Salesperson May June July

Albertson, Kathy $3,799.00 $557.00 $3,863.00

Allenson, Carol $18,930.00 $1,042.00 $9,355.00

Altman, Zoey $5,725.00 $3,072.00 $6,702.00

Bittiman, William $1,344.00 $3,755.00 $4,415.00

Brennan, Michael $8,296.00 $3,152.00 $11,601.00

Carlson, David $3,945.00 $4,056.00 $3,726.00

Collman, Harry $8,337.00 $4,906.00 $9,007.00

Counts, Elizabeth $3,742.00 $521.00 $4,505.00

David, Chloe $7,605.00 $3,428.00 $3,973.00

Davis, William $5,304.00 $1,562.00 $2,945.00

Dumlao, Richard $9,333.00 $2,779.00 $7,549.00

Farmer, Kim $1,103.00 $3,470.00 $3,862.00

Ferguson, Elizabeth $1,333.00 $1,913.00 $4,596.00

Flores, Tia $12,398.00 $2,883.00 $2,142.00

Ford, Victor $3,251.00 $4,931.00 $8,283.00

Hodges, Melissa $4,624.00 $4,798.00 $8,420.00

Jameson, Robinson $2,552.00 $4,459.00 $2,248.00

Kellerman, Frances $4,281.00 $4,172.00 $11,074.00

August September October Bonus Promotion

$1,117.00 $8,237.00 $8,690.00 Yes No Promotion

$1,100.00 $10,185.00 $18,749.00 Yes No Promotion

$2,116.00 $13,452.00 $8,046.00 No No Promotion

$1,089.00 $4,404.00 $20,114.00 No No Promotion

$1,122.00 $3,170.00 $10,733.00 Yes Promotion

$1,135.00 $8,817.00 $18,524.00 Yes Promotion

$2,113.00 $13,090.00 $13,953.00 Yes Promotion

$1,024.00 $3,528.00 $15,275.00 No No Promotion

$1,716.00 $4,839.00 $13,085.00 No No Promotion

$1,176.00 $9,642.00 $13,714.00 Yes No Promotion

$1,101.00 $5,850.00 $15,065.00 Yes Promotion

$1,040.00 $10,024.00 $18,389.00 Yes Promotion

$1,126.00 $5,503.00 $10,686.00 No No Promotion

$2,014.00 $13,547.00 $21,983.00 Yes Promotion

$1,054.00 $9,543.00 $11,967.00 Yes Promotion

$1,389.00 $10,468.00 $12,677.00 Yes Promotion

$1,058.00 $6,267.00 $14,982.00 No No Promotion

$1,282.00 $2,365.00 $9,380.00 Yes Promotion

Bellow average Between 15k and 20k
romotion

romotion

romotion

romotion

romotion

romotion

romotion

romotion

romotion
No. of Months Principal to payment Monthly IR Monthly rate

1 340000 850 $4,989.71

2 $335,010.29 $837.53 $5,002.18
3 $330,008.11 $825.02 $5,014.69
4 $324,993.43 $812.48 $5,027.22
5 $319,966.20 $799.92 $5,039.79
6 $314,926.41 $787.32 $5,052.39
7 $309,874.02 $774.69 $5,065.02
8 $304,809.00 $762.02 $5,077.68
9 $299,731.32 $749.33 $5,090.38
10 $294,640.94 $736.60 $5,103.10
11 $289,537.84 $723.84 $5,115.86
12 $284,421.97 $711.05 $5,128.65
13 $283,710.92 $1.78 $4,883.34
14 $278,827.58 $709.28 $4,175.84
15 $274,651.73 $697.07 $4,188.05
16 $270,463.68 $686.63 $4,198.49
17 $266,265.19 $676.16 $4,208.96
18 $262,056.23 $665.66 $4,219.46
19 $257,836.77 $655.14 $4,229.98
20 $253,606.79 $644.59 $4,240.53
21 $249,366.27 $634.02 $4,251.10
22 $245,115.16 $623.42 $4,261.70
23 $240,853.46 $612.79 $4,272.33
24 $240,240.67 $2,502.51 $2,717.11
25 $237,523.56 $2,474.20 $2,745.41
26 $234,778.15 $2,445.61 $2,774.01
27 $232,004.14 $2,416.71 $2,802.91
28 $229,201.24 $2,387.51 $2,832.10
29 $226,369.14 $2,358.01 $2,861.60
30 $223,507.53 $2,328.20 $2,891.41
31 $220,616.12 $2,298.08 $2,921.53
32 $217,694.59 $2,267.65 $2,951.96
33 $214,742.63 $2,236.90 $2,982.71
34 $211,759.92 $2,205.83 $3,013.78
35 $208,746.13 $2,174.44 $3,045.18
36 $205,700.96 $2,142.72 $3,076.90
37 $202,624.06 $2,110.67 $3,108.95
38 $199,515.11 $2,078.28 $3,141.33
39 $196,373.78 $2,045.56 $3,174.05
40 $193,199.73 $2,012.50 $3,207.12
41 $189,992.61 $1,979.09 $3,240.53
42 $186,752.08 $1,945.33 $3,274.28
43 $183,477.80 $1,911.23 $3,308.39
44 $180,169.42 $1,876.76 $3,342.85
45 $178,292.65 $3,268.70 $1,526.72
46 $176,765.93 $3,240.71 $1,554.71
47 $175,211.22 $3,212.21 $1,583.21
48 $173,628.01 $3,183.18 $1,612.24
49 $172,015.78 $3,153.62 $1,641.79
50 $170,373.98 $3,123.52 $1,671.89
51 $168,702.09 $3,092.87 $1,702.55
52 $166,999.54 $3,061.66 $1,733.76
53 $165,265.78 $3,029.87 $1,765.54
54 $163,500.24 $2,997.50 $1,797.91
55 $161,702.33 $2,964.54 $1,830.87
56 $159,871.45 $2,930.98 $1,864.44
57 $158,007.01 $2,896.80 $1,898.62
58 $156,108.39 $2,861.99 $1,933.43
59 $154,174.96 $2,826.54 $1,968.88
60 $152,206.09 $2,790.44 $2,004.97
Payment Total Amount 340000

