SlideShare a Scribd company logo
1 of 16
Sales Analysis Tool
 Total Monthly Sales Revenues By Products/Services

                                                                                                                                                                     Total
Products/Services          Jan         Feb           Mar        Apr        May        Jun         Jul        Aug        Sep        Oct        Nov        Dec
                                                                                                                                                                     Sales
                                                                                                                                                                                  %
 Net Sales Revenues     $2,405,090 $2,132,459 $2,093,040 $2,210,340 $2,194,890 $2,202,590 $2,418,400 $2,630,859 $3,029,890 $3,383,440 $2,953,584 $3,131,873         $30,786,455 100.0%

 Product 1

   New Revenue           $349,980    $378,488    $409,489      $412,090   $388,473   $424,875   $399,875   $468,900   $493,272    $578,039   $479,320   $473,821    $5,256,622    17.1%

   Renewed               $489,487    $517,349    $483,090      $487,900   $491,838   $463,901   $529,879   $538,232   $588,032    $600,490   $578,009   $621,784    $6,389,991    20.8%

   Total Revenue         $839,467    $895,837    $892,579      $899,990   $880,311   $888,776   $929,754   $1,007,132 $1,081,304 $1,178,529 $1,057,329 $1,095,605   $11,646,613   37.8%

 Product 2

   New Revenue           $128,994    $108,975    $148,900      $169,857   $178,994   $164,900   $178,498   $177,384   $185,908    $188,438   $191,378   $174,902    $1,997,128    6.5%

   Renewed               $89,049      $72,890        $88,948   $78,459    $91,830    $84,904    $69,032     $55,989    $67,490    $73,980    $88,909    $98,009      $959,489     3.1%

   Total Revenue         $218,043    $181,865    $237,848      $248,316   $270,824   $249,804   $247,530   $233,373   $253,398    $262,418   $280,287   $272,911    $2,956,617    9.6%

 Product 3

   New Revenue           $10,894      $14,890        $17,583   $12,988    $15,908    $19,873    $27,049     $34,893    $45,232    $55,980    $52,890    $56,890      $365,070     1.2%

   Renewed                  $0          $0             $0        $0         $0         $0         $0          $0         $0         $0          $0         $0           $0        0.0%

   Total Revenue         $10,894      $14,890        $17,583   $12,988    $15,908    $19,873    $27,049     $34,893    $45,232    $55,980    $52,890    $56,890      $365,070     1.2%

 All Products

   New Revenue           $489,868    $502,353    $575,972      $594,935   $583,375   $609,648   $605,422   $681,177   $724,412    $822,457   $723,588   $705,613    $7,618,820    24.7%

   Renewed               $578,536    $590,239    $572,038      $566,359   $583,668   $548,805   $598,911   $594,221   $655,522    $674,470   $666,918   $719,793    $7,349,480    23.9%

   Total Revenue        $1,068,404 $1,092,592 $1,148,010 $1,161,294 $1,167,043 $1,158,453 $1,204,333 $1,275,398 $1,379,934 $1,496,927 $1,390,506 $1,425,406         $14,968,300   48.6%

 Service 1
New Revenue     $448,909    $394,897    $357,890   $412,349   $408,908   $438,128   $523,900    $538,209   $668,902   $729,049   $658,920   $590,389    $6,170,450    20.0%

  Renewed         $389,489    $414,989    $402,839   $445,890   $380,398   $499,289   $552,901    $562,393   $638,902   $677,439   $590,084   $618,984    $6,173,597    20.1%

  Total Revenue   $838,398    $809,886    $760,729   $858,239   $789,306   $937,417   $1,076,801 $1,100,602 $1,307,804 $1,406,488 $1,249,004 $1,209,373   $12,344,047   40.1%

Service 2

  New Revenue     $258,909    $103,909    $89,482    $109,843   $138,930    $56,893    $75,893    $175,009   $189,403   $228,098   $234,098   $269,098    $1,929,565    6.3%

  Renewed         $239,379    $126,072    $94,819     $80,964    $99,611    $49,827    $61,373    $79,850    $152,749   $251,927   $79,976    $227,996    $1,544,543    5.0%

  Total Revenue   $498,288    $229,981    $184,301   $190,807   $238,541   $106,720   $137,266    $254,859   $342,152   $480,025   $314,074   $497,094    $3,474,108    11.3%

All Services

  New Revenue     $707,818    $498,806    $447,372   $522,192   $547,838   $495,021   $599,793    $713,218   $858,305   $957,147   $893,018   $859,487    $8,100,015    26.3%

  Renewed         $628,868    $541,061    $497,658   $526,854   $480,009   $549,116   $614,274    $642,243   $791,651   $929,366   $670,060   $846,980    $7,718,140    25.1%

  Total Revenue   $1,336,686 $1,039,867   $945,030   $1,049,046 $1,027,847 $1,044,137 $1,214,067 $1,355,461 $1,649,956 $1,886,513 $1,563,078 $1,706,467   $15,818,155   51.4%
Sales Analysis Tool
Total Monthly Sales Revenues By Product/Service

                                                                                                                                                                     Total
Sales Channels         Jan         Feb            Mar         Apr        May        Jun         Jul       Aug         Sep        Oct         Nov         Dec
                                                                                                                                                                     Sales
                                                                                                                                                                                  %
Net Sales Revenues $2,405,090 $2,132,459 $2,093,040 $2,210,340 $2,194,890 $2,202,590 $2,418,400 $2,630,859 $3,029,890 $3,383,440 $2,953,584 $3,131,873              $30,786,455 100.0%

 Direct Sales

   New Revenue       $349,980     $378,488    $409,489      $412,090   $388,473   $424,875   $399,875    $468,900   $493,272    $578,039    $479,320   $473,821     $5,256,622    17.1%

   Renewed           $489,487     $517,349    $483,090      $487,900   $491,838   $463,901   $529,879    $538,232   $588,032    $600,490    $578,009   $621,784     $6,389,991    20.8%

  Total Revenue      $839,467     $895,837    $892,579      $899,990   $880,311   $888,776   $929,754   $1,007,132 $1,081,304 $1,178,529 $1,057,329 $1,095,605      $11,646,613   37.8%

 Partner Sales

   New Revenue       $847,199     $522,518    $461,940      $561,146   $536,009   $580,236   $684,188    $817,229   $1,061,924 $1,286,023   $985,069   $1,084,683   $9,428,164    30.6%

   Renewed           $489,487     $517,349    $483,090      $487,900   $491,838   $463,901   $529,879    $538,232   $588,032    $600,490    $578,009   $621,784     $6,389,991    20.8%

  Total Revenue      $1,336,686 $1,039,867    $945,030      $1,049,046 $1,027,847 $1,044,137 $1,214,067 $1,355,461 $1,649,956 $1,886,513 $1,563,078 $1,706,467      $15,818,155   51.4%

 Distributor Sales

   New Revenue       $128,994     $108,975    $148,900      $169,857   $178,994   $164,900   $178,498    $177,384   $185,908    $188,438    $191,378   $174,902     $1,997,128    6.5%

   Renewed            $89,049     $72,890         $88,948    $78,459    $91,830    $84,904    $69,032    $55,989     $67,490    $73,980     $88,909     $98,009      $959,489     3.1%

  Total Revenue      $218,043     $181,865    $237,848      $248,316   $270,824   $249,804   $247,530    $233,373   $253,398    $262,418    $280,287   $272,911     $2,956,617    9.6%

 Online & Web Order Sales

   New Revenue        $10,894     $14,890         $17,583    $12,988    $15,908    $19,873    $27,049    $34,893     $45,232    $55,980     $52,890     $56,890      $365,070     1.2%

   Renewed               $0          $0             $0         $0         $0         $0         $0         $0          $0          $0         $0          $0            $0        0.0%

  Total Revenue       $10,894     $14,890         $17,583    $12,988    $15,908    $19,873    $27,049    $34,893     $45,232    $55,980     $52,890     $56,890      $365,070     1.2%
Sales Analysis Tool
  Total Monthly Sales Revenues By Market Segments

