Bic Assgnmnt 2015 Excel

1/3/2

015

1/4/2

015

1/5/2

015

1/6/2

015

1/7/2

015

1/8/2

015

1/9/2

015

1/10/2

015

1/11/2

015

1/12/2

015

1/13/2

015

1/14/2

015

1/15/2

015

1/16/2

015

1/17/2

015

1/18/2

015

1/19/2

015

1/20/2

015

1/21/2

015

1/22/2

015

1/23/2

015

1/24/2

015

1/25/2

015

1/26/2

015

1/27/2

015

1/28/2

015

1/29/2

015

1/30/2

015

($5,000.00)

$0.00

$5,000.00

$10,000.00

$15,000.00

$20,000.00

$25,000.00

$30,000.00

$35,000.00

$40,000.00

Sales Analysis in January 2015

Cost Sales Price Profit

Date

TOTA

L

January 2015

Prepared by: FB4LADY

ACE-AUTO COMPANYMonthly Profit Analysis

Monday, August 10, 2015First Last Location Date Car Cubic Centimeters Roadtax Year Color Cost Sales Price Profit Commission Performance

Mark Albert North Hills 1/3/2015 Coupe 1800 $2,000.00 2011 Red $13,000.00 $17,487.00 $4,487.00 $448.70 John Jones City Park 1/3/2015 Sedan 1500 $800.00 2010 Blue $7,989.00 $12,000.00 $4,011.00 $401.10 Toni Fisher Riverview 1/4/2015 Sedan 1800 $2,000.00 2002 Black $9,560.00 $10,354.00 $794.00 $79.40 Toni Fisher Riverview 1/5/2015 Van 2000 $3,000.00 2010 Blue $12,001.00 $15,014.00 $3,013.00 $301.30 John Jones City Park 1/5/2015 Convertible 3000 $4,000.00 2003 Red $7,871.00 $12,045.00 $4,174.00 $417.40 Issac Ross North Hills 1/6/2015 Truck 3000 $4,000.00 2012 Grey $6,354.00 $8,945.00 $2,591.00 $259.10 Mark Albert North Hills 1/7/2015 Van 1800 $2,000.00 2000 Black $13,648.00 $19,512.00 $5,864.00 $586.40 Mark Albert North Hills 1/7/2015 Sedan 1500 $800.00 2001 Grey $11,521.00 $16,215.00 $4,694.00 $469.40 John Jones City Park 1/8/2015 Sedan 1600 $1,500.00 2012 Red $21,542.00 $23,012.00 $1,470.00 $147.00 Issac Ross North Hills 1/10/2015 Van 2000 $3,000.00 2009 White $12,122.00 $13,664.00 $1,542.00 $154.20 Mary White Riverview 1/10/2015 Convertible 2000 $3,000.00 2003 Green $15,121.00 $19,884.00 $4,763.00 $476.30 Amanda Pace Riverview 1/11/2015 Sedan 2000 $3,000.00 2010 Black $18,252.00 $20,154.00 $1,902.00 $190.20 Issac Ross North Hills 1/13/2015 Coupe 3000 $4,000.00 2000 Red $6,842.00 $8,621.00 $1,779.00 $177.90 Mark Albert North Hills 1/14/2015 Truck 3000 $4,000.00 2009 Green $23,321.00 $28,565.00 $5,244.00 $524.40 Joe Pike North Hills 1/14/2015 Sedan 1500 $800.00 2008 Black $10,105.00 $16,321.00 $6,216.00 $621.60 Perry Palmer North Hills 1/18/2015 Sedan 1500 $800.00 2003 Blue $9,854.00 $12,015.00 $2,161.00 $216.10 Mark Albert North Hills 1/21/2015 Van 2000 $3,000.00 2012 White $25,454.00 $29,554.00 $4,100.00 $410.00 John Jones City Park 1/21/2015 Truck 3000 $4,000.00 2011 Red $19,235.00 $23,648.00 $4,413.00 $441.30 Joe Pike North Hills 1/22/2015 Sedan 1800 $2,000.00 2000 Grey $6,942.00 $7,845.00 $903.00 $90.30 Trish Taylor City Park 1/24/2015 Coupe 3000 $4,000.00 2003 White $15,254.00 $22,344.00 $7,090.00 $709.00 John Jones City Park 1/27/2015 Truck 3000 $4,000.00 2007 Black $18,254.00 $23,656.00 $5,402.00 $540.20 Mike Ye Riverview 1/27/2015 Sedan 1800 $2,000.00 2010 Red $14,214.00 $17,104.00 $2,890.00 $289.00 Mark Albert North Hills 1/28/2015 Sedan 1800 $2,000.00 2003 Blue $10,212.00 $9,820.00 ($392.00) $0.00 Mark Albert North Hills 1/30/2015 Van 2000 $3,000.00 2011 Black $24,101.00 $26,012.00 $1,911.00 $191.10 Sherry Self City Park 1/30/2015 Convertible 2000 $3,000.00 2011 Red $32,014.00 $39,487.00 $7,473.00 $747.30 TOTAL $364,783.00 $453,278.00 $88,495.00 $8,888.70

