$\backslash$begin$\{$tabular$\}\{|$c$|$c$|$c$|$c$|$c$|$c$|$c$|$c$|$c$|$c$|\}$

$\backslash$hline Name & Price $($i$)$ & Promo Budget & $\backslash$begin$\{$tabular$\}\{$l$\}$

Sales $\backslash \backslash$

Budget

$\backslash$end$\{$tabular$\}$ & Benchmark Prediction $($i$)$ & Your Forecast $($i$)$ & Gross Revenue & Variable Costs $($i$)$ & Contrib Margin & Less

Promo$/$Sales $\backslash \backslash$

$\backslash$hline Baker & $\backslash$$ $28\mathrm{.}00$ & $\backslash$$ $1000$ & $\backslash$$ $1000$ & $1,335$ & $0$ & $\backslash$$ $37,385$ & $\backslash [$

$\backslash$begin$\{$array$\}\{$r$\}$

$\backslash$$ $\backslash \backslash$

$23,630$

$\backslash$end$\{$array$\}$

$\backslash ]$ & $\backslash$$ $13,756$ & $\backslash$$ $11,756\backslash \backslash$

$\backslash$hline Bead & $\backslash$$ $21\mathrm{.}00$ & $\backslash$$ $900$ & $\backslash$$ $900$ & $1,705$ & $0$ & $\backslash$$ $35,809$ & $\backslash [$

$\backslash$begin$\{$array$\}\{$r$\}$

$\backslash$$ $\backslash \backslash$

$22,273$

$\backslash$end$\{$array$\}$

$\backslash ]$ & $\backslash$$ $13,536$ & $\backslash$$ $11,736\backslash \backslash$

$\backslash$hline Bid & $\backslash$$ $38\mathrm{.}00$ & $\backslash$$ $800$ & $\backslash$$ $500$ & $14$ & $0$ & $\backslash$$ $525$ & $\backslash$$ $317$ & $\backslash$$ $208$ & $(\backslash$$ $1,092)\backslash \backslash$

$\backslash$hline Bold & $\backslash$$ $33\mathrm{.}00$ & $\backslash$$ $700$ & $\backslash$$ $700$ & $198$ & $0$ & $\backslash$$ $6,526$ & $\backslash$$ $4,561$ & $\backslash$$ $1,966$ & $\backslash$$ $566\backslash \backslash$

$\backslash$hline Buddy & $\backslash$$ $33\mathrm{.}00$ & $\backslash$$ $700$ & $\backslash$$ $700$ & $58$ & $0$ & $\backslash$$ $1,923$ & $\backslash$$ $1,220$ & $\backslash$$ $703$ & $(\backslash$$ $697)\backslash \backslash$

$\backslash$hline NA & $\backslash$$$0\mathrm{.}0$ & $\backslash$$ $0$ & $\backslash$$ $0$ & $0$ & $-$ & $\backslash$$ $0$ & $\backslash$$ $0$ & $\backslash$$ $0$ & $\backslash$$ $0\backslash \backslash$

$\backslash$hline NA & $\backslash$$$0\mathrm{.}0$ & $\backslash$$ $0$ & $\backslash$$ $0$ & $0$ & $-$ & $\backslash$$ $0$ & $\backslash$$ $0$ & $\backslash$$ $0$ & $\backslash$$ $0\backslash \backslash$

$\backslash$hline NA & $\backslash$$$0\mathrm{.}0$ & $\backslash$$ $0$ & $\backslash$$ $0$ & $0$ & $-$ & $\backslash$$ $0$ & $\backslash$$ $0$ & $\backslash$$ $0$ & $\backslash$$ $0\backslash \backslash$

$\backslash$hline Total & & $\backslash$$$4,100$ & $\backslash$$ $3,800$ & $3,310$ & $0$ & $\backslash$$$82,169$ & $\backslash [$

$\backslash$begin$\{$array$\}\{$r$\}$

$\backslash$$ $\backslash \backslash$

$52,000$

$\backslash$end$\{$array$\}$

$\backslash ]$ & $\backslash$$ $30,169$ & $\backslash$$ $22,269\backslash \backslash$

$\backslash$hline

$\backslash$end$\{$tabular$\}$