$5,839.71 Annual YR 3.00%

$5,839.71 Monthly Yr 0.3%
$5,839.71 Period 63 months
$5,839.71
$5,839.71
$5,839.71 Monthly Payment $5,839.71
$5,839.71 Total cost of the Loan $1,751,911.91
$5,839.71 Total cost of the IR $1,411,911.91
$5,839.71
$5,839.71
$5,839.71
$5,839.71 First Period
$4,885.12
$4,885.12 Annual YR 3.00%
$4,885.12 Monthly Yr 0.3%
$4,885.12 Period 12 months
$4,885.12 Monthly Payment $5,839.71
$4,885.12
$4,885.12 Second Period
$4,885.12
$4,885.12 Annual YR 3.00%
$4,885.12 Monthly Yr 0.25%
$4,885.12 Period 11 months
$5,219.61 Monthly Payment $4,885.12
$5,219.61
$5,219.61
$5,219.61 Third Period
$5,219.61
$5,219.61 Annual YR 12.50%
$5,219.61 Monthly Yr 1.04%
$5,219.61 Period 21 months
$5,219.61 Monthly Payment $5,219.61
$5,219.61
$5,219.61
$5,219.61 Last Period
$5,219.61
$5,219.61 Annual YR 22.00%
$5,219.61 Monthly Yr 1.83%
$5,219.61 Period 15 months
$5,219.61 Monthly Payment $4,795.42
$5,219.61
$5,219.61
$5,219.61
$5,219.61
$4,795.42
$4,795.42
$4,795.42
$4,795.42
$4,795.42
$4,795.42
$4,795.42
$4,795.42
$4,795.42
$4,795.42
$4,795.42
$4,795.42
$4,795.42
$4,795.42
$4,795.42
$4,795.42
No. of Months Principal to payment Monthly IR Monthly rate