Additional Info Roadtax InfoCommission 10% Cubic Centimeters Roadtax

1500 $800.001600 $1,500.001800 $2,000.002000 $3,000.003000 $4,000.00

January 2015

Prepared by:


Monday, August 10, 2015First Last Location Date Car Cubic Centimeters Roadtax Year Color Cost Sales Price Profit Commission

Amanda Pace Riverview 1/11/2015 Sedan 2000 $3,000.00 2010 Black $18,252.00 $20,154.00 $1,902.00 $190.20 $190.20

Issac Ross North Hills 1/6/2015 Truck 3000 $4,000.00 2012 Grey $6,354.00 $8,945.00 $2,591.00 $259.10 Issac Ross North Hills 1/10/2015 Van 2000 $3,000.00 2009 White $12,122.00 $13,664.00 $1,542.00 $154.20 Issac Ross North Hills 1/13/2015 Coupe 3000 $4,000.00 2000 Red $6,842.00 $8,621.00 $1,779.00 $177.90

$591.20 Joe Pike North Hills 1/14/2015 Sedan 1500 $800.00 2008 Black $10,105.00 $16,321.00 $6,216.00 $621.60 Joe Pike North Hills 1/22/2015 Sedan 1800 $2,000.00 2000 Grey $6,942.00 $7,845.00 $903.00 $90.30

$711.90 John Jones City Park 1/3/2015 Sedan 1500 $800.00 2010 Blue $7,989.00 $12,000.00 $4,011.00 $401.10 John Jones City Park 1/5/2015 Convertible 3000 $4,000.00 2003 Red $7,871.00 $12,045.00 $4,174.00 $417.40 John Jones City Park 1/8/2015 Sedan 1600 $1,500.00 2012 Red $21,542.00 $23,012.00 $1,470.00 $147.00 John Jones City Park 1/21/2015 Truck 3000 $4,000.00 2011 Red $19,235.00 $23,648.00 $4,413.00 $441.30 John Jones City Park 1/27/2015 Truck 3000 $4,000.00 2007 Black $18,254.00 $23,656.00 $5,402.00 $540.20

$1,947.00 Mark Albert North Hills 1/3/2015 Coupe 1800 $2,000.00 2011 Red $13,000.00 $17,487.00 $4,487.00 $448.70 Mark Albert North Hills 1/7/2015 Van 1800 $2,000.00 2000 Black $13,648.00 $19,512.00 $5,864.00 $586.40 Mark Albert North Hills 1/7/2015 Sedan 1500 $800.00 2001 Grey $11,521.00 $16,215.00 $4,694.00 $469.40 Mark Albert North Hills 1/14/2015 Truck 3000 $4,000.00 2009 Green $23,321.00 $28,565.00 $5,244.00 $524.40 Mark Albert North Hills 1/21/2015 Van 2000 $3,000.00 2012 White $25,454.00 $29,554.00 $4,100.00 $410.00 Mark Albert North Hills 1/28/2015 Sedan 1800 $2,000.00 2003 Blue $10,212.00 $9,820.00 ($392.00) $0.00 Mark Albert North Hills 1/30/2015 Van 2000 $3,000.00 2011 Black $24,101.00 $26,012.00 $1,911.00 $191.10

