It has been about 20 years since I had to make a spreadsheet for work.
I am so rusty!
The director wants to calculate productivity of our case workers, in order to award bonuses.
Caseworkers can bill 5hrs per 8 hr day.
Sometimes they will bill under 5. We multiply the amounts under 5 by .625
So far...
I have calculated how many workable days in a month(-observed holidays)
-grouped those into quarters(dec-feb, etc)
-added expected hrs per month (workable days x5)
-added expected hrs per quarter (I added those below the chart)
-made a column that multiplies amounts under 5 x.625
-made a column that calculates productivity by percent
Now I just need to figure out how to create formulas that will:
-multiply amounts under 5 x.625 but also calculate hours over 5 correctly because if a caseworker takes 8 hours of vacation time (PPL) I get a "false". Even with a hidden column, the math isn't working out.
< [TABLE="width: 591"]
<colgroup><col style="width:76.50pf;" width="102"> <col style="width:53.25pf;" width="71"> <col style="width:54.75pf;" width="73"> <col style="width:47.25pf;" width="63"> <col style="width:41.25pf;" width="55"> <col style="width:46.50pf;" width="62"> <col style="width:48.00pf;" width="64"> <col style="width:47.25pf;" width="63"> <col style="width:46.50pf;" width="62"> <col style="width:62.25pf;" width="83"> <col style="width:68.25pf;" width="91"> </colgroup><tbody>[TR]
[TD="class: et8, width: 102, align: center"]Month 2016[/TD]
[TD="class: et9, width: 71, align: center"]Week Days[/TD]
[TD="class: et10, width: 73, align: center"]Holidays[/TD]
[TD="class: et9, width: 63, align: center"]Days Worked[/TD]
[TD="class: et12, width: 55, align: center"]x 5 Hrs[/TD]
[TD="class: et13, width: 62, align: center"]Expected Hours[/TD]
[TD="class: et14, width: 64, align: center"]PPL Hours[/TD]
[TD="class: et15, width: 63, align: center"][/TD]
[TD="class: et44, width: 62, align: center"][/TD]
[TD="class: et45, width: 83, align: center"]Productivity[/TD]
[TD="class: et46, width: 91, align: center"]Timeliness[/TD]
[/TR]
[TR]
[TD="class: et16, width: 102, align: general"]December[/TD]
[TD="class: et17, width: 71, align: center"]22[/TD]
[TD="class: et18, width: 73, align: center"]1[/TD]
[TD="class: et18, width: 63, align: center"]21[/TD]
[TD="class: et20, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]105[/TD]
[TD="class: et18, width: 64, align: center"]2[/TD]
[TD="class: et21, width: 63, align: center"]1.25[/TD]
[TD="class: et47, width: 62, align: center"]103.75[/TD]
[TD="class: et48, width: 83, align: center"]99%[/TD]
[TD="class: et49, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]January[/TD]
[TD="class: et23, width: 71, align: center"]20[/TD]
[TD="class: et24, width: 73, align: center"]2[/TD]
[TD="class: et18, width: 63, align: center"]18[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]90[/TD]
[TD="class: et26, width: 64, align: center"]8[/TD]
[TD="class: et21, width: 63, align: center"]FALSE[/TD]
[TD="class: et47, width: 62, align: center"]90[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]February[/TD]
[TD="class: et23, width: 71, align: center"]21[/TD]
[TD="class: et24, width: 73, align: center"]1[/TD]
[TD="class: et18, width: 63, align: center"]20[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]100[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]100[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]March[/TD]
[TD="class: et23, width: 71, align: center"]23[/TD]
[TD="class: et24, width: 73, align: center"]0[/TD]
[TD="class: et18, width: 63, align: center"]23[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]115[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]115[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]April[/TD]
[TD="class: et23, width: 71, align: center"]21[/TD]
[TD="class: et24, width: 73, align: center"]0[/TD]
[TD="class: et18, width: 63, align: center"]21[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]105[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]105[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]May[/TD]
[TD="class: et23, width: 71, align: center"]22[/TD]
[TD="class: et24, width: 73, align: center"]1[/TD]
[TD="class: et18, width: 63, align: center"]21[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]105[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]105[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]June[/TD]
[TD="class: et23, width: 71, align: center"]22[/TD]
[TD="class: et24, width: 73, align: center"]0[/TD]
[TD="class: et18, width: 63, align: center"]22[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]110[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]110[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]July[/TD]
[TD="class: et23, width: 71, align: center"]20[/TD]
[TD="class: et24, width: 73, align: center"]1[/TD]
[TD="class: et18, width: 63, align: center"]19[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]95[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]95[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]August[/TD]
