Excel Basics
Excel Basics
Assumptions
Deduction 1 Deduction 2
6.20% 1.45%
Page 1 of 45
41772973.xls - Rows and Columns
D9 E9 F9
Rows 1,048,576.00
Columns 16,384.00
Total Cells 17,179,869,184.00
68
65
96
25
55
28
42
11
116
92
103
100
39
25
117
17
39
26
80
17
45
77
17
84
62
101
75
82
14
40
21
116
92
80
39
60
102
14
85
104
45
41
93
100
88
42
61
75
87
58
105
88
112
53
67
33
45
59
106
73
57
102
94
32
Page 2 of 45
41772973.xls - The Equal Sign
Total
Gross Pay Deduction 1 Deduction 2 Deductions Net Pay
Suix Chin 3,500.00 217.00 50.75 267.75
Isaac Viet 3,784.32 234.63 54.87 289.50
Dennis Ho 8,565.51 531.06 124.20 655.26
Hien Luong Pham 2,627.99 162.94 38.11 201.04
Tom Carolan 9,069.66 562.32 131.51 693.83
Assumptions
Deduction 1 Deduction 2
6.20% 1.45%
Page 3 of 45
Your01 Name01
Your02 Name02
Your03 Name03
Your04 Name04
Your05 Name05
Your06 Name06
Your07 Name07
Your08 Name08
Your09 Name09
Your10 Name10
Your11 Name11
Your12 Name12
Your13 Name13
Your14 Name14
Your15 Name15
Your16 Name16
41772973.xls - Formulas
Page 5 of 45
41772973.xls - Math (1)
Page 6 of 45
41772973.xls - Math (2)
Page 7 of 45
41772973.xls - Functions
Page 8 of 45
41772973.xls - Functions (2)
Total Number of Observations: The formula: =COUNT(sd) should be in cell L11 =COUNT(sd)
Highest Price The formula: =MAX(sd) should be in cell L12 =MAX(sd)
Lowest Price The formula: =MIN(sd) should be in cell L13 =MIN(sd)
Average Price The formula: =AVERAGE(sd) should be in cell L14 =AVERAGE(sd)
Sum (Total Revenue) The formula: =SUM(sd) should be in cell L15 =SUM(sd)
Count Cars more than $30,000 >30000 The formula: =COUNTIF(sd,M16) should be in cell L16 =COUNTIF(sd,M16)
Sum total Revenue for Cars more than $30,000 >30000 The formula: =SUMIF(sd,M17) should be in cell L17 =SUMIF(sd,M17)
Standard Deviation for the population The formula: =STDEVP(sd) should be in cell L18 =STDEVP(sd)
Page 9 of 45
41772973.xls - Cell References
Page 10 of 45
Multiplication Table for my Little Sister
1 2 3 4 5 6 7 8 9 10 11 12
1
2
3
4
5
6
7
8
9
10
11
12
Assumptions
Start Number 1
Increment 1
Family Member Sister
Revenue 6,000.00
Expenses 3,000.00
Net Income 3,000.00
Assumption Table
Commission FICA Medicare Federal
Rate Deduction Deduction Withholdings
2.00% 6.20% 1.45% 20.00%
Assumption Table
Commission
FICA Rate 2.00%
Deduction
Medicare 6.20%
Deduction
Federal 1.45%
Withholdings 20.00%
Page 15 of 45
41772973.xls - Formatting (1)
Revenues $5,000.00
Expenses 2,500.00
Net Income 2,500.00
Page 16 of 45
41772973.xls - Formatting (2)
Sales Data
Product 1 Product 2 Product 3 Total
January 5747 181 8152 14080
February 5215 1243 5533 11991
March 4595 2834 7276 14705
Total 15557 4258 20961 40776
Page 17 of 45
41772973.xls - Formatting (3)
Number Formatting
Time: 13:39 ==> The colon tells
Excel that this is time (13 hours, What is actually there is a
39 minutes) proportion of one day
Date: 10/25/2005 ==> the Dates show the number of days since December 31st 1899, where
slashes tell Excel that this is a What is there is the number of December 31st 1899 is day zero (0), January 1st, 1990 is day one
date (Oct. 25, 2005) days since December 31st 1899 (1), January 2nd, 1990 is day two (2), etc.
Accounting: $ 10.00 What is actually there is 10
Currency: $10.00 What is actually there is 10
Percentage: 3.00% What is actually there is .03
Nothing. Type in: 768 What is actually there is 768
Positive numbers = Rad. Type in:
768 What is actually there is 768
Page 18 of 45
Taxable Earnings Deduction
$ 2,322.00
$ 1,201.50
Deduction %
6.20%
Your boss will verify if your pennies are added
correctly
Type in what you see in cell B2
Type in what you see in cell B3
Add, to verify if rounding was done!
Invoice Due Date 4/23/2006
Today's Date (Ctrl + ;)
Dates invoice past due =B2-B1,
Ctrl + Enter, Ctrl + Shift + ~
8 1 1
24 3 3
Hours
Person Wage Time in Time out Hours worked worked Gross
Luke $14.00 8:00 AM 5:00 PM
Rhonda $15.50 9:30 AM 5:35 PM
Roman $18.00 10:00 AM 11:00 PM
Isaac $16.25 8:30 AM 4:30 PM
Sheliadawn $24.00 7:35 AM 4:30 PM
Rad $21.00 9:15 AM 4:30 PM
Typing time format into a cell: 00:00:00 AM/PM. If you
do not do it this way, Excel doesn't understand which is
hour, minute or second.
00:00:00 AM/PM Hours, followed by colon ":"
00:00:00 AM/PM Minutes, followed by colon ":"
00:00:00 AM/PM Seconds, followed by space " "
00:00:00 AM/PM type AM or PM
41772973.xls - Charts (1)
Page 24 of 45
41772973.xls - Charts (2)
Page 25 of 45
41772973.xls - Charts (3)
Page 26 of 45
Payroll For Week 1
Hours
Person Wage Time in Time out worked Gross
Luke $14.00 8:00 AM 5:00 PM 9.000 $126.00
Rhonda $15.50 9:30 AM 5:35 PM 8.083 $125.29
Roman $18.00 10:00 AM 11:00 PM 13.000 $234.00
Isaac $16.25 8:30 AM 4:30 PM 8.000 $130.00
Sheliadaw $24.00 7:35 AM 4:30 PM 8.917 $214.00
Rad $21.00 9:15 AM 4:30 PM 7.250 $152.25
4 177 297 3.xls - An alyze D ata
Pag e 28 of 45
4 177 297 3.xls - An alyze D ata
Pag e 29 of 45
4 177 297 3.xls - An alyze D ata
Pag e 30 of 45
4 177 297 3.xls - An alyze D ata
Pag e 31 of 45
4 177 297 3.xls - An alyze D ata
Pag e 32 of 45
4 177 297 3.xls - An alyze D ata
7/26/2005 MidWest Chin Solar and Wind Inc. KNK Item $944.05 $1,600.08
3/26/2006 NorthEast Steven Office Depot BLJ Item $2,736.15 $4,637.55
3/16/2005 West Rhonda Office Depot MZV Item $4,363.18 $7,395.22
10/16/2005 NorthEast Rhonda Sherman Williams GHH Item $5,137.52 $7,555.18
7/20/2004 North Jeri Solar and Wind Inc. JDA Item $4,411.09 $7,476.42
7/9/2005 North Jon Peet's Coffee SKY Item $2,437.02 $6,586.53
9/18/2004 West Jeri The Economist NRF Item $5,773.17 $9,785.03
11/25/2004 SouthEast Chin Sherman Williams YZG Item $1,332.11 $1,958.99
5/1/2005 SouthEast Luke Whole Foods NAE Item $3,877.48 $7,049.96
7/28/2005 North Jeri Whole Foods YCO Item $2,875.13 $5,227.50
3/25/2005 SouthEast Jeri Sherman Williams SMG Item $2,360.19 $3,146.92
