It17midtermexcel Marquez, Romulo

Segment Country Product Discount Band Units Sold Manufacturing Cost Sale Price
Channel PartnCanada Amarilla None 847 260 12

Channel PartnCanada Amarilla None 1144 260 12
Government Canada Amarilla Medium 2922 260 7
Government Canada Amarilla Low 1634 260 350
Small BusinesCanada Amarilla Low 736 260 300
Government Canada Amarilla None 3714 260 350
Government Canada Amarilla None 2365 260 350
Midmarket Canada Amarilla Medium 1333 260 15
Enterprise Canada Amarilla Low 1022 260 125
Enterprise Canada Amarilla Low 3795 260 125
Midmarket Canada Amarilla None 1268 260 15
Small BusinesCanada Amarilla Low 1411 260 300
Government Canada Carretera None 2446 3 350
Midmarket Canada Carretera Medium 1747 3 15
Enterprise Canada Carretera None 1627 3 125
Channel PartnCanada Carretera Low 1487 3 12
Channel PartnCanada Carretera None 817 3 12
Government Canada Carretera Low 513 3 20
Small BusinesCanada Carretera None 1737 3 300
Channel PartnCanada Carretera None 4439 3 12
Small BusinesCanada Carretera Medium 4183 3 300
Government Canada Carretera Low 2924 3 20
Enterprise Canada Carretera Low 1207 3 125
Government Canada Montana None 3730 5 350
Small BusinesCanada Montana Medium 2998 5 300
Government Canada Montana Medium 2335 5 7
Government Canada Montana Low 2841 5 7
Enterprise Canada Montana Medium 554 5 125
Channel PartnCanada Montana Low 4279 5 12
Enterprise Canada Montana Medium 1875 5 125
Channel PartnCanada Montana None 2272 5 12
Midmarket Canada Montana Low 3194 5 15
Midmarket Canada Montana Medium 3806 5 15
Small BusinesCanada Montana Medium 1879 5 300
Government Canada Montana Low 4215 5 20
Government Canada Paseo None 1870 10 7
Channel PartnCanada Paseo None 2932 10 12
Midmarket Canada Paseo None 1699 10 15
Government Canada Paseo Medium 1997 10 350
Enterprise Canada Paseo Low 1507 10 125
Midmarket Canada Paseo Medium 2190 10 15
Channel PartnCanada Paseo Low 1601 10 12
Government Canada Paseo Low 1941 10 20
Channel PartnCanada Paseo Medium 1090 10 12
Enterprise Canada Paseo Medium 3876 10 125
Small BusinesCanada Paseo None 3201 10 300
Enterprise Canada Paseo Medium 2358 10 125
Midmarket Canada Paseo Low 3957 10 15
Small BusinesCanada Paseo Medium 1611 10 300
Midmarket Canada Paseo Low 3413 10 15
Enterprise Canada Paseo None 1576 10 125
Channel PartnCanada Paseo Medium 1639 10 12
Government Canada Velo Medium 1572 120 20
Small BusinesCanada Velo None 2308 120 300
Small BusinesCanada Velo Medium 221 120 300
Government Canada Velo None 2367 120 20
Enterprise Canada Velo None 454 120 125
Channel PartnCanada Velo Low 215 120 12
Midmarket Canada Velo Low 3044 120 15
Government Canada Velo Low 2958 120 7
Enterprise Canada Velo Medium 1918 120 125
Channel PartnCanada Velo None 1591 120 12
Government Canada Velo Medium 4103 120 7
Midmarket Canada Velo Low 2719 120 15
Channel PartnCanada VTT Medium 1895 250 12
Enterprise Canada VTT Low 3970 250 125
Government Canada VTT Low 1398 250 20
Small BusinesCanada VTT None 3926 250 300
Midmarket Canada VTT Medium 3960 250 15
Enterprise Canada VTT None 1199 250 125
Enterprise Canada VTT Low 2195 250 125
Small BusinesCanada VTT Medium 1124 250 300
Channel PartnCanada VTT None 3551 250 12
Government Canada VTT None 4425 250 20
Enterprise Canada VTT Medium 3143 250 125
Midmarket Canada VTT Medium 4301 250 15
Government Canada VTT Medium 1991 250 350
Small BusinesCanada VTT Medium 1986 250 300
Government Canada VTT Medium 2125 250 20
Gross Sales Discount Rate Discounts Amount Net Sales COGS Profit
10164 0% 0 10164 220220 -210056
13728 0% 0 13728 297440 -283712
20454 5% 1022.7 19431.3 759720 -740288.7
571900 1% 5719 566181 424840 141341
220800 1% 2208 218592 191360 27232
1299900 0% 0 1299900 965640 334260
827750 0% 0 827750 614900 212850
19995 5% 999.75 18995.25 346580 -327585
127750 1% 1277.5 126472.5 265720 -139247.5
474375 1% 4743.75 469631.25 986700 -517069
19020 0% 0 19020 329680 -310660
268100 5% 13405 254695 199160 55535
274400 5% 13720 260680 203840 56840
7763 1% 77.63 7685.37 288340 -280655
55880 1% 558.8 55321.2 726440 -671118.8
541100 1% 5411 535689 401960 133729
64440 1% 644.4 63795.6 837720 -773924.4
423300 1% 4233 419067 366860 52207
856100 0% 0 856100 7338 848762
22554 0% 0 22554 9666 12888
26205 5% 1310.25 24894.75 5241 19653.75
8535 5% 426.75 8108.25 1707 6401.25
203375 0% 0 203375 4881 198494
31410 5% 1570.5 29839.5 6282 23557.5
17844 1% 178.44 17665.56 4461 13204.56
9804 0% 0 9804 2451 7353
17592 1% 175.92 17416.08 4398 13018.08
10260 1% 102.6 10157.4 1539 8618.4
7350 5% 367.5 6982.5 1470 5512.5
521100 0% 0 521100 5211 515889
5844 1% 58.44 5785.56 1461 4324.56
53268 0% 0 53268 13317 39951
1254900 5% 62745 1192155 12549 1179606
1418550 0% 0 1418550 12159 1406391
19212 1% 192.12 19019.88 4803 14216.88
58480 1% 584.8 57895.2 8772 49123.2
9814 0% 0 9814 4206 5608
150875 1% 1508.75 149366.25 3621 145745.3
1305500 0% 0 1305500 18650 1286850
899400 5% 44970 854430 14990 839440
16345 5% 817.25 15527.75 11675 3852.75
19887 1% 198.87 19688.13 14205 5483.13
69250 5% 3462.5 65787.5 2770 63017.5
51348 1% 513.48 50834.52 21395 29439.52
234375 5% 11718.75 222656.25 9375 213281.3
27264 0% 0 27264 11360 15904
47910 1% 479.1 47430.9 15970 31460.9
26313 0% 0 26313 18795 7518
641550 0% 0 641550 9165 632385
19684 0% 0 19684 14060 5624
57090 5% 2854.5 54235.5 19030 35205.5
24920 0% 0 24920 17800 7120
12873 0% 0 12873 9195 3678
563700 5% 28185 535515 9395 526120
84300 1% 843 83457 21075 62382
84080 0% 0 84080 21020 63060
13090 0% 0 13090 18700 -5610
35184 0% 0 35184 29320 5864
25485 0% 0 25485 16990 8495
7252 0% 0 7252 10360 -3108
698950 5% 34947.5 664002.5 19970 644032.5
4620 5% 231 4389 2310 2079
188375 1% 1883.75 186491.25 15070 171421.3
978250 5% 48912.5 929337.5 27950 901387.5
32850 5% 1642.5 31207.5 21900 9307.5
19212 1% 192.12 19019.88 16010 3009.88
65850 5% 3292.5 62557.5 43900 18657.5
46356 0% 0 46356 38630 7726
38820 1% 388.2 38431.8 19410 19021.8
11860 0% 0 11860 5930 5930
31950 5% 1597.5 30352.5 21300 9052.5
9653 1% 96.53 9556.47 13790 -4233.53
13080 5% 654 12426 10900 1526
52476 0% 0 52476 43730 8746
43860 0% 0 43860 29240 14620
1567650 0% 0 1567650 44790 1522860
29820 5% 1491 28329 14910 13419
484500 5% 24225 460275 38760 421515
960300 0% 0 960300 32010 928290
16540 5% 827 15713 8270 7443
16840 1% 168.4 16671.6 8420 8251.6
294750 5% 14737.5 280012.5 23580 256432.5
59355 1% 593.55 58761.45 39570 19191.45
999950 1% 9999.5 989950.5 28570 961380.5
483300 5% 24165 459135 16110 443025
51195 1% 511.95 50683.05 34130 16553.05
197000 0% 0 197000 15760 181240
5610 0% 0 5610 3740 1870
515700 0% 0 515700 17190 498510
19440 1% 194.4 19245.6 9720 9525.6
196500 0% 0 196500 6550 189950
19668 5% 983.4 18684.6 16390 2294.6
5820 1% 58.2 5761.8 2910 2851.8
1037750 5% 51887.5 985862.5 29650 956212.5
810600 0% 0 810600 27020 783580
1086400 5% 54320 1032080 31040 1001040
12642 1% 126.42 12515.58 18060 -5544.42
1332900 0% 0 1332900 44430 1288470
31440 5% 1572 29868 188640 -158772
692400 0% 0 692400 276960 415440
66300 5% 3315 62985 26520 36465
47340 0% 0 47340 284040 -236700
1072400 0% 0 1072400 367680 704720
56750 0% 0 56750 54480 2270
2580 1% 25.8 2554.2 25800 -23245.8
45660 1% 456.6 45203.4 365280 -320076.6
20706 1% 207.06 20498.94 354960 -334461
193250 0% 0 193250 185520 7730
239750 5% 11987.5 227762.5 230160 -2397.5
12516 0% 0 12516 214560 -202044
165125 0% 0 165125 158520 6605
19092 0% 0 19092 190920 -171828
28721 5% 1436.05 27284.95 492360 -465075
589400 1% 5894 583506 202080 381426
40785 1% 407.85 40377.15 326280 -285903
26040 1% 260.4 25779.6 446400 -420620.4
358750 5% 17937.5 340812.5 344400 -3587.5
396500 5% 19825 376675 380640 -3965
22740 5% 1137 21603 473750 -452147
496250 1% 4962.5 491287.5 992500 -501212.5
27960 1% 279.6 27680.4 349500 -321819.6
1177800 0% 0 1177800 981500 196300
59400 5% 2970 56430 990000 -933570
149875 0% 0 149875 299750 -149875
274375 1% 2743.75 271631.25 548750 -277119
927900 0% 0 927900 773250 154650
337200 5% 16860 320340 281000 39340
42612 0% 0 42612 887750 -845138
1240500 0% 0 1240500 1033750 206750
293400 0% 0 293400 244500 48900
88500 0% 0 88500 1106250 -1017750
392875 5% 19643.75 373231.25 785750 -412519
14280 1% 142.8 14137.2 510000 -495862.8
64515 5% 3225.75 61289.25 1075250 -1013961
696850 5% 34842.5 662007.5 497750 164257.5
595800 5% 29790 566010 496500 69510
42500 5% 2125 40375 531250 -490875
4193 1% 41.93 4151.07 149750 -145599
1567650 0% 0 1567650 1119750 447900
30420 0% 0 30420 380250 -349830
Data
Country Product Sum - Gross Sal Sum - Profit
Canada ### ###
Amarilla 5,240,819.00 ###
Carretera 4,703,072.00 ###
Montana 4,185,789.00 ###
Paseo ### ###
Velo 4,105,505.00 ###
VTT 8,547,595.00 ###
France ### ###
Amarilla 4,653,754.00 ###
Carretera 4,458,114.00 ###
Montana 6,543,589.00 ###
Paseo ### ###
Velo 7,156,906.00 ###
VTT 7,241,461.00 ###
Germany ### ###
Amarilla 4,602,281.00 ###
Carretera 5,429,544.00 ###
Montana 5,687,426.00 ###
Paseo ### ###
Velo 5,994,435.00 ###
VTT 5,518,459.00 ###
Mexico ### ###
Amarilla 7,164,388.00 ###
Carretera 5,378,095.00 ###
Montana 5,883,434.00 ###
Paseo ### ###
Velo 4,268,750.00 ###
VTT 8,635,095.00 ###
United States of America ### ###
Amarilla 5,151,343.00 ###
Carretera 3,765,861.00 ###
Montana 3,505,058.00 ###
Paseo 9,435,336.00 ###
Velo 7,174,760.00 ###
VTT ### ###
Total Result ### ###
Manufacturi
Segment Country Product Discount Band Units Sold
ng Cost
Small Business Germany Carretera Medium 3,381 3
Government Canada Montana None 3,730 5
Small Business Germany VTT Medium 2,759 250
Midmarket Canada Paseo None 1,699 10
Government Germany Paseo None 2,581 10
Government Germany Velo Medium 4,068 120
Midmarket Mexico Velo Medium 1,991 120
Government Canada Paseo None 1,036 10
Small Business Germany Amarilla None 4,062 260
Government Mexico Paseo None 825 10
Government Germany VTT None 236 250
Government United States of America Carretera Medium 398 3
Government United States of America VTT None 2,154 250
Government United States of America Paseo None 4,049 10
Government United States of America VTT None 528 250
Small Business Canada Velo Medium 221 120
Small Business Canada VTT None 3,926 250
Government United States of America Amarilla Medium 2,560 260
Government United States of America Carretera None 1,784 3
Government United States of America Paseo Medium 3,431 10
Midmarket Germany Paseo Low 1,132 10
Government Germany Carretera Medium 867 3
Government Germany VTT None 4,057 250
Government Canada Paseo Medium 231 10
Government France Montana Medium 2,330 5
Government France Paseo None 1,957 10
Government France VTT Medium 4,284 250
Channel Partners France Amarilla Medium 717 260
Midmarket France Amarilla None 2,412 260
Small Business France Montana Medium 2,508 5
Enterprise United States of America Carretera Low 1,509 3
Small Business Germany Montana Low 543 5
Enterprise Mexico VTT None 1,591 250
Government Mexico Velo None 639 120
