Docstoc

mis

Document Sample
mis Powered By Docstoc
					Year                 1997                                   1998                            1999
MN              Duster      Mover        Blizzard      Duster       Mover Blizzard       Duster
Price                  160        400           720          160         400      720         160
Unit                18000      21600         18000         18000       21600    18000      18000
Sales            2880000 8640000         12960000       2880000      8640000 12960000    2880000
Apprenuic               8.8        8.8           8.8          9.6         9.6      9.6       11.2
Apprenuic_Hour            5          5             5            5           5        5          5
Journeyman              9.6        9.6           9.6         10.8        10.8     10.8       10.8
Journeyman_Hour           5        10            20             5         10       20           5
Labor            1656000 3024000           4248000      1836000      3369600 4752000     1980000
Material          432000 1296000          1944000        432000     1296000 1944000      432000
OtherExpense      720000 2160000          3240000        720000     2160000 3240000      720000
OperatingIncome    72000 2160000          3528000       -108000     1814400 3024000      #######
Tax                  48%         48%           48%          48%         48%      48%         48%
NextIncome          37440 1123200          1834560        -56160      943488 1572480     -131040
TotalIncome                                2995200                            2459808
                               2000                                   2001
Mover     Blizzard        Duster        Mover        Blizzard     Duster       Mover       Blizzard
     400            720          160          400          720          160         400          720
   21600         18000        18000         21600        18000       18000        21600        18000
 8640000     12960000      2880000        8640000    12960000      2880000      8640000     1.3E+07
     11.2          11.2           9.6          9.6          9.6          9.6         9.6          9.6
        5             5             5            5            5            5           5            5
     10.8          10.8         10.8          10.8         10.8        10.8         10.8         10.8
      10             20             5          10           20             5         10           20
 3542400       4896000     1836000        3369600      4752000     1836000      3369600     4752000
1296000       1944000       432000       1296000      1944000      432000      1296000     1944000
2160000       3240000       720000       2160000      3240000      720000      2160000     3240000
1641600       2880000      -108000       1814400      3024000     -108000      1814400     3024000
    48%            48%         48%           48%          48%          48%         48%          48%
  853632       1497600       -56160        943488      1572480      -56160       943488     1572480
               2220192                                 2459808                              2459808

				
DOCUMENT INFO
Shared By:
Categories:
Tags:
Stats:
views:0
posted:2/5/2013
language:German
pages:2