3/6/2006 NorthEast Troung Yahoo CMW Item $1,880.97 $4,374.36
1/15/2005 West Troung Yahoo QML Item $2,585.06 $4,457.00
1/22/2006 NorthEast Jeri Solar and Wind Inc. KFK Item $1,334.44 $3,103.34
4/19/2005 NorthEast Jon Peet's Coffee CLP Item $231.83 $399.70
7/1/2005 NorthEast Sheliadawn Peet's Coffee TOE Item $2,807.01 $6,237.80
2/2/2006 NorthEast Troung ExcelIsVeryFun.com KAE Item $7.41 $12.56
10/3/2004 NorthEast Sheliadawn Peet's Coffee NRZ Item $387.57 $656.90
12/15/2004 SouthEast Chin Amazon.com YTL Item $1,378.59 $3,206.03
4/1/2006 NorthEast Rhonda Sherman Williams CUK Item $1,908.77 $4,241.70
10/2/2005 MidWest Chin Home Depot KNW Item $4,428.51 $8,051.84
8/6/2004 MidWest Rhonda Costco UZM Item $1,254.29 $3,389.97
9/10/2005 NorthEast Jon The Economist GIE Item $4,252.94 $7,332.65
4/14/2006 MidWest Jon Amazon.com EPL Item $6,221.92 $6,654.46
8/6/2005 NorthEast Steven Peet's Coffee CJN Item $540.81 $932.43
1/2/2005 SouthEast Troung Costco XYT Item $2,423.75 $4,406.81
11/28/2005 NorthEast Luke Solar and Wind Inc. EKI Item $150.74 $274.07
5/21/2005 SouthEast Jon Yahoo CQC Item $268.97 $358.63
8/29/2004 West Sheliadawn Whole Foods PXA Item $1,451.19 $2,459.65
11/27/2004 NorthEast Chin Sherman Williams ODY Item $4,085.26 $4,369.26
8/28/2005 MidWest Steven Yahoo WFJ Item $489.08 $1,086.84
1/2/2005 NorthEast Luke Google TRD Item $1,373.68 $2,020.12
7/24/2004 North Jon The Economist TAK Item $3,807.97 $8,462.16
12/1/2005 North Chin ExcelIsVeryFun.com PWQ Item $1,459.53 $1,560.99
12/22/2004 SouthEast Luke Solar and Wind Inc. LOR Item $3,799.30 $4,317.39
5/2/2006 North Jon Google KWB Item $2,420.24 $5,378.32
5/20/2005 MidWest Jeri Amazon.com MSL Item $2,929.71 $4,308.40
4/21/2005 North Rhonda Yahoo PLO Item $2,494.63 $4,301.08
5/28/2006 North Jon Nature Company TYA Item $5,262.21 $9,567.65
7/17/2005 MidWest Jon Office Depot IDZ Item $5,375.15 $6,108.12
1/1/2006 NorthEast Jon Google ZDE Item $429.22 $572.29
8/23/2004 West Troung Yahoo ZBJ Item $3,081.97 $3,296.22
12/3/2005 North Troung Google DKL Item $2,314.61 $5,382.81
5/21/2005 NorthEast Jon Office Depot UBV Item $1,886.90 $5,099.74
6/19/2005 MidWest Chin ExcelIsVeryFun.com PBQ Item $1,521.45 $3,538.26
1/5/2006 North Jon Costco GUS Item $3,253.49 $4,337.98
4/28/2005 MidWest Jeri McLendon's Hardware NBV Item $6,469.43 $6,919.18
10/15/2004 NorthEast Chin Amazon.com YPH Item $2,648.96 $3,531.95
10/11/2004 SouthEast Sheliadawn Costco JUQ Item $1,094.35 $1,243.58
10/9/2004 SouthEast Rhonda Nature Company CDR Item $5,723.32 $8,416.65
11/2/2005 SouthEast Jeri Whole Foods KQJ Item $1,336.62 $2,430.21
5/10/2005 SouthEast Troung Peet's Coffee RJQ Item $2,553.43 $3,755.04
10/18/2004 MidWest Luke The Economist MZS Item $8,929.90 $9,550.70
8/23/2004 SouthEast Jeri Nature Company CVM Item $8,622.15 $9,221.55
2/16/2005 MidWest Troung Solar and Wind Inc. YNQ Item $1,982.48 $2,252.82
12/29/2005 West Sheliadawn Solar and Wind Inc. FTW Item $3,249.65 $4,332.86
10/31/2004 NorthEast Rhonda Amazon.com YZE Item $3,592.01 $6,530.92
4/11/2005 SouthEast Luke Costco DVP Item $3,296.17 $3,745.65
12/14/2005 SouthEast Jon Amazon.com UNH Item $3,963.24 $8,807.20
3/24/2006 West Steven Office Depot ULU Item $4,901.43 $8,450.74
4/7/2006 NorthEast Steven Amazon.com PZY Item $1,664.50 $2,869.83
3/18/2006 SouthEast Jon McLendon's Hardware MDG Item $2,962.53 $4,356.66
3/27/2005 NorthEast Luke ExcelIsVeryFun.com LVK Item $4,901.71 $8,307.98
9/7/2005 North Jon Costco OEX Item $1,880.04 $5,081.19
4/25/2006 MidWest Rhonda ExcelIsVeryFun.com WSQ Item $8,333.41 $8,912.74
3/8/2005 North Sheliadawn Home Depot BHM Item $62.33 $83.10
3/28/2005 MidWest Jon Home Depot MSH Item $5,369.48 $9,762.69
3/17/2006 North Jeri Sherman Williams TAA Item $6,362.74 $6,805.07
9/12/2005 NorthEast Steven McLendon's Hardware XAX Item $974.26 $2,165.03
12/17/2005 NorthEast Rhonda Yahoo YCR Item $1,693.79 $4,577.80
1/2/2005 West Steven ExcelIsVeryFun.com GHE Item $1,360.41 $1,813.88
6/21/2004 SouthEast Jeri Office Depot BHL Item $285.08 $662.97
3/21/2006 SouthEast Luke Nature Company RDD Item $4,071.14 $7,019.20
9/12/2005 SouthEast Chin The Economist DUJ Item $2,381.25 $4,329.54
3/1/2005 NorthEast Jon Google DNC Item $2,122.84 $4,936.84
3/15/2006 MidWest Jeri Amazon.com PMB Item $3,260.00 $3,704.55
7/27/2005 West Jeri Costco DFQ Item $3,641.25 $8,091.67
12/20/2005 NorthEast Chin Yahoo RLL Item $653.47 $1,188.13
1/6/2006 NorthEast Rhonda Sherman Williams DIP Item $6,567.72 $8,756.96
3/2/2006 NorthEast Sheliadawn Nature Company JHA Item $2,779.36 $2,972.58
8/24/2005 NorthEast Rhonda Yahoo PCZ Item $4,788.72 $8,116.47
5/25/2005 NorthEast Jon Google IXD Item $4,315.60 $7,846.55
7/8/2004 SouthEast Troung Solar and Wind Inc. DCR Item $3,110.48 $4,147.30
5/20/2005 NorthEast Steven McLendon's Hardware VGY Item $3,633.72 $8,450.52
8/6/2005 NorthEast Steven Office Depot ITY Item $4,509.16 $6,631.12
8/1/2004 North Chin Costco AXW Item $2,934.90 $3,335.11
10/30/2004 NorthEast Jeri Office Depot GRM Item $1,438.47 $1,634.63
10/12/2005 SouthEast Jon ExcelIsVeryFun.com TLP Item $303.97 $515.21
1/27/2005 MidWest Chin Costco ARS Item $3,576.37 $4,064.06
9/21/2004 North Sheliadawn ExcelIsVeryFun.com ECP Item $2,008.80 $3,463.45
12/19/2004 NorthEast Jon Home Depot QZJ Item $766.90 $1,322.24
3/22/2006 North Luke Whole Foods BMX Item $4,458.37 $4,768.31
3/29/2005 MidWest Steven Google UMR Item $5,290.05 $7,053.40
9/6/2005 NorthEast Jon Peet's Coffee MQK Item $1,421.21 $3,305.15
5/2/2006 SouthEast Chin Costco BZR Item $3,127.76 $6,950.57
1/22/2005 NorthEast Jeri The Economist ZXI Item $2,033.15 $4,728.26
1/2/2006 West Jeri Peet's Coffee RCI Item $3,217.34 $7,149.65
3/14/2006 West Jeri Sherman Williams BEU Item $1,804.02 $1,929.43
8/11/2004 West Jeri Home Depot WSQ Item $748.44 $1,740.56
8/10/2005 NorthEast Jon Google RBW Item $346.72 $509.88
