Payroll

Date: 1/1/2011
EMPL Hours
EMPL Name Hourly Rate Gross Pay S.S Tax Net Pay
Number Worked
E00001 Ford 7.5 35 $ 262.50 $ 15.75 $ 246.75
E00002 Mino 8 30 $ 240.00 $ 14.40 $ 225.60
E00003 Bell 6.5 25 $ 162.50 $ 9.75 $ 152.75
E00004 Davis 9 40 $ 360.00 $ 21.60 $ 338.40
E00005 Turro 10 39 $ 390.00 $ 23.40 $ 366.60
Navarro, Cherry Mae V. S20-0324

London Team Call Statistics

Hours

us
Name No. calls Calls per Hour
worked

n
Bo
Adam 42 5 8.4 € 2.10
Jhon 6 4 1.5 € 0.38
Jamse 39 6 6.5 € 1.63
Alex 15 6 2.5 € 0.63
Emma 2 7 0.28571428571 € 0.07

TOTAL 104 28 19.1857142857 € 4.80

Bonus Rate2 25%

November 12, 2022

 Navarro, Cherry Mae V. S20-0324
Panda EST
Monthly Sales Report - July

Emp. No. Name Salary Sales Amount Comission Total Salary

S101 Ahmed 1,600.00 2,500.00 50.00 1,650.00
S105 Hassan 1,800.00 3,000.00 60.00 1,860.00
S112 Ali 1,500.00 2,200.00 44.00 1,544.00
S107 Walled 2,000.00 4,500.00 90.00 2,090.00
S110 Mohammed 1,700.00 3,500.00 70.00 1,770.00
S103 Samir 1,600.00 2,500.00 50.00 1,650.00

Totals 10,200.00 18,200.00 364.00 10,564.00

Average 1,700.00 3,033.33 60.67 1,760.67
Highest 2,000.00 4,500.00 90.00 2,090.00
Lowest 1,500.00 2,200.00 44.00 1,544.00
Count 6 6 6 6

November 12, 2022 10:00 AM - 11:30 AM

 Navarro, Cherry Mae V. S20-0324
Technomania IT Supplies
Yearly Change Report

Supply Time This Year Last Year Change % Change

L.A. Computers 1225 1463 -238 -16%
Branded Computers 3214 2865 349 12%
Printers 2153 2985 -832 -28%
Scanners 513 312 201 64%
Maintenance
Contracts 63 46

TOTAL 7168 7671 -520 32%

AVERAGE 1433.6 1534.2 -130 8%
LOWEST 63 46 -832 -28%
HIGHEST 3214 2985 349 64%

Page No. 4
 TOTAL TOTAL
ITEM NO. OF ITEM TAX PRICE PRICE RATE
NO. ITEMS PRICE BEFORE AFTER
TAX TAX
100 115 30 50 3450 3500 HIGH
101 256 12 50 3072 3122 REASONABLE
102 49 56 50 2744 2794 REASONABLE
103 23 150 100 3450 3550 HIGH
104 840 5 50 4200 4250 HIGH
105 200 56 50 11200 11250 HIGH
106 294 300 100 88200 88300 HIGH
107 4 90 50 360 410 REASONABLE

Count of Items 8
Average of Taxes 14584.5 14647
Min ITEM PRICE 5
Max ITEM PRICE 300
 EMPLOYEE RECORDS

JOB TITLE
EMPLOYEE EMPLOYEE BASIC Annual TOTAL
NO. NAME SALARY BONUS SALARY

T01 Ahmed Manager 1200 60 1260

T02 Sami Officer 200 30 230
T03 Khalid Manager 1300 65 1365
T04 Hassan Manager 1200 60 1260
T05 Sawsan Secretary 400 60 460

Totals 4300 275 4575

Highest 1300 1365
Lowest 200 230
 Sales & Profile Report - First Quarter 2008
No City Jan Feb Mar Average

C001 New York $ 22,000.00 $ 29,000.00 $ 19,000.00 $ 23,333.33

C002 Los Angeles $ 42,000.00 $ 39,000.00 $ 43,000.00 $ 41,333.33
C003 London $ 18,000.00 $ 20,000.00 $ 22,000.00 $ 20,000.00
C004 Paris $ 35,000.00 $ 26,000.00 $ 31,000.00 $ 30,666.67
C005 Munich $ 12,000.00 $ 15,000.00 $ 13,000.00 $ 13,333.33
Total Sales $ 129,000.00 $ 129,000.00 $ 128,000.00
Cost $ 83,000.00 $ 84,000.00 $ 43,000.00
Profit $ 46,000.00 $ 45,000.00 $ 85,000.00
10% Bonus $ 4,600.00 $ 4,500.00 $ 8,500.00

Total Sales greater than

30,000 $ 77,000.00 $ 39,000.00 $ 74,000.00
No. of Sales greater than
30,000 2 1 2
008
Maximum

$ 29,000.00
$ 43,000.00
$ 22,000.00
$ 35,000.00
$ 15,000.00
 USA Annual Purchases Report 2011

Gender
Annual
Customer ID City Education Annual Salary
Purchases

C11 M New York University $ 6,233.00 $ 7,500.00

C12 M New York High School $ 4,233.00 $ 4,999.00
C13 F Seattle University $ 6,560.00 $ 6,750.00
C14 M Chicago University $ 5,001.00 $ 12,000.00
C15 F New York University $ 7,034.00 $ 17,500.00
C16 F Chicago University $ 5,345.00 $ 13,150.00
C17 F Seattle High School $ 790.00 $ 3,799.00
C18 F Seattle None $ 240.00 $ 2,150.00
C19 M Seattle University $ 4,300.00 $ 22,450.00
C20 F New York None $ 232.00 $ 2,500.00