                                                                                                                                                                   Total
 Market Segments              Jan        Feb         Mar        Apr        May        Jun          Jul       Aug        Sep        Oct        Nov        Dec
                                                                                                                                                                   Sales
                                                                                                                                                                                %
  Net Sales Revenues        $2,405,090 $2,132,459 $2,093,040 $2,210,340 $2,194,890 $2,202,590 $2,418,400 $2,630,859 $3,029,890 $3,383,440 $2,953,584 $3,131,873 $30,786,455 100.0%

  NorthWest USA

     New Revenue            $289,090   $267,803     $409,489   $412,090   $388,473   $424,875   $399,875   $468,900   $493,272   $578,039   $479,320   $473,821   $5,085,047    16.5%

     Renew Revenue          $189,039   $229,093     $483,090   $487,900   $491,838   $463,901   $529,879   $538,232   $588,032   $600,490   $578,009   $621,784   $5,801,287    18.8%

NorthWest USA - Total Rev   $478,129   $496,896     $892,579   $899,990   $880,311   $888,776   $929,754   $1,007,132 $1,081,304 $1,178,529 $1,057,329 $1,095,605 $10,886,334   35.4%

  NorthEast USA

     New Revenue            $278,590   $242,807     $148,900   $169,857   $178,994   $164,900   $178,498   $177,384   $185,908   $188,438   $191,378   $174,902   $2,280,556    7.4%

     Renew Revenue          $199,039   $134,893     $88,948    $78,459    $91,830    $84,904     $69,032    $55,989    $67,490    $73,980    $88,909    $98,009   $1,131,482    3.7%

NorthEast USA - Total Rev   $477,629   $377,700     $237,848   $248,316   $270,824   $249,804   $247,530   $233,373   $253,398   $262,418   $280,287   $272,911   $3,412,038    11.1%

  SouthWest USA

     New Revenue            $223,090   $120,572     $89,482    $109,843   $138,930   $56,893     $75,893   $175,009   $189,403   $228,098   $234,098   $269,098   $1,910,409    6.2%

     Renew Revenue          $179,038   $126,072     $94,819    $80,964    $99,611    $49,827     $61,373    $79,850   $152,749   $251,927    $79,976   $227,996   $1,484,202    4.8%

SouthWest USA - Total Rev   $402,128   $246,644     $184,301   $190,807   $238,541   $106,720   $137,266   $254,859   $342,152   $480,025   $314,074   $497,094   $3,394,611    11.0%

  SouthEast USA

     New Revenue            $178,093   $394,897     $357,890   $412,349   $408,908   $438,128   $523,900   $538,209   $668,902   $729,049   $658,920   $590,389   $5,899,634    19.2%

     Renew Revenue           $98,904   $414,989     $402,839   $445,890   $380,398   $499,289   $552,901   $562,393   $638,902   $677,439   $590,084   $618,984   $5,883,012    19.1%

SouthEast USA - Total Rev   $276,997   $809,886     $760,729   $858,239   $789,306   $937,417   $1,076,801 $1,100,602 $1,307,804 $1,406,488 $1,249,004 $1,209,373 $11,782,646   38.3%

  International
New Revenue             $389,089     $112,003    $17,583    $12,988    $15,908    $19,873    $27,049    $34,893    $45,232    $55,980    $52,890    $56,890    $840,378     2.7%

    Renew Revenue           $381,118     $89,330       $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0        0.0%

International - Total Rev   $770,207     $201,333    $17,583    $12,988    $15,908    $19,873    $27,049    $34,893    $45,232    $55,980    $52,890    $56,890   $1,310,826    4.3%

Total

    Total New Revenue       $1,357,952 $1,138,082 $1,023,344 $1,117,127 $1,131,213 $1,104,669 $1,205,215 $1,394,395 $1,582,717 $1,779,604 $1,616,606 $1,565,100 $16,016,024     52.0%

    Total Renew Revenue     $1,047,138   $994,377   $1,069,696 $1,093,213 $1,063,677 $1,097,921 $1,213,185 $1,236,464 $1,447,173 $1,603,836 $1,336,978 $1,566,773 $14,770,431   48.0%

    Total Revenue           $2,405,090 $2,132,459 $2,093,040 $2,210,340 $2,194,890 $2,202,590 $2,418,400 $2,630,859 $3,029,890 $3,383,440 $2,953,584 $3,131,873 $30,786,455 100.0%
Sales Analysis Tool
  Total Monthly Sales Revenues By Sales Representative


 Fiscal Year 2012             Jan        Feb        Mar        Apr        May        Jun         Jul       Aug        Sep        Oct        Nov        Dec       Totals
     Net Sales Goal         $2,640,000 $2,640,000 $2,640,000 $2,640,000 $2,640,000 $2,640,000 $2,640,000 $2,640,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $38,720,000

     Net Sales Revenue $2,405,090 $2,132,459 $2,093,040 $2,210,340 $2,194,890 $2,202,590 $2,418,400 $2,630,859 $3,029,890 $3,383,440 $2,953,584 $3,131,873      $30,786,455

     % Goal Achieved          91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

  Sales Representatives:

  JOHN DOE
     New Revenue Goal       $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     New Revenue Actual     $109,322    $96,929    $95,138   $100,470    $99,767   $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383

 % Goal - New Revenue         91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Renew Revenue Goal     $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     Renew Revenue Actual   $109,322    $96,929    $95,138   $100,470    $99,767   $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383

% Goal - Renew Revenue        91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Total Revenue Goal     $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $400,000   $400,000   $400,000   $400,000   $3,520,000

     Total Revenue Actual   $218,644   $193,858   $190,276   $200,940   $199,534   $200,234   $219,854   $239,168   $275,454   $307,584   $268,506   $284,714   $2,798,766

% Goal - Total Revenue        91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%


  SALLY SMITH
     New Revenue Goal       $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     New Revenue Actual     $109,322    $96,929    $95,138   $100,470    $99,767   $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383

 % Goal - New Revenue         91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Renew Revenue Goal     $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     Renew Revenue Actual   $109,322    $96,929    $95,138   $100,470    $99,767   $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383
% Goal - Renew Revenue       91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Total Revenue Goal     $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $400,000   $400,000   $400,000   $400,000   $3,520,000

     Total Revenue Actual   $218,644   $193,858   $190,276   $200,940   $199,534   $200,234   $219,854   $239,168   $275,454   $307,584   $268,506   $284,714   $2,798,766

% Goal - Total Revenue       91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%


  BILL JONES
     New Revenue Goal       $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     New Revenue Actual     $109,322   $96,929    $95,138    $100,470   $99,767    $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383

 % Goal - New Revenue        91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Renew Revenue Goal     $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     Renew Revenue Actual   $109,322   $96,929    $95,138    $100,470   $99,767    $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383

% Goal - Renew Revenue       91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Total Revenue Goal     $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $400,000   $400,000   $400,000   $400,000   $3,520,000

     Total Revenue Actual   $218,644   $193,858   $190,276   $200,940   $199,534   $200,234   $219,854   $239,168   $275,454   $307,584   $268,506   $284,714   $2,798,766

% Goal - Total Revenue       91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%


  JANE BROWN
     New Revenue Goal       $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     New Revenue Actual     $109,322   $96,929    $95,138    $100,470   $99,767    $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383

 % Goal - New Revenue        91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Renew Revenue Goal     $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     Renew Revenue Actual   $109,322   $96,929    $95,138    $100,470   $99,767    $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383

% Goal - Renew Revenue       91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Total Revenue Goal     $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $400,000   $400,000   $400,000   $400,000   $3,520,000

     Total Revenue Actual   $218,644   $193,858   $190,276   $200,940   $199,534   $200,234   $219,854   $239,168   $275,454   $307,584   $268,506   $284,714   $2,798,766

% Goal - Total Revenue       91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%
MICHAEL JOHNSON
     New Revenue Goal       $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     New Revenue Actual     $109,322   $96,929    $95,138    $100,470   $99,767    $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383

