Sales Rep Value MrExcel Message Board Post:

SR1 10 http://www.mrexcel.com/forum/showthread.php?p=2535113#post2535113
SR2
SR3 15 Alt + F1 = Default Chart on selected sheet.
SR4 #DIV/0!
SR5 7
SR6
SR7 #N/A
SR8
SR9 14
SR10 #N/A
#post2535113
Sales Rep Value MrExcel Message Board Post:
SR1 10 http://www.mrexcel.com/forum/showthread.php?p=2535113#post2535113
SR3 15
SR5 7 Alt + F1 = Default Chart on selected sheet.
SR9 14

16
14
12
10
8
6
4
2
0
SR1 SR3 SR5 SR9
#post2535113
Month SalesP Pro Qty Value count Pro Qty Pro Qty
Jan Jo Pro1 2 1
Feb Sioux Pro2 3 1
Mar Jo Pro3 1
Apr Sioux Pro1 #N/A 1
May Jo Pro2 #DIV/0! 1
Jun Sioux Pro3 2 1
Jul Jo Pro1 4 1
Aug Sioux Pro2 3 1
Sep Jo Pro3 #N/A 1
Oct Sioux Pro1 1
Nov Jo Pro2 4 1
<
MrExcel Message Board Post: 2010 AGGREGATE function (No Ctrl + Shi
http://www.mrexcel.com/forum/showthread.php?p=2535113#post2535113
Keyboard:
Alt + F1 = Default Chart on selected sheet.
Ctrl + F3 = opens Name Manager
F3 Pastes Name.
Ctrl + Shift + F3 = Name Range From Selection
More about SUMPRODUCT:
Excel Formula Efficiency 1: SUMPRODUCT function 12 Examples
Highline Excel Class 37: SUMPRODUCT function
More about Extracting Data Formulas:
Excel Magic Trick 358: Part 1: Return Multiple Items From One Lookup Value ...
Excel Magic Trick 359: Part 2: Return Multiple Items From One Lookup Value ...
Excel Magic Trick 360: Part 3: Return Multiple Items From One Lookup Value ...
More about dynamic Named Ranges for Charts:
Excel Dynamic Chart #10: OFFSET Function Dynamic Range
Excel Dynamic Chart #12: INDEX function as Alternative to OFFSET function for Dynamic ...
Be careful when entering Defined Names into charts: keep
sheet name in textbox, then add Defined Name. When you go
back and look later, you will see that the sheet reference
changed to a workbook reference.
GREGATE function (No Ctrl + Shift + Enter) Method
Month SalesP Pro Qty Value count Pro Qty Pro Qty
Jan Jo Pro1 2 1 4 Pro1 2 Pro1 2
Feb Sioux Pro2 3 1 Pro2 3 Pro2 3
Mar Jo Pro3 1 Pro1 2 Pro1 2
Apr Sioux Pro1 1 Pro2 4 Pro2 4
May Jo Pro2 1
Jun Sioux Pro3 1
Jul Jo Pro1 2 1
Aug Sioux Pro2 1
Sep Jo Pro3 #N/A 1
Oct Sioux Pro1 1
Nov Jo Pro2 4 1 5
#VALUE! 4 <
MrExcel Message Board Post: #VALUE! 3 2010 AGGREGATE function (No Ctrl + Shi
2
http://www.mrexcel.com/forum/showthread.php?p=2535113#post2535113
Keyboard: 1
Alt + F1 = Default Chart on selected sheet. 0
Ctrl + F3 = opens Name Manager Pro1 Pro2 Pro1 Pro2
F3 Pastes Name.
Ctrl + Shift + F3 = Name Range From Selection
More about SUMPRODUCT:
Excel Formula Efficiency 1: SUMPRODUCT function 12 Examples
Highline Excel Class 37: SUMPRODUCT function
More about Extracting Data Formulas:
Excel Magic Trick 358: Part 1: Return Multiple Items From One Lookup Value ...
Excel Magic Trick 359: Part 2: Return Multiple Items From One Lookup Value ...
Excel Magic Trick 360: Part 3: Return Multiple Items From One Lookup Value ...
More about dynamic Named Ranges for Charts:
Excel Dynamic Chart #10: OFFSET Function Dynamic Range
Excel Dynamic Chart #12: INDEX function as Alternative to OFFSET function for Dynamic ...
Be careful when entering Defined Names into charts: keep
sheet name in textbox, then add Defined Name. When you go
back and look later, you will see that the sheet reference
changed to a workbook reference.
GREGATE function (No Ctrl + Shift + Enter) Method
Date Date Sales
1/1/2001 10
1/2/2001 20
1/3/2001 15
1/4/2001 20
1/5/2001 14
1/6/2001 13

Alt + F1 = Default Chart on selected sheet.