Government Mexico Amarilla Low 4,402 260
Enterprise Canada Montana Medium 1,875 5
Enterprise Canada Velo None 454 120
Government Germany Paseo Low 3,369 10
Government Germany VTT None 991 250
Government Mexico Velo None 782 120
Channel Partners Germany Paseo Low 4,283 10
Channel Partners Mexico Carretera Medium 3,056 3
Channel Partners Mexico Paseo Low 787 10
Midmarket Mexico Paseo Low 1,898 10
Government France VTT None 1,803 250
Midmarket Canada Velo Low 3,044 120
Small Business France Velo Low 704 120
Channel Partners United States of America Carretera Medium 1,651 3
Channel Partners United States of America Paseo Medium 502 10
Channel Partners Mexico Velo Medium 2,170 120
Channel Partners Mexico Amarilla Low 4,494 260
Small Business Mexico VTT None 2,728 250
Government United States of America VTT Medium 3,015 250
Government Germany Carretera Medium 3,492 3
Small Business France Carretera None 1,465 3
Small Business France Paseo Low 2,638 10
Channel Partners Germany Velo None 2,151 120
Channel Partners Germany Amarilla None 3,428 260
Midmarket France Carretera None 2,171 3
Midmarket Germany VTT None 2,058 250
Small Business Mexico Carretera None 1,726 3
Small Business Mexico VTT Low 2,031 250
Channel Partners Mexico Velo None 2,253 120
Midmarket Germany Velo None 1,073 120
Government Mexico Carretera Medium 307 3
Government Mexico VTT Medium 709 250
Government Mexico Velo None 4,474 120
Government France Montana Low 590 5
Small Business Mexico Montana Medium 1,926 5
Small Business Mexico Amarilla Medium 515 260
Government United States of America Velo Medium 2,540 120
Midmarket France Paseo Low 4,182 10
Government Canada Amarilla None 3,714 260
Enterprise Germany VTT None 4,132 250
Enterprise Mexico VTT Low 4,428 250
Midmarket United States of America Velo Medium 2,691 120
Channel Partners Mexico Carretera Low 4,237 3
Enterprise Canada Velo None 1,321 120
Government United States of America Carretera Medium 1,343 3
Channel Partners Mexico Paseo Low 289 10
Enterprise United States of America Amarilla Low 3,549 260
Small Business Mexico Paseo Low 1,441 10
Channel Partners Canada Velo None 1,591 120
Government United States of America Paseo Low 2,301 10
Government United States of America Velo Medium 1,673 120
Channel Partners Mexico Montana Low 4,452 5
Channel Partners Mexico Velo Low 3,713 120
Government United States of America Velo None 1,375 120
Midmarket United States of America Montana Medium 961 5
Midmarket United States of America Amarilla None 3,824 260
Government Canada VTT Medium 1,991 250
Small Business Mexico Velo Low 1,557 120
Small Business Mexico Amarilla Medium 2,833 260
Government France Velo Low 2,586 120
Government France Velo None 2,299 120
Midmarket Mexico VTT Medium 222 250
Government Germany Montana None 2,541 5
Midmarket Mexico Velo Medium 225 120
Midmarket Germany Velo Medium 2,022 120
Enterprise Mexico Paseo Low 1,383 10
Enterprise Mexico VTT Medium 3,758 250
Enterprise United States of America Montana Low 2,616 5
Enterprise United States of America Velo None 882 120
Government Germany Carretera None 260 3
Enterprise France Velo None 4,260 120
Midmarket United States of America Paseo Medium 3,259 10
Midmarket United States of America Amarilla Low 1,671 260
Midmarket United States of America Montana None 3,782 5
Government United States of America Paseo None 385 10
Midmarket Germany Velo None 1,584 120
Small Business Germany Carretera None 879 3
Small Business Germany Paseo Low 3,797 10
Channel Partners Mexico Montana None 697 5
Government Canada Paseo Medium 3,104 10
Enterprise France Paseo Low 3,617 10
Enterprise France Velo Medium 757 120
Government Canada Amarilla Low 1,546 260
Midmarket Germany Montana Low 559 5
Midmarket Germany Amarilla None 2,168 260
Government Mexico Montana None 1,513 5
Government Canada Paseo Low 1,806 10
Enterprise United States of America Paseo None 1,945 10
Enterprise United States of America VTT Low 1,484 250
Government United States of America Amarilla Medium 1,449 260
Channel Partners Mexico Carretera Low 3,308 3
Government United States of America Velo Low 4,424 120
Enterprise Canada Carretera Low 1,207 3
Midmarket Germany Paseo Low 1,076 10
Channel Partners Germany Carretera None 566 3
Channel Partners Germany Paseo Low 1,515 10
Government Germany Montana Low 1,484 5
Enterprise France Paseo Low 1,173 10
Enterprise France VTT Medium 432 250
Small Business Mexico Paseo None 362 10
Midmarket United States of America Velo Low 4,110 120
Enterprise Germany Paseo None 3,716 10
Small Business Mexico Carretera Low 800 3
Enterprise Germany Velo Medium 476 120
Small Business Germany Paseo Medium 3,467 10
Small Business United States of America VTT Low 2,978 250
Enterprise Germany Paseo Low 1,468 10
Enterprise Germany Velo None 2,254 120
Government Canada Carretera None 1,402 3
Government Canada Carretera Low 2,924 3
Small Business France Velo Medium 3,910 120
Small Business France Amarilla Medium 3,681 260
Enterprise United States of America Paseo Low 994 10
Enterprise United States of America Velo None 3,168 120
Government Canada VTT None 1,521 250
Channel Partners France VTT Low 1,546 250
Small Business Canada Paseo None 4,443 10
Enterprise Mexico VTT Low 3,616 250
Channel Partners Germany VTT None 2,720 250
Government Mexico Paseo Low 736 10
Government Mexico Carretera None 559 3
Government Mexico Paseo Medium 1,963 10
Enterprise Germany Carretera None 2,633 3
Midmarket Germany Carretera None 726 3
Midmarket Germany VTT None 4,369 250
Small Business Canada Amarilla Low 1,411 260
Government Mexico Paseo Low 2,561 10
Channel Partners Canada Carretera Low 1,601 3
Channel Partners United States of America Velo Medium 2,486 120
Small Business France Paseo Medium 293 10
Midmarket Germany Montana None 3,797 5
Enterprise Canada Velo Medium 3,172 120
Government France Amarilla Low 2,680 260
Enterprise Mexico Amarilla Medium 757 260
Small Business Mexico Montana Medium 3,960 5
Small Business France VTT None 2,075 250
Midmarket Germany Amarilla Medium 1,499 260
Midmarket Mexico Paseo None 3,266 10
Government Mexico Montana Low 3,563 5
Government United States of America Montana Medium 1,522 5
Small Business United States of America Carretera None 518 3
Small Business United States of America Paseo None 934 10
Enterprise Germany Amarilla None 397 260
Government Germany Velo None 2,834 120
Channel Partners Mexico VTT Medium 4,419 250
Government Germany Velo Low 1,242 120
Small Business United States of America Carretera Medium 1,842 3
Small Business United States of America VTT None 383 250
Channel Partners Germany Paseo Medium 1,694 10
Channel Partners Germany Velo Low 4,196 120
Government Germany Carretera None 2,983 3
Enterprise France Carretera Medium 3,866 3
Government France Paseo Low 2,875 10
Government France Velo Medium 712 120
Government Mexico Paseo None 2,522 10
Government Mexico Amarilla Medium 1,311 260
Channel Partners France Paseo None 1,852 10
Channel Partners France Velo Medium 3,174 120
Enterprise Mexico Amarilla None 1,831 260
Channel Partners Mexico Paseo Medium 4,032 10
Channel Partners Mexico Velo Medium 3,561 120
Enterprise Germany Carretera Medium 2,912 3
Small Business Canada Carretera Medium 4,183 3
Small Business Mexico Montana None 3,945 5
Small Business Mexico Amarilla None 1,226 260
Enterprise Mexico Paseo Medium 3,917 10
Channel Partners Germany Carretera None 2,173 3
Channel Partners Mexico Amarilla None 3,390 260
Government Mexico VTT None 1,643 250
Small Business Germany Paseo None 3,470 10
Government Canada Velo Low 3,720 120
Enterprise Mexico Montana Low 2,323 5
Enterprise Mexico Paseo Medium 4,131 10
Channel Partners United States of America Montana Low 1,527 5
Channel Partners United States of America Paseo Medium 1,206 10
Government United States of America Amarilla None 3,662 260
Midmarket United States of America Paseo Low 2,931 10
Midmarket United States of America VTT Low 3,093 250
Government Germany Montana Medium 1,563 5
Government Germany Amarilla Low 1,770 260
Midmarket Germany Paseo Medium 2,273 10
Midmarket Germany VTT Medium 2,018 250
Small Business France Montana Low 699 5
Government France Velo None 740 120
Channel Partners France Carretera Medium 1,975 3
Channel Partners France Paseo None 926 10
Government Germany Montana Low 1,075 5
Government Mexico Carretera None 2,780 3
Small Business France VTT Medium 3,432 250
Midmarket France Paseo None 4,232 10
Midmarket France VTT None 2,035 250
Government Canada Amarilla Medium 784 260
Government Mexico Paseo Low 540 10
Government Mexico VTT Low 2,401 250
Government United States of America Amarilla Medium 603 260
Government Canada Montana Low 4,215 5
Government Canada Paseo Low 291 10
Small Business Germany Velo Low 3,300 120
Small Business Germany Amarilla Low 3,082 260
Midmarket Canada Velo Low 2,719 120
Government Canada Amarilla Medium 766 260
Government United States of America Montana Medium 993 5
Government United States of America Amarilla Low 883 260
Small Business Canada Montana Medium 1,879 5
Enterprise France Montana Low 1,927 5
Enterprise France Paseo Medium 2,402 10
Channel Partners Canada Carretera None 4,439 3
Channel Partners Canada Paseo Medium 1,639 10
Government France Paseo None 812 10
Government Germany Carretera Low 4,385 3
Small Business France Paseo None 4,283 10
Government Canada VTT Low 599 250
Government Mexico Velo Low 2,265 120
Government Germany Amarilla None 1,154 260
Small Business Germany Paseo Medium 3,582 10
Government Mexico Carretera None 966 3
Government Germany Paseo Medium 1,858 10
Government Germany Amarilla Medium 3,697 260
Small Business Canada Paseo None 655 10
Government Mexico Montana Medium 923 5
Channel Partners United States of America Paseo Medium 4,451 10
Small Business United States of America Velo Medium 4,462 120
Small Business United States of America Amarilla Low 3,647 260
Channel Partners Mexico Amarilla Low 2,815 260
Government France Montana None 2,020 5
Government France Montana Low 4,211 5
Government Canada VTT Medium 2,125 250
Channel Partners France Paseo None 209 10
Channel Partners France Amarilla None 395 260
Government Mexico Velo Low 3,958 120
Government Mexico Carretera Medium 4,486 3
Government Mexico VTT None 4,484 250
Government France Amarilla None 3,436 260
Small Business Germany Paseo None 4,417 10
Enterprise France Amarilla Low 4,092 260
Channel Partners Canada Carretera Low 487 3
Channel Partners United States of America Velo Low 3,852 120
Government France VTT Low 1,660 250
Government Mexico Velo Low 725 120
Small Business Canada Carretera None 1,737 3
Small Business Canada VTT Medium 1,986 250
Government Mexico Velo Medium 3,596 120
Government Mexico VTT Medium 2,400 250
Government Germany Carretera Low 2,080 3
Government Germany Paseo Low 840 10
Midmarket Germany Carretera Medium 718 3
Midmarket Mexico Paseo Low 977 10
