Hi, This is a very basic formula i believe but it is giving me incorrect results, i have tried all the things i can think of including the format /decimals of the values ut i have no idea why its giving me incorrect figures.
I could have the whole formulas wrong as im not very goof with excel, any help would be appriciated.

I have attached the sheet- thanks in advance.Comp.xlsx