$2,630.00 Mary White Riverview 1/10/2015 Convertible 2000 $3,000.00 2003 Green $15,121.00 $19,884.00 $4,763.00 $476.30

$476.30 Mike Ye Riverview 1/27/2015 Sedan 1800 $2,000.00 2010 Red $14,214.00 $17,104.00 $2,890.00 $289.00

$289.00 Perry Palmer North Hills 1/18/2015 Sedan 1500 $800.00 2003 Blue $9,854.00 $12,015.00 $2,161.00 $216.10

$216.10 Sherry Self City Park 1/30/2015 Convertible 2000 $3,000.00 2011 Red $32,014.00 $39,487.00 $7,473.00 $747.30

$747.30 Toni Fisher Riverview 1/4/2015 Sedan 1800 $2,000.00 2002 Black $9,560.00 $10,354.00 $794.00 $79.40 Toni Fisher Riverview 1/5/2015 Van 2000 $3,000.00 2010 Blue $12,001.00 $15,014.00 $3,013.00 $301.30

$380.70 Trish Taylor City Park 1/24/2015 Coupe 3000 $4,000.00 2003 White $15,254.00 $22,344.00 $7,090.00 $709.00

$709.00 $8,888.70


1500 $800.001600 $1,500.001800 $2,000.002000 $3,000.003000 $4,000.00

January 2015

Prepared by:


Monday, August 10, 2015First Last Location Date Car Cubic Centimeters Roadtax Year Color Cost Sales Price Profit Commission

John Jones City Park 1/3/2015 Sedan 1500 $800.00 2010 Blue $7,989.00 $12,000.00 $4,011.00 $401.10 John Jones City Park 1/5/2015 Convertible 3000 $4,000.00 2003 Red $7,871.00 $12,045.00 $4,174.00 $417.40 John Jones City Park 1/8/2015 Sedan 1600 $1,500.00 2012 Red $21,542.00 $23,012.00 $1,470.00 $147.00 John Jones City Park 1/21/2015 Truck 3000 $4,000.00 2011 Red $19,235.00 $23,648.00 $4,413.00 $441.30 Trish Taylor City Park 1/24/2015 Coupe 3000 $4,000.00 2003 White $15,254.00 $22,344.00 $7,090.00 $709.00 John Jones City Park 1/27/2015 Truck 3000 $4,000.00 2007 Black $18,254.00 $23,656.00 $5,402.00 $540.20 Sherry Self City Park 1/30/2015 Convertible 2000 $3,000.00 2011 Red $32,014.00 $39,487.00 $7,473.00 $747.30