Date
Jan 1 Date Sales
2001
Jan 2 1/1/2001 10
25
01y
Jan 3 1/2/2001 20
20
01y
Jan 4 1/3/2001 15
15
01y
Jan 5 1/4/2001 20
10
01y
Jan 6 1/5/2001 14
5
01y 1/6/2001 13
0
Jan 1 Jan 2 Jan 3 Jan 4 Jan 5 Jan 6
2001 01y 01y 01y 01y 01y
Name Sales Product List 1
Name 17 $54.00 Product 5
Name 15 $153.00 Product 5
Name 47 $130.00 Product 3
Name 72 $147.00 Product 4
Name 2 $108.00 Product 5
Name 10 $245.00 Product 4
Name 10 $180.00 Product 4
Name 44 $207.00 Product 5
Name 70 $157.00 Product 4
Name 46 $158.00 Product 2
Name 73 $111.00 Product 1
Name 73 $208.00 Product 2 Keyboard:
Name 42 $237.00 Product 2 Ctrl + F3 = opens Name Manager
Name 99 $52.00 Product 4 F3 Pastes Name.
Name 94 $200.00 Product 1 Ctrl + Shift + F3 = Name Range From Selection
Name 85 $29.00 Product 4 Alt + O + D = opens Conditional Formatting Dialg Box.
Name 9 $120.00 Product 3
Name 69 $163.00 Product 2
Name 17 $142.00 Product 2
Name 6 $59.00 Product 5
Name Sales Product List 1
Name 17 $54.00 Product 5 17 17 17
Name 15 $153.00 Product 5 15 15 15
Name 47 $130.00 Product 3 #N/A #N/A #N/A
Name 72 $147.00 Product 4 #N/A #N/A #N/A
Name 2 $108.00 Product 5 2 2 2
Name 10 $245.00 Product 4 10 10 10
Name 10 $180.00 Product 4 10 10 10
Name 44 $207.00 Product 5 #N/A #N/A #N/A
Name 70 $157.00 Product 4
Name 46 $158.00 Product 2
Name 73 $111.00 Product 1
Name 73 $208.00 Product 2 Keyboard:
Name 42 $237.00 Product 2 Ctrl + F3 = opens Name Manager
Name 99 $52.00 Product 4 F3 Pastes Name.
Name 94 $200.00 Product 1 Ctrl + Shift + F3 = Name Range From Selection
Name 85 $29.00 Product 4 Alt + O + D = opens Conditional Formatting Dialg Box.
Name 9 $120.00 Product 3
Name 69 $163.00 Product 2
Name 17 $142.00 Product 2
Name 6 $59.00 Product 5
Name Data1 Data2 Data3 Data4 Data5
Name 1 0.137242 0.338612 0.664184 0.426282 0.656038
Name 2 0.532986 0.025579 0.070565 0.801362 0.909766
Name 3 0.057148 0.558264 0.071784 0.680937 0.093249
Name 4 0.372917 0.048264 0.5105 0.571667 0.287272
Name 5 0.432508 0.949616 0.21792 0.507984 0.139457
Name 6 0.789838 0.216643 0.394228 0.740175 0.083314
Name 7 0.11331 0.035868 0.365434 0.349596 0.218967
Name 8 0.438949 0.717662 0.568915 0.45429 0.936374
Name 9 0.214283 0.887352 0.636384 0.200033 0.943451
Name 10 0.553757 0.42445 0.129047 0.049898 0.627792
Name 11 0.891782 0.179649 0.435541 0.326668 0.384518
Name 12 0.838877 0.564776 0.660209 0.398707 0.901469
Name 13 0.941623 0.882472 0.245098 0.422177 0.603946
Name 14 0.672564 0.623489 0.754613 0.34524 0.560113
Name 15 0.612614 0.972515 0.058489 0.053501 0.688101
Name 16 0.90107 0.133411 0.564517 0.447505 0.813161
Name 17 0.076765 0.087892 0.867007 0.303946 0.533964
Name 46 0.83704 0.740129 0.988384 0.530652 0.560357
 Net
Units Sales Variable Cost Contribution Margin Fixed Total Costs Income
 Net
Units Sales Variable Cost Contribution Margin Fixed Total Costs Income
0 $0 $0 $0 $4,000 $4,000 ($4,000)
100 $5,000 $3,500 $1,500 $4,000 $7,500 ($2,500)
200 $10,000 $7,000 $3,000 $4,000 $11,000 ($1,000)
300 $15,000 $10,500 $4,500 $4,000 $14,500 $500
400
500
$20,000
$25,000
$14,000
$17,500
$6,000
$7,500
$4,000
$4,000
Break Even Analysis
$18,000
$21,500
$2,000
$3,500
600 $30,000 $21,000 $9,000 $4,000 Sales$25,000 $5,000
Fixed
700 $35,000 $24,500 $10,500 $4,000 Total$28,500
Costs $6,500
BEU approx. = 267
800 $40,000 $28,000 $12,000 $60,000 $4,000 $32,000 $8,000
900 $45,000 $31,500 $13,500 $4,000 $35,500 $9,500
$50,000
1000 $50,000 $35,000 $15,000 $4,000 $39,000 $11,000
$40,000
$30,000
$20,000
$10,000
$0
0 200 400 600 800 100
Units
 Departmental Net Income - Allocating Expenses
Banquet Business Children's Conference Gift
Categories Room Center Game Room Room Shop Lounge
Total Net Revenue $ 518,729 $ 288,285 $ 79,125 $ 318,450 $ 168,150 $ 933,525
Cost of Sales 29,625 24,353 19,350 82,875 63,150 173,100
Direct Expenses 13,868 13,868 10,875 28,950 56,100 151,500
Administrative
Depreciation
Energy
Insurance
Maintenance
Marketing
Total Indirect Expenses
Net Income

Square Footage 15,750 1,313 2,138 9,375 1,988 11,250

Indirect Expenses Cost Driver

Administrative $ 75,238 Sales
Depreciation 87,525 Square Footage
Energy 63,450 Sales
Insurance 17,850 Square Footage
Maintenance 40,725 Square Footage
Marketing 79,913 Sales
es

Restaurant Spa Total

$ 923,025 $ 139,350 $ 3,368,639
262,500 63,225 718,178
173,400 37,200 485,760
$ -
-
-
-
-
-
-
$ -

10,050 4,125 55,988

 Departmental Net Income - Allocating Expenses
Banquet Business Children's Conference Gift
Categories Room Center Game Room Room Shop Lounge
Total Net Revenue $ 518,729 $ 288,285 $ 79,125 $ 318,450 $ 168,150 $ 933,525
Cost of Sales 29,625 24,353 19,350 82,875 63,150 173,100
Direct Expenses 13,868 13,868 10,875 28,950 56,100 151,500
Administrative 11,585.79 6,438.84 1,767.26 7,112.58 3,755.63 20,850.27
Depreciation 24,621.90 2,051.83 3,341.54 14,655.89 3,107.05 17,587.07
Energy 9,770.51 5,429.99 1,490.36 5,998.17 3,167.19 17,583.41
Insurance 5,021.43 418.45 681.48 2,988.95 633.66 3,586.74
Maintenance 11,456.46 954.71 1,554.81 6,819.32 1,445.70 8,183.19
Marketing 12,305.53 6,838.84 1,877.04 7,554.43 3,988.94 22,145.54
Total Indirect Expenses 74,762 22,133 10,712 45,129 16,098 89,936
Net Income $ 400,474 $ 227,932 $ 38,188 $ 161,496 $ 32,802 $ 518,989