1 140000 933.3333333333 $31.44

2 $139,968.56 $933.12 $31.65
3 $139,936.92 $932.91 $31.86
4 $139,905.06 $932.70 $32.07
5 $139,872.99 $932.49 $32.28
6 $139,840.71 $932.27 $32.50
7 $139,808.21 $932.05 $32.72
8 $139,775.49 $931.84 $32.93
9 $139,742.56 $931.62 $33.15
10 $139,709.40 $931.40 $33.37
11 $139,676.03 $931.17 $33.60
12 $139,642.43 $930.95 $33.82
13 $139,608.61 $930.72 $34.05
14 $139,574.57 $930.50 $34.27
15 $139,540.29 $930.27 $34.50
16 $139,505.79 $930.04 $34.73
17 $139,471.06 $929.81 $34.96
18 $139,436.10 $929.57 $35.20
19 $139,400.90 $929.34 $35.43
20 $139,365.47 $929.10 $35.67
21 $139,329.80 $928.87 $35.90
22 $139,293.90 $928.63 $36.14
23 $139,257.75 $928.39 $36.39
24 $139,221.37 $928.14 $36.63
25 $139,184.74 $927.90 $36.87
26 $139,147.87 $927.65 $37.12
27 $139,110.75 $927.41 $37.37
28 $139,073.38 $927.16 $37.61
29 $139,035.77 $926.91 $37.87
30 $138,997.91 $926.65 $38.12
31 $138,959.79 $926.40 $38.37
32 $138,921.42 $926.14 $38.63
33 $138,882.79 $925.89 $38.89
34 $138,843.90 $925.63 $39.14
35 $138,804.76 $925.37 $39.41
36 $138,765.35 $925.10 $39.67
37 $138,725.69 $924.84 $39.93
38 $138,685.75 $924.57 $40.20
39 $138,645.56 $924.30 $40.47
40 $138,605.09 $924.03 $40.74
41 $138,564.35 $923.76 $41.01
42 $138,523.34 $923.49 $41.28
43 $138,482.06 $923.21 $41.56
44 $138,440.51 $922.94 $41.83
45 $138,398.67 $922.66 $42.11
46 $138,356.56 $922.38 $42.39
47 $138,314.17 $922.09 $42.68
48 $138,271.49 $921.81 $42.96
49 $138,228.53 $921.52 $43.25
50 $138,185.28 $921.24 $43.54
51 $138,141.75 $920.94 $43.83
52 $138,097.92 $920.65 $44.12
53 $138,053.81 $920.36 $44.41
54 $138,009.39 $920.06 $44.71
55 $137,964.69 $919.76 $45.01
56 $137,919.68 $919.46 $45.31
57 $137,874.38 $919.16 $45.61
58 $137,828.77 $918.86 $45.91
59 $137,782.86 $918.55 $46.22
60 $137,736.64 $918.24 $46.53
61 $137,690.11 $917.93 $46.84
62 $137,643.28 $917.62 $47.15
63 $137,596.13 $917.31 $47.46
64 $137,548.67 $916.99 $47.78
65 $137,500.89 $916.67 $48.10
66 $137,452.79 $916.35 $48.42
67 $137,404.37 $916.03 $48.74
68 $137,355.63 $915.70 $49.07
69 $137,306.56 $915.38 $49.39
70 $137,257.17 $915.05 $49.72
71 $137,207.45 $914.72 $50.05
72 $137,157.39 $914.38 $50.39
73 $137,107.01 $1,142.98 $102.91
74 $137,004.09 $1,142.56 $103.33
75 $136,900.76 $1,141.70 $104.19
76 $136,796.57 $1,140.84 $105.05
77 $136,691.51 $1,139.97 $105.92
78 $136,585.59 $1,139.10 $106.80
79 $136,478.80 $1,138.21 $107.68
 80 $136,371.12 $1,137.32 $108.57
81 $136,262.55 $1,136.43 $109.47
82 $136,153.08 $1,135.52 $110.37
83 $136,042.71 $1,134.61 $111.28
84 $135,931.43 $1,133.69 $112.20
85 $135,819.22 $1,132.76 $113.13
86 $135,706.09 $1,131.83 $114.07
87 $135,592.03 $1,130.88 $115.01
88 $135,477.02 $1,129.93 $115.96
89 $135,361.06 $1,128.98 $116.92
90 $135,244.14 $1,128.01 $117.88
91 $135,126.26 $1,127.03 $118.86
92 $135,007.40 $1,126.05 $119.84
93 $134,887.56 $1,125.06 $120.83
94 $134,766.73 $1,124.06 $121.83
95 $134,644.90 $1,123.06 $122.84
96 $134,522.06 $1,122.04 $123.85
97 $134,398.21 $1,121.02 $124.88
98 $134,273.34 $1,119.99 $125.91
99 $134,147.43 $1,118.94 $126.95
100 $134,020.48 $1,117.90 $128.00
101 $133,892.49 $1,116.84 $129.06
102 $133,763.43 $1,115.77 $130.12
103 $133,633.31 $1,114.70 $131.20
104 $133,502.11 $1,113.61 $132.28
105 $133,369.83 $1,112.52 $133.37
106 $133,236.46 $1,111.42 $134.48
107 $133,101.98 $1,110.30 $135.59
108 $132,966.39 $1,109.18 $136.71
109 $132,829.68 $1,108.05 $137.84
110 $132,691.84 $1,106.91 $138.98
111 $132,552.86 $1,105.77 $140.13
112 $132,412.74 $1,104.61 $141.29
113 $132,271.45 $1,103.44 $142.45
114 $132,129.00 $1,102.26 $143.63
115 $131,985.37 $1,101.07 $144.82
116 $131,840.55 $1,099.88 $146.01