$3,403.30 Mark Albert North Hills 1/3/2015 Coupe 1800 $2,000.00 2011 Red $13,000.00 $17,487.00 $4,487.00 $448.70 Issac Ross North Hills 1/6/2015 Truck 3000 $4,000.00 2012 Grey $6,354.00 $8,945.00 $2,591.00 $259.10 Mark Albert North Hills 1/7/2015 Van 1800 $2,000.00 2000 Black $13,648.00 $19,512.00 $5,864.00 $586.40 Mark Albert North Hills 1/7/2015 Sedan 1500 $800.00 2001 Grey $11,521.00 $16,215.00 $4,694.00 $469.40 Issac Ross North Hills 1/10/2015 Van 2000 $3,000.00 2009 White $12,122.00 $13,664.00 $1,542.00 $154.20 Issac Ross North Hills 1/13/2015 Coupe 3000 $4,000.00 2000 Red $6,842.00 $8,621.00 $1,779.00 $177.90 Mark Albert North Hills 1/14/2015 Truck 3000 $4,000.00 2009 Green $23,321.00 $28,565.00 $5,244.00 $524.40 Joe Pike North Hills 1/14/2015 Sedan 1500 $800.00 2008 Black $10,105.00 $16,321.00 $6,216.00 $621.60 Perry Palmer North Hills 1/18/2015 Sedan 1500 $800.00 2003 Blue $9,854.00 $12,015.00 $2,161.00 $216.10 Mark Albert North Hills 1/21/2015 Van 2000 $3,000.00 2012 White $25,454.00 $29,554.00 $4,100.00 $410.00 Joe Pike North Hills 1/22/2015 Sedan 1800 $2,000.00 2000 Grey $6,942.00 $7,845.00 $903.00 $90.30 Mark Albert North Hills 1/28/2015 Sedan 1800 $2,000.00 2003 Blue $10,212.00 $9,820.00 ($392.00) $0.00 Mark Albert North Hills 1/30/2015 Van 2000 $3,000.00 2011 Black $24,101.00 $26,012.00 $1,911.00 $191.10

$4,149.20 Toni Fisher Riverview 1/4/2015 Sedan 1800 $2,000.00 2002 Black $9,560.00 $10,354.00 $794.00 $79.40 Toni Fisher Riverview 1/5/2015 Van 2000 $3,000.00 2010 Blue $12,001.00 $15,014.00 $3,013.00 $301.30 Mary White Riverview 1/10/2015 Convertible 2000 $3,000.00 2003 Green $15,121.00 $19,884.00 $4,763.00 $476.30 Amanda Pace Riverview 1/11/2015 Sedan 2000 $3,000.00 2010 Black $18,252.00 $20,154.00 $1,902.00 $190.20 Mike Ye Riverview 1/27/2015 Sedan 1800 $2,000.00 2010 Red $14,214.00 $17,104.00 $2,890.00 $289.00

$1,336.20 $8,888.70


1500 $800.001600 $1,500.001800 $2,000.002000 $3,000.003000 $4,000.00

Scenario SummaryCurrent Values: best average worst

Changing Cells:$B$2 RM 40,000.00 RM 80,000.00 RM 40,000.00 RM 20,000.00 $B$3 RM 4,000.00 RM 8,000.00 RM 4,000.00 RM 2,000.00 $B$4 0.10% 0.50% 0.10% 0.40%$B$5 4 5 4 2 $B$6 10 5 10 2

Result Cells:$E$3 RM 901.85 RM 2,917.59 RM 901.85 RM 4,522.52 $F$3 RM 36,073.85 RM 72,939.74 RM 36,073.85 RM 18,090.09 $G$3 RM 73.85 RM 939.74 RM 73.85 RM 90.09 $E$4 RM 1,101.61 RM 3,709.55 RM 1,101.61 RM 5,090.96 $F$4 RM 44,064.53 RM 92,738.85 RM 44,064.53 RM 20,363.84 $G$4 RM 8,064.53 RM 20,738.85 RM 8,064.53 RM 2,363.84 $E$5 RM 1,106.84 RM 3,731.31 RM 1,106.84 RM 5,105.72 $F$5 RM 44,273.59 RM 93,282.69 RM 44,273.59 RM 20,422.90 $G$5 RM 8,273.59 RM 21,282.69 RM 8,273.59 RM 2,422.90 $E$6 RM 1,112.08 RM 3,753.13 RM 1,112.08 RM 5,120.50 $F$6 RM 44,483.22 RM 93,828.29 RM 44,483.22 RM 20,482.02 $G$6 RM 8,483.22 RM 21,828.29 RM 8,483.22 RM 2,482.02 $E$7 RM 1,117.34 RM 3,775.03 RM 1,117.34 RM 5,135.30 $F$7 RM 44,693.43 RM 94,375.66 RM 44,693.43 RM 20,541.20 $G$7 RM 8,693.43 RM 22,375.66 RM 8,693.43 RM 2,541.20 $E$8 RM 1,122.61 RM 3,796.99 RM 1,122.61 RM 5,150.11 $F$8 RM 44,904.22 RM 94,924.78 RM 44,904.22 RM 20,600.45 $G$8 RM 8,904.22 RM 22,924.78 RM 8,904.22 RM 2,600.45 $E$9 RM 1,127.89 RM 3,819.03 RM 1,127.89 RM 5,164.94 $F$9 RM 45,115.59 RM 95,475.66 RM 45,115.59 RM 20,659.77 $G$9 RM 9,115.59 RM 23,475.66 RM 9,115.59 RM 2,659.77 $E$10 RM 1,133.19 RM 3,841.13 RM 1,133.19 RM 5,179.79 $F$10 RM 45,327.54 RM 96,028.29 RM 45,327.54 RM 20,719.14 $G$10 RM 9,327.54 RM 24,028.29 RM 9,327.54 RM 2,719.14 $E$11 RM 1,138.50 RM 3,863.31 RM 1,138.50 RM 5,194.65 $F$11 RM 45,540.06 RM 96,582.67 RM 45,540.06 RM 20,778.59 $G$11 RM 9,540.06 RM 24,582.67 RM 9,540.06 RM 2,778.59