9/6/2004 North Sheliadawn McLendon's Hardware NXM Item $2,808.36 $4,759.93
11/10/2004 SouthEast Rhonda Nature Company MUU Item $4,171.44 $6,134.47
1/10/2005 NorthEast Sheliadawn Google HEU Item $4,120.44 $6,983.79
9/24/2004 NorthEast Rhonda Solar and Wind Inc. DEJ Item $756.89 $860.10
11/24/2005 SouthEast Rhonda McLendon's Hardware TAG Item $744.48 $1,094.83
1/31/2006 NorthEast Luke Yahoo QVI Item $3,047.44 $5,540.80
4/26/2006 NorthEast Steven Sherman Williams ONV Item $317.27 $737.84
9/16/2004 NorthEast Troung Yahoo SZX Item $2,182.20 $2,333.90
8/13/2004 West Steven Amazon.com GWT Item $4,570.17 $5,193.37
5/2/2005 West Steven Solar and Wind Inc. FVX Item $1,628.98 $4,402.65
5/22/2005 MidWest Sheliadawn Google FEP Item $1,444.06 $3,902.86
2/25/2005 NorthEast Chin Sherman Williams UJX Item $4,688.19 $8,083.09
10/29/2005 West Steven Office Depot FIO Item $6,204.57 $9,124.37
8/9/2004 North Troung Office Depot ZEB Item $1,950.72 $2,216.73
8/30/2004 NorthEast Chin Sherman Williams GBM Item $3,131.61 $7,282.82
4/14/2005 North Chin ExcelIsVeryFun.com FDS Item $2,823.15 $6,273.66
6/24/2004 NorthEast Chin Solar and Wind Inc. ANS Item $2,729.85 $7,377.97
10/1/2004 West Sheliadawn Amazon.com XVA Item $4,539.49 $8,253.62
9/11/2005 North Chin Google XUE Item $2,990.26 $8,081.79
9/11/2005 North Rhonda Sherman Williams RKL Item $5,649.90 $8,308.68
4/3/2005 North Steven Costco WJT Item $732.19 $1,978.89
6/23/2005 NorthEast Rhonda McLendon's Hardware EJG Item $4,777.33 $7,025.49
5/4/2005 NorthEast Luke Office Depot RUJ Item $2,880.66 $7,785.56
12/2/2004 MidWest Troung McLendon's Hardware IUU Item $2,965.04 $6,895.44
7/3/2004 SouthEast Jon The Economist RAB Item $1,265.75 $2,812.78
9/26/2005 MidWest Jeri ExcelIsVeryFun.com BYJ Item $403.84 $939.16
11/3/2005 North Sheliadawn Sherman Williams RZX Item $785.95 $1,429.00
1/22/2005 MidWest Chin Home Depot IND Item $2,673.24 $6,216.84
12/31/2005 NorthEast Troung Google YLN Item $6,969.47 $7,453.98
5/12/2006 West Troung Whole Foods MEO Item $4,596.96 $8,358.10
9/8/2005 West Jon The Economist EEH Item $1,850.45 $2,721.25
2/17/2006 NorthEast Chin Amazon.com LRX Item $1,350.06 $3,000.14
12/3/2005 West Jon McLendon's Hardware XCQ Item $2,044.57 $3,465.37
10/30/2004 North Sheliadawn Whole Foods UFK Item $4,304.00 $7,825.46
12/27/2004 North Jon Peet's Coffee JLP Item $1,919.00 $3,252.54
1/13/2006 NorthEast Sheliadawn Sherman Williams WYL Item $5,389.28 $6,124.18
3/8/2006 North Troung ExcelIsVeryFun.com QNH Item $4,014.97 $9,337.15
9/19/2005 West Luke Office Depot YEW Item $6,886.34 $7,825.39
9/10/2004 NorthEast Sheliadawn Peet's Coffee KLA Item $2,996.14 $3,994.85
6/8/2006 MidWest Sheliadawn Sherman Williams GWD Item $4,651.70 $7,884.24
5/22/2006 West Jeri Amazon.com EIO Item $776.85 $1,726.33
5/3/2005 NorthEast Sheliadawn Solar and Wind Inc. IIH Item $531.59 $781.75
9/17/2004 North Luke The Economist XBK Item $913.61 $2,469.21
9/24/2005 North Jon The Economist LOI Item $2,727.30 $3,636.40
5/3/2006 North Jeri ExcelIsVeryFun.com GTC Item $4,468.62 $7,573.93
12/18/2005 North Steven Costco HSF Item $3,553.81 $9,604.89
4/14/2005 North Luke Nature Company VZO Item $447.35 $1,209.05
7/26/2005 NorthEast Chin Google ADC Item $3,562.20 $6,476.72
11/22/2005 West Jeri Amazon.com HOW Item $5,273.80 $5,992.95
5/1/2006 NorthEast Luke Peet's Coffee DSQ Item $3,750.08 $8,721.11
6/23/2004 North Troung Solar and Wind Inc. ZBQ Item $1,197.63 $1,280.89
10/30/2004 NorthEast Rhonda Solar and Wind Inc. MXH Item $5,628.18 $9,539.28
1/5/2005 NorthEast Rhonda Home Depot QIF Item $219.01 $322.07
5/3/2006 North Sheliadawn Whole Foods YHW Item $3,904.16 $5,205.54
2/5/2006 MidWest Chin ExcelIsVeryFun.com OJW Item $486.17 $1,130.63
1/10/2006 North Jon McLendon's Hardware GDW Item $7,176.73 $7,675.65
5/1/2006 NorthEast Rhonda McLendon's Hardware QIT Item $2,347.59 $3,130.12
6/25/2005 NorthEast Sheliadawn Office Depot YVZ Item $3,282.32 $7,294.05
7/11/2005 NorthEast Steven Costco JNF Item $4,211.18 $7,260.66
1/3/2005 North Chin Google DVU Item $1,690.76 $3,074.11
12/28/2005 West Rhonda Google HEN Item $5,129.13 $6,838.84
7/5/2004 NorthEast Steven Office Depot GDN Item $746.30 $1,356.90
1/8/2005 SouthEast Jeri Google ORF Item $1,513.27 $1,719.62
1/20/2005 MidWest Sheliadawn Peet's Coffee FKF Item $3,166.77 $8,558.84
10/9/2005 North Luke Costco XAS Item $2,970.66 $3,177.18
1/12/2005 SouthEast Troung ExcelIsVeryFun.com KOQ Item $3,836.51 $6,975.47
9/15/2005 NorthEast Rhonda Google LXR Item $4,150.45 $7,034.66
8/28/2004 MidWest Jon McLendon's Hardware EBS Item $1,901.45 $2,535.26
10/28/2004 West Luke Costco BDA Item $5,717.72 $8,408.41
10/15/2005 West Troung Whole Foods XWY Item $321.41 $584.38
2/7/2006 SouthEast Chin Google BAW Item $4,002.68 $5,336.90
4/21/2006 North Jon Office Depot UGS Item $3,303.20 $7,681.86
6/17/2004 West Jeri Costco XHX Item $4,577.73 $7,758.86
5/24/2006 SouthEast Jon Yahoo WZQ Item $2,175.68 $5,059.71
10/12/2004 North Jeri ExcelIsVeryFun.com CHE Item $3,837.65 $4,104.44
5/6/2006 MidWest Luke McLendon's Hardware WAJ Item $3,172.06 $8,573.14
5/2/2005 North Sheliadawn Yahoo LBC Item $1,178.50 $3,185.13
9/10/2005 SouthEast Jeri Amazon.com JLN Item $5,758.38 $6,158.69
10/4/2004 North Luke Office Depot VLI Item $4,398.06 $6,467.74
5/19/2005 NorthEast Jon Google POE Item $589.89 $1,310.86
6/8/2006 North Sheliadawn Home Depot LZH Item $2,605.35 $5,789.67
6/3/2006 SouthEast Rhonda Nature Company ISP Item $3,317.46 $8,966.11
3/23/2006 MidWest Troung Whole Foods MCN Item $3,132.06 $5,694.65
2/24/2006 SouthEast Chin Sherman Williams MHY Item $5,772.34 $6,173.63
1/10/2006 West Luke Home Depot VBG Item $5,931.35 $8,722.58
2/9/2005 SouthEast Sheliadawn Whole Foods FCJ Item $2,890.40 $3,853.86
11/4/2004 NorthEast Chin Costco ZRS Item $8,100.62 $9,205.25
8/23/2004 North Luke Yahoo IQK Item $3,304.61 $7,343.57