117 $131,694.54 $1,098.67 $147.22
118 $131,547.32 $1,097.45 $148.44
119 $131,398.88 $1,096.23 $149.66
120 $131,249.21 $1,094.99 $150.90
121 $131,098.31 $1,365.61 $120.14
122 $130,978.17 $1,364.36 $121.39
123 $130,856.79 $1,363.09 $122.65
124 $130,734.13 $1,361.81 $123.93
125 $130,610.20 $1,360.52 $125.22
126 $130,484.98 $1,359.22 $126.53
127 $130,358.46 $1,357.90 $127.84
128 $130,230.61 $1,356.57 $129.18
129 $130,101.44 $1,355.22 $130.52
130 $129,970.91 $1,353.86 $131.88
131 $129,839.03 $1,352.49 $133.25
132 $129,705.78 $1,351.10 $134.64
133 $129,571.14 $1,349.70 $136.04
134 $129,435.09 $1,348.28 $137.46
135 $129,297.63 $1,346.85 $138.89
136 $129,158.74 $1,345.40 $140.34
137 $129,018.40 $1,343.94 $141.80
138 $128,876.59 $1,342.46 $143.28
139 $128,733.31 $1,340.97 $144.77
140 $128,588.54 $1,339.46 $146.28
141 $128,442.26 $1,337.94 $147.80
142 $128,294.46 $1,336.40 $149.34
143 $128,145.11 $1,334.84 $150.90
144 $127,994.21 $1,333.27 $152.47
145 $127,841.74 $1,331.68 $154.06
146 $127,687.68 $1,330.08 $155.66
147 $127,532.02 $1,328.46 $157.29
148 $127,374.73 $1,326.82 $158.92
149 $127,215.81 $1,325.16 $160.58
150 $127,055.23 $1,323.49 $162.25
151 $126,892.98 $1,321.80 $163.94
152 $126,729.03 $1,320.09 $165.65
153 $126,563.38 $1,318.37 $167.38
154 $126,396.01 $1,316.63 $169.12
155 $126,226.89 $1,314.86 $170.88
156 $126,056.01 $1,313.08 $172.66
157 $125,883.35 $1,311.28 $174.46
158 $125,708.89 $1,309.47 $176.28
159 $125,532.61 $1,307.63 $178.11
160 $125,354.50 $1,305.78 $179.97
161 $125,174.53 $1,303.90 $181.84
162 $124,992.69 $1,302.01 $183.74
163 $124,808.95 $1,300.09 $185.65
164 $124,623.30 $1,298.16 $187.58
165 $124,435.71 $1,296.21 $189.54
166 $124,246.17 $1,294.23 $191.51
167 $124,054.66 $1,292.24 $193.51
168 $123,861.15 $1,290.22 $195.52
169 $123,665.63 $1,288.18 $197.56
170 $123,468.07 $1,286.13 $199.62
171 $123,268.45 $1,284.05 $201.70
172 $123,066.75 $1,281.95 $203.80
173 $122,862.95 $1,279.82 $205.92
174 $122,657.03 $1,277.68 $208.07
175 $122,448.96 $1,275.51 $210.23
176 $122,238.73 $1,273.32 $212.42
177 $122,026.30 $1,271.11 $214.64
178 $121,811.67 $1,268.87 $216.87
179 $121,594.79 $1,266.61 $219.13
180 $121,375.66 $1,264.33 $221.41
181 $121,154.25 $1,262.02 $223.72
182 $120,930.53 $1,259.69 $226.05
183 $120,704.48 $1,257.34 $228.41
184 $120,476.07 $1,254.96 $230.79
185 $120,245.28 $1,252.56 $233.19
186 $120,012.10 $1,250.13 $235.62
187 $119,776.48 $1,247.67 $238.07
188 $119,538.40 $1,245.19 $240.55
189 $119,297.85 $1,242.69 $243.06
190 $119,054.79 $1,240.15 $245.59
191 $118,809.20 $1,237.60 $248.15
192 $118,561.05 $1,235.01 $250.73
193 $118,310.32 $1,232.40 $253.35
194 $118,056.98 $1,229.76 $255.98
195 $117,800.99 $1,227.09 $258.65
196 $117,542.34 $1,224.40 $261.34
197 $117,281.00 $1,221.68 $264.07
198 $117,016.93 $1,218.93 $266.82
199 $116,750.11 $1,216.15 $269.60
200 $116,480.51 $1,213.34 $272.41
201 $116,208.11 $1,210.50 $275.24
202 $115,932.87 $1,207.63 $278.11
203 $115,654.76 $1,204.74 $281.01
204 $115,373.75 $1,201.81 $283.93
205 $115,089.81 $2,109.98 $14.33
206 $115,075.48 $2,109.72 $14.59
207 $115,060.89 $2,109.45 $14.86
208 $115,046.03 $2,109.18 $15.13
209 $115,030.90 $2,108.90 $15.41
210 $115,015.49 $2,108.62 $15.69
211 $114,999.79 $2,108.33 $15.98
212 $114,983.81 $2,108.04 $16.27
213 $114,967.54 $2,107.74 $16.57
214 $114,950.97 $2,107.43 $16.88
215 $114,934.09 $2,107.12 $17.19
216 $114,916.90 $2,106.81 $17.50
217 $114,899.40 $2,106.49 $17.82
218 $114,881.58 $2,106.16 $18.15
219 $114,863.43 $2,105.83 $18.48
220 $114,844.95 $2,105.49 $18.82
221 $114,826.13 $2,105.15 $19.16
222 $114,806.97 $2,104.79 $19.52
223 $114,787.45 $2,104.44 $19.87
224 $114,767.58 $2,104.07 $20.24
