| A · Tier | B · Jul | C · Aug | D · Sep | E · Total | F · Share | |
|---|---|---|---|---|---|---|
| 1 | Tier | Jul | Aug | Sep | Total | Share |
| 2 | Free OS | No approved price | No approved price | No approved price | No approved price | — |
| 3 | Max | R58k | R71k | R86k | R215k | 20% |
| 4 | Ultra X26 | R121k | R138k | R153k | R412k | 38% |
| 5 | Suite | R94k | R101k | R106k | R301k | 28% |
| 6 | Workspaces | R48k | R55k | R63k | R166k | 15% |
| 7 | Total | R321k | R365k | R408k | R1,094k | 100% |
DataUltra X26
FileEditDataChartAria
Q4 Budget Model.cdata · saved locally
D7
fx
=SUM(D2:D6) * (1 + growth)