5/17/2006 NorthEast Sheliadawn Sherman Williams TUV Item $5,365.17 $9,754.86
12/22/2005 NorthEast Jeri Nature Company NXU Item $2,974.30 $3,181.07
3/16/2005 MidWest Rhonda Amazon.com ABM Item $335.06 $609.20
10/10/2004 NorthEast Luke Whole Foods NCR Item $6,162.92 $8,217.22
12/5/2004 MidWest Steven Nature Company YEK Item $505.13 $673.50
10/26/2005 MidWest Steven Sherman Williams IOP Item $1,691.97 $2,867.75
12/7/2005 SouthEast Jeri Office Depot LVF Item $1,857.50 $3,148.30
9/10/2004 NorthEast Rhonda Solar and Wind Inc. ALR Item $1,017.93 $1,088.69
10/1/2004 SouthEast Sheliadawn Whole Foods EWJ Item $3,017.95 $5,203.36
10/13/2004 NorthEast Sheliadawn Sherman Williams GJP Item $1,801.06 $2,648.62
9/4/2004 NorthEast Sheliadawn Google MLA Item $5,842.08 $6,638.73
9/12/2004 NorthEast Steven ExcelIsVeryFun.com IYF Item $1,467.44 $1,569.45
11/16/2004 West Jeri Solar and Wind Inc. UGR Item $2,953.22 $7,981.68
12/23/2005 SouthEast Jon Peet's Coffee QHG Item $1,609.96 $3,577.68
6/6/2005 MidWest Troung Whole Foods SUK Item $3,305.37 $7,345.26
10/24/2005 NorthEast Luke Home Depot UHX Item $5,543.00 $9,556.90
8/5/2005 West Jeri ExcelIsVeryFun.com VZK Item $3,234.79 $4,757.04
7/11/2004 SouthEast Steven Amazon.com FJF Item $4,710.73 $7,984.28
12/29/2005 MidWest Luke Peet's Coffee NFY Item $822.27 $1,393.67
4/14/2006 NorthEast Jeri Whole Foods PVI Item $6,416.84 $6,862.93
4/14/2006 NorthEast Luke Peet's Coffee NXA Item $343.22 $762.71
2/1/2006 NorthEast Jeri Office Depot BGN Item $2,812.14 $3,195.61
5/29/2006 North Sheliadawn McLendon's Hardware YPW Item $295.79 $336.12
3/18/2006 NorthEast Jeri The Economist TZF Item $4,003.05 $7,278.27
10/29/2005 NorthEast Rhonda Office Depot RAR Item $1,879.08 $3,239.79
1/3/2006 NorthEast Chin Solar and Wind Inc. PTM Item $3,072.93 $3,286.56
9/30/2004 West Chin Nature Company RUW Item $2,844.61 $7,688.14
8/3/2004 SouthEast Jeri Costco ZHW Item $421.62 $479.11
5/21/2005 West Jeri Costco GAW Item $1,242.07 $1,826.57
6/7/2006 North Rhonda Whole Foods MDI Item $3,401.72 $9,193.84
6/7/2006 West Rhonda Solar and Wind Inc. KBF Item $6,353.36 $9,343.18
8/5/2004 West Jon Whole Foods SGA Item $4,561.20 $5,183.18
7/22/2004 West Sheliadawn Amazon.com PNU Item $1,476.11 $3,989.49
8/9/2005 MidWest Chin Whole Foods TLW Item $3,580.69 $4,774.25
1/27/2006 MidWest Rhonda The Economist MVI Item $4,128.83 $5,505.10
7/24/2004 NorthEast Steven Whole Foods IIA Item $660.76 $881.01
7/30/2005 North Luke McLendon's Hardware XCL Item $5,237.02 $6,982.69
5/2/2006 NorthEast Jon Amazon.com TRJ Item $5,363.04 $7,886.83
3/28/2006 MidWest Sheliadawn Peet's Coffee NOC Item $1,539.53 $3,580.31
4/9/2005 North Jon ExcelIsVeryFun.com WWR Item $4,048.58 $5,953.80
8/10/2004 NorthEast Sheliadawn Peet's Coffee WWQ Item $169.15 $307.55
11/12/2004 NorthEast Jeri Amazon.com TWG Item $6,395.68 $8,527.57
7/20/2005 West Luke Yahoo BQA Item $3,220.41 $4,293.88
10/29/2005 NorthEast Jon Amazon.com VXX Item $2,969.99 $8,027.00
3/26/2005 North Luke Yahoo ECG Item $4,993.19 $9,078.53
9/16/2005 SouthEast Troung McLendon's Hardware MUR Item $4,240.10 $9,860.69
5/27/2006 North Jeri Sherman Williams QAG Item $5,422.67 $7,230.22
2/23/2005 NorthEast Troung The Economist NUQ Item $5,808.62 $8,542.09
7/7/2005 NorthEast Rhonda Whole Foods PTX Item $1,964.04 $5,308.21
2/11/2006 North Luke Office Depot VJU Item $2,623.23 $7,089.82
6/6/2006 NorthEast Chin ExcelIsVeryFun.com VNM Item $5,231.12 $6,974.83
12/22/2005 MidWest Luke McLendon's Hardware TGY Item $4,847.26 $8,215.70
1/3/2006 North Jon Google RBN Item $4,448.69 $5,055.33
9/6/2005 North Chin Office Depot LXP Item $3,619.67 $9,782.88
2/18/2005 North Rhonda The Economist VRS Item $3,065.08 $8,283.99
7/18/2005 West Steven Amazon.com HQQ Item $1,068.60 $2,888.10
3/21/2006 MidWest Jeri Peet's Coffee JOG Item $4,823.69 $8,770.34
7/30/2005 SouthEast Luke Google DEG Item $5,463.88 $9,260.81
10/17/2004 NorthEast Rhonda Google ZCV Item $3,852.91 $4,120.76
10/31/2005 West Chin Office Depot PVM Item $5,670.66 $9,611.28
3/2/2006 North Troung Home Depot WTJ Item $2,916.71 $3,119.48
6/16/2005 North Sheliadawn ExcelIsVeryFun.com FKX Item $4,235.80 $4,813.41
6/7/2005 NorthEast Chin Peet's Coffee EED Item $5,256.06 $9,556.48
2/21/2005 West Sheliadawn Home Depot GRK Item $131.88 $306.69
7/14/2005 North Chin Home Depot VIT Item $4,235.53 $7,700.97
7/30/2005 NorthEast Chin Yahoo IEX Item $1,054.81 $1,787.81
1/28/2005 North Steven Sherman Williams RVI Item $510.95 $681.27
4/23/2005 NorthEast Luke Amazon.com XQQ Item $406.71 $739.47
10/5/2004 MidWest Troung The Economist JPT Item $2,580.17 $6,000.40
8/16/2005 NorthEast Jeri Amazon.com PTJ Item $1,384.20 $2,516.72
2/6/2006 MidWest Sheliadawn Sherman Williams TEY Item $4,349.05 $9,664.55
4/16/2006 NorthEast Sheliadawn Costco WFJ Item $2,986.66 $4,392.14
5/4/2005 West Luke ExcelIsVeryFun.com ZYF Item $3,987.05 $8,860.12
4/15/2005 NorthEast Troung Nature Company YCM Item $2,393.19 $2,719.53
12/22/2004 NorthEast Chin McLendon's Hardware QKI Item $3,654.44 $4,152.77
12/29/2005 NorthEast Troung McLendon's Hardware LPY Item $687.21 $1,249.47
12/24/2004 NorthEast Chin The Economist BFQ Item $435.40 $1,012.56
Pag e 33 of 45
IF function
Delivers 1 of 2 things to a cell or formula
You can deliver: Words, Numbers, or Formulas to a cell or formula
argument 1 This is a TRUE/FALSE test. The test either evaluates to TRUE, or FALSE
argument 2 What to put in the cell if the test evaluates to TRUE
argument 3 What to put in the cell if the test evaluates to FALSE
Bonus Amount
Apr
4,999
4,071
4,071
928
Interes
t Rate
Late
Days Invoice Overdue Description Fee
0 Over 0 but less than 10 0.00% 0 10
10 Over 10 but less than 20 1.00% 10 20
20 Over 20 but less than 30 2.00% 20 30
30 Over 30 but less than 40 3.00% 30 40
40 Over 40 but less than 50 4.00% 40 50
50 Over 50 but less than 90 5.00% 50 90
90 Over 90 but less than 120 6.00% 90 120
