Professional Documents
Culture Documents
Spreadsheet Models Part II
Spreadsheet Models Part II
Parameters
Shipping Cost/Unit
Origin Boston Chicago St. Louis Lexington Supply
Cleveland $ 3.00 $ 2.00 $ 7.00 $ 6.00 5,000
Bedford $ 6.00 $ 5.00 $ 2.00 $ 3.00 6,000
York $ 2.00 $ 5.00 $ 4.00 $ 5.00 2,500
Demand 6,000 4,000 2,000 1,500
Model
Total Cost
Model
Component ID
Order Quantity
Cost of Good
Parameters
Model
Last Name % Above Target Sales Bonus Points % of Pool Bonus Amount
Barth 0.83
Benson 0.00
Capel 1.18
Choi 0.44
Cruz 0.00
Doe 0.26
Honda 1.10
Hume 0.88
Jones 0.68
Johnson 0.62
Koehler 0.20
Mirand 0.02
Murigami 1.25
Pella 1.29
Ruebush 0.85
Total
Ruebush 85%