225 $114,747.34 $2,103.70 $20.61
226 $114,726.73 $2,103.32 $20.99
227 $114,705.75 $2,102.94 $21.37
228 $114,684.38 $2,102.55 $21.76
229 $114,662.61 $2,102.15 $22.16
230 $114,640.45 $2,101.74 $22.57
231 $114,617.88 $2,101.33 $22.98
232 $114,594.90 $2,100.91 $23.40
233 $114,571.49 $2,100.48 $23.83
234 $114,547.66 $2,100.04 $24.27
235 $114,523.39 $2,099.60 $24.71
236 $114,498.68 $2,099.14 $25.17
237 $114,473.51 $2,098.68 $25.63
238 $114,447.88 $2,098.21 $26.10
239 $114,421.78 $2,097.73 $26.58
240 $114,395.20 $2,097.25 $27.06
241 $114,368.14 $2,096.75 $27.56
242 $114,340.58 $2,096.24 $28.07
243 $114,312.51 $2,095.73 $28.58
244 $114,283.93 $2,095.21 $29.10
245 $114,254.82 $2,094.67 $29.64
246 $114,225.19 $2,094.13 $30.18
247 $114,195.00 $2,093.58 $30.74
248 $114,164.27 $2,093.01 $31.30
249 $114,132.97 $2,092.44 $31.87
250 $114,101.10 $2,091.85 $32.46
251 $114,068.64 $2,091.26 $33.05
252 $114,035.59 $2,090.65 $33.66
253 $114,001.93 $2,090.04 $34.27
254 $113,967.66 $2,089.41 $34.90
255 $113,932.75 $2,088.77 $35.54
256 $113,897.21 $2,088.12 $36.19
257 $113,861.01 $2,087.45 $36.86
258 $113,824.16 $2,086.78 $37.53
259 $113,786.62 $2,086.09 $38.22
260 $113,748.40 $2,085.39 $38.92
261 $113,709.48 $2,084.67 $39.64
262 $113,669.84 $2,083.95 $40.36
263 $113,629.48 $2,083.21 $41.10
264 $113,588.37 $2,082.45 $41.86
265 $113,546.52 $2,081.69 $42.62
266 $113,503.89 $2,080.90 $43.41
267 $113,460.49 $2,080.11 $44.20
268 $113,416.29 $2,079.30 $45.01
269 $113,371.27 $2,078.47 $45.84
270 $113,325.44 $2,077.63 $46.68
271 $113,278.76 $2,076.78 $47.53
272 $113,231.23 $2,075.91 $48.40
273 $113,182.82 $2,075.02 $49.29
274 $113,133.53 $2,074.11 $50.20
275 $113,083.33 $2,073.19 $51.12
276 $113,032.22 $2,072.26 $52.05
277 $112,980.17 $2,071.30 $53.01
278 $112,927.16 $2,070.33 $53.98
279 $112,873.18 $2,069.34 $54.97
280 $112,818.21 $2,068.33 $55.98
281 $112,762.23 $2,067.31 $57.00
282 $112,705.23 $2,066.26 $58.05
283 $112,647.18 $2,065.20 $59.11
284 $112,588.07 $2,064.11 $60.20
285 $112,527.88 $2,063.01 $61.30
286 $112,466.58 $2,061.89 $62.42
287 $112,404.15 $2,060.74 $63.57
288 $112,340.59 $2,059.58 $64.73
289 $112,275.85 $2,058.39 $65.92
290 $112,209.93 $2,057.18 $67.13
291 $112,142.81 $2,055.95 $68.36
292 $112,074.45 $2,054.70 $69.61
293 $112,004.83 $2,053.42 $70.89
294 $111,933.95 $2,052.12 $72.19
295 $111,861.76 $2,050.80 $73.51
296 $111,788.25 $2,049.45 $74.86
297 $111,713.39 $2,048.08 $76.23
298 $111,637.16 $2,046.68 $77.63
299 $111,559.53 $2,045.26 $79.05
300 $111,480.47 $2,043.81 $80.50
Payment
Total Amount 140000
$964.77 Annual YR 8.00%
$964.77 Monthly Yr 1%
$964.77 Period 300 months
$964.77
$964.77
$964.77 Monthly Payment $964.77
$964.77 Total cost of the Loan ###
$964.77 Total cost of the IR ###
$964.77
$964.77
$964.77
$964.77 First Period
$964.77
$964.77 Annual YR 8.00%
$964.77 Monthly Yr 1%
$964.77 Period 72 months
$964.77 Monthly Payment $964.77
$964.77
$964.77 Second Period
$964.77
$964.77 Annual YR 10.00%
$964.77 Monthly Yr 0.83%
$964.77 Period 48 months
$964.77 Monthly Payment $1,245.89
$964.77
$964.77
$964.77 Third Period
$964.77
$964.77 Annual YR 12.50%
$964.77 Monthly Yr 1.04%
$964.77 Period 84 months
$964.77 Monthly Payment $1,485.74
$964.77
$964.77
$964.77 Last Period
$964.77
$964.77 Annual YR 22.00%
$964.77 Monthly Yr 1.83%
$964.77 Period 96 months
$964.77 Monthly Payment $2,124.31
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$964.77
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,245.89
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$1,485.74
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
$2,124.31
 Salary Slip For The Month of