Midmarket Mexico VTT Low 927 250
Midmarket Germany Velo Medium 1,741 120
Government Germany Paseo None 784 10
Government Germany VTT Low 1,394 250
Government France Paseo Medium 3,732 10
Enterprise Mexico Carretera Low 4,356 3
Channel Partners Germany Montana Medium 662 5
Channel Partners Germany Velo None 3,766 120
Midmarket Canada Carretera Medium 490 3
Small Business France Montana Low 2,391 5
Government France Carretera None 2,153 3
Midmarket Canada Paseo None 374 10
Midmarket Canada VTT Medium 4,301 250
Government United States of America Velo None 257 120
Enterprise Germany Paseo None 353 10
Enterprise Germany VTT Low 1,514 250
Enterprise Mexico Velo Medium 2,599 120
Government United States of America VTT Low 1,622 250
Channel Partners Germany Carretera Medium 2,903 3
Government Canada Velo Medium 4,103 120
Government Canada VTT Low 2,040 250
Enterprise Canada Paseo None 1,576 10
Enterprise Canada VTT Medium 3,143 250
Government France Paseo Medium 640 10
Enterprise United States of America Velo Medium 2,577 120
Small Business Mexico Paseo Medium 627 10
Midmarket Canada Paseo Low 3,413 10
Government Canada Carretera Low 513 3
Midmarket Canada Amarilla None 1,268 260
Enterprise Canada Amarilla Low 3,795 260
Enterprise Canada Amarilla Low 1,022 260
Enterprise Mexico Montana Medium 3,735 5
Government Germany Amarilla None 3,675 260
Small Business Canada Paseo Medium 1,611 10
Enterprise Germany Montana None 4,340 5
Government Mexico Montana Medium 3,060 5
Government Mexico Montana None 4,094 5
Government Mexico Amarilla None 3,199 260
Small Business Germany Paseo None 291 10
Government France Amarilla None 2,134 260
Channel Partners France VTT Medium 214 250
Midmarket Germany Paseo None 999 10
Midmarket Canada Paseo Low 3,957 10
Midmarket Canada Amarilla Medium 1,333 260
Enterprise France VTT None 2,051 250
Government France Montana Medium 249 5
Government Mexico Paseo Medium 3,847 10
Government United States of America Carretera Low 4,172 3
Midmarket United States of America Paseo Low 524 10
Channel Partners Germany Amarilla Medium 3,804 260
Enterprise Canada Paseo Medium 2,358 10
Channel Partners Germany Paseo None 1,485 10
Government Canada Amarilla None 2,365 260
Channel Partners France Paseo Medium 518 10
Government France Carretera Low 1,773 3
Enterprise France Velo Medium 3,958 120
Enterprise United States of America Montana Medium 1,470 5
Channel Partners United States of America VTT Medium 3,276 250
Government Canada Velo None 1,788 120
Government Canada Paseo Medium 827 10
Government Mexico Carretera None 2,365 3
Enterprise France Montana None 1,996 5
Channel Partners United States of America Carretera None 340 3
Small Business Germany Montana Medium 1,935 5
Government Mexico Amarilla None 3,095 260
Channel Partners France Carretera Medium 2,625 3
Small Business United States of America VTT None 4,272 250
Midmarket Mexico Amarilla Low 2,002 260
Small Business Canada VTT None 978 250
Government France Montana None 3,651 5
Channel Partners France Montana None 3,203 5
Channel Partners France Paseo Low 644 10
Small Business Canada Amarilla Low 736 260
Channel Partners Mexico VTT Low 1,872 250
Midmarket United States of America Paseo Medium 335 10
Channel Partners Canada Carretera None 817 3
Midmarket Germany Paseo Medium 3,394 10
Midmarket Germany VTT Medium 2,359 250
Channel Partners United States of America Carretera Medium 2,332 3
Channel Partners United States of America Amarilla Medium 1,825 260
Channel Partners United States of America VTT Medium 2,042 250
Midmarket Canada Montana Medium 3,806 5
Channel Partners France Velo Medium 2,888 120
Government France Montana Medium 604 5
Government France Velo None 3,216 120
Enterprise France Amarilla None 3,595 260
Channel Partners United States of America Amarilla None 1,785 260
Enterprise Canada Paseo Medium 3,876 10
Enterprise Canada Velo None 1,546 120
Channel Partners United States of America Amarilla Medium 3,667 260
Small Business Germany Carretera Low 1,844 3
Small Business Germany Montana Medium 2,460 5
Midmarket United States of America Carretera None 3,125 3
Midmarket Mexico Montana None 2,185 5
Government United States of America Amarilla Low 4,060 260
Midmarket France Montana Medium 4,347 5
Midmarket France Amarilla Medium 3,518 260
Government France Velo Medium 2,531 120
Enterprise Germany Velo None 2,603 120
Midmarket France Paseo Low 1,736 10
Channel Partners Canada VTT None 3,551 250
Enterprise Mexico Velo None 1,885 120
Midmarket Germany Paseo None 2,726 10
Government Germany Paseo None 991 10
Small Business Canada VTT Medium 1,124 250
Channel Partners United States of America Amarilla Low 2,270 260
Government France Carretera Medium 792 3
Enterprise Mexico Velo Medium 3,155 120
Government Germany Montana None 806 5
Small Business Mexico Paseo None 1,605 10
Small Business France VTT Low 420 250
Midmarket Canada Paseo None 2,924 10
Government France Carretera None 592 3
Enterprise Mexico Carretera Medium 3,602 3
Enterprise Mexico Paseo None 3,274 10
Midmarket Mexico Montana Medium 3,769 5
Midmarket Mexico Amarilla Medium 1,595 260
Channel Partners Germany Velo Medium 3,842 120
Midmarket France VTT None 4,268 250
Midmarket France Carretera Low 1,322 3
Midmarket France VTT None 664 250
Small Business France Carretera None 3,109 3
Midmarket Mexico Montana Low 1,859 5
Channel Partners Canada Paseo None 4,373 10
Midmarket France Paseo Medium 4,224 10
Enterprise Germany Amarilla Low 334 260
Small Business United States of America Velo Medium 3,967 120
Small Business United States of America VTT Low 949 250
Channel Partners Canada Paseo Medium 1,090 10
Midmarket Canada Carretera Medium 2,094 3
Midmarket Canada Montana Low 3,194 5
Small Business United States of America Montana None 741 5
Government United States of America Montana Low 1,406 5
Channel Partners Canada Montana None 2,272 5
Channel Partners Mexico Montana Low 3,734 5
Channel Partners Germany Montana Medium 974 5
Channel Partners France Montana Low 1,003 5
Midmarket Canada Paseo Medium 2,130 10
Enterprise United States of America VTT Low 2,396 250
Government Canada Paseo None 593 10
Enterprise Canada Carretera None 1,627 3
Channel Partners France Paseo Medium 1,096 10
Channel Partners Canada Velo Low 215 120
Small Business France Paseo Low 4,140 10
Enterprise United States of America Velo Medium 2,959 120
Enterprise France Paseo Medium 559 10
Small Business Mexico Paseo Low 1,410 10
Small Business Mexico Amarilla Medium 2,903 260
Small Business United States of America Velo None 1,243 120
Midmarket Mexico Carretera Medium 4,354 3
Midmarket Mexico Montana Low 3,403 5
Midmarket Mexico Paseo Medium 995 10
Channel Partners France Amarilla Medium 2,975 260
Small Business France Amarilla None 717 260
Channel Partners Germany VTT Low 2,449 250
Government France Carretera Medium 2,515 3
Small Business United States of America Montana Low 3,233 5
Enterprise Germany Montana Low 2,873 5
Midmarket France Montana Medium 2,753 5
Channel Partners Canada Montana Low 4,279 5
Channel Partners Canada Paseo Low 1,601 10
Government France Carretera Medium 1,130 3
Enterprise Canada VTT Low 2,195 250
Government Mexico Paseo Medium 228 10
Small Business Germany Velo Medium 4,433 120
Small Business United States of America VTT Medium 1,213 250
Midmarket United States of America Amarilla Medium 2,580 260
Small Business Mexico Paseo Medium 2,851 10
Midmarket United States of America Carretera Low 1,993 3
Midmarket United States of America VTT Low 598 250
Channel Partners Germany Amarilla Medium 1,956 260
Small Business United States of America Velo Low 2,006 120
Government Mexico Carretera Medium 4,036 3
Small Business Mexico Velo Medium 2,394 120
Midmarket Mexico Velo None 4,258 120
Channel Partners Mexico Montana Low 550 5
Government United States of America VTT None 774 250
Enterprise Canada Montana Medium 554 5
Channel Partners France Carretera None 1,605 3
Midmarket Canada Carretera Medium 569 3
Government Mexico Carretera Low 2,497 3
Channel Partners United States of America Montana None 2,976 5
Enterprise Canada Paseo Low 1,507 10
Enterprise Canada VTT None 1,199 250
Government Canada Montana Low 2,841 5
Government Canada Amarilla Medium 2,922 260
Small Business Mexico VTT None 3,730 250
Government France Amarilla Medium 285 260
Enterprise United States of America Velo None 901 120
Channel Partners Canada Amarilla None 1,144 260
Channel Partners Mexico Paseo None 1,811 10
Enterprise Germany Carretera None 4,121 3
Midmarket Mexico Carretera None 735 3
Enterprise United States of America Montana Medium 376 5
Enterprise United States of America Paseo Medium 2,608 10
Small Business Germany Carretera Medium 1,157 3
Enterprise United States of America Velo Low 1,108 120
Enterprise Mexico Carretera None 1,580 3
Midmarket France Velo Low 4,336 120
Government United States of America Velo None 1,837 120
Small Business United States of America VTT Low 3,960 250
Midmarket Canada Carretera Medium 1,747 3
Midmarket Canada VTT Medium 3,960 250
Enterprise United States of America Amarilla None 2,477 260
Government Canada Montana Medium 2,335 5
Midmarket Mexico Velo None 3,109 120
Government France Amarilla Medium 1,506 260
Government Germany VTT Low 561 250
Small Business United States of America Paseo Low 1,932 10
Government United States of America Velo Low 762 120
Government United States of America Amarilla Low 4,030 260
Channel Partners United States of America Paseo Low 2,449 10
Channel Partners United States of America Amarilla Low 395 260
Small Business United States of America Paseo Low 1,854 10
Midmarket United States of America Paseo None 4,320 10
Government Canada VTT Low 1,398 250
Enterprise Canada VTT Low 3,970 250
Government Germany Velo Low 1,121 120
Government Germany Amarilla Medium 851 260
Enterprise United States of America Paseo Low 996 10
Small Business United States of America Amarilla Medium 393 260
Government United States of America Montana Low 4,015 5
Enterprise Germany Amarilla Low 1,819 260
Midmarket United States of America Amarilla Low 2,530 260
Channel Partners Canada VTT Medium 1,895 250
Enterprise United States of America Carretera None 4,009 3
Small Business United States of America Paseo Medium 2,445 10
Channel Partners Canada Amarilla None 847 260
Enterprise United States of America Montana None 3,610 5
Small Business Canada Velo None 2,308 120
Small Business Canada Montana Medium 2,998 5
Government Canada Velo Medium 1,572 120
Government France Velo None 591 120
Midmarket France VTT Low 3,703 250
Government France Paseo Low 935 10
Midmarket France Velo None 3,601 120
Enterprise Germany Amarilla Medium 3,727 260
Enterprise France Carretera Low 3,813 3
Government United States of America Paseo Medium 643 10
Sale Price Gross Sales Discount Rate Discounts Amount Net Sales COGS
300 1,014,300.00 5% 50,715.00 963,585.00 10,143.00