 % Goal - New Revenue        91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Renew Revenue Goal     $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     Renew Revenue Actual   $109,322   $96,929    $95,138    $100,470   $99,767    $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383

% Goal - Renew Revenue       91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Total Revenue Goal     $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $400,000   $400,000   $400,000   $400,000   $3,520,000

     Total Revenue Actual   $218,644   $193,858   $190,276   $200,940   $199,534   $200,234   $219,854   $239,168   $275,454   $307,584   $268,506   $284,714   $2,798,766

% Goal - Total Revenue       91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%


  SUE MITCHELL
     New Revenue Goal       $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     New Revenue Actual     $109,322   $96,929    $95,138    $100,470   $99,767    $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383

 % Goal - New Revenue        91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Renew Revenue Goal     $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     Renew Revenue Actual   $109,322   $96,929    $95,138    $100,470   $99,767    $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383

% Goal - Renew Revenue       91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Total Revenue Goal     $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $400,000   $400,000   $400,000   $400,000   $3,520,000

     Total Revenue Actual   $218,644   $193,858   $190,276   $200,940   $199,534   $200,234   $219,854   $239,168   $275,454   $307,584   $268,506   $284,714   $2,798,766

% Goal - Total Revenue       91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%


  PAUL ALLEN
     New Revenue Goal       $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     New Revenue Actual     $109,322   $96,929    $95,138    $100,470   $99,767    $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383

 % Goal - New Revenue        91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%
Renew Revenue Goal     $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     Renew Revenue Actual   $109,322   $96,929    $95,138    $100,470   $99,767    $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383

% Goal - Renew Revenue       91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Total Revenue Goal     $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $400,000   $400,000   $400,000   $400,000   $3,520,000

     Total Revenue Actual   $218,644   $193,858   $190,276   $200,940   $199,534   $200,234   $219,854   $239,168   $275,454   $307,584   $268,506   $284,714   $2,798,766

% Goal - Total Revenue       91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%


  BELLA LEE
     New Revenue Goal       $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     New Revenue Actual     $109,322   $96,929    $95,138    $100,470   $99,767    $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383

 % Goal - New Revenue        91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Renew Revenue Goal     $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     Renew Revenue Actual   $109,322   $96,929    $95,138    $100,470   $99,767    $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383

% Goal - Renew Revenue       91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Total Revenue Goal     $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $400,000   $400,000   $400,000   $400,000   $3,520,000

     Total Revenue Actual   $218,644   $193,858   $190,276   $200,940   $199,534   $200,234   $219,854   $239,168   $275,454   $307,584   $268,506   $284,714   $2,798,766

% Goal - Total Revenue       91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%


  JIM RICHARDS
     New Revenue Goal       $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     New Revenue Actual     $109,322   $96,929    $95,138    $100,470   $99,767    $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383

 % Goal - New Revenue        91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Renew Revenue Goal     $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000   $1,760,000

     Renew Revenue Actual   $109,322   $96,929    $95,138    $100,470   $99,767    $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357   $1,399,383

% Goal - Renew Revenue       91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Total Revenue Goal     $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $400,000   $400,000   $400,000   $400,000   $3,520,000
Total Revenue Actual   $218,644   $193,858   $190,276   $200,940   $199,534   $200,234   $219,854   $239,168   $275,454   $307,584   $268,506   $284,714    $2,798,766

% Goal - Total Revenue        91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%


  LISA TAYLOR
     New Revenue Goal       $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000    $1,760,000

     New Revenue Actual     $109,322    $96,929    $95,138   $100,470    $99,767   $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357    $1,399,383

 % Goal - New Revenue         91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Renew Revenue Goal     $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000    $1,760,000

     Renew Revenue Actual   $109,322    $96,929    $95,138   $100,470    $99,767   $100,117   $109,927   $119,584   $137,727   $153,792   $134,253   $142,357    $1,399,383

% Goal - Renew Revenue        91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Total Revenue Goal     $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $400,000   $400,000   $400,000   $400,000    $3,520,000

     Total Revenue Actual   $218,644   $193,858   $190,276   $200,940   $199,534   $200,234   $219,854   $239,168   $275,454   $307,584   $268,506   $284,714    $2,798,766

% Goal - Total Revenue        91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%


  JOSE SANCHEZ
     New Revenue Goal       $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000    $1,760,000

     New Revenue Actual     $109,322    $96,950    $95,142   $100,470    $99,767   $100,133   $109,933   $119,595   $137,727   $153,800   $134,271   $142,376    $1,399,486

 % Goal - New Revenue         91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.9%      76.9%      67.1%      71.2%       79.5%

     Renew Revenue Goal     $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $120,000   $200,000   $200,000   $200,000   $200,000    $1,760,000

     Renew Revenue Actual   $109,328    $96,929    $95,138   $100,470    $99,783   $100,117   $109,927   $119,584   $137,623   $153,800   $134,253   $142,357    $1,399,309

% Goal - Renew Revenue        91.1%      80.8%      79.3%      83.7%      83.2%      83.4%      91.6%      99.7%      68.8%      76.9%      67.1%      71.2%       79.5%

     Total Revenue Goal     $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $240,000   $400,000   $400,000   $400,000   $400,000    $3,520,000

     Total Revenue Actual   $218,650   $193,879   $190,280   $200,940   $199,550   $200,250   $219,860   $239,179   $275,350   $307,600   $268,524   $284,733    $2,798,795

% Goal - Total Revenue        91.1%      80.8%      79.3%      83.7%      83.1%      83.4%      91.6%      99.7%      68.8%      76.9%      67.1%      71.2%       79.5%

     Net Sales
                            $2,405,090 $2,132,459 $2,093,040 $2,210,340 $2,194,890 $2,202,590 $2,418,400 $2,630,859 $3,029,890 $3,383,440 $2,953,584 $3,131,873 $30,786,455
     Revenues
Sales Analysis Tool
  Total Monthly Sales Revenues By Sales Representative


 Fiscal Year 2012             Jan        Feb        Mar        Apr        May        Jun         Jul       Aug        Sep        Oct        Nov        Dec       Totals
     Net Sales Goal         $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $52,800,000

     Net Sales Revenue         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

     % Goal Achieved          0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

  Sales Representatives:

  JOHN DOE
     New Revenue Goal       $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     New Revenue Actual        $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

 % Goal - New Revenue         0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Renew Revenue Goal     $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     Renew Revenue Actual      $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Renew Revenue        0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Total Revenue Goal     $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $4,800,000

     Total Revenue Actual      $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Total Revenue        0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%


  SALLY SMITH
     New Revenue Goal       $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     New Revenue Actual        $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

 % Goal - New Revenue         0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%
Renew Revenue Goal     $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     Renew Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Renew Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Total Revenue Goal     $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $4,800,000

     Total Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Total Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%


  BILL JONES
     New Revenue Goal       $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     New Revenue Actual       $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

 % Goal - New Revenue        0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Renew Revenue Goal     $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     Renew Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Renew Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Total Revenue Goal     $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $4,800,000

     Total Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Total Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%


  JANE BROWN
     New Revenue Goal       $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     New Revenue Actual       $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

 % Goal - New Revenue        0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Renew Revenue Goal     $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     Renew Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Renew Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%
Total Revenue Goal     $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $4,800,000

     Total Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Total Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%


  MICHAEL JOHNSON
     New Revenue Goal       $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     New Revenue Actual       $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

 % Goal - New Revenue        0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Renew Revenue Goal     $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     Renew Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Renew Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Total Revenue Goal     $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $4,800,000

     Total Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Total Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%


  SUE MITCHELL
     New Revenue Goal       $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     New Revenue Actual       $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

 % Goal - New Revenue        0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Renew Revenue Goal     $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     Renew Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Renew Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Total Revenue Goal     $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $4,800,000

     Total Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Total Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%
PAUL ALLEN
     New Revenue Goal       $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     New Revenue Actual       $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

 % Goal - New Revenue        0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Renew Revenue Goal     $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     Renew Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Renew Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Total Revenue Goal     $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $4,800,000

