IL_EX19_7a_RubyRawls_1.xlsx
Support_EX19_7a_365.xlsx
March 28, 2022ChildLaborTraffickinginWestAfrica.docx
March 28, 2022Documentation
| Illustrated Excel 2019 | Module 7: SAM Project 1a | |
| Chastain Group | |
| EXCHANGE DATA WITH OTHER PROGRAMS | |
| Author: | Ruby Rawls |
| Note: Do not edit this sheet. If your name does not appear in cell B6, please download a new copy of the file from the SAM website. | |
Merger Options
| Merger Options |
Hola
BrandUp
D&M
Revenue Comparison
| 365 Marketing | D&M Group | |||||||||||
| Revenues | 2017 | 2018 | 2019 | 2020 | 2021 | Revenues | 2017 | 2018 | 2019 | 2020 | 2021 | |
| Q1 | $ 68,000 | $ 80,400 | $ 81,750 | $ 91,050 | $ 94,000 | Q1 | $ 41,000 | $ 53,300 | $ 54,050 | $ 64,150 | $ 63,900 | |
| Q2 | 77,800 | 81,750 | 90,500 | 95,500 | 95,500 | Q2 | 50,200 | 50,750 | 63,600 | 68,100 | 67,800 | |
| Q3 | 83,575 | 90,675 | 93,750 | 100,500 | 99,350 | Q3 | 56,275 | 56,675 | 62,750 | 73,200 | 70,150 | |
| Q4 | 85,850 | 90,750 | 91,775 | 100,500 | 102,500 | Q4 | 63,150 | 61,075 | 63,675 | 78,800 | 77,300 | |
| Total | $ 319,225 | $ 344,575 | $ 363,775 | $ 392,550 | $ 401,350 | Total | $ 210,625 | $ 221,800 | $ 244,075 | $ 284,250 | $ 279,150 | |
| BrandUp | Hola | |||||||||||
| Revenues | 2017 | 2018 | 2019 | 2020 | 2021 | Revenues | 2017 | 2018 | 2019 | 2020 | 2021 | |
| Q1 | $ 53,000 | $ 75,400 | $ 76,750 | $ 80,050 | $ 82,300 | Q1 | $ 38,500 | $ 38,400 | $ 39,950 | $ 41,020 | $ 44,000 | |
| Q2 | 68,700 | 70,750 | 80,100 | 89,200 | 81,200 | Q2 | 47,220 | 47,750 | 48,500 | 48,750 | 48,800 | |
| Q3 | 68,575 | 70,675 | 73,750 | 77,820 | 70,950 | Q3 | 50,175 | 50,675 | 53,750 | 50,775 | 51,350 | |
| Q4 | 68,850 | 71,750 | 77,715 | 79,300 | 82,500 | Q4 | 59,850 | 60,050 | 60,775 | 60,990 | 82,500 | |
| Total | $ 259,125 | $ 288,575 | $ 308,315 | $ 326,370 | $ 316,950 | Total | $ 195,745 | $ 196,875 | $ 202,975 | $ 201,535 | $ 226,650 | |