350 1,305,500.00 0% - 1,305,500.00 18,650.00
300 827,700.00 5% 41,385.00 786,315.00 689,750.00
15 25,485.00 0% - 25,485.00 16,990.00
20 51,620.00 0% - 51,620.00 25,810.00
20 81,360.00 5% 4,068.00 77,292.00 488,160.00
15 29,865.00 5% 1,493.25 28,371.75 238,920.00
7 7,252.00 0% - 7,252.00 10,360.00
300 1,218,600.00 0% - 1,218,600.00 1,056,120.00
20 16,500.00 0% - 16,500.00 8,250.00
7 1,652.00 0% - 1,652.00 59,000.00
7 2,786.00 5% 139.30 2,646.70 1,194.00
350 753,900.00 0% - 753,900.00 538,500.00
20 80,980.00 0% - 80,980.00 40,490.00
20 10,560.00 0% - 10,560.00 132,000.00
300 66,300.00 5% 3,315.00 62,985.00 26,520.00
300 1,177,800.00 0% - 1,177,800.00 981,500.00
350 896,000.00 5% 44,800.00 851,200.00 665,600.00
350 624,400.00 0% - 624,400.00 5,352.00
350 1,200,850.00 5% 60,042.50 1,140,807.50 34,310.00
15 16,980.00 1% 169.80 16,810.20 11,320.00
7 6,069.00 5% 303.45 5,765.55 2,601.00
7 28,399.00 0% - 28,399.00 1,014,250.00
20 4,620.00 5% 231.00 4,389.00 2,310.00
7 16,310.00 5% 815.50 15,494.50 11,650.00
20 39,140.00 0% - 39,140.00 19,570.00
20 85,680.00 5% 4,284.00 81,396.00 1,071,000.00
12 8,604.00 5% 430.20 8,173.80 186,420.00
15 36,180.00 0% - 36,180.00 627,120.00
300 752,400.00 5% 37,620.00 714,780.00 12,540.00
125 188,625.00 1% 1,886.25 186,738.75 4,527.00
300 162,900.00 1% 1,629.00 161,271.00 2,715.00
125 198,875.00 0% - 198,875.00 397,750.00
350 223,650.00 0% - 223,650.00 76,680.00
350 1,540,700.00 1% 15,407.00 1,525,293.00 1,144,520.00
125 234,375.00 5% 11,718.75 222,656.25 9,375.00
125 56,750.00 0% - 56,750.00 54,480.00
350 1,460,200.00 0% - 1,460,200.00 1,043,000.00
350 1,463,000.00 0% - 1,463,000.00 41,800.00
7 23,583.00 1% 235.83 23,347.17 33,690.00
7 6,937.00 0% - 6,937.00 247,750.00
7 5,474.00 0% - 5,474.00 93,840.00
12 51,396.00 1% 513.96 50,882.04 42,830.00
12 36,672.00 5% 1,833.60 34,838.40 9,168.00
12 9,444.00 1% 94.44 9,349.56 7,870.00
7 31,297.00 0% - 31,297.00 44,710.00
15 28,470.00 1% 284.70 28,185.30 18,980.00
350 631,050.00 0% - 631,050.00 450,750.00
15 45,660.00 1% 456.60 45,203.40 365,280.00
300 211,200.00 1% 2,112.00 209,088.00 84,480.00
12 19,812.00 5% 990.60 18,821.40 4,953.00
12 6,024.00 5% 301.20 5,722.80 5,020.00
7 26,313.00 0% - 26,313.00 18,795.00
12 26,040.00 5% 1,302.00 24,738.00 260,400.00
12 53,928.00 1% 539.28 53,388.72 1,168,440.00
350 1,218,350.00 0% - 1,218,350.00 870,250.00
300 818,400.00 0% - 818,400.00 682,000.00
20 60,300.00 5% 3,015.00 57,285.00 753,750.00
20 69,840.00 5% 3,492.00 66,348.00 10,476.00
300 439,500.00 0% - 439,500.00 4,395.00
300 791,400.00 1% 7,914.00 783,486.00 26,380.00
12 25,812.00 0% - 25,812.00 258,120.00
12 41,136.00 0% - 41,136.00 891,280.00
7 19,684.00 0% - 19,684.00 14,060.00
15 32,565.00 0% - 32,565.00 6,513.00
15 30,870.00 0% - 30,870.00 514,500.00
300 517,800.00 0% - 517,800.00 5,178.00
300 609,300.00 1% 6,093.00 603,207.00 507,750.00
12 27,036.00 0% - 27,036.00 270,360.00
15 16,095.00 0% - 16,095.00 128,760.00
7 2,149.00 5% 107.45 2,041.55 921.00
7 4,963.00 5% 248.15 4,714.85 177,250.00
20 89,480.00 0% - 89,480.00 536,880.00
7 4,130.00 1% 41.30 4,088.70 2,950.00
300 577,800.00 5% 28,890.00 548,910.00 9,630.00
300 154,500.00 5% 7,725.00 146,775.00 133,900.00
7 17,780.00 5% 889.00 16,891.00 304,800.00
15 62,730.00 1% 627.30 62,102.70 41,820.00
350 1,299,900.00 0% - 1,299,900.00 965,640.00
125 516,500.00 0% - 516,500.00 1,033,000.00
125 553,500.00 1% 5,535.00 547,965.00 1,107,000.00
15 40,365.00 5% 2,018.25 38,346.75 322,920.00
12 50,844.00 1% 508.44 50,335.56 12,711.00
125 165,125.00 0% - 165,125.00 158,520.00
7 9,401.00 5% 470.05 8,930.95 4,029.00
7 27,440.00 0% - 27,440.00 980,000.00
12 3,468.00 1% 34.68 3,433.32 2,890.00
350 1,571,850.00 0% - 1,571,850.00 1,122,750.00
125 443,625.00 1% 4,436.25 439,188.75 922,740.00
20 69,100.00 5% 3,455.00 65,645.00 414,600.00
300 432,300.00 1% 4,323.00 427,977.00 14,410.00
12 19,092.00 0% - 19,092.00 190,920.00
350 805,350.00 1% 8,053.50 797,296.50 23,010.00
350 585,550.00 5% 29,277.50 556,272.50 200,760.00
12 53,424.00 1% 534.24 52,889.76 22,260.00
12 44,556.00 1% 445.56 44,110.44 445,560.00
20 27,500.00 0% - 27,500.00 165,000.00
20 27,880.00 0% - 27,880.00 167,280.00
15 14,415.00 5% 720.75 13,694.25 4,805.00
15 57,360.00 0% - 57,360.00 994,240.00
350 696,850.00 5% 34,842.50 662,007.50 497,750.00
300 467,100.00 1% 4,671.00 462,429.00 186,840.00
300 849,900.00 5% 42,495.00 807,405.00 736,580.00
7 18,102.00 1% 181.02 17,920.98 310,320.00
350 804,650.00 0% - 804,650.00 275,880.00
15 3,330.00 5% 166.50 3,163.50 55,500.00
20 50,820.00 0% - 50,820.00 12,705.00
15 3,375.00 5% 168.75 3,206.25 27,000.00
15 30,330.00 5% 1,516.50 28,813.50 242,640.00
125 172,875.00 1% 1,728.75 171,146.25 13,830.00
125 469,750.00 5% 23,487.50 446,262.50 939,500.00
125 327,000.00 1% 3,270.00 323,730.00 13,080.00
125 110,250.00 0% - 110,250.00 105,840.00
20 5,200.00 0% - 5,200.00 780.00
125 532,500.00 0% - 532,500.00 511,200.00
15 48,885.00 5% 2,444.25 46,440.75 32,590.00
15 25,065.00 1% 250.65 24,814.35 434,460.00
15 56,730.00 0% - 56,730.00 18,910.00
7 2,695.00 0% - 2,695.00 3,850.00
15 23,760.00 0% - 23,760.00 190,080.00
300 263,700.00 0% - 263,700.00 2,637.00
300 1,139,100.00 1% 11,391.00 1,127,709.00 37,970.00
12 8,364.00 0% - 8,364.00 3,485.00
350 1,086,400.00 5% 54,320.00 1,032,080.00 31,040.00
125 452,125.00 1% 4,521.25 447,603.75 36,170.00
125 94,625.00 5% 4,731.25 89,893.75 90,840.00
350 541,100.00 1% 5,411.00 535,689.00 401,960.00
20 84,080.00 0% - 84,080.00 21,020.00
20 64,440.00 1% 644.40 63,795.60 837,720.00
15 8,385.00 1% 83.85 8,301.15 2,795.00
15 32,520.00 0% - 32,520.00 563,680.00
350 529,550.00 0% - 529,550.00 7,565.00
7 12,642.00 1% 126.42 12,515.58 18,060.00
125 243,125.00 0% - 243,125.00 19,450.00
125 185,500.00 1% 1,855.00 183,645.00 371,000.00
350 1,113,000.00 0% - 1,113,000.00 31,800.00
350 507,150.00 5% 25,357.50 481,792.50 376,740.00
12 39,696.00 1% 396.96 39,299.04 9,924.00
20 88,480.00 1% 884.80 87,595.20 530,880.00
125 150,875.00 1% 1,508.75 149,366.25 3,621.00
15 16,140.00 1% 161.40 15,978.60 10,760.00
12 6,792.00 0% - 6,792.00 1,698.00
12 18,180.00 1% 181.80 17,998.20 15,150.00
350 519,400.00 1% 5,194.00 514,206.00 7,420.00
125 146,625.00 1% 1,466.25 145,158.75 11,730.00
125 54,000.00 5% 2,700.00 51,300.00 108,000.00
300 108,600.00 0% - 108,600.00 3,620.00
15 61,650.00 1% 616.50 61,033.50 493,200.00
350 1,003,100.00 5% 50,155.00 952,945.00 8,598.00
125 464,500.00 0% - 464,500.00 37,160.00
300 240,000.00 1% 2,400.00 237,600.00 2,400.00
125 59,500.00 5% 2,975.00 56,525.00 57,120.00
300 1,040,100.00 5% 52,005.00 988,095.00 34,670.00
300 893,400.00 1% 8,934.00 884,466.00 744,500.00
125 183,500.00 1% 1,835.00 181,665.00 14,680.00
125 281,750.00 0% - 281,750.00 270,480.00
7 9,814.00 0% - 9,814.00 4,206.00
20 58,480.00 1% 584.80 57,895.20 8,772.00
300 1,173,000.00 5% 58,650.00 1,114,350.00 469,200.00
300 1,104,300.00 5% 55,215.00 1,049,085.00 957,060.00
125 124,250.00 1% 1,242.50 123,007.50 9,940.00
125 396,000.00 0% - 396,000.00 380,160.00
20 30,420.00 0% - 30,420.00 380,250.00
12 18,552.00 1% 185.52 18,366.48 386,500.00
300 1,332,900.00 0% - 1,332,900.00 44,430.00
125 452,000.00 1% 4,520.00 447,480.00 904,000.00
12 32,640.00 0% - 32,640.00 680,000.00
7 5,152.00 1% 51.52 5,100.48 7,360.00
350 195,650.00 0% - 195,650.00 1,677.00
350 687,050.00 5% 34,352.50 652,697.50 19,630.00
125 329,125.00 0% - 329,125.00 7,899.00
15 10,890.00 0% - 10,890.00 2,178.00
15 65,535.00 0% - 65,535.00 1,092,250.00
300 423,300.00 1% 4,233.00 419,067.00 366,860.00
20 51,220.00 1% 512.20 50,707.80 25,610.00
20 66,580.00 0% - 66,580.00 399,480.00
12 19,212.00 1% 192.12 19,019.88 4,803.00
12 6,600.00 5% 330.00 6,270.00 5,500.00
12 7,728.00 5% 386.40 7,341.60 6,440.00
12 29,832.00 5% 1,491.60 28,340.40 298,320.00
300 87,900.00 5% 4,395.00 83,505.00 2,930.00