Square Footage 15,750 1,313 2,138 9,375 1,988 11,250

Indirect Expenses Cost Driver

Administrative $ 75,238 Sales
Depreciation 87,525 Square Footage
Energy 63,450 Sales
Insurance 17,850 Square Footage
Maintenance 40,725 Square Footage
Marketing 79,913 Sales
es

Restaurant Spa Total

$ 923,025 $ 139,350 $ 3,368,639
262,500 63,225 718,178
173,400 37,200 485,760
20,615.75 3,112.38 $ 75,238
15,711.12 6,448.59 87,525
17,385.64 2,624.73 63,450
3,204.15 1,315.14 17,850
7,310.31 3,000.50 40,725
21,896.45 3,305.73 79,913
86,123 19,807 364,701
$ 401,002 $ 19,118 $ 1,800,000

10,050 4,125 55,988

 Cash Flow For Cumulative CF
Period NPV for Payback
0 $ (1,115,000.00) $ (1,115,000.00) Barry Houdini at the Mr Excel Message Board came up with this Gem
1 146,745.00 $ (968,255.00)
2 384,393.00 $ (583,862.00)
3 396,613.00 $ (187,249.00)
4 397,113.00 $ 209,864.00
5 309,148.00 $ 519,012.00
6 221,861.00 $ 740,873.00
7 208,698.00 $ 949,571.00
8 428,180.00 $ 1,377,751.00

Payback
RRR 0.2
NPV $51,622.68
IRR 21.46%
up with this Gem
 Cash Flow For Cumulative CF
Period NPV for Payback
0 $ (1,115,000.00) $ (1,115,000.00) Barry Houdini at the Mr Excel Message Board came up with this Gem
1 146,745.00 $ (968,255.00)
2 384,393.00 $ (583,862.00)
3 396,613.00 $ (187,249.00)
4 397,113.00 $ 209,864.00
5 309,148.00 $ 519,012.00
6 221,861.00 $ 740,873.00
7 208,698.00 $ 949,571.00
8 428,180.00 $ 1,377,751.00

Payback 3.47 3.471525737

RRR 0.2
NPV $51,622.68
IRR 21.46%
up with this Gem
 Weights 0.3 0.1 0.1 0.1 0.15 0.25
Stock 1 Stock 2 Stock 3 Stock 4 Stock 5 Stock 6
Prob that Estimated Estimated Estimated Estimated Estimated Estimated
Ecomomic State State Occurs Returns Returns Returns Returns Returns Returns
Depresion 0.05 -0.25 0.15 0.05 -0.2 -0.05 -0.1
Ressesion 0.35 -0.15 0.125 0.06 -0.1 -0.025 -0.025
Normal 0.5 0.1 0.05 0.1 0.125 0.05 0.075
Boom 0.07 0.2 -0.05 0.12 0.17 0.075 0.12
Irrational Exuberance 0.03 0.45 -0.15 0.15 0.2 0.15 0.15

E(RP)
SDP

Other videos: Excel Finance Class 104: Expected Return & Standard Deviation For 1 Stock -- Estimating
Excel Finance Class 105: Expected Return & Standard Deviation For Portfolio -- Estimating

ER if State Occurs
-0.075 0.015 0.005 -0.02 -0.0075 -0.025 0
-0.045 0.0125 0.006 -0.01 -0.00375 -0.00625 0
0.03 0.005 0.01 0.0125 0.0075 0.01875 0
0.06 -0.005 0.012 0.017 0.01125 0.03 0
0.135 -0.015 0.015 0.02 0.0225 0.0375 0

Check
ER 0.035443
SDP 0.077912
eviation For 1 Stock -- Estimating Future
eviation For Portfolio -- Estimating Future

ER if State Occurs
0.001021628
0.002350101
0.001166807
0.000564577
0.000967227
 Weights 0.3 0.1 0.1 0.1 0.15 0.25
Stock 1 Stock 2 Stock 3 Stock 4 Stock 5 Stock 6
Prob that Estimated Estimated Estimated Estimated Estimated Estimated
Ecomomic State State Occurs Returns Returns Returns Returns Returns Returns
Depresion 0.05 -0.25 0.15 0.05 -0.2 -0.05 -0.1
Ressesion 0.35 -0.15 0.125 0.06 -0.1 -0.025 -0.025
Normal 0.5 0.1 0.05 0.1 0.125 0.05 0.075
Boom 0.07 0.2 -0.05 0.12 0.17 0.075 0.12
Irrational Exuberance 0.03 0.45 -0.15 0.15 0.2 0.15 0.15

E(RP) 0.0354425
SDP 0.077912386

Other videos: Excel Finance Class 104: Expected Return & Standard Deviation For 1 Stock -- Estimating
Excel Finance Class 105: Expected Return & Standard Deviation For Portfolio -- Estimating

ER if State Occurs
-0.075 0.015 0.005 -0.02 -0.0075 -0.025 -0.1075
-0.045 0.0125 0.006 -0.01 -0.00375 -0.00625 -0.0465
0.03 0.005 0.01 0.0125 0.0075 0.01875 0.08375
0.06 -0.005 0.012 0.017 0.01125 0.03 0.12525
0.135 -0.015 0.015 0.02 0.0225 0.0375 0.215

Check
ER 0.035443
SDP 0.077912
n For 1 Stock -- Estimating Future
n For Portfolio -- Estimating Future

ER if State Occurs
0.001021628
0.002350101
0.001166807
0.000564577
0.000967227
Dates Sat,12/4 Sun,12/5 Mon,12/6 Tue,12/7 Wed,12/8 Thu,12/9 Fri,12/10 Sat,12/11
Events No Yes Yes No Yes No No No

