3D course event2 - VAS
 Share
The version of the browser you are using is no longer supported. Please upgrade to a supported browser.Dismiss

View only
 
 
ABCDEFG
1
2
Collor codes
Open rationale of this VAS doc
3
don't change
4
changeChose Calculated from value: Expected or Actual
5
titles
6
Calculate from
7
No. Participants3Actual sales
8
Expected sales$1,200.00
9
Actual sales$3,000.00
10
11
12
13
Costs$
Risk factor
Revenues$3,000.00
14
Initial investment in $$0.0020.00%Initial investment$0.00
15
Initiation roles$3,951.6420.00%Initiators roles$570.00
16
Rolling costs$0.000.00%Rolling cost$$0.00
17
Rolling roles$900.000.00%Rolling roles$900.00
18
Support roles$924.200.00%Support roles$924.20
19
SENSORICA gets$150.00
20
Extra revenue per participant$151.93
21
22
23
24
% paid each exchange
Cash per person from the first course
Balance
25
SENSORICA fees5.00%Tibi$441.46$186.77
26
Initial inve$tment10.00%Daniel$602.85$95.00
27
Initiators role20.00%Sonja$83.49$20.71
28
Rolling cost$100.00%or the restSerge$934.61$1,462.97
29
Rolling roles100.00%or the restEthienne$787.60$1,616.20
30
Support roles100.00%
31
Total must equal sales$3,000.00OK
32
33
34
Loading...