15 56,955.00 0% - 56,955.00 18,985.00
125 396,500.00 5% 19,825.00 376,675.00 380,640.00
350 1,418,550.00 0% - 1,418,550.00 12,159.00
20 53,600.00 1% 536.00 53,064.00 696,800.00
350 1,567,650.00 0% - 1,567,650.00 1,119,750.00
125 94,625.00 5% 4,731.25 89,893.75 196,820.00
125 358,750.00 5% 17,937.50 340,812.50 344,400.00
300 1,188,000.00 5% 59,400.00 1,128,600.00 19,800.00
300 622,500.00 0% - 622,500.00 518,750.00
15 22,485.00 5% 1,124.25 21,360.75 389,740.00
20 39,160.00 5% 1,958.00 37,202.00 19,580.00
15 48,990.00 0% - 48,990.00 32,660.00
350 1,247,050.00 1% 12,470.50 1,234,579.50 17,815.00
350 532,700.00 5% 26,635.00 506,065.00 7,610.00
300 516,600.00 5% 25,830.00 490,770.00 430,500.00
350 1,256,850.00 1% 12,568.50 1,244,281.50 430,920.00
350 1,023,750.00 5% 51,187.50 972,562.50 731,250.00
300 155,400.00 0% - 155,400.00 1,554.00
300 280,200.00 0% - 280,200.00 9,340.00
125 49,625.00 0% - 49,625.00 103,220.00
20 56,680.00 0% - 56,680.00 340,080.00
12 53,028.00 5% 2,651.40 50,376.60 1,104,750.00
350 607,600.00 0% - 607,600.00 17,360.00
350 434,700.00 1% 4,347.00 430,353.00 149,040.00
300 552,600.00 5% 27,630.00 524,970.00 5,526.00
300 114,900.00 0% - 114,900.00 95,750.00
12 20,328.00 5% 1,016.40 19,311.60 16,940.00
12 50,352.00 1% 503.52 49,848.48 503,520.00
7 20,881.00 0% - 20,881.00 8,949.00
125 483,250.00 5% 24,162.50 459,087.50 11,598.00
7 20,125.00 1% 201.25 19,923.75 28,750.00
7 16,611.00 1% 166.11 16,444.89 23,730.00
20 14,240.00 5% 712.00 13,528.00 85,440.00
20 50,440.00 0% - 50,440.00 25,220.00
20 26,220.00 5% 1,311.00 24,909.00 340,860.00
12 22,224.00 0% - 22,224.00 18,520.00
12 38,088.00 5% 1,904.40 36,183.60 380,880.00
20 88,600.00 5% 4,430.00 84,170.00 44,300.00
125 228,875.00 0% - 228,875.00 476,060.00
12 48,384.00 5% 2,419.20 45,964.80 40,320.00
12 42,732.00 5% 2,136.60 40,595.40 427,320.00
125 364,000.00 5% 18,200.00 345,800.00 8,736.00
125 222,375.00 1% 2,223.75 220,151.25 17,790.00
300 1,254,900.00 5% 62,745.00 1,192,155.00 12,549.00
300 810,600.00 0% - 810,600.00 27,020.00
7 27,965.00 1% 279.65 27,685.35 39,950.00
300 1,183,500.00 0% - 1,183,500.00 19,725.00
300 367,800.00 0% - 367,800.00 318,760.00
125 489,625.00 5% 24,481.25 465,143.75 39,170.00
12 26,076.00 0% - 26,076.00 6,519.00
20 25,480.00 0% - 25,480.00 3,822.00
20 55,880.00 1% 558.80 55,321.20 726,440.00
20 37,560.00 0% - 37,560.00 18,780.00
12 40,680.00 0% - 40,680.00 881,400.00
20 32,860.00 0% - 32,860.00 410,750.00
300 1,041,000.00 0% - 1,041,000.00 34,700.00
7 26,040.00 1% 260.40 25,779.60 446,400.00
7 7,763.00 1% 77.63 7,685.37 288,340.00
125 290,375.00 1% 2,903.75 287,471.25 11,615.00
125 516,375.00 5% 25,818.75 490,556.25 41,310.00
12 18,324.00 1% 183.24 18,140.76 7,635.00
12 14,472.00 5% 723.60 13,748.40 12,060.00
7 31,465.00 1% 314.65 31,150.35 44,950.00
7 25,634.00 0% - 25,634.00 952,120.00
15 43,965.00 1% 439.65 43,525.35 29,310.00
15 46,395.00 1% 463.95 45,931.05 773,250.00
20 63,080.00 1% 630.80 62,449.20 31,540.00
7 10,941.00 5% 547.05 10,393.95 7,815.00
7 12,390.00 1% 123.90 12,266.10 460,200.00
125 321,750.00 5% 16,087.50 305,662.50 7,722.00
15 34,095.00 5% 1,704.75 32,390.25 22,730.00
15 30,270.00 5% 1,513.50 28,756.50 504,500.00
350 894,950.00 5% 44,747.50 850,202.50 25,570.00
300 209,700.00 1% 2,097.00 207,603.00 3,495.00
7 5,180.00 0% - 5,180.00 88,800.00
7 15,960.00 1% 159.60 15,800.40 592,800.00
350 941,150.00 1% 9,411.50 931,738.50 26,890.00
12 23,700.00 5% 1,185.00 22,515.00 5,925.00
12 11,112.00 0% - 11,112.00 9,260.00
350 376,250.00 1% 3,762.50 372,487.50 5,375.00
350 973,000.00 0% - 973,000.00 8,340.00
300 492,000.00 5% 24,600.00 467,400.00 196,800.00
300 1,029,600.00 5% 51,480.00 978,120.00 858,000.00
15 63,480.00 0% - 63,480.00 42,320.00
15 30,525.00 0% - 30,525.00 508,750.00
350 1,037,750.00 5% 51,887.50 985,862.50 29,650.00
350 274,400.00 5% 13,720.00 260,680.00 203,840.00
20 10,800.00 1% 108.00 10,692.00 5,400.00
20 48,020.00 1% 480.20 47,539.80 600,250.00
20 12,060.00 5% 603.00 11,457.00 156,780.00
20 84,300.00 1% 843.00 83,457.00 21,075.00
20 5,820.00 1% 58.20 5,761.80 2,910.00
300 990,000.00 1% 9,900.00 980,100.00 396,000.00
300 924,600.00 1% 9,246.00 915,354.00 801,320.00
7 19,670.00 1% 196.70 19,473.30 28,100.00
15 40,785.00 1% 407.85 40,377.15 326,280.00
20 78,220.00 5% 3,911.00 74,309.00 977,750.00
350 589,400.00 1% 5,894.00 583,506.00 202,080.00
350 268,100.00 5% 13,405.00 254,695.00 199,160.00
350 978,250.00 5% 48,912.50 929,337.50 698,750.00
20 19,860.00 5% 993.00 18,867.00 4,965.00
20 17,660.00 1% 176.60 17,483.40 229,580.00
300 563,700.00 5% 28,185.00 535,515.00 9,395.00
125 240,875.00 1% 2,408.75 238,466.25 9,635.00
125 300,250.00 5% 15,012.50 285,237.50 24,020.00
12 53,268.00 0% - 53,268.00 13,317.00
12 19,668.00 5% 983.40 18,684.60 16,390.00
7 13,888.00 5% 694.40 13,193.60 9,920.00
20 16,240.00 0% - 16,240.00 8,120.00
350 872,550.00 5% 43,627.50 828,922.50 299,160.00
20 87,700.00 1% 877.00 86,823.00 13,155.00
300 1,284,900.00 0% - 1,284,900.00 42,830.00
7 4,193.00 1% 41.93 4,151.07 149,750.00
7 15,855.00 1% 158.55 15,696.45 271,800.00
350 403,900.00 0% - 403,900.00 300,040.00
350 613,200.00 0% - 613,200.00 438,000.00
300 1,074,600.00 5% 53,730.00 1,020,870.00 35,820.00
350 338,100.00 0% - 338,100.00 2,898.00
350 489,300.00 1% 4,893.00 484,407.00 13,980.00
20 37,160.00 5% 1,858.00 35,302.00 18,580.00
20 73,940.00 5% 3,697.00 70,243.00 961,220.00
300 196,500.00 0% - 196,500.00 6,550.00
7 6,461.00 5% 323.05 6,137.95 4,615.00
12 53,412.00 5% 2,670.60 50,741.40 44,510.00
7 24,990.00 5% 1,249.50 23,740.50 35,700.00
300 1,338,600.00 5% 66,930.00 1,271,670.00 535,440.00
300 1,094,100.00 1% 10,941.00 1,083,159.00 948,220.00
12 33,780.00 1% 337.80 33,442.20 731,900.00
20 40,400.00 0% - 40,400.00 10,100.00
350 1,473,850.00 1% 14,738.50 1,459,111.50 21,055.00
20 19,440.00 1% 194.40 19,245.60 9,720.00
20 42,500.00 5% 2,125.00 40,375.00 531,250.00
12 2,508.00 0% - 2,508.00 2,090.00
12 4,740.00 0% - 4,740.00 102,700.00
350 1,385,300.00 1% 13,853.00 1,371,447.00 474,960.00
350 1,570,100.00 5% 78,505.00 1,491,595.00 13,458.00
350 1,569,400.00 0% - 1,569,400.00 1,121,000.00
7 27,272.00 5% 1,363.60 25,908.40 19,480.00
7 24,052.00 0% - 24,052.00 893,360.00
300 515,700.00 0% - 515,700.00 17,190.00
300 1,325,100.00 0% - 1,325,100.00 44,170.00
20 20,540.00 1% 205.40 20,334.60 123,240.00
125 511,500.00 1% 5,115.00 506,385.00 1,063,920.00
7 31,493.00 1% 314.93 31,178.07 44,990.00
12 5,844.00 1% 58.44 5,785.56 1,461.00
350 1,570,100.00 0% - 1,570,100.00 22,430.00
12 46,224.00 1% 462.24 45,761.76 462,240.00
125 518,000.00 5% 25,900.00 492,100.00 12,432.00
7 11,620.00 1% 116.20 11,503.80 415,000.00
7 5,075.00 1% 50.75 5,024.25 87,000.00
350 1,166,200.00 0% - 1,166,200.00 33,320.00
350 350,000.00 1% 3,500.00 346,500.00 120,000.00
300 521,100.00 0% - 521,100.00 5,211.00
300 595,800.00 5% 29,790.00 566,010.00 496,500.00
7 25,172.00 5% 1,258.60 23,913.40 431,520.00
7 16,800.00 5% 840.00 15,960.00 600,000.00
350 728,000.00 1% 7,280.00 720,720.00 6,240.00
350 294,000.00 1% 2,940.00 291,060.00 8,400.00
15 10,770.00 5% 538.50 10,231.50 2,154.00
15 46,440.00 5% 2,322.00 44,118.00 30,960.00
15 14,655.00 1% 146.55 14,508.45 9,770.00
15 13,905.00 1% 139.05 13,765.95 231,750.00
20 72,740.00 5% 3,637.00 69,103.00 945,620.00
350 358,050.00 5% 17,902.50 340,147.50 255,750.00
15 26,115.00 5% 1,305.75 24,809.25 208,920.00
20 15,680.00 0% - 15,680.00 7,840.00
20 27,880.00 1% 278.80 27,601.20 348,500.00
20 74,640.00 5% 3,732.00 70,908.00 37,320.00
125 544,500.00 1% 5,445.00 539,055.00 13,068.00
12 7,944.00 5% 397.20 7,546.80 3,310.00
12 45,192.00 0% - 45,192.00 451,920.00
15 7,350.00 5% 367.50 6,982.50 1,470.00
300 717,300.00 1% 7,173.00 710,127.00 11,955.00
20 43,060.00 0% - 43,060.00 6,459.00
15 5,610.00 0% - 5,610.00 3,740.00
15 64,515.00 5% 3,225.75 61,289.25 1,075,250.00
