Estimated World Population through 2040

Population Estimate/Projected
Continent
1950 1975 2000 2030 2040
Northern America 172,000,000 243,000,000 314,000,000 396,000,000 415,800,000
Latin America & the
Caribbean 167,000,000 322,000,000 519,000,000 723,000,000 759,150,000
Oceania 13,000,000 21,000,000 31,000,000 42,000,000 44,100,000
Europe 548,000,000 676,000,000 727,000,000 670,000,000 703,500,000
Asia 1,399,000,000 2,397,000,000 3,672,000,000 4,950,000,000 5,197,500,000
Africa 221,000,000 406,000,000 794,000,000 1,489,000,000 1,563,450,000
World 2,520,000,000 4,065,000,000 6,057,000,000 8,270,000,000 8,683,500,000

Percent of Growth 5%
 Estimated World Population through 2040

Population Estimate/Projected
Continent
1950 1975 2000 2030 2040
Northern America 172,000,000 243,000,000 314,000,000 396,000,000 415,800,000
Latin America & the
Caribbean 167,000,000 322,000,000 519,000,000 723,000,000 759,150,000
Oceania 13,000,000 21,000,000 31,000,000 42,000,000 44,100,000
Europe 548,000,000 676,000,000 727,000,000 670,000,000 703,500,000
Asia 1,399,000,000 2,397,000,000 3,672,000,000 4,950,000,000 5,197,500,000
Africa 221,000,000 406,000,000 794,000,000 1,489,000,000 1,563,450,000
World 2,520,000,000 4,065,000,000 6,057,000,000 8,270,000,000 8,683,500,000

Percent of Growth 5%
Training Department Income Statement Profit Goal $ 125,000.00

Income
Classroom $ 159,600.00
CBT $ 49,685.00
Coaching $ 35,250.00
Total Income: $ 244,535.00

Expenses
Salaries $ 125,500.00
Materials $ 15,025.00
Miscellaneous $ 8,650.00
Total Expenses $ 149,175.00

Profit $ 95,360.00
 Mortgage Loan Worksheet
Input Cells
Purchase Price $ 304,522.92
Down Payment% 20%
Down Payment Amount $60,905
Loan Term 360
Interest Rate 7.38%

Result Cells
Loan Amount $ 243,618.34
Monthly Payment ($1,683.44)

Values that can change:

E5, E7,E8

Constraints
Interest Rate no higher than 6.5% and no lower than 4.5%
Down Payment % no more than 25% of purchase price
Loan Term no longer than 360 months
 Use a one-variable data table to determine driving time in hours to New York based on
the distance from each city and the MPH

Los Angeles to New York 3000 Miles

MPH
Distance 55 65 75 85
Los Angeles 3000 54.55 46.15 40.00 35.29
Phoenix 2500
Las Vegas 2600
San Francisco 2850
Denver 1800
Salt Lake City 2200
Houston 1600
Chicago 950
 Consolidation

First Quarter Sales Third Quarter Sales

Total Bonus Total

W. Mayes $ 33,000 2,310 W. Mayes $ 163,340
S. Quinn $ 55,000 3,850 S. Quinn $ 93,822
J. O'Nesti $ 22,000 1,540 J. O'Nesti $ 69,100
H. Murphy $ 33,000 2,310 H. Murphy $ 132,263

Second Quarter Sales Fourth Quarter Sales

Total Bonus Total

W. Mayes $ 76,000 5,320 W. Mayes $ 92,000
S. Quinn $ 97,000 6,790 S. Quinn $ 66,000
J. O'Nesti $ 124,000 8,680 J. O'Nesti $ 132,000
H. Murphy $ 101,000 7,070 H. Murphy $ 94,000

Total for Year Average for Year

Total Bonus Total

Page 6
 Consolidation

Quarter Sales

Bonus
11,434
6,568
4,837
9,258

Quarter Sales

Bonus
6,440
4,620
9,240
6,580

age for Year

Bonus

Page 7