Notes: Current Values column represents values of changing cells attime Scenario Summary Report was created. Changing cells for eachscenario are highlighted in gray.

Scenario SummaryCurrent Values: best average worst

Changing Cells:$B$2 RM 40,000.00 RM 80,000.00 RM 40,000.00 RM 20,000.00 $B$3 RM 4,000.00 RM 8,000.00 RM 4,000.00 RM 2,000.00 $B$4 0.10% 0.50% 0.10% 0.40%$B$5 4 5 4 2 $B$6 10 5 10 2

Result Cells:$J$3 RM 1,096.40 RM 1,843.94 RM 1,096.40 RM 10,152.43 $K$3 RM 1,400.96 RM 2,356.14 RM 1,400.96 RM 12,972.54 $L$3 RM 1,705.51 RM 2,868.34 RM 1,705.51 RM 15,792.66 $J$4 RM 1,101.61 RM 1,854.78 RM 1,101.61 RM 10,181.92 $K$4 RM 1,407.62 RM 2,369.99 RM 1,407.62 RM 13,010.23 $L$4 RM 1,713.62 RM 2,885.21 RM 1,713.62 RM 15,838.54 $J$5 RM 1,106.84 RM 1,865.65 RM 1,106.84 RM 10,211.45 $K$5 RM 1,414.30 RM 2,383.89 RM 1,414.30 RM 13,047.96 $L$5 RM 1,721.75 RM 2,902.13 RM 1,721.75 RM 15,884.48 $J$6 RM 1,112.08 RM 1,876.57 RM 1,112.08 RM 10,241.01 $K$6 RM 1,420.99 RM 2,397.83 RM 1,420.99 RM 13,085.73 $L$6 RM 1,729.90 RM 2,919.10 RM 1,729.90 RM 15,930.46 $J$7 RM 1,117.34 RM 1,887.51 RM 1,117.34 RM 10,270.60 $K$7 RM 1,427.71 RM 2,411.82 RM 1,427.71 RM 13,123.55 $L$7 RM 1,738.08 RM 2,936.13 RM 1,738.08 RM 15,976.49 $J$8 RM 1,122.61 RM 1,898.50 RM 1,122.61 RM 10,300.23 $K$8 RM 1,434.44 RM 2,425.86 RM 1,434.44 RM 13,161.40 $L$8 RM 1,746.28 RM 2,953.22 RM 1,746.28 RM 16,022.57 $J$9 RM 1,127.89 RM 1,909.51 RM 1,127.89 RM 10,329.88 $K$9 RM 1,441.19 RM 2,439.93 RM 1,441.19 RM 13,199.30 $L$9 RM 1,754.50 RM 2,970.35 RM 1,754.50 RM 16,068.71 $J$10 RM 1,133.19 RM 1,920.57 RM 1,133.19 RM 10,359.57 $K$10 RM 1,447.96 RM 2,454.06 RM 1,447.96 RM 13,237.23 $L$10 RM 1,762.74 RM 2,987.55 RM 1,762.74 RM 16,114.89 $J$11 RM 1,138.50 RM 1,931.65 RM 1,138.50 RM 10,389.29 $K$11 RM 1,454.75 RM 2,468.22 RM 1,454.75 RM 13,275.21 $L$11 RM 1,771.00 RM 3,004.79 RM 1,771.00 RM 16,161.12