20 67,440.00 5% 3,372.00 64,068.00 16,860.00
20 5,140.00 0% - 5,140.00 30,840.00
125 44,125.00 0% - 44,125.00 3,530.00
125 189,250.00 1% 1,892.50 187,357.50 378,500.00
125 324,875.00 5% 16,243.75 308,631.25 311,880.00
20 51,360.00 1% 513.60 50,846.40 308,160.00
7 11,354.00 1% 113.54 11,240.46 405,500.00
12 34,836.00 5% 1,741.80 33,094.20 8,709.00
7 28,721.00 5% 1,436.05 27,284.95 492,360.00
7 14,280.00 1% 142.80 14,137.20 510,000.00
125 197,000.00 0% - 197,000.00 15,760.00
125 392,875.00 5% 19,643.75 373,231.25 785,750.00
350 224,000.00 5% 11,200.00 212,800.00 6,400.00
125 322,125.00 5% 16,106.25 306,018.75 309,240.00
7 22,008.00 0% - 22,008.00 31,440.00
300 188,100.00 5% 9,405.00 178,695.00 6,270.00
7 12,873.00 0% - 12,873.00 9,195.00
15 51,195.00 1% 511.95 50,683.05 34,130.00
20 10,260.00 1% 102.60 10,157.40 1,539.00
15 19,020.00 0% - 19,020.00 329,680.00
350 1,383,550.00 5% 69,177.50 1,314,372.50 988,250.00
125 474,375.00 1% 4,743.75 469,631.25 986,700.00
300 900,300.00 5% 45,015.00 855,285.00 360,120.00
125 127,750.00 1% 1,277.50 126,472.50 265,720.00
125 466,875.00 5% 23,343.75 443,531.25 18,675.00
350 1,561,000.00 5% 78,050.00 1,482,950.00 22,300.00
350 1,556,100.00 5% 77,805.00 1,478,295.00 1,155,960.00
7 15,022.00 1% 150.22 14,871.78 557,960.00
7 25,725.00 0% - 25,725.00 955,500.00
20 21,140.00 5% 1,057.00 20,083.00 274,820.00
300 483,300.00 5% 24,165.00 459,135.00 16,110.00
125 542,500.00 0% - 542,500.00 21,700.00
125 251,125.00 1% 2,511.25 248,613.75 20,090.00
20 61,200.00 5% 3,060.00 58,140.00 15,300.00
20 68,900.00 1% 689.00 68,211.00 34,450.00
350 999,950.00 1% 9,999.50 989,950.50 28,570.00
7 28,658.00 0% - 28,658.00 20,470.00
7 22,393.00 0% - 22,393.00 831,740.00
300 87,300.00 0% - 87,300.00 2,910.00
7 20,972.00 5% 1,048.60 19,923.40 29,960.00
7 14,938.00 0% - 14,938.00 554,840.00
12 13,776.00 1% 137.76 13,638.24 287,000.00
12 2,568.00 5% 128.40 2,439.60 53,500.00
15 14,985.00 0% - 14,985.00 9,990.00
20 62,640.00 5% 3,132.00 59,508.00 9,396.00
15 59,355.00 1% 593.55 58,761.45 39,570.00
15 19,995.00 5% 999.75 18,995.25 346,580.00
125 256,375.00 0% - 256,375.00 512,750.00
20 4,980.00 5% 249.00 4,731.00 1,245.00
20 72,820.00 0% - 72,820.00 36,410.00
7 26,929.00 5% 1,346.45 25,582.55 38,470.00
350 1,460,200.00 1% 14,602.00 1,445,598.00 12,516.00
15 7,860.00 1% 78.60 7,781.40 5,240.00
12 45,648.00 5% 2,282.40 43,365.60 989,040.00
300 636,000.00 5% 31,800.00 604,200.00 10,600.00
125 294,750.00 5% 14,737.50 280,012.50 23,580.00
12 17,820.00 0% - 17,820.00 14,850.00
350 827,750.00 0% - 827,750.00 614,900.00
12 6,216.00 5% 310.80 5,905.20 5,180.00
350 620,550.00 1% 6,205.50 614,344.50 5,319.00
350 584,150.00 5% 29,207.50 554,942.50 8,345.00
20 16,840.00 1% 168.40 16,671.60 8,420.00
125 494,750.00 5% 24,737.50 470,012.50 474,960.00
125 183,750.00 5% 9,187.50 174,562.50 7,350.00
12 39,312.00 5% 1,965.60 37,346.40 819,000.00
7 12,516.00 0% - 12,516.00 214,560.00
20 16,540.00 5% 827.00 15,713.00 8,270.00
20 88,500.00 0% - 88,500.00 1,106,250.00
125 511,750.00 1% 5,117.50 506,632.50 40,940.00
7 24,920.00 0% - 24,920.00 17,800.00
20 47,300.00 0% - 47,300.00 7,095.00
125 249,500.00 0% - 249,500.00 9,980.00
12 4,080.00 0% - 4,080.00 1,020.00
300 580,500.00 5% 29,025.00 551,475.00 9,675.00
350 1,083,250.00 0% - 1,083,250.00 804,700.00
12 31,500.00 5% 1,575.00 29,925.00 7,875.00
300 1,281,600.00 0% - 1,281,600.00 1,068,000.00
350 1,342,950.00 0% - 1,342,950.00 959,250.00
15 30,030.00 1% 300.30 29,729.70 520,520.00
300 293,400.00 0% - 293,400.00 244,500.00
12 17,592.00 1% 175.92 17,416.08 4,398.00
20 73,020.00 0% - 73,020.00 18,255.00
20 62,600.00 1% 626.00 61,974.00 813,800.00
12 38,436.00 0% - 38,436.00 16,015.00
12 7,728.00 1% 77.28 7,650.72 6,440.00
350 622,650.00 5% 31,132.50 591,517.50 462,540.00
300 960,300.00 0% - 960,300.00 32,010.00
300 220,800.00 1% 2,208.00 218,592.00 191,360.00
12 22,464.00 1% 224.64 22,239.36 468,000.00
125 239,750.00 5% 11,987.50 227,762.50 230,160.00
350 1,567,300.00 5% 78,365.00 1,488,935.00 44,780.00
15 5,025.00 5% 251.25 4,773.75 3,350.00
20 74,140.00 0% - 74,140.00 37,070.00
12 9,804.00 0% - 9,804.00 2,451.00
350 1,231,300.00 1% 12,313.00 1,218,987.00 879,500.00
15 50,910.00 5% 2,545.50 48,364.50 33,940.00
15 35,385.00 5% 1,769.25 33,615.75 589,750.00
7 22,694.00 0% - 22,694.00 32,420.00
12 27,984.00 5% 1,399.20 26,584.80 6,996.00
12 21,900.00 5% 1,095.00 20,805.00 474,500.00
20 86,140.00 5% 4,307.00 81,833.00 43,070.00
12 24,504.00 5% 1,225.20 23,278.80 510,500.00
7 18,326.00 0% - 18,326.00 13,090.00
15 57,090.00 5% 2,854.50 54,235.50 19,030.00
12 34,656.00 5% 1,732.80 32,923.20 346,560.00
20 12,080.00 5% 604.00 11,476.00 3,020.00
20 64,320.00 0% - 64,320.00 385,920.00
15 26,580.00 0% - 26,580.00 17,720.00
125 449,375.00 0% - 449,375.00 934,700.00
12 21,420.00 0% - 21,420.00 464,100.00
300 1,240,500.00 0% - 1,240,500.00 1,033,750.00
350 626,150.00 1% 6,261.50 619,888.50 17,890.00
125 484,500.00 5% 24,225.00 460,275.00 38,760.00
125 193,250.00 0% - 193,250.00 185,520.00
7 29,253.00 0% - 29,253.00 41,790.00
12 44,004.00 5% 2,200.20 41,803.80 953,420.00
300 553,200.00 1% 5,532.00 547,668.00 5,532.00
300 738,000.00 5% 36,900.00 701,100.00 12,300.00
15 46,875.00 0% - 46,875.00 9,375.00
15 32,775.00 0% - 32,775.00 10,925.00
15 24,435.00 0% - 24,435.00 16,290.00
20 75,820.00 1% 758.20 75,061.80 985,660.00
350 1,421,000.00 1% 14,210.00 1,406,790.00 1,055,600.00
15 65,205.00 5% 3,260.25 61,944.75 21,735.00
15 52,770.00 5% 2,638.50 50,131.50 914,680.00
20 29,820.00 5% 1,491.00 28,329.00 14,910.00
350 885,850.00 5% 44,292.50 841,557.50 303,720.00
350 1,409,100.00 1% 14,091.00 1,395,009.00 1,046,760.00
125 325,375.00 0% - 325,375.00 312,360.00
7 20,706.00 1% 207.06 20,498.94 354,960.00
15 26,040.00 1% 260.40 25,779.60 17,360.00
350 1,567,650.00 0% - 1,567,650.00 44,790.00
12 42,612.00 0% - 42,612.00 887,750.00
125 235,625.00 0% - 235,625.00 226,200.00
15 40,890.00 0% - 40,890.00 27,260.00
7 6,937.00 0% - 6,937.00 9,910.00
300 337,200.00 5% 16,860.00 320,340.00 281,000.00
7 8,442.00 0% - 8,442.00 12,060.00
12 27,240.00 1% 272.40 26,967.60 590,200.00
7 5,544.00 5% 277.20 5,266.80 2,376.00
125 301,875.00 1% 3,018.75 298,856.25 24,150.00
125 394,375.00 5% 19,718.75 374,656.25 378,600.00
7 5,642.00 0% - 5,642.00 4,030.00
350 1,045,450.00 5% 52,272.50 993,177.50 29,870.00
300 481,500.00 0% - 481,500.00 16,050.00
300 126,000.00 1% 1,260.00 124,740.00 105,000.00
350 1,051,750.00 0% - 1,051,750.00 30,050.00
15 43,860.00 0% - 43,860.00 29,240.00
350 207,200.00 0% - 207,200.00 1,776.00
350 961,450.00 5% 48,072.50 913,377.50 27,470.00
125 450,250.00 5% 22,512.50 427,737.50 10,806.00
125 409,250.00 0% - 409,250.00 32,740.00
15 56,535.00 5% 2,826.75 53,708.25 18,845.00
15 23,925.00 5% 1,196.25 22,728.75 414,700.00
12 46,104.00 5% 2,305.20 43,798.80 461,040.00
15 56,730.00 0% - 56,730.00 37,820.00
15 64,020.00 0% - 64,020.00 1,067,000.00
350 827,050.00 5% 41,352.50 785,697.50 283,560.00
350 1,238,300.00 0% - 1,238,300.00 884,500.00
15 19,830.00 1% 198.30 19,631.70 3,966.00
15 9,960.00 0% - 9,960.00 166,000.00
300 932,700.00 0% - 932,700.00 9,327.00
300 367,800.00 5% 18,390.00 349,410.00 6,130.00
15 66,780.00 5% 3,339.00 63,441.00 44,520.00
15 27,885.00 1% 278.85 27,606.15 9,295.00
12 26,820.00 0% - 26,820.00 558,750.00
12 52,476.00 0% - 52,476.00 43,730.00
350 641,550.00 0% - 641,550.00 9,165.00
12 17,520.00 1% 175.20 17,344.80 365,000.00
350 571,900.00 1% 5,719.00 566,181.00 424,840.00
20 16,180.00 5% 809.00 15,371.00 4,045.00
15 63,360.00 5% 3,168.00 60,192.00 42,240.00
125 41,750.00 1% 417.50 41,332.50 86,840.00
300 1,190,100.00 5% 59,505.00 1,130,595.00 476,040.00
300 284,700.00 1% 2,847.00 281,853.00 237,250.00
15 53,160.00 0% - 53,160.00 35,440.00
20 26,640.00 0% - 26,640.00 333,000.00