     Total Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Total Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%


  BELLA LEE
     New Revenue Goal       $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     New Revenue Actual       $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

 % Goal - New Revenue        0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Renew Revenue Goal     $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     Renew Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Renew Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Total Revenue Goal     $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $4,800,000

     Total Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Total Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%


  JIM RICHARDS
     New Revenue Goal       $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000
New Revenue Actual       $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

 % Goal - New Revenue        0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Renew Revenue Goal     $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     Renew Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Renew Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Total Revenue Goal     $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $4,800,000

     Total Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Total Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%


  LISA TAYLOR
     New Revenue Goal       $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     New Revenue Actual       $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

 % Goal - New Revenue        0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Renew Revenue Goal     $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     Renew Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Renew Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Total Revenue Goal     $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $4,800,000

     Total Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Total Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%


  JOSE SANCHEZ
     New Revenue Goal       $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000

     New Revenue Actual       $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

 % Goal - New Revenue        0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Renew Revenue Goal     $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $200,000   $2,400,000
Renew Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Renew Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Total Revenue Goal     $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $400,000   $4,800,000

     Total Revenue Actual     $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0

% Goal - Total Revenue       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%       0.0%        0.0%

     Net Sales
                              $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0         $0          $0
     Revenues

More Related Content

What's hot

Portfolio Recover Assoc (PRAA) Pitch (Oct 2011)
Portfolio Recover Assoc (PRAA) Pitch (Oct 2011)Portfolio Recover Assoc (PRAA) Pitch (Oct 2011)
Portfolio Recover Assoc (PRAA) Pitch (Oct 2011)
Chris Hemmelgarn
 
Apresentação 1 q12
Apresentação 1 q12Apresentação 1 q12
Apresentação 1 q12
Cia Hering RI
 
Slide presentation 1 q10
Slide presentation 1 q10Slide presentation 1 q10
Slide presentation 1 q10
Cia Hering RI
 
HENRY SCHEIN 2000AnnualReport
HENRY SCHEIN 2000AnnualReportHENRY SCHEIN 2000AnnualReport
HENRY SCHEIN 2000AnnualReport
finance35
 
Water Sense 3 2010 Income
Water Sense 3 2010 IncomeWater Sense 3 2010 Income
Water Sense 3 2010 Income
billgraham777
 
Middlesex Water Company Shareholder Presentation
Middlesex Water Company Shareholder PresentationMiddlesex Water Company Shareholder Presentation
Middlesex Water Company Shareholder Presentation
Company Spotlight
 

What's hot (19)

Portfolio Recover Assoc (PRAA) Pitch (Oct 2011)
Portfolio Recover Assoc (PRAA) Pitch (Oct 2011)Portfolio Recover Assoc (PRAA) Pitch (Oct 2011)
Portfolio Recover Assoc (PRAA) Pitch (Oct 2011)
 
avy-NR
avy-NRavy-NR
avy-NR
 
Q1 2009 Earning Report of Eagle Materials Inc.
Q1 2009 Earning Report of Eagle Materials Inc.Q1 2009 Earning Report of Eagle Materials Inc.
Q1 2009 Earning Report of Eagle Materials Inc.
 
Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial Forecasting
 
Apresentação 1 q12
Apresentação 1 q12Apresentação 1 q12
Apresentação 1 q12
 
2010 2011 YoY Growth with CaterTrax
2010 2011 YoY Growth with CaterTrax2010 2011 YoY Growth with CaterTrax
2010 2011 YoY Growth with CaterTrax
 
Financial forecast
Financial forecastFinancial forecast
Financial forecast
 
Ctia Survey Midyear 2009 Graphics
Ctia Survey Midyear 2009 GraphicsCtia Survey Midyear 2009 Graphics
Ctia Survey Midyear 2009 Graphics
 
Case 2 aymaan hossain (1531434030)
Case 2  aymaan hossain (1531434030)Case 2  aymaan hossain (1531434030)
Case 2 aymaan hossain (1531434030)
 
Slide presentation 1 q10
Slide presentation 1 q10Slide presentation 1 q10
Slide presentation 1 q10
 
The 99% Tax Plan Taxation Schedules
The 99% Tax Plan Taxation SchedulesThe 99% Tax Plan Taxation Schedules
The 99% Tax Plan Taxation Schedules
 
SS
SSSS
SS
 
HENRY SCHEIN 2000AnnualReport
HENRY SCHEIN 2000AnnualReportHENRY SCHEIN 2000AnnualReport
HENRY SCHEIN 2000AnnualReport
 
Water Sense 3 2010 Income
Water Sense 3 2010 IncomeWater Sense 3 2010 Income
Water Sense 3 2010 Income
 
Grendene - 2nd Qquarter 2007 Earnings
Grendene - 2nd Qquarter 2007 EarningsGrendene - 2nd Qquarter 2007 Earnings
Grendene - 2nd Qquarter 2007 Earnings
 
Work_Sample
Work_SampleWork_Sample
Work_Sample
 
Government Spending and Revenue, 1792-2009
Government Spending and Revenue, 1792-2009Government Spending and Revenue, 1792-2009
Government Spending and Revenue, 1792-2009
 
Analysis of S&P500 financial sector
Analysis of S&P500 financial sectorAnalysis of S&P500 financial sector
Analysis of S&P500 financial sector
 
Middlesex Water Company Shareholder Presentation
Middlesex Water Company Shareholder PresentationMiddlesex Water Company Shareholder Presentation
Middlesex Water Company Shareholder Presentation
 

Similar to Sales Analysis Tool

Swifton CFOs - McCarter English - Fin Proj 100511
Swifton CFOs - McCarter English - Fin Proj 100511Swifton CFOs - McCarter English - Fin Proj 100511
Swifton CFOs - McCarter English - Fin Proj 100511
David Fogel
 
Swifton CFOs LLC - Boston BizSpark presentation - Financial Projections for I...
Swifton CFOs LLC - Boston BizSpark presentation - Financial Projections for I...Swifton CFOs LLC - Boston BizSpark presentation - Financial Projections for I...
Swifton CFOs LLC - Boston BizSpark presentation - Financial Projections for I...
David Fogel
 
Amazon Fresh - Mock Financials
Amazon Fresh - Mock FinancialsAmazon Fresh - Mock Financials
Amazon Fresh - Mock Financials
Helena Lavieri
 
Campus clothiers semmiannual financial projection
Campus clothiers semmiannual financial projectionCampus clothiers semmiannual financial projection
Campus clothiers semmiannual financial projection
brittneytaylor
 
2Q12 Conference Call Presentation
2Q12 Conference Call Presentation2Q12 Conference Call Presentation
2Q12 Conference Call Presentation
Cia Hering RI
 
BBB2005Annual
BBB2005AnnualBBB2005Annual
BBB2005Annual
finance44
 
BBB2005Annual
BBB2005AnnualBBB2005Annual
BBB2005Annual
finance44
 
limited brands annual report 1998_mda
limited brands annual report 1998_mdalimited brands annual report 1998_mda
limited brands annual report 1998_mda
finance26
 

Similar to Sales Analysis Tool (20)

Swifton - The Capital Network - Financial Projections
Swifton - The Capital Network - Financial ProjectionsSwifton - The Capital Network - Financial Projections
Swifton - The Capital Network - Financial Projections
 
Swifton CFOs - McCarter English - Fin Proj 100511
Swifton CFOs - McCarter English - Fin Proj 100511Swifton CFOs - McCarter English - Fin Proj 100511
Swifton CFOs - McCarter English - Fin Proj 100511
 
Swifton CFOs LLC - Boston BizSpark presentation - Financial Projections for I...
Swifton CFOs LLC - Boston BizSpark presentation - Financial Projections for I...Swifton CFOs LLC - Boston BizSpark presentation - Financial Projections for I...
Swifton CFOs LLC - Boston BizSpark presentation - Financial Projections for I...
 