Count Weekends (Sat

& Sun) with No Events <<= horizontal

Dates Events Count

Sat,12/4 No <<= vertical
Sun,12/5 Yes
Mon,12/6 Yes
Tue,12/7 No
Wed,12/8 Yes
Thu,12/9 No
Fri,12/10 No
Sat,12/11 No
Sun,12/12 No
Mon,12/13 No
Tue,12/14 Yes
Wed,12/15 Yes
Thu,12/16 Yes
Fri,12/17 Yes
Sat,12/18 No
Sun,12/19 Yes

Dates Events Count

Sat,12/4 No 2 <<= International
Sun,12/5 Yes
Mon,12/6 Yes
Tue,12/7 No
Wed,12/8 Yes
Thu,12/9 No
Fri,12/10 No
Sat,12/11 No
Sun,12/12 No
Mon,12/13 No
Tue,12/14 Yes
Wed,12/15 Yes
Thu,12/16 Yes
Fri,12/17 Yes
Sat,12/18 No
Sun,12/19 Yes
Sun,12/12 ### Tue,12/14 ### Thu,12/16 Fri,12/17 Sat,12/18 Sun,12/19
No No Yes Yes Yes Yes No Yes
Dates Sat,12/4 Sun,12/5 Mon,12/6 Tue,12/7 Wed,12/8 Thu,12/9 Fri,12/10 Sat,12/11
Events No Yes Yes No Yes No No No

Count Weekends (Sat

& Sun) with No Events <<= horizontal
4

Dates Events Count

Sat,12/4 No 4 <<= vertical
Sun,12/5 Yes
Mon,12/6 Yes
Tue,12/7 No
Wed,12/8 Yes
Thu,12/9 No
Fri,12/10 No
Sat,12/11 No
Sun,12/12 No
Mon,12/13 No
Tue,12/14 Yes
Wed,12/15 Yes
Thu,12/16 Yes
Fri,12/17 Yes
Sat,12/18 No
Sun,12/19 Yes

Dates Events Count

Sat,12/4 No 2 <<= International
Sun,12/5 Yes
Mon,12/6 Yes 1 Mon
Tue,12/7 No 2 Tue
Wed,12/8 Yes 3
Thu,12/9 No 4
Fri,12/10 No 5
Sat,12/11 No
Sun,12/12 No
Mon,12/13 No
Tue,12/14 Yes
Wed,12/15 Yes
Thu,12/16 Yes
Fri,12/17 Yes
Sat,12/18 No
Sun,12/19 Yes
Sun,12/12 ### Tue,12/14 ### Thu,12/16 Fri,12/17 Sat,12/18 Sun,12/19
No No Yes Yes Yes Yes No Yes
Date Qty
7/30/2011 240 Criteria
7/31/2010 146 2010
8/1/2010 240
8/2/2010 241 Add Amount for 2010
8/3/2010 156
8/4/2011 226 =SUMIF(YEAR(A2:A10),D3,B2:B10)
8/5/2011 108
8/6/2010 129
8/7/2010 195

Other videos about SUMIF Can't Handle Arrays:

Excel Magic Trick 315: SUMIF Only Accept Ranges, Not Arrays
Date Qty
7/30/2011 240 Criteria
7/31/2010 146 2010
8/1/2010 240
8/2/2010 241 Add Amount for 2010
8/3/2010 156 1107
8/4/2011 226 =SUMIF(YEAR(A2:A10),D3,B2:B10)
8/5/2011 108
8/6/2010 129
8/7/2010 195

Other videos about SUMIF Can't Handle Arrays:

Excel Magic Trick 315: SUMIF Only Accept Ranges, Not Arrays
Date 7 Days Past Due
12/7/2010
11/3/2010
12/5/2010
12/4/2010
12/3/2010
12/2/2010
12/1/2010
11/30/2010
11/29/2010
11/28/2010
11/27/2010
11/26/2010
Date 7 Days Past Due Day Criterion
12/7/2010 Past Due ### 3264 1 5
11/3/2010 Past Due ### 3298 1
12/5/2010 Past Due ### 3266 1
12/4/2010 Past Due ### 3267 1
12/3/2010 Past Due ### 3268 1
12/2/2010 Past Due ### 3269 1
12/1/2010 Past Due ### 3270 1
11/30/2010 Past Due ### 3271 1
11/29/2010 Past Due ### 3272 1
11/28/2010 Past Due ### 3273 1
11/27/2010 Past Due ### 3274 1
11/26/2010 Past Due ### 3275 1
Loan $175,000.00
Down $20,000.00
Annual Rate 5.00%
# Periods Per Year 12
Years 30
Period Rate 0.0041666667
Total Periods 360
Period Payment ($832.07)