Notes: Current Values column represents values of changing cells attime Scenario Summary Report was created. Changing cells for eachscenario are highlighted in gray.

Input Area One-Variable Data Table:Annual Car Insurance ChargeCar Price RM 40,000.00 % Charge Initial Payment RM 4,000.00 10.00%Annual Car Insurance Charge 10.00% 10.25%Vehicle Age 4 10.50%Number of Annual Payments 10 10.75%

11.00%Output Area 11.25%Total Car Insurance RM 36,000.00 11.50%Car Insurance Rate per Period 1.00% 11.75%Car Insurance Payment Periods 40 12.00%Insurance Payment Per Year RM 1,096.40 Total Car Insurance to be Paid to Agent RM 43,856.06 Total Service Charges to be Paid to Agent RM 7,856.06

One-Variable Data Table:Annual Car Insurance Charge Two-Variable Data Table: Annual Car Insurance Charge and Cost of CarPayment Total payment Service Charge RM 1,096.40 RM 36,000.00

RM 1,096.40 RM 43,856.06 RM 7,856.06 10.00% RM 1,096.40 RM 1,101.61 RM 44,064.53 RM 8,064.53 10.25% RM 1,101.61 RM 1,106.84 RM 44,273.59 RM 8,273.59 10.50% RM 1,106.84 RM 1,112.08 RM 44,483.22 RM 8,483.22 10.75% RM 1,112.08 RM 1,117.34 RM 44,693.43 RM 8,693.43 11.00% RM 1,117.34 RM 1,122.61 RM 44,904.22 RM 8,904.22 11.25% RM 1,122.61 RM 1,127.89 RM 45,115.59 RM 9,115.59 11.50% RM 1,127.89 RM 1,133.19 RM 45,327.54 RM 9,327.54 11.75% RM 1,133.19 RM 1,138.50 RM 45,540.06 RM 9,540.06 12.00% RM 1,138.50

Two-Variable Data Table: Annual Car Insurance Charge and Cost of Car RM 46,000.00 RM 56,000.00 RM 1,400.96 RM 1,705.51 RM 1,407.62 RM 1,713.62 RM 1,414.30 RM 1,721.75 RM 1,420.99 RM 1,729.90 RM 1,427.71 RM 1,738.08 RM 1,434.44 RM 1,746.28 RM 1,441.19 RM 1,754.50 RM 1,447.96 RM 1,762.74 RM 1,454.75 RM 1,771.00

Input AreaCar Price RM 43,401.62 Initial Payment RM 4,000.00 Annual Car Insurance Charge 10.00%Vehicle Age 4 Number of Annual Payments 10

Output AreaTotal Car Insurance RM 39,401.62 Car Insurance Rate per Period 1.00%Car Insurance Payment Periods 40Insurance Payment Per Year RM 1,200.00 Total Car Insurance to be Paid to Agent RM 48,000.00 Total Service Charges to be Paid to Agent RM 8,598.38