Employee ID: Bob562

Name: Boboc Robert Andrei
Designation: Web Developer
Department: It
Date Of Joining: 12.10.2022

Basic Salary: 25,000 RON

HRA: 5,000 RON
Allowances: 3,000 RON
Overtime: 1,000 RON

Net Salary Amount: 26,000 RON

Amount in Words: Twenty Six thousand

Prepared By:

Name Basic salary Allow

Medical 5%
Bob 2,810.10 lei
56,202 lei
Alexandra 3.45 lei
69 lei
Iren 1,666.65 lei
33,333 lei
Cardano 617.25 lei
12,345 lei
Bogdan 0.50 lei
10 lei
Eva 382.70 lei
7,654 lei
Andrei 411.10 lei
8,222 lei
Robert 4,672.80 lei
93,456 lei
Cristi 3,811.55 lei
76,231 lei
Vasile 4,416.55 lei
88,331 lei
 December 2022 Date:

Leave Record:
Leave Total
Annual 30
Medical 7

Deduction: 4,500 RON

Provident Fund: 2,000 RON
Professional Tax: 1,000 RON
TDS: 500 RON

Approved By:

Payments
Allowance
Gross Total
Rent 10% Transport 7%
5,620.20 lei 3,934.14 lei 68,566.44 lei

6.90 lei 4.83 lei 84.18 lei

3,333.30 lei 2,333.31 lei 40,666.26 lei

1,234.50 lei 864.15 lei 15,060.90 lei

1.00 lei 0.70 lei 12.20 lei

765.40 lei 535.78 lei 9,337.88 lei

822.20 lei 575.54 lei 10,030.84 lei

9,345.60 lei 6,541.92 lei 114,016.32 lei

7,623.10 lei 5,336.17 lei 93,001.82 lei

8,833.10 lei 6,183.17 lei 107,763.82 lei

 Private & Confidential

12/16/2022

Taken Balance
12 18
2 5

Deductions
Income Tax Net Payable
PF 24%
10%
13,488.48 lei 5,620.20 lei 49,458 lei

16.56 lei 6.90 lei 61 lei

7,999.92 lei 3,333.30 lei 29,333 lei

2,962.80 lei 1,234.50 lei 10,864 lei

2.40 lei 1.00 lei 9 lei

1,836.96 lei 765.40 lei 6,736 lei

1,973.28 lei 822.20 lei 7,235 lei

22,429.44 lei 9,345.60 lei 82,241 lei

18,295.44 lei 7,623.10 lei 67,083 lei

21,199.44 lei 8,833.10 lei 77,731 lei

Product NameOrder StatusPrice Vat Date to pay
Toy Payed 23 4.37 Already Payed
Laptop Not Payed 11 2.09 12/20/2022
Headphones Not Payed 22 4.18 12/12/2022
Toy Not Payed 33 6.27 12/10/2022
Laptop Not Payed 44 8.36 11/26/2022
Phone Not Payed 55 10.45 12/7/2022
Lamp Not Payed 66 12.54 1/3/2023
Toy Not Payed 77 14.63 1/3/2023
Laptop Payed 88 16.72 Already Payed
Phone Not Payed 43 8.17 1/3/2023
Lamp Payed 11 2.09 Already Payed
Toy Not Payed 32 6.08 1/3/2023
Laptop Not Payed 657 124.83 12/2/2022
Laptop Not Payed 45 8.55 1/3/2023
Phone Not Payed 657 124.83 11/20/2022
Book Payed 4 0.76 Already Payed
Book Not Payed 2 0.38 1/3/2023
Book Not Payed 7 1.33 12/5/2022
Book Not Payed 9 1.71 1/3/2023
Book Payed 12 2.28 Already Payed
Penalty for 7 daysPenalty for 14 daysPenalty for one mont
Already Payed Already Payed Already Payed
0.55 1.1 2.2
1.1 2.2 4.4
1.65 3.3 6.6
2.2 4.4 8.8
2.75 5.5 11
3.3 6.6 13.2
3.85 7.7 15.4
Already Payed Already Payed Already Payed
2.15 4.3 8.6
Already Payed Already Payed Already Payed
1.6 3.2 6.4
32.85 65.7 131.4
2.25 4.5 9
32.85 65.7 131.4
Already Payed Already Payed Already Payed
0.1 0.2 0.4
0.35 0.7 1.4
0.45 0.9 1.8
Already Payed Already Payed Already Payed
Type of Penalty (done with formula)
No Penalty
Penalty for 7 days
Penalty for 14 days
Penalty for 14 days
Penalty for one month
Penalty for 14 days
Penalty for 7 days
Penalty for 7 days
No Penalty
Penalty for 7 days
No Penalty
Penalty for 7 days
Penalty for 14 days
Penalty for 7 days
Penalty for one month
No Penalty
Penalty for 7 days
Penalty for 14 days
Penalty for 7 days
No Penalty
Current Date ###
Input Variables:
Volume 110,000 Volume Price per Unit
Price per unit 12 80,000 6
Employees cost per unit 2.4 90,000 8
Marketing cost per unit 1.2 100,000 10
Electricity cost per unit 0.12 110,000 12
Heat cost per unit 0.12 120,000 15
Fixed cost per unit 1.2
Raw Materials cost per unit 2.4
Total Costs 7.44

Scenario Summary
Current Values: Scenario 1 Scenario 2 Scenario 3 Scenario 4
Created by Created by Robert Created by Created by
Robert Andrei Andrei Boboc on Robert Andrei Robert Andrei
Boboc on 27.12.2022 Boboc on Boboc on
27.12.2022 Modified by Robert 27.12.2022 27.12.2022
Modified by Andrei Boboc on Modified by Modified by
Robert Andrei 27.12.2022 Robert Andrei Robert Andrei
Boboc on Boboc on Boboc on
27.12.2022 27.12.2022 27.12.2022

Changing Cells:
$B$2 110,000 110,000 120,000 80,000 90,000
$B$3 12 12 15 6 8
Result Cells:
$B$4 2.4 2.4 3 1.2 1.6
$B$5 1.2 1.2 1.5 0.6 0.8
$B$6 0.12 0.12 0.15 0.06 0.08
$B$7 0.12 0.12 0.15 0.06 0.08
$B$8 1.2 1.2 1.5 0.6 0.8
$B$9 2.4 2.4 3 1.2 1.6
$B$10 7.44 7.44 9.3 3.72 4.96
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in grey.
 Scenario 5
Created by
Robert Andrei
Boboc on
27.12.2022