120 Over 120 7.00% 120
Date Region Sales Rep Customer Product COGS Sales
3/1/2006 NorthEast Rhonda Sherman Williams MKO Item $1,885.71 $4,190.46
8/3/2004 North Luke ExcelIsVeryFun.com MME Item $1,281.18 $3,462.65
5/24/2005 SouthEast Steven Sherman Williams OQM Item $6,515.34 $8,687.12
10/15/2005 MidWest Troung Costco WIL Item $815.21 $1,381.71
6/7/2005 NorthEast Luke Office Depot BJH Item $3,387.08 $7,526.85
8/9/2004 MidWest Luke Sherman Williams ZEI Item $1,370.55 $2,491.91
5/27/2006 North Steven Yahoo HPF Item $87.25 $193.88
1/20/2006 NorthEast Jeri Nature Company NEE Item $2,790.65 $4,811.47
10/20/2005 SouthEast Luke Costco CLN Item $612.13 $1,360.28
1/25/2005 North Jon The Economist ZJS Item $5,002.53 $6,670.04
8/30/2004 MidWest Rhonda Peet's Coffee JYF Item $3,931.98 $6,779.28
9/21/2004 SouthEast Jeri ExcelIsVeryFun.com ZLA Item $1,101.14 $2,976.06
10/2/2004 MidWest Jeri Costco CLS Item $6,662.83 $7,126.02
2/3/2005 West Rhonda Nature Company WHF Item $5,162.85 $5,521.76
8/29/2004 NorthEast Steven McLendon's Hardware VDD Item $3,729.20 $4,972.27
8/28/2005 MidWest Sheliadawn The Economist WEW Item $5,349.44 $7,866.83
12/17/2004 NorthEast Jeri Yahoo ICX Item $4,085.49 $9,078.87
5/1/2005 North Steven Sherman Williams QIL Item $2,952.36 $3,354.96
5/3/2006 NorthEast Rhonda Google MHX Item $2,075.59 $3,773.80
4/5/2005 NorthEast Chin Nature Company HLL Item $4,007.99 $4,554.53
12/2/2004 West Jon Peet's Coffee YGP Item $6,835.97 $7,768.15
12/30/2005 SouthEast Troung Nature Company EIS Item $5,338.44 $7,117.92
10/21/2005 North Chin Yahoo WKL Item $8,597.46 $9,195.14
12/29/2005 NorthEast Steven Whole Foods FZS Item $359.26 $619.42
12/16/2004 MidWest Jeri Amazon.com LII Item $7,221.70 $8,206.48
3/14/2006 SouthEast Rhonda Peet's Coffee TIH Item $4,846.16 $5,507.00
1/25/2005 MidWest Chin Sherman Williams BPZ Item $3,148.53 $3,577.87
10/9/2004 NorthEast Steven Yahoo DKM Item $5,385.81 $7,181.08
12/16/2004 West Jeri The Economist CDR Item $2,335.03 $5,430.30
10/13/2005 SouthEast Rhonda Office Depot XMY Item $2,395.25 $6,473.64
12/23/2004 NorthEast Steven Yahoo LGZ Item $4,064.72 $7,390.40
1/1/2005 West Jon The Economist PTH Item $1,449.15 $2,634.81
8/4/2005 NorthEast Steven Whole Foods BAN Item $2,881.43 $6,700.99
11/19/2005 NorthEast Jeri Costco AKY Item $1,193.47 $1,591.29
12/31/2005 North Troung Costco TTK Item $2,963.68 $5,023.18
2/19/2005 SouthEast Jon Costco IQG Item $116.92 $171.94
10/28/2005 MidWest Jon Solar and Wind Inc. VMC Item $4,705.07 $6,273.43
5/20/2005 North Sheliadawn Home Depot XOU Item $3,636.08 $6,269.11
9/15/2005 NorthEast Luke Nature Company ZMF Item $3,251.36 $4,335.15
4/6/2006 West Jon Yahoo SHA Item $1,934.53 $2,198.33
4/27/2006 SouthEast Troung Sherman Williams UBW Item $1,186.64 $2,759.63
7/21/2005 NorthEast Sheliadawn McLendon's Hardware QHO Item $1,641.61 $1,865.47
3/17/2006 NorthEast Steven Sherman Williams OCL Item $3,308.41 $8,941.64
4/7/2005 North Luke Office Depot VRK Item $4,155.90 $6,111.62
4/21/2005 MidWest Chin Nature Company CSJ Item $731.82 $1,977.89
12/11/2005 NorthEast Jeri Home Depot WPD Item $3,140.58 $5,414.79
3/6/2006 NorthEast Jon Solar and Wind Inc. LOI Item $2,356.68 $4,284.88
12/7/2005 NorthEast Sheliadawn ExcelIsVeryFun.com AIQ Item $4,257.44 $6,260.94
7/9/2005 MidWest Steven The Economist MTL Item $3,730.96 $3,990.33
3/1/2005 NorthEast Chin Home Depot AUW Item $2,741.96 $6,093.24
9/17/2005 North Jeri Peet's Coffee GHF Item $1,575.67 $2,864.86
1/28/2005 NorthEast Steven Solar and Wind Inc. SMX Item $4,035.88 $6,958.42
1/9/2006 NorthEast Rhonda Solar and Wind Inc. NZX Item $725.55 $1,229.75
3/15/2005 NorthEast Chin Amazon.com KEI Item $3,491.87 $8,120.63
9/26/2005 North Troung Solar and Wind Inc. GMO Item $5,590.28 $7,453.70
2/17/2005 SouthEast Steven Home Depot DRK Item $2,266.80 $5,271.62
5/16/2006 NorthEast Sheliadawn Sherman Williams ONY Item $272.13 $604.74
12/19/2005 West Jon Office Depot XOU Item $5,848.91 $7,798.55
10/7/2004 NorthEast Troung Yahoo XLN Item $1,155.08 $3,121.84
8/19/2005 NorthEast Rhonda Office Depot XZI Item $4,217.72 $9,808.64
10/5/2005 NorthEast Sheliadawn Costco RGS Item $1,365.32 $1,551.50
8/30/2004 SouthEast Jon Nature Company BYE Item $4,482.80 $6,592.35
2/18/2005 MidWest Chin Whole Foods FKD Item $2,924.24 $6,800.55
5/18/2006 NorthEast Rhonda The Economist DIO Item $4,246.57 $4,541.79
12/12/2005 NorthEast Luke Solar and Wind Inc. MQW Item $92.28 $135.70
3/8/2006 West Rhonda Amazon.com PEN Item $1,701.14 $3,780.32
1/9/2006 MidWest Jeri Google PNA Item $2,070.56 $5,596.10
6/17/2004 MidWest Chin ExcelIsVeryFun.com MWN Item $6,305.00 $9,272.06
2/16/2005 NorthEast Troung Home Depot BSV Item $5,085.13 $8,618.86
4/4/2006 NorthEast Jeri Yahoo KDX Item $1,231.80 $2,737.33
4/3/2005 West Sheliadawn Whole Foods MFB Item $1,174.98 $2,611.06
7/17/2004 NorthEast Jon Office Depot JYF Item $1,210.34 $1,613.79
7/15/2005 North Sheliadawn Google IAF Item $1,908.55 $2,544.73
7/2/2004 NorthEast Jon Sherman Williams OYO Item $836.18 $1,520.32
10/24/2005 SouthEast Steven Costco XLF Item $1,798.34 $2,043.57
12/5/2004 West Chin Yahoo HAI Item $2,640.13 $4,800.24
6/16/2005 NorthEast Troung Office Depot IKV Item $4,949.54 $6,599.38
8/27/2005 NorthEast Steven The Economist III Item $5,843.45 $6,249.68
12/6/2005 North Steven Google FPO Item $1,518.20 $2,024.27
9/1/2005 North Troung Google PXE Item $7,327.08 $9,769.44
2/6/2006 North Rhonda Home Depot KFE Item $1,297.01 $2,236.23
5/2/2006 NorthEast Troung Google KKL Item $1,775.08 $4,797.50
12/11/2004 North Luke Home Depot LFD Item $3,413.63 $9,226.02
5/18/2006 MidWest Troung McLendon's Hardware RRT Item $2,442.52 $6,601.40
12/9/2005 NorthEast Jon Amazon.com YQS Item $1,479.24 $3,287.19
4/30/2005 North Chin Google WPF Item $2,401.73 $6,491.17
7/24/2005 SouthEast Troung Whole Foods ZMY Item $3,234.28 $8,741.30