12 17,844.00 1% 178.44 17,665.56 4,461.00
12 13,080.00 5% 654.00 12,426.00 10,900.00
15 31,410.00 5% 1,570.50 29,839.50 6,282.00
15 47,910.00 1% 479.10 47,430.90 15,970.00
300 222,300.00 0% - 222,300.00 3,705.00
350 492,100.00 1% 4,921.00 487,179.00 7,030.00
12 27,264.00 0% - 27,264.00 11,360.00
7 14,588.00 0% - 14,588.00 20,840.00
7 24,584.00 5% 1,229.20 23,354.80 17,560.00
7 21,238.00 5% 1,061.90 20,176.10 364,080.00
7 7,035.00 0% - 7,035.00 251,250.00
12 44,808.00 1% 448.08 44,359.92 18,670.00
12 11,688.00 5% 584.40 11,103.60 4,870.00
12 12,036.00 1% 120.36 11,915.64 5,015.00
7 9,653.00 1% 96.53 9,556.47 13,790.00
15 31,950.00 5% 1,597.50 30,352.50 21,300.00
125 479,000.00 5% 23,950.00 455,050.00 38,320.00
125 299,500.00 1% 2,995.00 296,505.00 599,000.00
20 11,860.00 0% - 11,860.00 5,930.00
7 18,011.00 5% 900.55 17,110.45 25,730.00
125 203,375.00 0% - 203,375.00 4,881.00
350 794,150.00 0% - 794,150.00 22,690.00
7 6,349.00 5% 317.45 6,031.55 4,535.00
12 13,152.00 5% 657.60 12,494.40 10,960.00
20 38,820.00 1% 388.20 38,431.80 19,410.00
12 46,356.00 0% - 46,356.00 38,630.00
12 2,580.00 1% 25.80 2,554.20 25,800.00
300 1,242,000.00 1% 12,420.00 1,229,580.00 41,400.00
300 927,900.00 0% - 927,900.00 773,250.00
125 369,875.00 5% 18,493.75 351,381.25 355,080.00
125 242,875.00 5% 12,143.75 230,731.25 5,829.00
125 69,875.00 5% 3,493.75 66,381.25 5,590.00
300 423,000.00 1% 4,230.00 418,770.00 14,100.00
300 870,900.00 5% 43,545.00 827,355.00 754,780.00
300 372,900.00 0% - 372,900.00 149,160.00
15 65,310.00 5% 3,265.50 62,044.50 13,062.00
15 51,045.00 1% 510.45 50,534.55 17,015.00
15 65,850.00 5% 3,292.50 62,557.50 43,900.00
15 14,925.00 5% 746.25 14,178.75 9,950.00
12 35,700.00 5% 1,785.00 33,915.00 773,500.00
300 215,100.00 0% - 215,100.00 186,420.00
12 29,388.00 1% 293.88 29,094.12 612,250.00
7 17,605.00 5% 880.25 16,724.75 7,545.00
7 26,740.00 5% 1,337.00 25,403.00 955,000.00
300 969,900.00 1% 9,699.00 960,201.00 16,165.00
125 359,125.00 1% 3,591.25 355,533.75 14,365.00
15 41,295.00 5% 2,064.75 39,230.25 13,765.00
12 51,348.00 1% 513.48 50,834.52 21,395.00
12 19,212.00 1% 192.12 19,019.88 16,010.00
20 22,600.00 5% 1,130.00 21,470.00 3,390.00
7 26,586.00 5% 1,329.30 25,256.70 11,394.00
125 274,375.00 1% 2,743.75 271,631.25 548,750.00
7 16,016.00 1% 160.16 15,855.84 22,880.00
7 1,596.00 5% 79.80 1,516.20 2,280.00
300 1,329,900.00 5% 66,495.00 1,263,405.00 531,960.00
300 363,900.00 5% 18,195.00 345,705.00 303,250.00
15 38,700.00 5% 1,935.00 36,765.00 670,800.00
15 32,850.00 5% 1,642.50 31,207.50 21,900.00
300 855,300.00 5% 42,765.00 812,535.00 28,510.00
15 29,895.00 1% 298.95 29,596.05 5,979.00
15 8,970.00 1% 89.70 8,880.30 149,500.00
12 23,472.00 5% 1,173.60 22,298.40 508,560.00
300 601,800.00 1% 6,018.00 595,782.00 240,720.00
20 80,720.00 5% 4,036.00 76,684.00 12,108.00
20 32,840.00 5% 1,642.00 31,198.00 4,926.00
300 718,200.00 5% 35,910.00 682,290.00 287,280.00
15 62,610.00 5% 3,130.50 59,479.50 41,740.00
15 63,870.00 0% - 63,870.00 510,960.00
20 74,800.00 5% 3,740.00 71,060.00 972,400.00
350 978,250.00 5% 48,912.50 929,337.50 27,950.00
350 1,072,400.00 0% - 1,072,400.00 367,680.00
20 47,180.00 1% 471.80 46,708.20 23,590.00
20 47,340.00 0% - 47,340.00 284,040.00
300 317,400.00 5% 15,870.00 301,530.00 264,500.00
12 6,600.00 1% 66.00 6,534.00 2,750.00
20 58,120.00 0% - 58,120.00 29,060.00
20 15,480.00 0% - 15,480.00 193,500.00
7 12,222.00 5% 611.10 11,610.90 209,520.00
125 69,250.00 5% 3,462.50 65,787.50 2,770.00
12 19,260.00 0% - 19,260.00 4,815.00
20 38,980.00 5% 1,949.00 37,031.00 487,250.00
7 29,743.00 0% - 29,743.00 42,490.00
7 27,454.00 5% 1,372.70 26,081.30 980,500.00
15 8,535.00 5% 426.75 8,108.25 1,707.00
7 19,880.00 0% - 19,880.00 28,400.00
7 17,479.00 1% 174.79 17,304.21 7,491.00
20 62,200.00 5% 3,110.00 59,090.00 31,100.00
12 35,712.00 0% - 35,712.00 14,880.00
125 188,375.00 1% 1,883.75 186,491.25 15,070.00
125 149,875.00 0% - 149,875.00 299,750.00
7 19,887.00 1% 198.87 19,688.13 14,205.00
7 20,454.00 5% 1,022.70 19,431.30 759,720.00
300 1,119,000.00 0% - 1,119,000.00 932,500.00
350 99,750.00 5% 4,987.50 94,762.50 74,100.00
125 112,625.00 0% - 112,625.00 108,120.00
12 13,728.00 0% - 13,728.00 297,440.00
12 21,732.00 0% - 21,732.00 18,110.00
125 515,125.00 0% - 515,125.00 12,363.00
15 11,025.00 0% - 11,025.00 2,205.00
125 47,000.00 5% 2,350.00 44,650.00 1,880.00
125 326,000.00 5% 16,300.00 309,700.00 26,080.00
20 34,160.00 5% 1,708.00 32,452.00 204,960.00
350 1,437,450.00 5% 71,872.50 1,365,577.50 1,026,750.00
300 347,100.00 5% 17,355.00 329,745.00 3,471.00
125 138,500.00 1% 1,385.00 137,115.00 132,960.00
125 197,500.00 0% - 197,500.00 4,740.00
15 65,040.00 1% 650.40 64,389.60 520,320.00
20 36,740.00 0% - 36,740.00 220,440.00
12 43,908.00 0% - 43,908.00 914,750.00
300 1,188,000.00 1% 11,880.00 1,176,120.00 990,000.00
15 26,205.00 5% 1,310.25 24,894.75 5,241.00
15 59,400.00 5% 2,970.00 56,430.00 990,000.00
125 309,625.00 0% - 309,625.00 644,020.00
7 22,554.00 0% - 22,554.00 9,666.00
7 16,345.00 5% 817.25 15,527.75 11,675.00
350 1,182,300.00 0% - 1,182,300.00 33,780.00
350 856,100.00 0% - 856,100.00 7,338.00
350 698,950.00 5% 34,947.50 664,002.50 19,970.00
15 46,635.00 0% - 46,635.00 373,080.00
350 527,100.00 5% 26,355.00 500,745.00 391,560.00
350 803,950.00 5% 40,197.50 763,752.50 275,640.00
350 196,350.00 1% 1,963.50 194,386.50 140,250.00
7 7,196.00 1% 71.96 7,124.04 257,000.00
300 579,600.00 1% 5,796.00 573,804.00 19,320.00
7 5,334.00 1% 53.34 5,280.66 91,440.00
7 28,210.00 1% 282.10 27,927.90 1,047,800.00
12 29,388.00 1% 293.88 29,094.12 24,490.00
12 4,740.00 1% 47.40 4,692.60 102,700.00
300 556,200.00 1% 5,562.00 550,638.00 18,540.00
15 64,800.00 0% - 64,800.00 43,200.00
20 27,960.00 1% 279.60 27,680.40 349,500.00
125 496,250.00 1% 4,962.50 491,287.50 992,500.00
350 392,350.00 1% 3,923.50 388,426.50 134,520.00
350 297,850.00 5% 14,892.50 282,957.50 221,260.00
125 363,250.00 5% 18,162.50 345,087.50 29,060.00
125 124,500.00 1% 1,245.00 123,255.00 9,960.00
20 83,800.00 5% 4,190.00 79,610.00 20,950.00
20 34,040.00 1% 340.40 33,699.60 17,020.00
20 52,540.00 1% 525.40 52,014.60 26,270.00
300 117,900.00 5% 5,895.00 112,005.00 102,180.00
7 27,972.00 0% - 27,972.00 11,988.00
7 28,105.00 1% 281.05 27,823.95 20,075.00
125 227,375.00 1% 2,273.75 225,101.25 472,940.00
15 37,950.00 1% 379.50 37,570.50 657,800.00
12 22,740.00 5% 1,137.00 21,603.00 473,750.00
7 28,385.00 1% 283.85 28,101.15 1,054,300.00
125 501,125.00 0% - 501,125.00 12,027.00
350 933,800.00 0% - 933,800.00 26,680.00
300 733,500.00 5% 36,675.00 696,825.00 24,450.00
125 362,375.00 1% 3,623.75 358,751.25 28,990.00
12 10,164.00 0% - 10,164.00 220,220.00
125 451,250.00 0% - 451,250.00 18,050.00
15 33,150.00 5% 1,657.50 31,492.50 22,100.00
300 692,400.00 0% - 692,400.00 276,960.00
15 31,335.00 5% 1,566.75 29,768.25 20,890.00
300 899,400.00 5% 44,970.00 854,430.00 14,990.00
20 31,440.00 5% 1,572.00 29,868.00 188,640.00
20 11,820.00 0% - 11,820.00 70,920.00
15 55,545.00 1% 555.45 54,989.55 925,750.00
7 6,545.00 1% 65.45 6,479.55 9,350.00
15 54,015.00 0% - 54,015.00 432,120.00
12 35,184.00 0% - 35,184.00 29,320.00
125 465,875.00 5% 23,293.75 442,581.25 969,020.00
125 476,625.00 1% 4,766.25 471,858.75 11,439.00
7 13,090.00 0% - 13,090.00 18,700.00
7 4,501.00 5% 225.05 4,275.95 6,430.00
Profit
953,442.00
1,286,850.00
96,565.00
8,495.00
25,810.00
- 410,868.00
- 210,548.25
- 3,108.00
162,480.00
8,250.00
- 57,348.00
1,452.70
215,400.00
40,490.00
- 121,440.00
36,465.00
196,300.00
185,600.00
619,048.00
1,106,497.50
5,490.20
3,164.55
- 985,851.00
2,079.00
3,844.50
19,570.00
- 989,604.00
- 178,246.20
- 590,940.00
702,240.00
182,211.75
158,556.00
- 198,875.00
146,970.00
380,773.00
213,281.25
2,270.00
417,200.00
1,421,200.00
- 10,342.83
- 240,813.00
- 88,366.00
8,052.04
25,670.40
1,479.56
- 13,413.00