100,000
10

2
1
0.1
0.1
1
2
6.2
 Region Product Type Customer Type Order Status

North New Loyal Shipped

South Used New Precessed

North New New Not payed

South New Loyal Shipped

North New Loyal Precessed

South New Loyal Not payed

South Used Loyal Shipped

North Used Loyal Precessed

South Used Loyal Not payed

South Used Loyal Shipped

South New Loyal Precessed

North Used Loyal Not payed

South New Loyal Shipped

South Used Loyal Precessed

South New New Not payed

South New New Shipped

North New New Precessed

 Shipping Method Count of orders Averege Order Value

Dhl 2 20

Ups 3 50

Dhl 1 17

Ups 5 23

Dhl 1 78

Ups 1 123

Dhl 1 69

Ups 4 23

Dhl 1 11

Ups 1 68

Dhl 1 33

Ups 2 22

Dhl 2 11

Ups 5 77

Dhl 5 90

Ups 7 100

Dhl 7 23
Total Revenue

15

45
Example of pivot table
11

20

70

120

65 Region Shipping Method

22 North

10 Dhl

60 Ups

30 South

21 Dhl

8 Ups

10 Total Result

20 Sum of Total R Order Status

50 Averege Order Not payed

16 11 10

17 11
20

22 21
23
33
50
68
69
77
78
90 20
100
123 120
Total Result 182
Example of pivot tables

Data

Sum of Total Revenue Sum of Averege Order Value

155 183

112 138

43 45

438 655

133 214

305 441

593 838

Precessed Shipped Total Result

8 18

11
 15 15

21
38 20 58
30 30
45 45
60 60
65 65
10 10
70 70
20
50 50
120
193 218 593
Time of the year Actual Prediction Threshold line
Forecast Chart
Jan 753 400
1200
Feb 322 500
1000
Mar 532 600
800
Apr 120 200 600
May 1000 400
Jun 382 200
Jul 599 0
Jan Feb Mar Apr May Jun Jul Aug Sep O
Aug 401
Sep 481 Actual
Oct 456 Predition
Threshold line
Nov 467
data below the threshold line
Dec 578

Time of the year Actual Predition Threshold linedata below the threshold line
Jan 753 #N/A 400 #N/A
Feb 322 #N/A 400 322
Mar 532 #N/A 400 #N/A
Apr 120 #N/A 400 120
May 1000 #N/A 400 #N/A
Jun 382 #N/A 400 382
Jul 599 #N/A 400 #N/A
Aug 401 401 400 #N/A
Sep #N/A 481 400 #N/A
Oct #N/A 456 400 #N/A
Nov #N/A 467 400 #N/A
Dec #N/A 578 400 #N/A
Forecast Chart

Apr May Jun Jul Aug Sep Oct Nov Dec

Actual
Predition
Threshold line
data below the threshold line
 DESIGNING A WEBSITE

Task name Stard date End date Assigned Status

Frontend 01.01.2020 19.01.2020 Andrei Open

Task 1 02.01.2020 08.01.2020 Boboc In process
Task 2 03.01.2020 07.01.2020 Robert Done
Task 3 04.01.2020 09.01.2020 Alex In process
Subtask 3.1 05.01.2020 07.01.2020 Marian Closed
Subtask 3.2 06.01.2020 06.01.2020 Cristian In process
Subtask 3.3 07.01.2020 07.01.2020 Alexandra In process
Task 4 08.01.2020 13.01.2020 Ioana In process
Task 5 09.01.2020 14.01.2020 Maria In process
Task 6 10.01.2020 13.01.2020 Maria In process
Subtask 6.1 11.01.2020 11.01.2020 Maria In process
Subtask 6.2 12.01.2020 12.01.2020 Maria In process
Subtask 6.3 13.01.2020 13.01.2020 Maria In process
Task 7 14.01.2020 18.01.2020 Cristian Done
Task 8 15.01.2020 19.01.2020 Robert Closed
Backend 07.01.2020 26.01.2020 Boboc Open
Task 1 08.01.2020 14.01.2020 Robert In process
Task 2 09.01.2020 12.01.2020 Ion In process
Task 3 10.01.2020 13.01.2020 Samuel In process
Subtask 3.1 11.01.2020 11.01.2020 Boboc In process
Subtask 3.2 12.01.2020 12.01.2020 Boboc In process
Subtask 3.3 13.01.2020 13.01.2020 Boboc In process
Task 4 14.01.2020 16.01.2020 Andrei Closed
Task 5 15.01.2020 17.01.2020 Maria Done
Task 6 16.01.2020 18.01.2020 Alex Done
Subtask 6.1 17.01.2020 17.01.2020 Bogdan In process
Subtask 6.2 18.01.2020 18.01.2020 Bogdan In process
Subtask 6.3 19.01.2020 19.01.2020 Bogdan In process
Task 7 20.01.2020 23.01.2020 Samuel In process
Task 8 24.01.2020 27.01.2020 Dinu Done
 E
01.01.2020