8/13/2004 North Jeri ExcelIsVeryFun.com KPY Item $8,446.46 $9,598.25
1/29/2005 North Rhonda Solar and Wind Inc. XFU Item $969.04 $2,253.57
6/19/2005 NorthEast Sheliadawn Sherman Williams SBX Item $3,281.54 $3,729.02
1/14/2005 MidWest Steven McLendon's Hardware LXS Item $6,385.73 $6,829.66
9/26/2005 NorthEast Luke The Economist JTV Item $1,731.35 $2,985.09
3/30/2005 SouthEast Jeri Solar and Wind Inc. RCE Item $3,730.50 $6,431.90
3/6/2005 SouthEast Rhonda Nature Company XWP Item $3,154.71 $5,346.96
12/31/2004 NorthEast Steven Yahoo WPE Item $5,394.15 $9,300.25
10/2/2005 MidWest Jon ExcelIsVeryFun.com NBK Item $167.96 $390.61
12/20/2004 SouthEast Jon Solar and Wind Inc. VIN Item $5,876.59 $9,960.33
5/1/2005 SouthEast Jon Whole Foods MSH Item $6,820.56 $9,094.08
2/16/2005 NorthEast Sheliadawn Sherman Williams JZO Item $6,575.61 $8,767.48
8/23/2005 NorthEast Troung ExcelIsVeryFun.com YTX Item $4,906.63 $8,921.14
11/20/2005 North Chin Home Depot FEK Item $1,531.21 $3,560.96
10/7/2005 North Chin Sherman Williams XNB Item $3,464.64 $6,299.34
3/17/2005 NorthEast Chin Costco YWP Item $558.25 $1,298.25
4/5/2006 NorthEast Jeri Costco FSJ Item $4,647.29 $8,449.61
11/21/2005 West Jon Google NWT Item $1,768.95 $3,049.92
8/1/2004 NorthEast Luke Yahoo MOQ Item $4,595.21 $8,354.92
5/13/2006 North Rhonda Nature Company OAP Item $2,666.14 $7,205.78
9/16/2005 West Chin Amazon.com LOP Item $266.30 $451.36
4/9/2006 SouthEast Chin Peet's Coffee UXD Item $2,647.43 $4,564.54
9/16/2005 West Jon Nature Company EWM Item $1,805.73 $4,880.35
2/15/2006 NorthEast Chin Costco TGL Item $58.76 $158.81
7/10/2004 North Chin Yahoo RCA Item $1,904.67 $3,228.26
11/16/2004 SouthEast Sheliadawn The Economist CRF Item $5,399.02 $9,308.65
6/26/2005 NorthEast Jeri ExcelIsVeryFun.com NCN Item $1,522.32 $3,382.93
8/27/2004 West Rhonda Sherman Williams THO Item $4,832.69 $8,786.70
8/31/2005 West Jeri Whole Foods FXL Item $677.31 $1,167.78
11/9/2005 NorthEast Luke Google TTM Item $203.69 $271.58
12/9/2004 West Jeri Costco KVL Item $627.28 $1,393.96
3/21/2006 North Steven ExcelIsVeryFun.com MGO Item $2,464.91 $4,481.65
12/4/2004 North Steven The Economist RDD Item $1,980.14 $2,640.18
2/4/2006 North Chin Yahoo AIL Item $1,142.98 $2,658.10
12/14/2005 NorthEast Chin Amazon.com SVF Item $947.64 $2,203.81
11/17/2005 NorthEast Steven Costco RGD Item $4,276.92 $9,946.32
12/27/2004 North Jeri The Economist KWJ Item $5,832.41 $7,776.55
11/22/2004 NorthEast Rhonda The Economist FFT Item $7,012.77 $7,500.29
10/13/2005 West Jon Office Depot UBV Item $18.07 $31.16
1/21/2005 MidWest Luke Whole Foods NSN Item $8,615.62 $9,790.48
5/30/2006 West Luke Costco JUE Item $1,117.50 $1,894.07
7/1/2005 NorthEast Troung Office Depot CMU Item $5,412.79 $7,959.98
9/23/2005 NorthEast Steven Amazon.com GYH Item $2,280.17 $3,353.19
8/8/2005 NorthEast Sheliadawn Yahoo SCW Item $2,237.46 $3,792.31
5/25/2006 West Jeri Office Depot RTF Item $1,259.07 $2,928.08
11/20/2005 NorthEast Luke The Economist XZF Item $1,950.30 $4,334.01
2/6/2006 NorthEast Sheliadawn Peet's Coffee GLG Item $3,446.42 $8,014.94
1/9/2005 North Jon Costco MYE Item $3,330.01 $7,400.03
10/3/2005 MidWest Troung McLendon's Hardware EVO Item $9,189.78 $9,828.64
8/17/2004 MidWest Luke Home Depot YHI Item $3,418.54 $6,215.52
8/4/2005 North Steven Office Depot HKD Item $4,911.25 $5,252.67
9/7/2004 NorthEast Steven Nature Company GYK Item $1,864.67 $2,742.16
8/25/2005 West Troung Solar and Wind Inc. PUA Item $2,050.45 $3,535.25
1/5/2005 West Sheliadawn McLendon's Hardware NGZ Item $644.47 $1,092.32
7/1/2004 NorthEast Troung McLendon's Hardware BJI Item $105.40 $284.87
2/11/2005 MidWest Jeri Solar and Wind Inc. HGT Item $3,639.02 $4,852.02
12/25/2004 MidWest Sheliadawn Nature Company KKF Item $3,344.00 $7,431.10
4/18/2005 West Rhonda Whole Foods EFD Item $45.01 $81.83
4/26/2006 SouthEast Steven Home Depot UPA Item $7,054.78 $8,016.79
5/10/2006 NorthEast Jeri Whole Foods FPN Item $1,855.42 $5,014.65
1/8/2006 North Rhonda Solar and Wind Inc. SNK Item $2,173.22 $3,683.42
12/14/2004 NorthEast Jeri Office Depot HOQ Item $5,300.66 $5,669.16
12/13/2005 SouthEast Jon Nature Company KHA Item $1,191.24 $2,053.87
1/24/2005 NorthEast Troung Office Depot FZY Item $331.15 $895.01
4/25/2005 North Luke Whole Foods SRN Item $4,662.30 $6,856.33
11/30/2004 West Troung ExcelIsVeryFun.com AEW Item $4,760.79 $8,208.26
11/12/2004 MidWest Chin Solar and Wind Inc. PET Item $3,504.65 $8,150.36
1/20/2006 NorthEast Troung The Economist EYP Item $2,705.44 $4,664.56
10/24/2005 West Sheliadawn Solar and Wind Inc. PKE Item $7,137.56 $9,516.74
6/1/2005 West Luke Solar and Wind Inc. CCV Item $1,205.93 $1,773.42
3/1/2006 MidWest Luke Whole Foods YNQ Item $3,185.71 $8,610.02
11/23/2004 North Jeri Sherman Williams KGM Item $4,699.11 $5,339.90
10/24/2004 NorthEast Sheliadawn Sherman Williams HMW Item $5,011.17 $7,369.37
11/29/2004 West Jon The Economist TGO Item $2,674.61 $4,533.23
4/20/2005 MidWest Troung Costco KXJ Item $4,501.76 $6,002.34
2/10/2005 West Rhonda Costco FSD Item $3,806.21 $8,851.64
12/5/2005 NorthEast Jeri Sherman Williams SSU Item $1,323.12 $2,242.57
8/10/2004 North Troung Costco NFU Item $234.09 $266.01
9/9/2004 West Rhonda Peet's Coffee UMN Item $1,724.03 $2,972.47
9/17/2005 NorthEast Chin McLendon's Hardware TMF Item $1,660.48 $4,487.79
8/22/2004 SouthEast Chin Sherman Williams YVD Item $3,605.87 $6,111.65
10/13/2005 SouthEast Jeri Sherman Williams MJG Item $2,704.59 $3,073.40
9/19/2005 West Sheliadawn The Economist KQN Item $1,622.29 $4,384.57
3/31/2006 North Rhonda McLendon's Hardware WBN Item $892.65 $1,312.72
1/22/2005 West Chin Costco CNG Item $1,735.73 $1,856.40
12/18/2004 West Troung Amazon.com YHA Item $114.45 $254.34
6/24/2005 NorthEast Jeri Yahoo HVH Item $1,264.48 $2,143.19
9/24/2004 MidWest Jon Whole Foods ILP Item $2,982.53 $5,422.79
