Excel
Team Member
Client
Status
Project Start Date
Marcus
AirSpree
Active
1/15/2020
Luisa
Mior Photography
Dropped
2/20/2020
Dakota
Dot's Donuts
Active
03/04/2020
Brianna
Sparkle J
Active
4/10/2020
Sylvia
Giden
Dropped
5/8/2020
Marina
Seattle Mark
Dropped
5/1/2020
Jaques
Gamificatiun
Active
1/15/2020
Tiago
Kyllzone
Active
2/15/2020
Priyanka
Battletec
Active
3/22/2020
table A
Client Name
Client ID
Start of contract date
Initial contract amount
AirSpree
-
1/15/2020
$2,250.00
Mior Photography
-
2/20/2020
$4,500.00
Dot's Donuts
-
03/04/2020
$5,670.00
Sparkle J
-
4/10/2020
$6,321.00
Giden
-
5/8/2020
$1,780.00
Seattle Mark
-
5/1/2020
$1,500.00
Gamificatiun
-
1/15/2020
$8,000.00
Kyllzone
-
2/15/2020
$7,300.00
Battletec
-
3/22/2020
$4,000.00
table B
Client Name
Sparkle J
table C
Client ID
Account Balance-
$5,792
Sales
Sales Amount
Category
Commission %
$0.00 Needs Immediate Improvement
$0.00 to $1,000
0.00%
$1,000 to $2,500
$1,000.00 Needs Improvement
$2,500 to $7,000
$2,500.00 Good
10.00%
$7,000.00 Great
15.00%
$7,000 to $10,000
$10,000.00 Outstanding
$10,000 and over
Sales Associate
5.00%
Sales Amount
20.00%
Commission
Marcelle
$1,457.00
5.00%
Amelie
$5,588.00
15.00%
table A
Client
ID
Invoice
Client Hours
AirSpree
-
5840
70
Mior Photography
-
5770
21
Dot's Donuts
-
5803
33
Gamificatiun
-
5920
150
Kyllzone
-
6025
255
Battletec
-
5881
111
table B
Monthly client hours
PM for case level
20-95
Marcelle
96-127
Ben
128-159
Carol
160-260
George
Project Completion Date
Days to complete project
Targeted days to completion
2/25/2020
41
45
5/10/2020
80
75
6/5/2020
93
100
6/25/2020
76
75
5/30/2020
22
25
5/13/2020
12
15
5/20/2020
126
130
6/1/2020
107
120
5/15/2020
54
60
Payment 1
Payment2
Payment 3
$450.00
$450.00
$450.00
$1,000.00
$900.00
$900.00
$1,500.00
$1,134.00
$1,134.00
$2,000.00
$1,264.00
$1,264.00
$800.00
$250.00
$250.00
$300.00
$150.00
$150.00
$3,000.00
$1,500.00
$1,500.00
$2,500.00
$1,350.00
$1,350.00
$1,000.00
$850.00
$850.00
Due Date
Pay Date
Account Status
7/14/2020
7/20/2020 Past Due
8/25/2020
8/20/2020 On-time payment
6/28/2020
6/30/2020 Past Due
9/3/2020
9/3/2020 On-time payment
9/1/2020
8/13/2020 On-time payment
7/25/2020
7/18/2020 On-time payment
Difference in Days
Performance Rating
-4
4
5
0
-7
4
1
3
-3
2
-3
2
-4
4
-13
5
-6
4
Payment 4
Account Balance
$450.00
$450.00
$900.00
$800.00
$1,134.00
$768.00
$1,264.00
$529.00
$300.00
$180.00
$300.00
$600.00
$1,500.00
$500.00
$1,350.00
$750.00
$900.00
$400.00
Assign Project Manager (PM)
Marcelle
Marcelle
Marcelle
Carol
George
Carol