Reduction in
Periods PMT Interest Paid Principal Balance
0 $155,000.00
1 $832.07 $645.83 $186.24 $154,813.76
2 $832.07 $645.06 $187.02 $154,626.74
3 $832.07 $644.28 $187.80 $154,438.95
4 $832.07 $643.50 $188.58 $154,250.37
5 $832.07 $642.71 $189.36 $154,061.01
6 $832.07 $641.92 $190.15 $153,870.85
7 $832.07 $641.13 $190.94 $153,679.91
8 $832.07 $640.33 $191.74 $153,488.17
9 $832.07 $639.53 $192.54 $153,295.63
10 $832.07 $638.73 $193.34 $153,102.29
11 $832.07 $637.93 $194.15 $152,908.14
12 $832.07 $637.12 $194.96 $152,713.18
13 $832.07 $636.30 $195.77 $152,517.42
14 $832.07 $635.49 $196.58 $152,320.83
15 $832.07 $634.67 $197.40 $152,123.43
16 $832.07 $633.85 $198.23 $151,925.20
17 $832.07 $633.02 $199.05 $151,726.15
18 $832.07 $632.19 $199.88 $151,526.27
19 $832.07 $631.36 $200.71 $151,325.55
20 $832.07 $630.52 $201.55 $151,124.00
21 $832.07 $629.68 $202.39 $150,921.61
22 $832.07 $628.84 $203.23 $150,718.38
23 $832.07 $627.99 $204.08 $150,514.30
24 $832.07 $627.14 $204.93 $150,309.37
25 $832.07 $626.29 $205.78 $150,103.59
26 $832.07 $625.43 $206.64 $149,896.94
27 $832.07 $624.57 $207.50 $149,689.44
28 $832.07 $623.71 $208.37 $149,481.07
29 $832.07 $622.84 $209.24 $149,271.84
30 $832.07 $621.97 $210.11 $149,061.73
31 $832.07 $621.09 $210.98 $148,850.75
32 $832.07 $620.21 $211.86 $148,638.88
33 $832.07 $619.33 $212.74 $148,426.14
34 $832.07 $618.44 $213.63 $148,212.51
35 $832.07 $617.55 $214.52 $147,997.99
36 $832.07 $616.66 $215.42 $147,782.57
37 $832.07 $615.76 $216.31 $147,566.26
38 $832.07 $614.86 $217.21 $147,349.04
39 $832.07 $613.95 $218.12 $147,130.93
40 $832.07 $613.05 $219.03 $146,911.90
41 $832.07 $612.13 $219.94 $146,691.96
42 $832.07 $611.22 $220.86 $146,471.10
43 $832.07 $610.30 $221.78 $146,249.32
44 $832.07 $609.37 $222.70 $146,026.62
45 $832.07 $608.44 $223.63 $145,802.99
46 $832.07 $607.51 $224.56 $145,578.43
47 $832.07 $606.58 $225.50 $145,352.93
48 $832.07 $605.64 $226.44 $145,126.50
49 $832.07 $604.69 $227.38 $144,899.12
50 $832.07 $603.75 $228.33 $144,670.79
51 $832.07 $602.79 $229.28 $144,441.51
52 $832.07 $601.84 $230.23 $144,211.28
53 $832.07 $600.88 $231.19 $143,980.09
54 $832.07 $599.92 $232.16 $143,747.93
55 $832.07 $598.95 $233.12 $143,514.81
56 $832.07 $597.98 $234.10 $143,280.71
57 $832.07 $597.00 $235.07 $143,045.64
58 $832.07 $596.02 $236.05 $142,809.59
59 $832.07 $595.04 $237.03 $142,572.56
60 $832.07 $594.05 $238.02 $142,334.53
61 $832.07 $593.06 $239.01 $142,095.52
62 $832.07 $592.06 $240.01 $141,855.51
63 $832.07 $591.06 $241.01 $141,614.50
64 $832.07 $590.06 $242.01 $141,372.49
65 $832.07 $589.05 $243.02 $141,129.47
66 $832.07 $588.04 $244.03 $140,885.44
67 $832.07 $587.02 $245.05 $140,640.38
68 $832.07 $586.00 $246.07 $140,394.31
69 $832.07 $584.98 $247.10 $140,147.22
70 $832.07 $583.95 $248.13 $139,899.09
71 $832.07 $582.91 $249.16 $139,649.93
72 $832.07 $581.87 $250.20 $139,399.73
73 $832.07 $580.83 $251.24 $139,148.49
74 $832.07 $579.79 $252.29 $138,896.20
75 $832.07 $578.73 $253.34 $138,642.86
76 $832.07 $577.68 $254.39 $138,388.47
77 $832.07 $576.62 $255.45 $138,133.01
78 $832.07 $575.55 $256.52 $137,876.49
79 $832.07 $574.49 $257.59 $137,618.90
80 $832.07 $573.41 $258.66 $137,360.24
81 $832.07 $572.33 $259.74 $137,100.50
82 $832.07 $571.25 $260.82 $136,839.68
 83 $832.07 $570.17 $261.91 $136,577.77
84 $832.07 $569.07 $263.00 $136,314.77
85 $832.07 $567.98 $264.10 $136,050.68
86 $832.07 $566.88 $265.20 $135,785.48
87 $832.07 $565.77 $266.30 $135,519.18
88 $832.07 $564.66 $267.41 $135,251.77
89 $832.07 $563.55 $268.52 $134,983.25
90 $832.07 $562.43 $269.64 $134,713.60
91 $832.07 $561.31 $270.77 $134,442.84
92 $832.07 $560.18 $271.90 $134,170.94
93 $832.07 $559.05 $273.03 $133,897.91
94 $832.07 $557.91 $274.17 $133,623.75
95 $832.07 $556.77 $275.31 $133,348.44
96 $832.07 $555.62 $276.46 $133,071.99
97 $832.07 $554.47 $277.61 $132,794.38
98 $832.07 $553.31 $278.76 $132,515.62
99 $832.07 $552.15 $279.93 $132,235.69
100 $832.07 $550.98 $281.09 $131,954.60
101 $832.07 $549.81 $282.26 $131,672.34
102 $832.07 $548.63 $283.44 $131,388.90
103 $832.07 $547.45 $284.62 $131,104.28
104 $832.07 $546.27 $285.81 $130,818.47
105 $832.07 $545.08 $287.00 $130,531.47
106 $832.07 $543.88 $288.19 $130,243.28
107 $832.07 $542.68 $289.39 $129,953.89
108 $832.07 $541.47 $290.60 $129,663.29
109 $832.07 $540.26 $291.81 $129,371.48
110 $832.07 $539.05 $293.03 $129,078.45
111 $832.07 $537.83 $294.25 $128,784.21
112 $832.07 $536.60 $295.47 $128,488.74
113 $832.07 $535.37 $296.70 $128,192.03
114 $832.07 $534.13 $297.94 $127,894.09
115 $832.07 $532.89 $299.18 $127,594.91
116 $832.07 $531.65 $300.43 $127,294.48
117 $832.07 $530.39 $301.68 $126,992.80
118 $832.07 $529.14 $302.94 $126,689.87
119 $832.07 $527.87 $304.20 $126,385.67
120 $832.07 $526.61 $305.47 $126,080.20
121 $832.07 $525.33 $306.74 $125,773.46
122 $832.07 $524.06 $308.02 $125,465.44
123 $832.07 $522.77 $309.30 $125,156.14
124 $832.07 $521.48 $310.59 $124,845.55
125 $832.07 $520.19 $311.88 $124,533.67
126 $832.07 $518.89 $313.18 $124,220.49
127 $832.07 $517.59 $314.49 $123,906.00
128 $832.07 $516.27 $315.80 $123,590.20