3/18/2005 West Jon Solar and Wind Inc. HGQ Item $249.38 $366.74
12/1/2004 North Sheliadawn Home Depot BPJ Item $730.54 $1,238.20
1/12/2005 NorthEast Sheliadawn Yahoo ONK Item $2,647.84 $5,884.09
10/26/2004 West Jeri Costco UYR Item $3,188.92 $7,416.09
8/6/2005 NorthEast Jon Nature Company EZU Item $607.65 $1,047.67
8/3/2005 West Jeri Office Depot MEL Item $8,814.57 $9,427.35
9/24/2004 West Luke Yahoo UCA Item $1,267.40 $2,304.36
3/19/2005 SouthEast Sheliadawn Whole Foods NEE Item $4,351.80 $7,375.94
11/13/2005 NorthEast Sheliadawn Whole Foods KNX Item $4,231.46 $7,693.57
1/11/2005 NorthEast Sheliadawn Nature Company PBH Item $5,217.19 $5,928.62
7/18/2005 MidWest Chin Yahoo CVY Item $4,445.83 $7,665.23
6/13/2005 NorthEast Sheliadawn Peet's Coffee QGM Item $5,643.75 $9,565.67
11/15/2005 North Jeri Nature Company ILH Item $4,854.34 $7,138.73
8/13/2005 MidWest Steven Solar and Wind Inc. QPM Item $2,645.06 $5,877.92
1/1/2006 West Luke Google ETU Item $4,341.18 $7,357.93
3/11/2005 NorthEast Troung Amazon.com CNH Item $4,467.84 $6,570.35
5/31/2006 NorthEast Jon ExcelIsVeryFun.com YIP Item $4,494.45 $9,987.66
4/4/2005 MidWest Luke Office Depot WVS Item $1,455.00 $2,645.45
12/20/2005 NorthEast Jon Office Depot EIE Item $2,212.82 $5,146.10
10/7/2005 SouthEast Luke Amazon.com AIM Item $3,641.63 $6,278.68
4/20/2005 NorthEast Luke ExcelIsVeryFun.com HAK Item $640.66 $1,085.87
11/6/2004 NorthEast Luke Nature Company BCD Item $563.56 $1,024.66
9/7/2004 North Sheliadawn Nature Company NCH Item $5,047.35 $5,398.23
9/23/2004 NorthEast Jeri Yahoo JKT Item $1,559.50 $3,626.74
6/10/2005 NorthEast Rhonda Costco IWN Item $5,331.83 $5,702.49
7/21/2004 West Chin The Economist KYW Item $3,119.56 $7,254.79
10/14/2004 MidWest Rhonda Peet's Coffee ITT Item $2,317.30 $3,407.80
2/26/2006 SouthEast Jeri Home Depot JHF Item $15.06 $22.15
9/2/2005 NorthEast Luke Yahoo CNN Item $4,357.25 $5,809.66
3/23/2005 MidWest Rhonda Costco MKA Item $944.41 $2,552.46
3/19/2006 MidWest Troung The Economist KFB Item $4,976.28 $8,434.37
11/5/2005 North Steven The Economist XIM Item $2,510.19 $5,837.66
6/28/2004 MidWest Sheliadawn Yahoo VGE Item $844.62 $903.34
2/8/2005 MidWest Jon Google WWB Item $1,936.76 $2,582.35
9/8/2005 West Chin ExcelIsVeryFun.com RHM Item $890.87 $2,071.80
8/25/2004 SouthEast Troung Google ZQH Item $2,637.42 $2,820.77
8/20/2005 West Troung McLendon's Hardware EUH Item $196.46 $456.88
3/7/2006 North Chin ExcelIsVeryFun.com FMP Item $2,672.18 $4,858.51
10/6/2004 NorthEast Rhonda Peet's Coffee LVG Item $3,671.58 $6,330.31
10/22/2004 West Jeri Costco WKC Item $1,721.55 $4,003.61
8/2/2005 West Steven Home Depot EAP Item $3,695.77 $9,988.56
1/5/2006 NorthEast Luke Yahoo LVD Item $241.66 $322.21
4/1/2005 MidWest Rhonda The Economist QSA Item $6,032.36 $6,451.72
5/30/2006 West Chin Whole Foods JLK Item $5,224.19 $5,587.37
4/16/2006 West Troung ExcelIsVeryFun.com XBY Item $2,350.46 $4,052.52
1/17/2006 NorthEast Troung The Economist GAK Item $345.52 $585.62
4/20/2006 NorthEast Troung Yahoo SQZ Item $5,717.91 $9,691.38
6/5/2005 SouthEast Steven Google UWT Item $246.18 $572.52
8/18/2005 NorthEast Jeri McLendon's Hardware POX Item $4,025.11 $4,573.99
5/17/2006 NorthEast Jon Solar and Wind Inc. JZS Item $2,764.40 $4,766.20
6/22/2005 SouthEast Steven Amazon.com MPS Item $6,892.16 $9,189.55
4/4/2005 MidWest Rhonda The Economist EYG Item $3,918.36 $4,452.68
1/28/2006 SouthEast Steven McLendon's Hardware ACF Item $3,479.96 $3,954.50
10/16/2004 MidWest Luke Solar and Wind Inc. XVI Item $4,250.16 $7,327.87
10/31/2004 NorthEast Steven Whole Foods ZCL Item $4,549.04 $7,710.23
12/17/2004 West Jeri Yahoo UAD Item $758.70 $1,115.73
6/23/2004 SouthEast Jon Google PQT Item $1,707.81 $4,615.71
12/28/2004 NorthEast Chin Yahoo JXK Item $3,621.75 $9,788.51
8/18/2004 NorthEast Rhonda Costco VCN Item $2,991.77 $3,989.02
1/22/2006 NorthEast Jeri McLendon's Hardware EQL Item $1,385.90 $3,079.77
3/3/2006 West Troung ExcelIsVeryFun.com KPO Item $426.48 $991.81
2/16/2005 SouthEast Jon The Economist XHR Item $4,271.12 $7,364.00
7/11/2005 West Sheliadawn McLendon's Hardware JGS Item $3,107.28 $7,226.23
12/27/2004 MidWest Luke Solar and Wind Inc. ZFB Item $3,396.25 $9,179.05
4/20/2005 MidWest Sheliadawn Costco TBQ Item $3,970.29 $9,233.24
9/4/2004 MidWest Jon Yahoo IAG Item $5,988.93 $7,985.24
9/25/2005 SouthEast Jon Costco UGN Item $1,503.71 $2,004.95
10/10/2004 SouthEast Steven ExcelIsVeryFun.com AWF Item $6,417.66 $9,437.74
10/22/2005 NorthEast Chin Nature Company WLY Item $819.24 $1,204.76
9/2/2004 West Chin Sherman Williams BNH Item $3,978.63 $5,850.92
2/10/2006 North Steven Whole Foods TYZ Item $2,542.44 $5,912.65
3/1/2006 MidWest Chin Whole Foods STR Item $4,421.19 $7,493.55
12/16/2004 NorthEast Chin Solar and Wind Inc. KST Item $1,232.27 $1,643.02
8/27/2004 NorthEast Chin The Economist VBF Item $1,441.14 $2,442.61
9/6/2005 West Jeri The Economist HEB Item $4,592.57 $6,123.43
12/25/2004 MidWest Jon Yahoo FLS Item $3,664.68 $8,143.73
2/27/2005 West Rhonda Costco JUV Item $2,790.27 $6,200.59
9/30/2004 MidWest Jon Peet's Coffee LRH Item $500.89 $1,353.75
5/11/2006 MidWest Chin Costco VYV Item $3,545.62 $3,792.11
12/17/2005 NorthEast Sheliadawn Costco WWD Item $1,528.84 $2,779.70
8/25/2004 West Chin Sherman Williams OLN Item $666.74 $1,149.56
1/11/2006 North Jeri Amazon.com BZE Item $3,249.56 $3,475.47
1/1/2006 NorthEast Troung Whole Foods EHO Item $1,251.69 $2,121.50
8/7/2005 SouthEast Troung Sherman Williams GPQ Item $6,549.87 $7,005.21
4/7/2006 West Chin Solar and Wind Inc. VPY Item $712.93 $1,296.23
5/27/2005 North Steven Nature Company OGH Item $2,116.40 $4,921.86
3/31/2005 West Luke Solar and Wind Inc. VDA Item $2,944.10 $4,990.00
9/9/2004 West Chin Peet's Coffee EYP Item $4,665.41 $4,989.74
7/8/2004 MidWest Jeri Nature Company XKR Item $3,708.54 $4,944.72