[TD="class: et23, width: 71, align: center"]23[/TD]
[TD="class: et24, width: 73, align: center"]0[/TD]
[TD="class: et18, width: 63, align: center"]23[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]115[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]115[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]September[/TD]
[TD="class: et23, width: 71, align: center"]22[/TD]
[TD="class: et24, width: 73, align: center"]1[/TD]
[TD="class: et18, width: 63, align: center"]21[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]105[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]105[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]October[/TD]
[TD="class: et23, width: 71, align: center"]21[/TD]
[TD="class: et24, width: 73, align: center"]0[/TD]
[TD="class: et18, width: 63, align: center"]21[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]105[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]105[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et51, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]November[/TD]
[TD="class: et27, width: 71, align: center"]22[/TD]
[TD="class: et8, width: 73, align: center"]2[/TD]
[TD="class: et18, width: 63, align: center"]20[/TD]
[TD="class: et29, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]100[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]100[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et52, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et30, width: 102, align: general"][/TD]
[TD="class: et31, width: 71, align: center"]259[/TD]
[TD="class: et32, width: 73, align: center"]9[/TD]
[TD="class: et32, width: 63, align: center"]250[/TD]
[TD="class: et34, width: 55, align: center"]60[/TD]
[TD="class: et34, width: 62, align: center"]1250[/TD]
[TD="class: et35, width: 64, align: center"][/TD]
[TD="class: et36, width: 63, align: center"][/TD]
[TD="class: et53, width: 62, align: center"][/TD]
[TD="class: et54, width: 83, align: center"][/TD]
[TD="class: et55, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et37, width: 102, align: general"][/TD]
[TD="class: et38, width: 71, align: center"][/TD]
[TD="class: et38, width: 73, align: center"][/TD]
[TD="class: et39, width: 63, align: center"][/TD]
[TD="class: et39, width: 55, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et39, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et56, width: 83, align: center"][/TD]
[TD="class: et57, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et37, width: 102, align: general"][/TD]
[TD="class: et40, width: 71, align: center"]Expected Hours[/TD]
[TD="class: et40, width: 73, align: center"]Billed Hours[/TD]
[TD="class: et39, width: 63, align: center"]Bonus[/TD]
[TD="class: et39, width: 55, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et39, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et56, width: 83, align: center"][/TD]
[TD="class: et57, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et42, width: 102, align: general"]Q1[/TD]
[TD="class: et38, width: 71, align: center"]295[/TD]
[TD="class: et38, width: 73, align: center"]293.75[/TD]
[TD="class: et39, width: 63, align: center"][/TD]
[TD="class: et39, width: 55, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et39, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et56, width: 83, align: center"][/TD]
[TD="class: et57, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et42, width: 102, align: general"]Q2[/TD]
[TD="class: et38, width: 71, align: center"]325[/TD]
[TD="class: et38, width: 73, align: center"]325[/TD]
[TD="class: et39, width: 63, align: center"][/TD]
[TD="class: et39, width: 55, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et39, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et56, width: 83, align: center"][/TD]
[TD="class: et57, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et42, width: 102, align: general"]Q3[/TD]
[TD="class: et38, width: 71, align: center"]320[/TD]
[TD="class: et38, width: 73, align: center"]320[/TD]
[TD="class: et39, width: 63, align: center"][/TD]
[TD="class: et39, width: 55, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et39, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et56, width: 83, align: center"][/TD]
[TD="class: et57, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et42, width: 102, align: general"]Q4[/TD]
[TD="class: et38, width: 71, align: center"]310[/TD]
[TD="class: et38, width: 73, align: center"]310[/TD]
[TD="class: et39, width: 63, align: center"][/TD]
[TD="class: et39, width: 55, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et39, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et56, width: 83, align: center"][/TD]
[TD="class: et57, width: 91, align: center"][/TD]
[/TR]
</tbody>[/TABLE]
I used to be so good at formulas. Now I can't wrap my head around them.
Help! ...if you can.
I am so rusty!
The director wants to calculate productivity of our case workers, in order to award bonuses.
Caseworkers can bill 5hrs per 8 hr day.
Sometimes they will bill under 5. We multiply the amounts under 5 by .625
So far...