129 $832.07 $514.96 $317.11 $123,273.08
130 $832.07 $513.64 $318.44 $122,954.65
131 $832.07 $512.31 $319.76 $122,634.89
132 $832.07 $510.98 $321.09 $122,313.79
133 $832.07 $509.64 $322.43 $121,991.36
134 $832.07 $508.30 $323.78 $121,667.58
135 $832.07 $506.95 $325.13 $121,342.46
136 $832.07 $505.59 $326.48 $121,015.98
137 $832.07 $504.23 $327.84 $120,688.14
138 $832.07 $502.87 $329.21 $120,358.93
139 $832.07 $501.50 $330.58 $120,028.35
140 $832.07 $500.12 $331.96 $119,696.40
141 $832.07 $498.73 $333.34 $119,363.06
142 $832.07 $497.35 $334.73 $119,028.33
143 $832.07 $495.95 $336.12 $118,692.21
144 $832.07 $494.55 $337.52 $118,354.69
145 $832.07 $493.14 $338.93 $118,015.76
146 $832.07 $491.73 $340.34 $117,675.42
147 $832.07 $490.31 $341.76 $117,333.66
148 $832.07 $488.89 $343.18 $116,990.47
149 $832.07 $487.46 $344.61 $116,645.86
150 $832.07 $486.02 $346.05 $116,299.81
151 $832.07 $484.58 $347.49 $115,952.32
152 $832.07 $483.13 $348.94 $115,603.38
153 $832.07 $481.68 $350.39 $115,252.99
154 $832.07 $480.22 $351.85 $114,901.14
155 $832.07 $478.75 $353.32 $114,547.82
156 $832.07 $477.28 $354.79 $114,193.03
157 $832.07 $475.80 $356.27 $113,836.76
158 $832.07 $474.32 $357.75 $113,479.00
159 $832.07 $472.83 $359.24 $113,119.76
160 $832.07 $471.33 $360.74 $112,759.02
161 $832.07 $469.83 $362.24 $112,396.77
162 $832.07 $468.32 $363.75 $112,033.02
163 $832.07 $466.80 $365.27 $111,667.75
164 $832.07 $465.28 $366.79 $111,300.96
165 $832.07 $463.75 $368.32 $110,932.64
166 $832.07 $462.22 $369.85 $110,562.79
167 $832.07 $460.68 $371.40 $110,191.39
168 $832.07 $459.13 $372.94 $109,818.45
169 $832.07 $457.58 $374.50 $109,443.95
170 $832.07 $456.02 $376.06 $109,067.89
171 $832.07 $454.45 $377.62 $108,690.27
172 $832.07 $452.88 $379.20 $108,311.07
173 $832.07 $451.30 $380.78 $107,930.30
174 $832.07 $449.71 $382.36 $107,547.93
175 $832.07 $448.12 $383.96 $107,163.98
176 $832.07 $446.52 $385.56 $106,778.42
177 $832.07 $444.91 $387.16 $106,391.25
178 $832.07 $443.30 $388.78 $106,002.48
179 $832.07 $441.68 $390.40 $105,612.08
180 $832.07 $440.05 $392.02 $105,220.06
181 $832.07 $438.42 $393.66 $104,826.40
182 $832.07 $436.78 $395.30 $104,431.10
183 $832.07 $435.13 $396.94 $104,034.16
184 $832.07 $433.48 $398.60 $103,635.56
185 $832.07 $431.81 $400.26 $103,235.30
186 $832.07 $430.15 $401.93 $102,833.38
187 $832.07 $428.47 $403.60 $102,429.78
188 $832.07 $426.79 $405.28 $102,024.49
189 $832.07 $425.10 $406.97 $101,617.52
190 $832.07 $423.41 $408.67 $101,208.86
191 $832.07 $421.70 $410.37 $100,798.49
192 $832.07 $419.99 $412.08 $100,386.41
193 $832.07 $418.28 $413.80 $99,972.61
194 $832.07 $416.55 $415.52 $99,557.09
195 $832.07 $414.82 $417.25 $99,139.84
196 $832.07 $413.08 $418.99 $98,720.84
197 $832.07 $411.34 $420.74 $98,300.11
198 $832.07 $409.58 $422.49 $97,877.62
199 $832.07 $407.82 $424.25 $97,453.37
200 $832.07 $406.06 $426.02 $97,027.35
201 $832.07 $404.28 $427.79 $96,599.56
202 $832.07 $402.50 $429.58 $96,169.98
203 $832.07 $400.71 $431.37 $95,738.62
204 $832.07 $398.91 $433.16 $95,305.45
205 $832.07 $397.11 $434.97 $94,870.49
206 $832.07 $395.29 $436.78 $94,433.71
207 $832.07 $393.47 $438.60 $93,995.11
208 $832.07 $391.65 $440.43 $93,554.68
209 $832.07 $389.81 $442.26 $93,112.42
210 $832.07 $387.97 $444.11 $92,668.31
211 $832.07 $386.12 $445.96 $92,222.36
212 $832.07 $384.26 $447.81 $91,774.54
213 $832.07 $382.39 $449.68 $91,324.86
214 $832.07 $380.52 $451.55 $90,873.31
215 $832.07 $378.64 $453.43 $90,419.88
216 $832.07 $376.75 $455.32 $89,964.55
217 $832.07 $374.85 $457.22 $89,507.33
218 $832.07 $372.95 $459.13 $89,048.20
219 $832.07 $371.03 $461.04 $88,587.16
220 $832.07 $369.11 $462.96 $88,124.20
221 $832.07 $367.18 $464.89 $87,659.32
222 $832.07 $365.25 $466.83 $87,192.49
223 $832.07 $363.30 $468.77 $86,723.72
224 $832.07 $361.35 $470.72 $86,252.99
225 $832.07 $359.39 $472.69 $85,780.31
226 $832.07 $357.42 $474.66 $85,305.65
227 $832.07 $355.44 $476.63 $84,829.02
228 $832.07 $353.45 $478.62 $84,350.40
229 $832.07 $351.46 $480.61 $83,869.79
230 $832.07 $349.46 $482.62 $83,387.17
231 $832.07 $347.45 $484.63 $82,902.54
232 $832.07 $345.43 $486.65 $82,415.90
233 $832.07 $343.40 $488.67 $81,927.22
234 $832.07 $341.36 $490.71 $81,436.51
235 $832.07 $339.32 $492.75 $80,943.76
236 $832.07 $337.27 $494.81 $80,448.95
237 $832.07 $335.20 $496.87 $79,952.08
238 $832.07 $333.13 $498.94 $79,453.14
239 $832.07 $331.05 $501.02 $78,952.12
240 $832.07 $328.97 $503.11 $78,449.01
241 $832.07 $326.87 $505.20 $77,943.81
242 $832.07 $324.77 $507.31 $77,436.50
243 $832.07 $322.65 $509.42 $76,927.08
244 $832.07 $320.53 $511.54 $76,415.54
245 $832.07 $318.40 $513.68 $75,901.86
246 $832.07 $316.26 $515.82 $75,386.05
247 $832.07 $314.11 $517.96 $74,868.08
248 $832.07 $311.95 $520.12 $74,347.96
249 $832.07 $309.78 $522.29 $73,825.67
250 $832.07 $307.61 $524.47 $73,301.20
251 $832.07 $305.42 $526.65 $72,774.55
252 $832.07 $303.23 $528.85 $72,245.70
253 $832.07 $301.02 $531.05 $71,714.65
254 $832.07 $298.81 $533.26 $71,181.39
255 $832.07 $296.59 $535.48 $70,645.91
256 $832.07 $294.36 $537.72 $70,108.19
257 $832.07 $292.12 $539.96 $69,568.24