1/17/2005 West Chin The Economist AYF Item $3,119.09 $3,335.92
11/29/2004 North Sheliadawn Nature Company HQT Item $4,756.44 $6,994.77
8/23/2004 North Chin Yahoo VNQ Item $969.23 $1,762.24
4/17/2005 NorthEast Jeri Google WBL Item $4,714.63 $7,990.90
6/8/2006 NorthEast Rhonda Sherman Williams SWQ Item $4,295.72 $9,990.04
12/16/2004 MidWest Rhonda Yahoo FZK Item $4,145.58 $7,026.41
3/2/2006 North Sheliadawn Solar and Wind Inc. PUD Item $3,827.04 $8,504.53
1/26/2005 North Jeri Nature Company YIV Item $916.59 $1,222.12
12/27/2005 West Sheliadawn Nature Company IYT Item $1,390.59 $1,487.26
12/9/2004 SouthEast Luke Home Depot KBY Item $2,935.04 $4,316.23
8/18/2004 NorthEast Steven Whole Foods VYM Item $2,420.96 $6,543.14
6/10/2006 NorthEast Troung Google DVC Item $3,411.56 $3,648.73
6/7/2006 MidWest Jon Nature Company QDA Item $5,395.13 $9,809.32
4/12/2005 NorthEast Jon Home Depot MQP Item $4,296.41 $7,407.61
7/27/2005 MidWest Jeri Solar and Wind Inc. GLY Item $5,352.97 $6,082.92
11/23/2004 North Troung Amazon.com PJA Item $682.21 $1,240.38
10/24/2004 SouthEast Jeri McLendon's Hardware OGB Item $450.47 $763.51
2/3/2005 SouthEast Sheliadawn Google QBL Item $862.86 $2,006.65
7/12/2005 NorthEast Jon Costco ATV Item $2,880.90 $3,273.75
12/29/2005 NorthEast Chin Sherman Williams LEO Item $3,132.68 $7,285.31
8/1/2004 NorthEast Sheliadawn ExcelIsVeryFun.com JFF Item $3,565.93 $8,292.86
7/4/2005 NorthEast Luke Solar and Wind Inc. ULJ Item $3,442.43 $5,834.62
4/15/2006 NorthEast Troung Costco WCX Item $1,182.05 $3,194.72
8/10/2005 NorthEast Jon Costco UZP Item $526.08 $891.66
1/12/2005 MidWest Jon Solar and Wind Inc. UDH Item $6,619.97 $9,735.25
12/17/2004 MidWest Steven Yahoo WIP Item $3,075.82 $5,592.40
6/16/2006 NorthEast Jon Google QJV Item $1,835.90 $3,165.34
3/16/2005 SouthEast Chin Office Depot ICN Item $605.97 $1,101.77
12/6/2004 West Troung ExcelIsVeryFun.com YGD Item $2,226.95 $2,530.62
6/27/2005 MidWest Sheliadawn ExcelIsVeryFun.com LCU Item $3,976.60 $4,518.86
7/24/2004 SouthEast Chin Costco LFI Item $3,410.24 $7,578.32
8/25/2005 West Rhonda Office Depot BUZ Item $4,355.79 $7,382.70
7/10/2005 MidWest Rhonda Office Depot FPF Item $3,381.07 $9,138.04
11/4/2005 West Troung Google ZAW Item $2,878.68 $6,397.07
5/19/2006 West Jeri Nature Company GVD Item $1,854.61 $4,313.04
6/12/2005 SouthEast Luke Peet's Coffee ENW Item $3,438.09 $5,927.74
4/4/2006 NorthEast Jon Nature Company KVA Item $1,070.95 $1,815.17
1/19/2006 SouthEast Rhonda Solar and Wind Inc. UVO Item $3,345.55 $4,919.93
7/2/2005 West Rhonda Google UNH Item $2,727.48 $3,636.64
6/11/2005 NorthEast Jeri Yahoo VTW Item $2,204.46 $4,898.81
6/28/2005 NorthEast Rhonda Whole Foods UDS Item $3,354.58 $3,812.02
3/28/2005 West Steven McLendon's Hardware WMW Item $4,341.22 $7,484.87
2/6/2006 West Rhonda Yahoo QTS Item $3,138.51 $7,298.86
7/29/2004 West Rhonda Yahoo CJK Item $4,675.34 $8,500.61
12/10/2004 West Rhonda Home Depot WWU Item $3,043.75 $3,255.35
8/25/2005 North Troung ExcelIsVeryFun.com WJP Item $2,596.21 $5,769.35
7/26/2005 NorthEast Rhonda McLendon's Hardware IZV Item $6,050.41 $8,897.66
5/5/2005 North Luke Solar and Wind Inc. EXM Item $5,754.94 $9,754.13
5/20/2005 West Steven Yahoo MQT Item $3,266.35 $3,711.76
12/27/2004 NorthEast Sheliadawn Home Depot XYL Item $4,638.92 $6,821.94
3/29/2005 SouthEast Jeri Sherman Williams QGI Item $4,345.09 $7,491.54
10/3/2005 MidWest Steven Sherman Williams ILS Item $1,461.23 $3,949.28
8/22/2005 MidWest Jeri Home Depot GPH Item $4,442.32 $5,923.09
9/30/2005 North Steven Google XXH Item $610.90 $898.38
10/27/2005 MidWest Rhonda The Economist DNA Item $6,349.59 $7,215.44
10/15/2005 SouthEast Troung Office Depot YIT Item $3,219.61 $8,701.64
9/18/2005 SouthEast Jeri The Economist MKP Item $447.89 $658.66
5/13/2005 NorthEast Steven Peet's Coffee BTJ Item $4,431.12 $7,639.86
10/28/2005 MidWest Chin Amazon.com WXR Item $2,714.01 $4,600.01
5/4/2005 NorthEast Jeri Solar and Wind Inc. LII Item $2,339.48 $2,658.50
6/27/2005 MidWest Rhonda Home Depot RFR Item $1,074.69 $2,904.57
5/2/2005 NorthEast Rhonda Home Depot EAR Item $4,384.42 $9,743.15
2/1/2005 SouthEast Troung Costco KJV Item $9,318.96 $9,966.80
11/7/2004 NorthEast Chin Yahoo PUJ Item $3,407.48 $6,195.41
11/2/2005 MidWest Sheliadawn McLendon's Hardware NIV Item $5,180.14 $7,617.85
9/30/2005 NorthEast Jeri Amazon.com AIZ Item $627.94 $923.44
12/16/2005 MidWest Luke Costco QDR Item $3,978.19 $6,858.94
6/26/2004 NorthEast Jeri Amazon.com AHN Item $5,927.72 $6,736.05
12/7/2004 West Jeri ExcelIsVeryFun.com AIU Item $3,845.55 $6,991.91
1/14/2005 MidWest Chin Costco QRV Item $2,674.67 $4,863.04
8/23/2004 West Jeri Solar and Wind Inc. FVF Item $782.59 $1,739.09
9/13/2005 NorthEast Sheliadawn McLendon's Hardware HUO Item $2,306.57 $6,233.97
10/26/2004 NorthEast Rhonda ExcelIsVeryFun.com ZAH Item $5,841.59 $6,638.17
1/29/2005 MidWest Steven Home Depot SXT Item $7,371.44 $9,828.59
5/12/2006 NorthEast Steven Home Depot DRO Item $4,764.98 $8,215.49
7/16/2004 NorthEast Rhonda Nature Company ESJ Item $5,269.95 $9,581.72
3/4/2005 MidWest Luke ExcelIsVeryFun.com YAK Item $5,245.71 $5,610.38
9/24/2004 North Luke Sherman Williams RYV Item $6,159.04 $9,057.41
5/18/2005 NorthEast Troung Office Depot PAY Item $3,795.61 $6,433.23
2/19/2006 North Troung ExcelIsVeryFun.com GHH Item $7,657.57 $8,701.78
2/6/2005 North Jon The Economist TLQ Item $2,084.69 $5,634.31
9/17/2005 NorthEast Troung Office Depot TUL Item $2,918.63 $6,485.84
12/6/2004 North Jeri Home Depot NJY Item $54.29 $126.25
5/19/2005 NorthEast Jeri Peet's Coffee QLL Item $1,319.85 $2,399.72
7/22/2004 NorthEast Jeri The Economist KSG Item $649.50 $1,180.91
Debit Credit
Numbers Numbers
Bonus Amount $500.00 $58 $58
Bonus Hurdle $50,000.00 $30 $30
$43 $43
Your Sales $65,000.00 $21 $21
Do You Get Bonus?
Your Bonus In Balance?
$152 $152