63		5	3	24	4	5	400
64		20	10	96	40	100	600
65	GAP	15	7	72	36	95	200
66	Average / 6	2.50	1.17	12.00	6.00	15.83	33.33
67	EXP	3.5	3.2	3.6	5.7	5.8	4.8
68	minus 1	2.5	2.2	2.6	4.7	4.8	3.8
69	Check TONE	11	6	55	32	81	527
70
71		FE	DE	BAT	DIS	PP	PRICE
72		5	3	24	4	5	485
73		20	10	96	40	100	525
74	GAP	15	7	72	36	95	40
75	Average / 6	2.50	1.17	12.00	6.00	15.83	6.67
76	HE	3.1	5.5	3.2	3.9	4.5	5.9	here
77	minus 1	2.1	4.5	2.2	2.9	3.5	4.9
78	Check TONE	10	8	50	21	60	518
79
80
81
82	Update TONE
83		FE	DE	BAT	DIS	PP	PRICE
84	A	5	3	24	4	5	225
85	B	20	10	96	40	100	265
86	GAP	15	7	72	36	95	40
87	Average / 6	2.50	1.17	12.00	6.00	15.83	6.67
88	Professional	5.4	5.5	5	5.7	5.8	5.7
89	minus 1	4.4	4.5	4	4.7	4.8	4.7
90	Check TONE	16	8	72	32	81	256
91
92
93
94
95
96
97
98
99
100