258 $832.07 $289.87 $542.21 $69,026.03
259 $832.07 $287.61 $544.47 $68,481.57
260 $832.07 $285.34 $546.73 $67,934.83
261 $832.07 $283.06 $549.01 $67,385.82
262 $832.07 $280.77 $551.30 $66,834.52
263 $832.07 $278.48 $553.60 $66,280.92
264 $832.07 $276.17 $555.90 $65,725.02
265 $832.07 $273.85 $558.22 $65,166.80
266 $832.07 $271.53 $560.55 $64,606.26
267 $832.07 $269.19 $562.88 $64,043.38
268 $832.07 $266.85 $565.23 $63,478.15
269 $832.07 $264.49 $567.58 $62,910.57
270 $832.07 $262.13 $569.95 $62,340.62
271 $832.07 $259.75 $572.32 $61,768.30
272 $832.07 $257.37 $574.71 $61,193.60
273 $832.07 $254.97 $577.10 $60,616.50
274 $832.07 $252.57 $579.50 $60,036.99
275 $832.07 $250.15 $581.92 $59,455.07
276 $832.07 $247.73 $584.34 $58,870.73
277 $832.07 $245.29 $586.78 $58,283.95
278 $832.07 $242.85 $589.22 $57,694.73
279 $832.07 $240.39 $591.68 $57,103.05
280 $832.07 $237.93 $594.14 $56,508.90
281 $832.07 $235.45 $596.62 $55,912.28
282 $832.07 $232.97 $599.11 $55,313.18
283 $832.07 $230.47 $601.60 $54,711.58
284 $832.07 $227.96 $604.11 $54,107.47
285 $832.07 $225.45 $606.63 $53,500.84
286 $832.07 $222.92 $609.15 $52,891.69
287 $832.07 $220.38 $611.69 $52,280.00
288 $832.07 $217.83 $614.24 $51,665.76
289 $832.07 $215.27 $616.80 $51,048.96
290 $832.07 $212.70 $619.37 $50,429.59
291 $832.07 $210.12 $621.95 $49,807.64
292 $832.07 $207.53 $624.54 $49,183.09
293 $832.07 $204.93 $627.14 $48,555.95
294 $832.07 $202.32 $629.76 $47,926.19
295 $832.07 $199.69 $632.38 $47,293.81
296 $832.07 $197.06 $635.02 $46,658.80
297 $832.07 $194.41 $637.66 $46,021.13
298 $832.07 $191.75 $640.32 $45,380.82
299 $832.07 $189.09 $642.99 $44,737.83
300 $832.07 $186.41 $645.67 $44,092.16
301 $832.07 $183.72 $648.36 $43,443.81
302 $832.07 $181.02 $651.06 $42,792.75
303 $832.07 $178.30 $653.77 $42,138.98
304 $832.07 $175.58 $656.49 $41,482.48
305 $832.07 $172.84 $659.23 $40,823.25
306 $832.07 $170.10 $661.98 $40,161.28
307 $832.07 $167.34 $664.73 $39,496.54
308 $832.07 $164.57 $667.50 $38,829.04
309 $832.07 $161.79 $670.29 $38,158.75
310 $832.07 $158.99 $673.08 $37,485.67
311 $832.07 $156.19 $675.88 $36,809.79
312 $832.07 $153.37 $678.70 $36,131.09
313 $832.07 $150.55 $681.53 $35,449.56
314 $832.07 $147.71 $684.37 $34,765.20
315 $832.07 $144.85 $687.22 $34,077.98
316 $832.07 $141.99 $690.08 $33,387.90
317 $832.07 $139.12 $692.96 $32,694.94
318 $832.07 $136.23 $695.84 $31,999.09
319 $832.07 $133.33 $698.74 $31,300.35
320 $832.07 $130.42 $701.66 $30,598.70
321 $832.07 $127.49 $704.58 $29,894.12
322 $832.07 $124.56 $707.51 $29,186.60
323 $832.07 $121.61 $710.46 $28,476.14
324 $832.07 $118.65 $713.42 $27,762.72
325 $832.07 $115.68 $716.40 $27,046.32
326 $832.07 $112.69 $719.38 $26,326.94
327 $832.07 $109.70 $722.38 $25,604.56
328 $832.07 $106.69 $725.39 $24,879.17
329 $832.07 $103.66 $728.41 $24,150.76
330 $832.07 $100.63 $731.45 $23,419.32
331 $832.07 $97.58 $734.49 $22,684.83
332 $832.07 $94.52 $737.55 $21,947.27
333 $832.07 $91.45 $740.63 $21,206.65
334 $832.07 $88.36 $743.71 $20,462.93
335 $832.07 $85.26 $746.81 $19,716.12
336 $832.07 $82.15 $749.92 $18,966.20
337 $832.07 $79.03 $753.05 $18,213.15
338 $832.07 $75.89 $756.19 $17,456.97
339 $832.07 $72.74 $759.34 $16,697.63
340 $832.07 $69.57 $762.50 $15,935.13
341 $832.07 $66.40 $765.68 $15,169.45
342 $832.07 $63.21 $768.87 $14,400.59
343 $832.07 $60.00 $772.07 $13,628.51
344 $832.07 $56.79 $775.29 $12,853.23
345 $832.07 $53.56 $778.52 $12,074.71
346 $832.07 $50.31 $781.76 $11,292.95
347 $832.07 $47.05 $785.02 $10,507.93
348 $832.07 $43.78 $788.29 $9,719.64
349 $832.07 $40.50 $791.58 $8,928.06
350 $832.07 $37.20 $794.87 $8,133.19
351 $832.07 $33.89 $798.19 $7,335.00
352 $832.07 $30.56 $801.51 $6,533.49
353 $832.07 $27.22 $804.85 $5,728.64
354 $832.07 $23.87 $808.20 $4,920.44
355 $832.07 $20.50 $811.57 $4,108.86
356 $832.07 $17.12 $814.95 $3,293.91
357 $832.07 $13.72 $818.35 $2,475.56
358 $832.07 $10.31 $821.76 $1,653.80
359 $832.07 $6.89 $825.18 $828.62
360 $832.07 $3.45 $828.62 ($0.00)
 WHICH WHICH
FRANCHISE ARE FRANCHISE ARE FRANCHISE LIST
COMPANY NAME THEY WITH? THEY WITH? (VLOOKUP DATA)
AREAWIDE REAL ESTATE INC CENTURY 21
SFC Realty RE/MAX
Century 21 Lullo INDEPENDENT
Century 21 Lullo
Brand Central Homes
Lullo Century 21
RE/MAX Preferred Properties
Romas Realty
RE/MAX Preferred Properties
trter Century 21 Lullo
Praire Management&Development
Century21 T K Realty
Century 21 Lullo
Century 21 Lullo
RE/MAX Preferred Properties
Century 21 Lullo
SFC Realty
Vaan Realty Services, Ltd.
Infiniti Real Estate Grp, Inc.
Caliber Realty, Inc.
RE/MAX Preferred Properties
RE/MAX Preferred Properties
Century 21 Lullo
RE/MAX Preferred Properties
Alpha Realty, Inc.
Century 21 Lullo
Alpha Realty, Inc.
Century 21 Lullo
RE/MAX Preferred Properties
Century 21 Lullo
Century21 T K Realty
Infiniti Real Estate Grp, Inc.
ACT Realty
Century 21 Lullo
RE/MAX Preferred Properties
Century 21 Lullo
Century 21 Lullo
Brand Central Homes
Century21 T K Realty
Century21 T K Realty
Century 21 Lullo
Century 21 Lullo
Century 21 Lullo
Century21 T K Realty
RE/MAX Preferred Properties
Brand Central Homes
Century 21 Lullo
Century 21 Lullo