I have calculated how many workable days in a month(-observed holidays)
-grouped those into quarters(dec-feb, etc)
-added expected hrs per month (workable days x5)
-added expected hrs per quarter (I added those below the chart)
-made a column that multiplies amounts under 5 x.625
-made a column that calculates productivity by percent
Now I just need to figure out how to create formulas that will:
-multiply amounts under 5 x.625 but also calculate hours over 5 correctly because if a caseworker takes 8 hours of vacation time (PPL) I get a "false". Even with a hidden column, the math isn't working out.
< [TABLE="width: 591"]
<colgroup><col style="width:76.50pf;" width="102"> <col style="width:53.25pf;" width="71"> <col style="width:54.75pf;" width="73"> <col style="width:47.25pf;" width="63"> <col style="width:41.25pf;" width="55"> <col style="width:46.50pf;" width="62"> <col style="width:48.00pf;" width="64"> <col style="width:47.25pf;" width="63"> <col style="width:46.50pf;" width="62"> <col style="width:62.25pf;" width="83"> <col style="width:68.25pf;" width="91"> </colgroup><tbody>[TR]
[TD="class: et8, width: 102, align: center"]Month 2016[/TD]
[TD="class: et9, width: 71, align: center"]Week Days[/TD]
[TD="class: et10, width: 73, align: center"]Holidays[/TD]
[TD="class: et9, width: 63, align: center"]Days Worked[/TD]
[TD="class: et12, width: 55, align: center"]x 5 Hrs[/TD]
[TD="class: et13, width: 62, align: center"]Expected Hours[/TD]
[TD="class: et14, width: 64, align: center"]PPL Hours[/TD]
[TD="class: et15, width: 63, align: center"][/TD]
[TD="class: et44, width: 62, align: center"][/TD]
[TD="class: et45, width: 83, align: center"]Productivity[/TD]
[TD="class: et46, width: 91, align: center"]Timeliness[/TD]
[/TR]
[TR]
[TD="class: et16, width: 102, align: general"]December[/TD]
[TD="class: et17, width: 71, align: center"]22[/TD]
[TD="class: et18, width: 73, align: center"]1[/TD]
[TD="class: et18, width: 63, align: center"]21[/TD]
[TD="class: et20, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]105[/TD]
[TD="class: et18, width: 64, align: center"]2[/TD]
[TD="class: et21, width: 63, align: center"]1.25[/TD]
[TD="class: et47, width: 62, align: center"]103.75[/TD]
[TD="class: et48, width: 83, align: center"]99%[/TD]
[TD="class: et49, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]January[/TD]
[TD="class: et23, width: 71, align: center"]20[/TD]
[TD="class: et24, width: 73, align: center"]2[/TD]
[TD="class: et18, width: 63, align: center"]18[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]90[/TD]
[TD="class: et26, width: 64, align: center"]8[/TD]
[TD="class: et21, width: 63, align: center"]FALSE[/TD]
[TD="class: et47, width: 62, align: center"]90[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]February[/TD]
[TD="class: et23, width: 71, align: center"]21[/TD]
[TD="class: et24, width: 73, align: center"]1[/TD]
[TD="class: et18, width: 63, align: center"]20[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]100[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]100[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]March[/TD]
[TD="class: et23, width: 71, align: center"]23[/TD]
[TD="class: et24, width: 73, align: center"]0[/TD]
[TD="class: et18, width: 63, align: center"]23[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]115[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]115[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]April[/TD]
[TD="class: et23, width: 71, align: center"]21[/TD]
[TD="class: et24, width: 73, align: center"]0[/TD]
[TD="class: et18, width: 63, align: center"]21[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]105[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]105[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]May[/TD]
[TD="class: et23, width: 71, align: center"]22[/TD]
[TD="class: et24, width: 73, align: center"]1[/TD]
[TD="class: et18, width: 63, align: center"]21[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]105[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]105[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]June[/TD]
[TD="class: et23, width: 71, align: center"]22[/TD]
[TD="class: et24, width: 73, align: center"]0[/TD]
[TD="class: et18, width: 63, align: center"]22[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]110[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]110[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]July[/TD]
[TD="class: et23, width: 71, align: center"]20[/TD]
[TD="class: et24, width: 73, align: center"]1[/TD]
[TD="class: et18, width: 63, align: center"]19[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]95[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]95[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]August[/TD]
[TD="class: et23, width: 71, align: center"]23[/TD]
[TD="class: et24, width: 73, align: center"]0[/TD]
