Nama Price Promo Budget 1000 Baker Bead Budget 1000 Your Forecast 28.00 Benchmark Prediction 894 21.00 MX112 contri Less Margin Promo Bales $1.050 $6,058 S3021 16221 1 900 1.357 Variable Costs $ 16,980 $ 20.482 $8.555 Bid 0 900 800 700 3000 Gruss Revende $ 25,044 5 20,502 $13,507 $ 12,074 $ 17.769 5 800 355 Bold 33.00 o $ $4,953 $ 700 Buddy NA $ 53.353 51,770 $ 700 $ 366 538 33.00 $0.0 700 0 $8,005 $ 11,874 $0 $3.170 $5.895 SO $0 54.495 0 NA $0.0 $0.0 0 NA $0 $0 $0 50 $0 $0 50 $ 4,100 $0 $0 $0 0 $0 $0 30 5 30.096 Total $0 $ 4,100 3,511 0 $0 $ 66,802 $ 96,897 Nama Price Promo Budget 1000 Baker Bead Budget 1000 Your Forecast 28.00 Benchmark Prediction 894 21.00 MX112 contri Less Margin Promo Bales $1.050 $6,058 S3021 16221 1 900 1.357 Variable Costs $ 16,980 $ 20.482 $8.555 Bid 0 900 800 700 3000 Gruss Revende $ 25,044 5 20,502 $13,507 $ 12,074 $ 17.769 5 800 355 Bold 33.00 o $ $4,953 $ 700 Buddy NA $ 53.353 51,770 $ 700 $ 366 538 33.00 $0.0 700 0 $8,005 $ 11,874 $0 $3.170 $5.895 SO $0 54.495 0 NA $0.0 $0.0 0 NA $0 $0 $0 50 $0 $0 50 $ 4,100 $0 $0 $0 0 $0 $0 30 5 30.096 Total $0 $ 4,100 3,511 0 $0 $ 66,802 $ 96,897