02.01.2020

03.01.2020

04.01.2020

05.01.2020

06.01.2020

07.01.2020

08.01.2020
09.01.2020

10.01.2020

11.01.2020

12.01.2020

13.01.2020

14.01.2020

15.01.2020

16.01.2020
17.01.2020

18.01.2020

19.01.2020

20.01.2020

21.01.2020

22.01.2020

23.01.2020

24.01.2020
25.01.2020

26.01.2020

27.01.2020

28.01.2020

29.01.2020

30.01.2020

31.01.2020
Time of the year Sales Minimum Point Maximum Point This chart isn't available in your version of Excel
Jan 753 120 1000
Editing this shape or saving this workbook into a
Feb 322 120 1000 permanently break the chart.
Mar 532 120 1000
Apr 120 120 1000
May 1000 120 1000
Jun 382 120 1000
Jul 599 120 1000
Aug 401 120 1000
Sep 485 120 1000
Oct 283 120 1000
Nov 451 120 1000
Dec 391 120 1000
e in your version of Excel.
Evolution of Sales
ving this workbook into a different file format will
chart.
1200

1000

800

600

400

200

0
Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec

Sales Minimum Point Maximum Point

ales

Aug Sep Oct Nov Dec

Maximum Point
Countries Population in M Annual GDP ($M) GDP per capital ($)

Austria 8.97 477.08 53.332

Belgium 11.63 599.11 51.849

Bulgaria 6.83 80.33 11.746

Croatia 3.87 67.71 17.454

Cyprus 0.90 27.74 30.957

Czechia 10.51 281.78 26.849

Denmark 5.87 398.30 68.202

Estonia 1.33 37.22 27.962

Finland 5.54 297.58 53.774

France 67.84 2,957,425 45.188

Germany 83.23 4,262,767 51.238

Greece 10.60 216.38 20.263

Hungary 9.68 182.28 18.732

Ireland 5.06 504.52 100.129

Italy 58.98 2,101,275 35.625

Latvia 1.87 38.90 20.546

 Lithuania 2.80 65.55 23.386

Luxembourg 0.64 86.71 134.353

Malta 0.52 17.38 33.667

Netherlands 17.59 1,013,520 57.997

Poland 37.65 679.07 17.946

Portugal 10.35 250.06 24.296

Romania 19.03 284.09 14.795

Slovakia 5.43 114.95 21.053

Slovenia 2.10 61.79 29.298

Spain 47.61 1,426,224 30.09

Sweden 10.45 635.66 60.816

TOTAL: EU 447,011,032 $17,165,369M $38,400

HDI Debt ($M) Debt (%GDP) Deficit (%GDP)

Annual GDP ($M)

0.922 395.214 82.30%
800.00 -5.90%
400.00
0.00
0.931 649.405 109.20% -5.60%

0.816 19.143 23.90% -3.90%

0.851 54.026 78.40% -2.60% Gdp

160
140
0.887 28.725 101.00%
120 -1.70%
100
80
60
0.900 118.395 42.00%40 -5.10%
20
0
0.940 145.899 36.60% 97 63 .3.60%
8. 11. 6
83 .87 .90 .51 .87 .33 .54 .84 .23 .60 .68 .06 .98 .87 .80 .64
3 0 10 5 1 5 67 83 10 9 5 58 1 2 0

GDP per capital ($)

0.892 6.551 17.60% -2.40%
Populati on in Milions
0.938 196.952 72.40%
80.00 -2.70%
40.00
0.00
0.901 3,329,379 112.80% a -6.50%
ia a s ia k ia d ce y e y d ly a a g a
s tri gium lgar oati pru ech mar ton lan ran an eec gar lan Ita atvi ani our alt a
u l r y z s i n F m r n e L u b M l
A Be B u C C C e n E F r G H u Ir h er
D Ge Lit xem e th
Lu N
0.947 2,968,690 68.60% -3.70%
Population in M

0.888 431.474 194.50% -7.50%

0.854 139.916 76.80% -7.10%

0.955 279.136 55.40% -1.70%

0.892 3,169,955 150.30% -7.20%

0.866 17.775 43.60% -7.00%

0.882 29.273 43.70% -1.00%

0.916 20.968 24.50% 0.80%

0.895 9.805 56.30% -7.80%

0.944 530.35 52.40% -2.60%

0.880 365.276 53.80% -1.80%

0.864 318.643 125.50% -2.90%

0.828 145.994 48.90% -7.10%

0.860 72.501 62.20% -5.50%

0.917 45.99 74.50% -4.70%

0.904 1,690,788 118.30% -6.87%

0.945 228.56 36.30% -0.10%

15,408,780 89.41%
)

Gdp

68 06 98 .87 .80 .64 .52 .59 .65 .35 .03 .43 .10 .61 .45
5. 58. 1 2 0 0 17 37 10 19 5 2 47 10

P per capital ($)

on in Milions

l
a nd taly tvia nia urg alta nds and ga nia akia nia ain den
el I La ua bo M
h
a l u a
rl Po or om lov lov
t e Sp e
Lit xem the P R S S Sw
Lu N e

ulation in M