Amazon Fresh - Mock Financials
Amazon Fresh - Mock FinancialsAmazon Fresh - Mock Financials
Amazon Fresh - Mock Financials
 
Campus clothiers semmiannual financial projection
Campus clothiers semmiannual financial projectionCampus clothiers semmiannual financial projection
Campus clothiers semmiannual financial projection
 
3 d pie chart
3 d pie chart3 d pie chart
3 d pie chart
 
Anexo 2
Anexo 2Anexo 2
Anexo 2
 
2q11
2q112q11
2q11
 
2Q12 Conference Call Presentation
2Q12 Conference Call Presentation2Q12 Conference Call Presentation
2Q12 Conference Call Presentation
 
Big Buns Ballston (est. 2007)
Big Buns Ballston (est. 2007)Big Buns Ballston (est. 2007)
Big Buns Ballston (est. 2007)
 
3q11
3q113q11
3q11
 
BBB2005Annual
BBB2005AnnualBBB2005Annual
BBB2005Annual
 
BBB2005Annual
BBB2005AnnualBBB2005Annual
BBB2005Annual
 
Exhibits - Copy
Exhibits - CopyExhibits - Copy
Exhibits - Copy
 
Financial Forecasting
Financial ForecastingFinancial Forecasting
Financial Forecasting
 
Financial Forecast
Financial ForecastFinancial Forecast
Financial Forecast
 
Financial statements
Financial statementsFinancial statements
Financial statements
 
Retail Merchandise Management Final Project- 6 Month Buying Plan
Retail Merchandise Management Final Project- 6 Month Buying PlanRetail Merchandise Management Final Project- 6 Month Buying Plan
Retail Merchandise Management Final Project- 6 Month Buying Plan
 
limited brands annual report 1998_mda
limited brands annual report 1998_mdalimited brands annual report 1998_mda
limited brands annual report 1998_mda
 
Financial Forecasting: Pro Forma Marketing Budget & Income Statement for a Li...
Financial Forecasting: Pro Forma Marketing Budget & Income Statement for a Li...Financial Forecasting: Pro Forma Marketing Budget & Income Statement for a Li...
Financial Forecasting: Pro Forma Marketing Budget & Income Statement for a Li...
 

More from Demand Metric

SEO Technology Overview
SEO Technology OverviewSEO Technology Overview
SEO Technology Overview
Demand Metric
 
Entering the European Market Successfully How-To Guide
Entering the European Market Successfully How-To GuideEntering the European Market Successfully How-To Guide
Entering the European Market Successfully How-To Guide
Demand Metric
 
Driving SEO with Press Releases How-To Guide
Driving SEO with Press Releases How-To GuideDriving SEO with Press Releases How-To Guide
Driving SEO with Press Releases How-To Guide
Demand Metric
 
Calculating Customer Lifetime Value How-To Guide
Calculating Customer Lifetime Value How-To GuideCalculating Customer Lifetime Value How-To Guide
Calculating Customer Lifetime Value How-To Guide
Demand Metric
 
Marketing Resource Management How-To Guide
Marketing Resource Management How-To GuideMarketing Resource Management How-To Guide
Marketing Resource Management How-To Guide
Demand Metric
 

More from Demand Metric (20)

The Impact of COVID-19 in B2B Marketing
The Impact of COVID-19 in B2B MarketingThe Impact of COVID-19 in B2B Marketing
The Impact of COVID-19 in B2B Marketing
 
Infographic Return Path Email Engagement
Infographic Return Path Email EngagementInfographic Return Path Email Engagement
Infographic Return Path Email Engagement
 
Infographic Vidyard Video Marketing 2018
Infographic Vidyard Video Marketing 2018Infographic Vidyard Video Marketing 2018
Infographic Vidyard Video Marketing 2018
 
Digital Marketing Best Practices Guide
Digital Marketing Best Practices GuideDigital Marketing Best Practices Guide
Digital Marketing Best Practices Guide
 
Content Marketing Solution Study
Content Marketing Solution StudyContent Marketing Solution Study
Content Marketing Solution Study
 
SEO Technology Overview
SEO Technology OverviewSEO Technology Overview
SEO Technology Overview
 
State of Video Marketing 2017
State of Video Marketing 2017State of Video Marketing 2017
State of Video Marketing 2017
 
Sales Enablement Maturity Model
Sales Enablement Maturity ModelSales Enablement Maturity Model
Sales Enablement Maturity Model
 
Public Relations Maturity Model
Public Relations Maturity ModelPublic Relations Maturity Model
Public Relations Maturity Model
 
Email Marketing Maturity Model
Email Marketing Maturity ModelEmail Marketing Maturity Model
Email Marketing Maturity Model
 
Customer Engagement Maturity Model
Customer Engagement Maturity ModelCustomer Engagement Maturity Model
Customer Engagement Maturity Model
 
Formalizing the Sales Support Function How-To Guide
Formalizing the Sales Support Function How-To GuideFormalizing the Sales Support Function How-To Guide
Formalizing the Sales Support Function How-To Guide
 
How to Launch a Mobile App Guide How-To Guide
How to Launch a Mobile App Guide How-To GuideHow to Launch a Mobile App Guide How-To Guide
How to Launch a Mobile App Guide How-To Guide
 
Getting Started with Agile Marketing How-To Guide
Getting Started with Agile Marketing How-To GuideGetting Started with Agile Marketing How-To Guide
Getting Started with Agile Marketing How-To Guide
 
Entering the European Market Successfully How-To Guide
Entering the European Market Successfully How-To GuideEntering the European Market Successfully How-To Guide
Entering the European Market Successfully How-To Guide
 
Driving SEO with Press Releases How-To Guide
Driving SEO with Press Releases How-To GuideDriving SEO with Press Releases How-To Guide
Driving SEO with Press Releases How-To Guide
 
Calculating Customer Lifetime Value How-To Guide
Calculating Customer Lifetime Value How-To GuideCalculating Customer Lifetime Value How-To Guide
Calculating Customer Lifetime Value How-To Guide
 
Lead Scoring: Five Steps to Getting Started How-To Guide
Lead Scoring: Five Steps to Getting Started How-To GuideLead Scoring: Five Steps to Getting Started How-To Guide
Lead Scoring: Five Steps to Getting Started How-To Guide
 
Social CRM Best Practices How-To Guide
Social CRM Best Practices How-To GuideSocial CRM Best Practices How-To Guide
Social CRM Best Practices How-To Guide
 
Marketing Resource Management How-To Guide
Marketing Resource Management How-To GuideMarketing Resource Management How-To Guide
Marketing Resource Management How-To Guide
 

Recently uploaded

KLINIK BATA Jual obat penggugur kandungan 087776558899 ABORSI JANIN KEHAMILAN...
KLINIK BATA Jual obat penggugur kandungan 087776558899 ABORSI JANIN KEHAMILAN...KLINIK BATA Jual obat penggugur kandungan 087776558899 ABORSI JANIN KEHAMILAN...
KLINIK BATA Jual obat penggugur kandungan 087776558899 ABORSI JANIN KEHAMILAN...
Cara Menggugurkan Kandungan 087776558899
 
February 2024 Recommendations for newsletter
February 2024 Recommendations for newsletterFebruary 2024 Recommendations for newsletter
February 2024 Recommendations for newsletter
ssuserdfec6a
 
the Husband rolesBrown Aesthetic Cute Group Project Presentation
the Husband rolesBrown Aesthetic Cute Group Project Presentationthe Husband rolesBrown Aesthetic Cute Group Project Presentation
the Husband rolesBrown Aesthetic Cute Group Project Presentation
brynpueblos04
 
Girls in Mahipalpur (delhi) call me [🔝9953056974🔝] escort service 24X7
Girls in Mahipalpur  (delhi) call me [🔝9953056974🔝] escort service 24X7Girls in Mahipalpur  (delhi) call me [🔝9953056974🔝] escort service 24X7
Girls in Mahipalpur (delhi) call me [🔝9953056974🔝] escort service 24X7
9953056974 Low Rate Call Girls In Saket, Delhi NCR
 

Recently uploaded (15)

2023 - Between Philosophy and Practice: Introducing Yoga
2023 - Between Philosophy and Practice: Introducing Yoga2023 - Between Philosophy and Practice: Introducing Yoga
2023 - Between Philosophy and Practice: Introducing Yoga
 
SIKP311 Sikolohiyang Pilipino - Ginhawa.pptx
SIKP311 Sikolohiyang Pilipino - Ginhawa.pptxSIKP311 Sikolohiyang Pilipino - Ginhawa.pptx
SIKP311 Sikolohiyang Pilipino - Ginhawa.pptx
 
KLINIK BATA Jual obat penggugur kandungan 087776558899 ABORSI JANIN KEHAMILAN...
KLINIK BATA Jual obat penggugur kandungan 087776558899 ABORSI JANIN KEHAMILAN...KLINIK BATA Jual obat penggugur kandungan 087776558899 ABORSI JANIN KEHAMILAN...
KLINIK BATA Jual obat penggugur kandungan 087776558899 ABORSI JANIN KEHAMILAN...
 