COMPANY NAME
AREAWIDE REAL ESTATE INC
SFC Realty
Century 21 Lullo
Century 21 Lullo
Brand Central Homes
Lullo Century 21
RE/MAX Preferred Properties
Romas Realty
RE/MAX Preferred Properties
trter Century 21 Lullo
Praire Management&Development
Century21 T K Realty
Century 21 Lullo
Century 21 Lullo
RE/MAX Preferred Properties
Century 21 Lullo
SFC Realty
Vaan Realty Services, Ltd.
Infiniti Real Estate Grp, Inc.
Caliber Realty, Inc.
RE/MAX Preferred Properties
RE/MAX Preferred Properties
Century 21 Lullo
RE/MAX Preferred Properties
Alpha Realty, Inc.
Century 21 Lullo
Alpha Realty, Inc.
Century 21 Lullo
RE/MAX Preferred Properties
Century 21 Lullo
Century21 T K Realty
Infiniti Real Estate Grp, Inc.
ACT Realty
Century 21 Lullo
RE/MAX Preferred Properties
Century 21 Lullo
Century 21 Lullo
Brand Central Homes
Century21 T K Realty
Century21 T K Realty
WHICH WHICH
FRANCHISE ARE FRANCHISE ARE FRANCHISE LIST
THEY WITH? THEY WITH? (VLOOKUP DATA)
INDEPENDENT INDEPENDENT CENTURY 21
#VALUE! INDEPENDENT RE/MAX
#VALUE! INDEPENDENT INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! CENTURY 21
#VALUE! RE/MAX
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
Century 21 Lullo
Century 21 Lullo
Century 21 Lullo
Century21 T K Realty
RE/MAX Preferred Properties
Brand Central Homes
Century 21 Lullo
Century 21 Lullo
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT
#VALUE! INDEPENDENT