[TD="class: et18, width: 63, align: center"]23[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]115[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]115[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]September[/TD]
[TD="class: et23, width: 71, align: center"]22[/TD]
[TD="class: et24, width: 73, align: center"]1[/TD]
[TD="class: et18, width: 63, align: center"]21[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]105[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]105[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et50, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]October[/TD]
[TD="class: et23, width: 71, align: center"]21[/TD]
[TD="class: et24, width: 73, align: center"]0[/TD]
[TD="class: et18, width: 63, align: center"]21[/TD]
[TD="class: et25, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]105[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]105[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et51, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et22, width: 102, align: general"]November[/TD]
[TD="class: et27, width: 71, align: center"]22[/TD]
[TD="class: et8, width: 73, align: center"]2[/TD]
[TD="class: et18, width: 63, align: center"]20[/TD]
[TD="class: et29, width: 55, align: center"]5[/TD]
[TD="class: et20, width: 62, align: center"]100[/TD]
[TD="class: et26, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"]0.00[/TD]
[TD="class: et47, width: 62, align: center"]100[/TD]
[TD="class: et48, width: 83, align: center"]100%[/TD]
[TD="class: et52, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et30, width: 102, align: general"][/TD]
[TD="class: et31, width: 71, align: center"]259[/TD]
[TD="class: et32, width: 73, align: center"]9[/TD]
[TD="class: et32, width: 63, align: center"]250[/TD]
[TD="class: et34, width: 55, align: center"]60[/TD]
[TD="class: et34, width: 62, align: center"]1250[/TD]
[TD="class: et35, width: 64, align: center"][/TD]
[TD="class: et36, width: 63, align: center"][/TD]
[TD="class: et53, width: 62, align: center"][/TD]
[TD="class: et54, width: 83, align: center"][/TD]
[TD="class: et55, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et37, width: 102, align: general"][/TD]
[TD="class: et38, width: 71, align: center"][/TD]
[TD="class: et38, width: 73, align: center"][/TD]
[TD="class: et39, width: 63, align: center"][/TD]
[TD="class: et39, width: 55, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et39, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et56, width: 83, align: center"][/TD]
[TD="class: et57, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et37, width: 102, align: general"][/TD]
[TD="class: et40, width: 71, align: center"]Expected Hours[/TD]
[TD="class: et40, width: 73, align: center"]Billed Hours[/TD]
[TD="class: et39, width: 63, align: center"]Bonus[/TD]
[TD="class: et39, width: 55, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et39, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et56, width: 83, align: center"][/TD]
[TD="class: et57, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et42, width: 102, align: general"]Q1[/TD]
[TD="class: et38, width: 71, align: center"]295[/TD]
[TD="class: et38, width: 73, align: center"]293.75[/TD]
[TD="class: et39, width: 63, align: center"][/TD]
[TD="class: et39, width: 55, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et39, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et56, width: 83, align: center"][/TD]
[TD="class: et57, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et42, width: 102, align: general"]Q2[/TD]
[TD="class: et38, width: 71, align: center"]325[/TD]
[TD="class: et38, width: 73, align: center"]325[/TD]
[TD="class: et39, width: 63, align: center"][/TD]
[TD="class: et39, width: 55, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et39, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et56, width: 83, align: center"][/TD]
[TD="class: et57, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et42, width: 102, align: general"]Q3[/TD]
[TD="class: et38, width: 71, align: center"]320[/TD]
[TD="class: et38, width: 73, align: center"]320[/TD]
[TD="class: et39, width: 63, align: center"][/TD]
[TD="class: et39, width: 55, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et39, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et56, width: 83, align: center"][/TD]
[TD="class: et57, width: 91, align: center"][/TD]
[/TR]
[TR]
[TD="class: et42, width: 102, align: general"]Q4[/TD]
[TD="class: et38, width: 71, align: center"]310[/TD]
[TD="class: et38, width: 73, align: center"]310[/TD]
[TD="class: et39, width: 63, align: center"][/TD]
[TD="class: et39, width: 55, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et39, width: 64, align: center"][/TD]
[TD="class: et21, width: 63, align: center"][/TD]
[TD="class: et39, width: 62, align: center"][/TD]
[TD="class: et56, width: 83, align: center"][/TD]
[TD="class: et57, width: 91, align: center"][/TD]
[/TR]
</tbody>[/TABLE]
I used to be so good at formulas. Now I can't wrap my head around them.
Help! ...if you can.