Goregaon West Escorts 🥰 8617370543 Call Girls Offer VIP Hot Girls
Goregaon West Escorts 🥰 8617370543 Call Girls Offer VIP Hot GirlsGoregaon West Escorts 🥰 8617370543 Call Girls Offer VIP Hot Girls
Goregaon West Escorts 🥰 8617370543 Call Girls Offer VIP Hot Girls
 
Pokemon Go... Unraveling the Conspiracy Theory
Pokemon Go... Unraveling the Conspiracy TheoryPokemon Go... Unraveling the Conspiracy Theory
Pokemon Go... Unraveling the Conspiracy Theory
 
Call Girls In Mumbai Just Genuine Call ☎ 7738596112✅ Call Girl Andheri East G...
Call Girls In Mumbai Just Genuine Call ☎ 7738596112✅ Call Girl Andheri East G...Call Girls In Mumbai Just Genuine Call ☎ 7738596112✅ Call Girl Andheri East G...
Call Girls In Mumbai Just Genuine Call ☎ 7738596112✅ Call Girl Andheri East G...
 
February 2024 Recommendations for newsletter
February 2024 Recommendations for newsletterFebruary 2024 Recommendations for newsletter
February 2024 Recommendations for newsletter
 
Colaba Escorts 🥰 8617370543 Call Girls Offer VIP Hot Girls
Colaba Escorts 🥰 8617370543 Call Girls Offer VIP Hot GirlsColaba Escorts 🥰 8617370543 Call Girls Offer VIP Hot Girls
Colaba Escorts 🥰 8617370543 Call Girls Offer VIP Hot Girls
 
Emotional Freedom Technique Tapping Points Diagram.pdf
Emotional Freedom Technique Tapping Points Diagram.pdfEmotional Freedom Technique Tapping Points Diagram.pdf
Emotional Freedom Technique Tapping Points Diagram.pdf
 
Exploring Stoic Philosophy From Ancient Wisdom to Modern Relevance.pdf
Exploring Stoic Philosophy From Ancient Wisdom to Modern Relevance.pdfExploring Stoic Philosophy From Ancient Wisdom to Modern Relevance.pdf
Exploring Stoic Philosophy From Ancient Wisdom to Modern Relevance.pdf
 
Social Learning Theory presentation.pptx
Social Learning Theory presentation.pptxSocial Learning Theory presentation.pptx
Social Learning Theory presentation.pptx
 
the Husband rolesBrown Aesthetic Cute Group Project Presentation
the Husband rolesBrown Aesthetic Cute Group Project Presentationthe Husband rolesBrown Aesthetic Cute Group Project Presentation
the Husband rolesBrown Aesthetic Cute Group Project Presentation
 
Girls in Mahipalpur (delhi) call me [🔝9953056974🔝] escort service 24X7
Girls in Mahipalpur  (delhi) call me [🔝9953056974🔝] escort service 24X7Girls in Mahipalpur  (delhi) call me [🔝9953056974🔝] escort service 24X7
Girls in Mahipalpur (delhi) call me [🔝9953056974🔝] escort service 24X7
 
March 2023 Recommendations for newsletter
March 2023 Recommendations for newsletterMarch 2023 Recommendations for newsletter
March 2023 Recommendations for newsletter
 
Dadar West Escorts 🥰 8617370543 Call Girls Offer VIP Hot Girls
Dadar West Escorts 🥰 8617370543 Call Girls Offer VIP Hot GirlsDadar West Escorts 🥰 8617370543 Call Girls Offer VIP Hot Girls
Dadar West Escorts 🥰 8617370543 Call Girls Offer VIP Hot Girls
 

