Assumptions
Year 1 Year 2 Year 3
Quantity Sold
Product A 11 13 15
Product B 19 22 25
Retail Price per Unit
Product A $ 11.00 $ 12.00 $ 13.00
Product B $ 8.00 $ 8.50 $ 9.00
COGS per Unit
Product A $ 8.00 $ 8.50 $ 10.00
Product B $ 7.50 $ 8.00 $ 8.50
Expenses $ 22.00 $ 31.00 $ 43.00
Profit and Loss
Year 1 Year 2 Year 3