9,205.30
180,300.00
- 320,076.60
124,608.00
13,868.40
702.80
7,518.00
- 235,662.00
- 1,115,051.28
348,100.00
136,400.00
- 696,465.00
55,872.00
435,105.00
757,106.00
- 232,308.00
- 850,144.00
5,624.00
26,052.00
- 483,630.00
512,622.00
95,457.00
- 243,324.00
- 112,665.00
1,120.55
- 172,535.15
- 447,400.00
1,138.70
539,280.00
12,875.00
- 287,909.00
20,282.70
334,260.00
- 516,500.00
- 559,035.00
- 284,573.25
37,624.56
6,605.00
4,901.95
- 952,560.00
543.32
449,100.00
- 483,551.25
- 348,955.00
413,567.00
- 171,828.00
774,286.50
355,512.50
30,629.76
- 401,449.56
- 137,500.00
- 139,400.00
8,889.25
- 936,880.00
164,257.50
275,589.00
70,825.00
- 292,399.02
528,770.00
- 52,336.50
38,115.00
- 23,793.75
- 213,826.50
157,316.25
- 493,237.50
310,650.00
4,410.00
4,420.00
21,300.00
13,850.75
- 409,645.65
37,820.00
- 1,155.00
- 166,320.00
261,063.00
1,089,739.00
4,879.00
1,001,040.00
411,433.75
- 946.25
133,729.00
63,060.00
- 773,924.40
5,506.15
- 531,160.00
521,985.00
- 5,544.42
223,675.00
- 187,355.00
1,081,200.00
105,052.50
29,375.04
- 443,284.80
145,745.25
5,218.60
5,094.00
2,848.20
506,786.00
133,428.75
- 56,700.00
104,980.00
- 432,166.50
944,347.00
427,340.00
235,200.00
- 595.00
953,425.00
139,966.00
166,985.00
11,270.00
5,608.00
49,123.20
645,150.00
92,025.00
113,067.50
15,840.00
- 349,830.00
- 368,133.52
1,288,470.00
- 456,520.00
- 647,360.00
- 2,259.52
193,973.00
633,067.50
321,226.00
8,712.00
- 1,026,715.00
52,207.00
25,097.80
- 332,900.00
14,216.88
770.00
901.60
- 269,979.60
80,575.00
37,970.00
- 3,965.00
1,406,391.00
- 643,736.00
447,900.00
- 106,926.25
- 3,587.50
1,108,800.00
103,750.00
- 368,379.25
17,622.00
16,330.00
1,216,764.50
498,455.00
60,270.00
813,361.50
241,312.50
153,846.00
270,860.00
- 53,595.00
- 283,400.00
- 1,054,373.40
590,240.00
281,313.00
519,444.00
19,150.00
2,371.60
- 453,671.52
11,932.00
447,489.50
- 8,826.25
- 7,285.11
- 71,912.00
25,220.00
- 315,951.00
3,704.00
- 344,696.40
39,870.00
- 247,185.00
5,644.80
- 386,724.60
337,064.00
202,361.25
1,179,606.00
783,580.00
- 12,264.65
1,163,775.00
49,040.00
425,973.75
19,557.00
21,658.00
- 671,118.80
18,780.00
- 840,720.00
- 377,890.00
1,006,300.00
- 420,620.40
- 280,654.63
275,856.25
449,246.25
10,505.76
1,688.40
- 13,799.65
- 926,486.00
14,215.35
- 727,318.95
30,909.20
2,578.95
- 447,933.90
297,940.50
9,660.25
- 475,743.50
824,632.50
204,108.00
- 83,620.00
- 576,999.60
904,848.50
16,590.00
1,852.00
367,112.50
964,660.00
270,600.00
120,120.00
21,160.00
- 478,225.00
956,212.50
56,840.00
5,292.00
- 552,710.20
- 145,323.00
62,382.00
2,851.80
584,100.00
114,034.00
- 8,626.70
- 285,902.85
- 903,441.00
381,426.00
55,535.00
230,587.50
13,902.00
- 212,096.60
526,120.00
228,831.25
261,217.50
39,951.00
2,294.60
3,273.60
8,120.00
529,762.50
73,668.00
1,242,070.00
- 145,598.93
- 256,103.55
103,860.00
175,200.00
985,050.00
335,202.00
470,427.00
16,722.00
- 890,977.00
189,950.00
1,522.95
6,231.40
- 11,959.50
736,230.00
134,939.00
- 698,457.80
30,300.00
1,438,056.50
9,525.60
- 490,875.00
418.00
- 97,960.00
896,487.00
1,478,137.00
448,400.00
6,428.40
- 869,308.00
498,510.00
1,280,930.00
- 102,905.40
- 557,535.00
- 13,811.93
4,324.56
1,547,670.00
- 416,478.24
479,668.00
- 403,496.20
- 81,975.75
1,132,880.00
226,500.00
515,889.00
69,510.00
- 407,606.60
- 584,040.00
714,480.00
282,660.00
8,077.50
13,158.00
4,738.45
- 217,984.05
- 876,517.00
84,397.50
- 184,110.75
7,840.00
- 320,898.80
33,588.00
525,987.00
4,236.80
- 406,728.00
5,512.50
698,172.00
36,601.00
1,870.00
- 1,013,960.75
47,208.00
- 25,700.00
40,595.00
- 191,142.50
- 3,248.75
- 257,313.60
- 394,259.54
24,385.20
- 465,075.05
- 495,862.80
181,240.00
- 412,518.75
206,400.00
- 3,221.25
- 9,432.00
172,425.00
3,678.00
16,553.05
8,618.40
- 310,660.00
326,122.50
- 517,068.75
495,165.00
- 139,247.50
424,856.25
1,460,650.00
322,335.00
- 543,088.22
- 929,775.00
- 254,737.00
443,025.00
520,800.00
228,523.75
42,840.00
33,761.00
961,380.50
8,188.00
- 809,347.00
84,390.00
- 10,036.60
- 539,902.00
- 273,361.76
- 51,060.40
4,995.00
50,112.00
19,191.45
- 327,584.75
- 256,375.00
3,486.00
36,410.00
- 12,887.45
1,433,082.00
2,541.40
- 945,674.40
593,600.00
256,432.50
2,970.00
212,850.00
725.20
609,025.50
546,597.50
8,251.60
- 4,947.50
167,212.50
- 781,653.60
- 202,044.00
7,443.00
- 1,017,750.00
465,692.50
7,120.00
40,205.00
239,520.00
3,060.00
541,800.00
278,550.00
22,050.00
213,600.00
383,700.00
- 490,790.30
48,900.00
13,018.08
54,765.00
- 751,826.00
22,421.00
1,210.72
128,977.50
928,290.00
27,232.00
- 445,760.64
- 2,397.50
1,444,155.00
1,423.75
37,070.00
7,353.00
339,487.00
14,424.50
- 556,134.25
- 9,726.00
19,588.80
- 453,695.00
38,763.00
- 487,221.20
5,236.00
35,205.50
- 313,636.80
8,456.00
- 321,600.00
8,860.00
- 485,325.00
- 442,680.00
206,750.00
601,998.50
421,515.00
7,730.00
- 12,537.00
- 911,616.20
542,136.00
688,800.00
37,500.00
21,850.00
8,145.00
- 910,598.20
351,190.00
40,209.75
- 864,548.50
13,419.00
537,837.50
348,249.00
13,015.00
- 334,461.06
8,419.60
1,522,860.00
- 845,138.00
9,425.00
13,630.00
- 2,973.00
39,340.00
- 3,618.00
- 563,232.40
2,890.80
274,706.25
- 3,943.75
1,612.00
963,307.50
465,450.00
19,740.00
1,021,700.00
14,620.00
205,424.00
885,907.50
416,931.50
376,510.00
34,863.25
- 391,971.25
- 417,241.20
18,910.00
- 1,002,980.00
502,137.50
353,800.00
15,665.70
- 156,040.00
923,373.00
343,280.00
18,921.00
18,311.15
- 531,930.00
8,746.00
632,385.00
- 347,655.20
141,341.00
11,326.00
17,952.00
- 45,507.50
654,555.00
44,603.00
17,720.00
- 306,360.00
13,204.56
1,526.00
23,557.50
31,460.90
218,595.00
480,149.00
15,904.00
- 6,252.00
5,794.80
- 343,903.90
- 244,215.00
25,689.92
6,233.60
6,900.64
- 4,233.53
9,052.50
416,730.00
- 302,495.00
5,930.00
- 8,619.55
198,494.00
771,460.00
1,496.55
1,534.40
19,021.80
7,726.00
- 23,245.80
1,188,180.00
154,650.00
- 3,698.75
224,902.25
60,791.25
404,670.00
72,575.00
223,740.00
48,982.50
33,519.55
18,657.50
4,228.75
- 739,585.00
28,680.00
- 583,155.88
9,179.75
- 929,597.00
944,036.00
341,168.75
25,465.25
29,439.52
3,009.88
18,080.00
13,862.70
- 277,118.75
- 7,024.16
- 763.80
731,445.00
42,455.00
- 634,035.00
9,307.50
784,025.00
23,617.05
- 140,619.70
- 486,261.60
355,062.00
64,576.00
26,272.00
395,010.00
17,739.50
- 447,090.00
- 901,340.00
901,387.50
704,720.00
23,118.20
- 236,700.00
37,030.00
3,784.00
29,060.00
- 178,020.00
- 197,909.10
63,017.50
14,445.00
- 450,219.00
- 12,747.00
- 954,418.70
6,401.25
- 8,520.00
9,813.21
27,990.00
20,832.00
171,421.25
- 149,875.00
5,483.13
- 740,288.70
186,500.00
20,662.50
4,505.00
- 283,712.00
3,622.00
502,762.00
8,820.00
42,770.00
283,620.00
- 172,508.00
338,827.50
326,274.00
4,155.00
192,760.00
- 455,930.40
- 183,700.00
- 870,842.00
186,120.00
19,653.75
- 933,570.00
- 334,395.00
12,888.00
3,852.75
1,148,520.00
848,762.00
644,032.50
- 326,445.00
109,185.00
488,112.50
54,136.50
- 249,875.96
554,484.00
- 86,159.34
- 1,019,872.10
4,604.12
- 98,007.40
532,098.00
21,600.00
- 321,819.60
- 501,212.50
253,906.50
61,697.50
316,027.50
113,295.00
58,660.00
16,679.60
25,744.60
9,825.00
15,984.00
7,748.95
- 247,838.75
- 620,229.50
- 452,147.00
- 1,026,198.85
489,098.00
907,120.00
672,375.00
329,761.25
- 210,056.00
433,200.00
9,392.50
415,440.00
8,878.25
839,440.00
- 158,772.00
- 59,100.00
- 870,760.45
- 2,870.45
- 378,105.00
5,864.00
- 526,438.75
460,419.75
- 5,610.00
- 2,154.05
Product Manufacturing Cost
Amarilla 260
Carretera 3
Montana 5
Paseo 10
Velo 120
VTT 250

It17midtermexcel Marquez, Romulo

Uploaded by

Document Information

Original Description:

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

It17midtermexcel Marquez, Romulo

Uploaded by

Copyright:

Available Formats

Segment Country Product Discount Band Units Sold Manufacturing Cost Sale Price

Channel PartnCanada Amarilla None 847 260 12

300 1,014,300.00 5% 50,715.00 963,585.00 10,143.00

You might also like