Sales Analysis Tool

  • 1. Sales Analysis Tool Total Monthly Sales Revenues By Products/Services Total Products/Services Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Sales % Net Sales Revenues $2,405,090 $2,132,459 $2,093,040 $2,210,340 $2,194,890 $2,202,590 $2,418,400 $2,630,859 $3,029,890 $3,383,440 $2,953,584 $3,131,873 $30,786,455 100.0% Product 1 New Revenue $349,980 $378,488 $409,489 $412,090 $388,473 $424,875 $399,875 $468,900 $493,272 $578,039 $479,320 $473,821 $5,256,622 17.1% Renewed $489,487 $517,349 $483,090 $487,900 $491,838 $463,901 $529,879 $538,232 $588,032 $600,490 $578,009 $621,784 $6,389,991 20.8% Total Revenue $839,467 $895,837 $892,579 $899,990 $880,311 $888,776 $929,754 $1,007,132 $1,081,304 $1,178,529 $1,057,329 $1,095,605 $11,646,613 37.8% Product 2 New Revenue $128,994 $108,975 $148,900 $169,857 $178,994 $164,900 $178,498 $177,384 $185,908 $188,438 $191,378 $174,902 $1,997,128 6.5% Renewed $89,049 $72,890 $88,948 $78,459 $91,830 $84,904 $69,032 $55,989 $67,490 $73,980 $88,909 $98,009 $959,489 3.1% Total Revenue $218,043 $181,865 $237,848 $248,316 $270,824 $249,804 $247,530 $233,373 $253,398 $262,418 $280,287 $272,911 $2,956,617 9.6% Product 3 New Revenue $10,894 $14,890 $17,583 $12,988 $15,908 $19,873 $27,049 $34,893 $45,232 $55,980 $52,890 $56,890 $365,070 1.2% Renewed $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% Total Revenue $10,894 $14,890 $17,583 $12,988 $15,908 $19,873 $27,049 $34,893 $45,232 $55,980 $52,890 $56,890 $365,070 1.2% All Products New Revenue $489,868 $502,353 $575,972 $594,935 $583,375 $609,648 $605,422 $681,177 $724,412 $822,457 $723,588 $705,613 $7,618,820 24.7% Renewed $578,536 $590,239 $572,038 $566,359 $583,668 $548,805 $598,911 $594,221 $655,522 $674,470 $666,918 $719,793 $7,349,480 23.9% Total Revenue $1,068,404 $1,092,592 $1,148,010 $1,161,294 $1,167,043 $1,158,453 $1,204,333 $1,275,398 $1,379,934 $1,496,927 $1,390,506 $1,425,406 $14,968,300 48.6% Service 1
  • 2. New Revenue $448,909 $394,897 $357,890 $412,349 $408,908 $438,128 $523,900 $538,209 $668,902 $729,049 $658,920 $590,389 $6,170,450 20.0% Renewed $389,489 $414,989 $402,839 $445,890 $380,398 $499,289 $552,901 $562,393 $638,902 $677,439 $590,084 $618,984 $6,173,597 20.1% Total Revenue $838,398 $809,886 $760,729 $858,239 $789,306 $937,417 $1,076,801 $1,100,602 $1,307,804 $1,406,488 $1,249,004 $1,209,373 $12,344,047 40.1% Service 2 New Revenue $258,909 $103,909 $89,482 $109,843 $138,930 $56,893 $75,893 $175,009 $189,403 $228,098 $234,098 $269,098 $1,929,565 6.3% Renewed $239,379 $126,072 $94,819 $80,964 $99,611 $49,827 $61,373 $79,850 $152,749 $251,927 $79,976 $227,996 $1,544,543 5.0% Total Revenue $498,288 $229,981 $184,301 $190,807 $238,541 $106,720 $137,266 $254,859 $342,152 $480,025 $314,074 $497,094 $3,474,108 11.3% All Services New Revenue $707,818 $498,806 $447,372 $522,192 $547,838 $495,021 $599,793 $713,218 $858,305 $957,147 $893,018 $859,487 $8,100,015 26.3% Renewed $628,868 $541,061 $497,658 $526,854 $480,009 $549,116 $614,274 $642,243 $791,651 $929,366 $670,060 $846,980 $7,718,140 25.1% Total Revenue $1,336,686 $1,039,867 $945,030 $1,049,046 $1,027,847 $1,044,137 $1,214,067 $1,355,461 $1,649,956 $1,886,513 $1,563,078 $1,706,467 $15,818,155 51.4%
  • 3. Sales Analysis Tool Total Monthly Sales Revenues By Product/Service Total Sales Channels Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Sales % Net Sales Revenues $2,405,090 $2,132,459 $2,093,040 $2,210,340 $2,194,890 $2,202,590 $2,418,400 $2,630,859 $3,029,890 $3,383,440 $2,953,584 $3,131,873 $30,786,455 100.0% Direct Sales New Revenue $349,980 $378,488 $409,489 $412,090 $388,473 $424,875 $399,875 $468,900 $493,272 $578,039 $479,320 $473,821 $5,256,622 17.1% Renewed $489,487 $517,349 $483,090 $487,900 $491,838 $463,901 $529,879 $538,232 $588,032 $600,490 $578,009 $621,784 $6,389,991 20.8% Total Revenue $839,467 $895,837 $892,579 $899,990 $880,311 $888,776 $929,754 $1,007,132 $1,081,304 $1,178,529 $1,057,329 $1,095,605 $11,646,613 37.8% Partner Sales New Revenue $847,199 $522,518 $461,940 $561,146 $536,009 $580,236 $684,188 $817,229 $1,061,924 $1,286,023 $985,069 $1,084,683 $9,428,164 30.6% Renewed $489,487 $517,349 $483,090 $487,900 $491,838 $463,901 $529,879 $538,232 $588,032 $600,490 $578,009 $621,784 $6,389,991 20.8% Total Revenue $1,336,686 $1,039,867 $945,030 $1,049,046 $1,027,847 $1,044,137 $1,214,067 $1,355,461 $1,649,956 $1,886,513 $1,563,078 $1,706,467 $15,818,155 51.4% Distributor Sales New Revenue $128,994 $108,975 $148,900 $169,857 $178,994 $164,900 $178,498 $177,384 $185,908 $188,438 $191,378 $174,902 $1,997,128 6.5% Renewed $89,049 $72,890 $88,948 $78,459 $91,830 $84,904 $69,032 $55,989 $67,490 $73,980 $88,909 $98,009 $959,489 3.1% Total Revenue $218,043 $181,865 $237,848 $248,316 $270,824 $249,804 $247,530 $233,373 $253,398 $262,418 $280,287 $272,911 $2,956,617 9.6% Online & Web Order Sales New Revenue $10,894 $14,890 $17,583 $12,988 $15,908 $19,873 $27,049 $34,893 $45,232 $55,980 $52,890 $56,890 $365,070 1.2% Renewed $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% Total Revenue $10,894 $14,890 $17,583 $12,988 $15,908 $19,873 $27,049 $34,893 $45,232 $55,980 $52,890 $56,890 $365,070 1.2%
  • 4. Sales Analysis Tool Total Monthly Sales Revenues By Market Segments Total Market Segments Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Sales % Net Sales Revenues $2,405,090 $2,132,459 $2,093,040 $2,210,340 $2,194,890 $2,202,590 $2,418,400 $2,630,859 $3,029,890 $3,383,440 $2,953,584 $3,131,873 $30,786,455 100.0% NorthWest USA New Revenue $289,090 $267,803 $409,489 $412,090 $388,473 $424,875 $399,875 $468,900 $493,272 $578,039 $479,320 $473,821 $5,085,047 16.5% Renew Revenue $189,039 $229,093 $483,090 $487,900 $491,838 $463,901 $529,879 $538,232 $588,032 $600,490 $578,009 $621,784 $5,801,287 18.8% NorthWest USA - Total Rev $478,129 $496,896 $892,579 $899,990 $880,311 $888,776 $929,754 $1,007,132 $1,081,304 $1,178,529 $1,057,329 $1,095,605 $10,886,334 35.4% NorthEast USA New Revenue $278,590 $242,807 $148,900 $169,857 $178,994 $164,900 $178,498 $177,384 $185,908 $188,438 $191,378 $174,902 $2,280,556 7.4% Renew Revenue $199,039 $134,893 $88,948 $78,459 $91,830 $84,904 $69,032 $55,989 $67,490 $73,980 $88,909 $98,009 $1,131,482 3.7% NorthEast USA - Total Rev $477,629 $377,700 $237,848 $248,316 $270,824 $249,804 $247,530 $233,373 $253,398 $262,418 $280,287 $272,911 $3,412,038 11.1% SouthWest USA New Revenue $223,090 $120,572 $89,482 $109,843 $138,930 $56,893 $75,893 $175,009 $189,403 $228,098 $234,098 $269,098 $1,910,409 6.2% Renew Revenue $179,038 $126,072 $94,819 $80,964 $99,611 $49,827 $61,373 $79,850 $152,749 $251,927 $79,976 $227,996 $1,484,202 4.8% SouthWest USA - Total Rev $402,128 $246,644 $184,301 $190,807 $238,541 $106,720 $137,266 $254,859 $342,152 $480,025 $314,074 $497,094 $3,394,611 11.0% SouthEast USA New Revenue $178,093 $394,897 $357,890 $412,349 $408,908 $438,128 $523,900 $538,209 $668,902 $729,049 $658,920 $590,389 $5,899,634 19.2% Renew Revenue $98,904 $414,989 $402,839 $445,890 $380,398 $499,289 $552,901 $562,393 $638,902 $677,439 $590,084 $618,984 $5,883,012 19.1% SouthEast USA - Total Rev $276,997 $809,886 $760,729 $858,239 $789,306 $937,417 $1,076,801 $1,100,602 $1,307,804 $1,406,488 $1,249,004 $1,209,373 $11,782,646 38.3% International
  • 5. New Revenue $389,089 $112,003 $17,583 $12,988 $15,908 $19,873 $27,049 $34,893 $45,232 $55,980 $52,890 $56,890 $840,378 2.7% Renew Revenue $381,118 $89,330 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 0.0% International - Total Rev $770,207 $201,333 $17,583 $12,988 $15,908 $19,873 $27,049 $34,893 $45,232 $55,980 $52,890 $56,890 $1,310,826 4.3% Total Total New Revenue $1,357,952 $1,138,082 $1,023,344 $1,117,127 $1,131,213 $1,104,669 $1,205,215 $1,394,395 $1,582,717 $1,779,604 $1,616,606 $1,565,100 $16,016,024 52.0% Total Renew Revenue $1,047,138 $994,377 $1,069,696 $1,093,213 $1,063,677 $1,097,921 $1,213,185 $1,236,464 $1,447,173 $1,603,836 $1,336,978 $1,566,773 $14,770,431 48.0% Total Revenue $2,405,090 $2,132,459 $2,093,040 $2,210,340 $2,194,890 $2,202,590 $2,418,400 $2,630,859 $3,029,890 $3,383,440 $2,953,584 $3,131,873 $30,786,455 100.0%
  • 6. Sales Analysis Tool Total Monthly Sales Revenues By Sales Representative Fiscal Year 2012 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Totals Net Sales Goal $2,640,000 $2,640,000 $2,640,000 $2,640,000 $2,640,000 $2,640,000 $2,640,000 $2,640,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $38,720,000 Net Sales Revenue $2,405,090 $2,132,459 $2,093,040 $2,210,340 $2,194,890 $2,202,590 $2,418,400 $2,630,859 $3,029,890 $3,383,440 $2,953,584 $3,131,873 $30,786,455 % Goal Achieved 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Sales Representatives: JOHN DOE New Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 New Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - New Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Renew Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 Renew Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - Renew Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Total Revenue Goal $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $400,000 $400,000 $400,000 $400,000 $3,520,000 Total Revenue Actual $218,644 $193,858 $190,276 $200,940 $199,534 $200,234 $219,854 $239,168 $275,454 $307,584 $268,506 $284,714 $2,798,766 % Goal - Total Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% SALLY SMITH New Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 New Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - New Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Renew Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 Renew Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383
  • 7. % Goal - Renew Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Total Revenue Goal $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $400,000 $400,000 $400,000 $400,000 $3,520,000 Total Revenue Actual $218,644 $193,858 $190,276 $200,940 $199,534 $200,234 $219,854 $239,168 $275,454 $307,584 $268,506 $284,714 $2,798,766 % Goal - Total Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% BILL JONES New Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 New Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - New Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Renew Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 Renew Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - Renew Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Total Revenue Goal $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $400,000 $400,000 $400,000 $400,000 $3,520,000 Total Revenue Actual $218,644 $193,858 $190,276 $200,940 $199,534 $200,234 $219,854 $239,168 $275,454 $307,584 $268,506 $284,714 $2,798,766 % Goal - Total Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% JANE BROWN New Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 New Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - New Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Renew Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 Renew Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - Renew Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Total Revenue Goal $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $400,000 $400,000 $400,000 $400,000 $3,520,000 Total Revenue Actual $218,644 $193,858 $190,276 $200,940 $199,534 $200,234 $219,854 $239,168 $275,454 $307,584 $268,506 $284,714 $2,798,766 % Goal - Total Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5%