Total Annual Annual Salary Gender

City Purchases
New York ₱ 17,732.00 City Male Female
Chicago ₱ 10,346.00 New York $ 12,499.00 $ 20,000.00
Seattle ₱ 11,890.00 Chicago $ 12,000.00 $ 13,150.00
Seattle $ 22,450.00 $ 12,699.00

Average
Annual
Education Purchases
University $ 5,745.50
High School $ 2,511.50
None $ 236.00

Gender Population
Male 4
Female
 Annual Salary Gender

City Male Female

New York 2 2
Chicago 1 1
Seattle 1 3
 Smart Ville Compound
Insurance rate 6.00%

T
House y Total
Family Name Price Swimming Pool Insurance
Number p Mortgage
e

112 Silverson 1 $ 120,000.00 YES $ 7,200.00 $ 127,200.00

113 Hulkenburg 3 $ 60,000.00 $ 3,600.00 $ 63,600.00
114 Montgomery 1 $ 120,000.00 YES $ 7,200.00 $ 127,200.00
115 Richardson 2 $ 100,000.00 $ 6,000.00 $ 106,000.00
116 Williams 3 $ 60,000.00 $ 3,600.00 $ 63,600.00
117 Davidson 1 $ 120,000.00 YES $ 7,200.00 $ 127,200.00

House Price
Price Type
60000 3
100000 2
120000 1
 Mo8awalat Al Shamal Rents
Villa No District No Price Tax Rate Rent Tax Water Bill Total Rent
V 00120 D2 $ 400.0 0.04 $ 16.0 Yes $ 416.0
V 00122 D4 $ 700.0 0.08 $ 56.0 Yes $ 756.0
V 00124 D3 $ 550.0 0.06 $ 33.0 Yes $ 583.0
V 00126 D1 $ 250.0 0.02 $ 5.0 Yes $ 255.0
V 00128 D6 $ 1,200.0 0.15 $ 180.0 No $ 1,380.0
V 00130 D3 $ 550.0 0.06 $ 33.0 Yes $ 583.0
V 00132 D5 $ 900.0 0.12 $ 108.0 No $ 1,008.0
V 00134 D1 $ 250.0 0.02 $ 5.0 Yes $ 255.0

Price and Tax Rates

Destrict No D1 D2 D3 D4 D5 D6
Price $ 250.0 $ 400.0 $ 550.0 $ 700.0 $ 900.0 $ 1,200.0
Tax Rate 0.02 0.04 0.06 0.08 0.12 0.15
Water Bill Yes Yes Yes Yes No No
 Financial Statement of May 2011
Racing Bicycles Regular Bicycles Accessories
Price $ 75.00 $ 30.00 $ 22.00
Costs $ 50.00 $ 18.00 $ 10.00
Units Sold 17 24 31
Revenue $ 1,275.00 $ 720.00 $ 682.00
Costs of
$ 850.00 $ 432.00 $ 310.00
Goods Sold
Gross Profit $ 425.00 $ 288.00 $ 372.00

Current Total Profit $ 1,085.00

Best Case Profit 90
Worst Case Profit 30
 Best Case Profit
Racing Bicycles Regular Bicycles Accessories Total
Units Sold 20 30 40 90

Worst Case Profit

Racing Bicyles Regular Bicycles Acessories Total
Unit Sol 5 10 15 30
Scenario Summary
Current Values: Racing Bicycles Regular Bicycles Accessories
Changing Cells:
$B$3 20 20 20 20
$C$3 30 30 30 30
$D$3 40 40 40 40
Result Cells:
$E$3 90 90 90 90
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.
 Navarro, Cherry Mae V.
Class VII Grade Sheet

ID Name Maths Science Arabic Average Grade GPA

001001 Ahmed 90 80 70 80 B 3.00
001002 Amina 87 72 81 80 B 3.00
001003 Yousif 55 80 75 70 C 2.00
001004 Fatima 96 84 90 90 A 4.00

Number of Students got their average at least 80 3 GPA Calculation

Total average marks where at least 80 in Science 80 Grade
Current Class Average 80 A
Class Average if Fatima gets 96 in Science 81 B
Class Average if Ahmed gets 50 in Maths & 70 in Science 78.83 C
D
Grade Calculation
Average 60 70 80 90 100
Grade D C B A A

Page 12
 Pass
PASSED
PASSED
PASSED
PASSED

GPA Calculation
GPA
4
3
2
1

Page 12
Scenario Summary
Current Values: Fatima gets 96 in Science Amhed gets 50 in math
Changing Cells:
$D$7 84 96 50
Result Cells:
$F$12 80 81 77.1666666666667
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.
amhed gets 70 in science

70

78.8333333333333
Scenario Summary
Current Values: Racing Bicycles Regular Bicycles Acessories
Changing Cells:
$B$7 5 5 5 5
$C$10 10
$D$15 15
Result Cells:
$E$7 30 30 30 30
Notes: Current Values column represents values of changing cells at
time Scenario Summary Report was created. Changing cells for each
scenario are highlighted in gray.