City Park North Hills Riverview Total Result -

5,000.00

10,000.00

15,000.00

20,000.00

25,000.00

30,000.00

35,000.00

40,000.00

45,000.00

$1,126.40 $417.40 $709.00

$216.10

$216.10

$476.30 $476.30

$1,818.80

$5,632.00 $4,174.00

$7,090.00

$884.50

$884.50

$4,763.00 $4,763.00

$3,559.20

$540.20

$540.20

$540.20

$5,402.00

$5,402.00

$5,402.00

$401.10

$401.10

$780.50

$479.20 $301.30

$1,181.60

$4,011.00

$4,011.00

$2,601.67

$2,396.00 $3,013.00

$2,954.00

$1,188.60

$747.30 $441.30

$639.80

$448.70

$191.10

$1,828.40

$5,943.00

$7,473.00 $4,413.00

$3,199.00

$4,487.00

$1,911.00

$4,571.00

$147.00

$147.00

$669.10

$259.10

$410.00

$816.10

$854.60 $177.90 $90.30 $586.40 $854.60

$2,848.67 $1,779.00 $903.00

$5,864.00 $2,848.67

$469.40

$469.40

$469.40

$4,694.00

$4,694.00

$4,694.00

$621.60

$621.60

$621.60

$6,216.00

$6,216.00

$6,216.00

$678.60

$524.40

$154.20

$678.60

$3,393.00

$5,244.00

$1,542.00

$3,393.00

$79.40 $79.40

$79.40

$794.00 $794.00

$794.00

Average Profit and Sum of Commission by Location and Year

2012 Sum of Commission Paid Average of Profit 2011 Sum of Commission Paid Average of Profit 2010 Sum of Commission Paid Average of Profit 2009 Sum of Commission Paid Average of Profit 2008 Sum of Commission Paid Average of Profit 2007 Sum of Commission Paid Average of Profit 2003 Sum of Commission Paid Average of Profit 2002 Sum of Commission Paid Average of Profit 2001 Sum of Commission PaidData Average of ProfitYear 2000 Sum of Commission Paid Car

Year Data2000

Location Car Sum of Commission Average of ProfitCity Park

ConvertibleCoupeSedanTruck

North Hills $854.60 $2,848.67 Coupe $177.90 $1,779.00 Sedan $90.30 $903.00 TruckVan $586.40 $5,864.00

RiverviewConvertibleSedanVan

Total Result $854.60 $2,848.67

2001 2002Sum of Commission Average of Profit Sum of Commission Average of Profit

$469.40 $4,694.00

$469.40 $4,694.00

$79.40 $794.00

$79.40 $794.00

$469.40 $4,694.00 $79.40 $794.00


$1,126.40 $5,632.00 $540.20 $5,402.00 $417.40 $4,174.00 $709.00 $7,090.00

$540.20 $5,402.00 $216.10 $884.50

$216.10 $884.50

$476.30 $4,763.00 $476.30 $4,763.00

$1,818.80 $3,559.20 $540.20 $5,402.00


$621.60 $6,216.00 $678.60 $3,393.00

$621.60 $6,216.00 $524.40 $5,244.00 $154.20 $1,542.00

$621.60 $6,216.00 $678.60 $3,393.00


$401.10 $4,011.00 $1,188.60 $5,943.00 $747.30 $7,473.00

$401.10 $4,011.00 $441.30 $4,413.00 $639.80 $3,199.00 $448.70 $4,487.00

$191.10 $1,911.00 $780.50 $2,601.67

$479.20 $2,396.00 $301.30 $3,013.00

$1,181.60 $2,954.00 $1,828.40 $4,571.00

2012 Total Sum of Commission Total Average of ProfitSum of Commission Average of Profit

$147.00 $1,470.00 $3,403.30 ###$1,164.70 ###

$709.00 ###$147.00 $1,470.00 $548.10 ###

$981.50 ###$669.10 $3,345.50 $4,149.20 ###

$626.60 ###$1,397.40 ###

$259.10 $2,591.00 $783.50 ###$410.00 $4,100.00 $1,341.70 ###

$1,336.20 ###$476.30 ###$558.60 ###$301.30 ###

$816.10 $2,720.33 $8,888.70 ###

Total Average of Profit

Documents

Bic Assgnmnt 2015 Excel