  • 8. MICHAEL JOHNSON New Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 New Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - New Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Renew Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 Renew Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - Renew Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Total Revenue Goal $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $400,000 $400,000 $400,000 $400,000 $3,520,000 Total Revenue Actual $218,644 $193,858 $190,276 $200,940 $199,534 $200,234 $219,854 $239,168 $275,454 $307,584 $268,506 $284,714 $2,798,766 % Goal - Total Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% SUE MITCHELL New Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 New Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - New Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Renew Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 Renew Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - Renew Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Total Revenue Goal $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $400,000 $400,000 $400,000 $400,000 $3,520,000 Total Revenue Actual $218,644 $193,858 $190,276 $200,940 $199,534 $200,234 $219,854 $239,168 $275,454 $307,584 $268,506 $284,714 $2,798,766 % Goal - Total Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% PAUL ALLEN New Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 New Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - New Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5%
  • 9. Renew Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 Renew Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - Renew Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Total Revenue Goal $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $400,000 $400,000 $400,000 $400,000 $3,520,000 Total Revenue Actual $218,644 $193,858 $190,276 $200,940 $199,534 $200,234 $219,854 $239,168 $275,454 $307,584 $268,506 $284,714 $2,798,766 % Goal - Total Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% BELLA LEE New Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 New Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - New Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Renew Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 Renew Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - Renew Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Total Revenue Goal $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $400,000 $400,000 $400,000 $400,000 $3,520,000 Total Revenue Actual $218,644 $193,858 $190,276 $200,940 $199,534 $200,234 $219,854 $239,168 $275,454 $307,584 $268,506 $284,714 $2,798,766 % Goal - Total Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% JIM RICHARDS New Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 New Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - New Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Renew Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 Renew Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - Renew Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Total Revenue Goal $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $400,000 $400,000 $400,000 $400,000 $3,520,000
  • 10. Total Revenue Actual $218,644 $193,858 $190,276 $200,940 $199,534 $200,234 $219,854 $239,168 $275,454 $307,584 $268,506 $284,714 $2,798,766 % Goal - Total Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% LISA TAYLOR New Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 New Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - New Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Renew Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 Renew Revenue Actual $109,322 $96,929 $95,138 $100,470 $99,767 $100,117 $109,927 $119,584 $137,727 $153,792 $134,253 $142,357 $1,399,383 % Goal - Renew Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Total Revenue Goal $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $400,000 $400,000 $400,000 $400,000 $3,520,000 Total Revenue Actual $218,644 $193,858 $190,276 $200,940 $199,534 $200,234 $219,854 $239,168 $275,454 $307,584 $268,506 $284,714 $2,798,766 % Goal - Total Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% JOSE SANCHEZ New Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 New Revenue Actual $109,322 $96,950 $95,142 $100,470 $99,767 $100,133 $109,933 $119,595 $137,727 $153,800 $134,271 $142,376 $1,399,486 % Goal - New Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.9% 76.9% 67.1% 71.2% 79.5% Renew Revenue Goal $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $120,000 $200,000 $200,000 $200,000 $200,000 $1,760,000 Renew Revenue Actual $109,328 $96,929 $95,138 $100,470 $99,783 $100,117 $109,927 $119,584 $137,623 $153,800 $134,253 $142,357 $1,399,309 % Goal - Renew Revenue 91.1% 80.8% 79.3% 83.7% 83.2% 83.4% 91.6% 99.7% 68.8% 76.9% 67.1% 71.2% 79.5% Total Revenue Goal $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $240,000 $400,000 $400,000 $400,000 $400,000 $3,520,000 Total Revenue Actual $218,650 $193,879 $190,280 $200,940 $199,550 $200,250 $219,860 $239,179 $275,350 $307,600 $268,524 $284,733 $2,798,795 % Goal - Total Revenue 91.1% 80.8% 79.3% 83.7% 83.1% 83.4% 91.6% 99.7% 68.8% 76.9% 67.1% 71.2% 79.5% Net Sales $2,405,090 $2,132,459 $2,093,040 $2,210,340 $2,194,890 $2,202,590 $2,418,400 $2,630,859 $3,029,890 $3,383,440 $2,953,584 $3,131,873 $30,786,455 Revenues
  • 11. Sales Analysis Tool Total Monthly Sales Revenues By Sales Representative Fiscal Year 2012 Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Totals Net Sales Goal $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $4,400,000 $52,800,000 Net Sales Revenue $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal Achieved 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Sales Representatives: JOHN DOE New Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 New Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - New Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Renew Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 Renew Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Renew Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Total Revenue Goal $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $4,800,000 Total Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Total Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% SALLY SMITH New Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 New Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - New Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
  • 12. Renew Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 Renew Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Renew Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Total Revenue Goal $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $4,800,000 Total Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Total Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% BILL JONES New Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 New Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - New Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Renew Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 Renew Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Renew Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Total Revenue Goal $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $4,800,000 Total Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Total Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% JANE BROWN New Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 New Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - New Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Renew Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 Renew Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Renew Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
  • 13. Total Revenue Goal $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $4,800,000 Total Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Total Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% MICHAEL JOHNSON New Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 New Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - New Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Renew Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 Renew Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Renew Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Total Revenue Goal $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $4,800,000 Total Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Total Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% SUE MITCHELL New Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 New Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - New Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Renew Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 Renew Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Renew Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Total Revenue Goal $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $4,800,000 Total Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Total Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0%
  • 14. PAUL ALLEN New Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 New Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - New Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Renew Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 Renew Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Renew Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Total Revenue Goal $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $4,800,000 Total Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Total Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% BELLA LEE New Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 New Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - New Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Renew Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 Renew Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Renew Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Total Revenue Goal $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $4,800,000 Total Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Total Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% JIM RICHARDS New Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000
  • 15. New Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - New Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Renew Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 Renew Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Renew Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Total Revenue Goal $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $4,800,000 Total Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Total Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% LISA TAYLOR New Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 New Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - New Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Renew Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 Renew Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Renew Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Total Revenue Goal $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $4,800,000 Total Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Total Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% JOSE SANCHEZ New Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000 New Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - New Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Renew Revenue Goal $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $200,000 $2,400,000
  • 16. Renew Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Renew Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Total Revenue Goal $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $400,000 $4,800,000 Total Revenue Actual $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 % Goal - Total Revenue 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% 0.0% Net Sales $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Revenues