Professional Documents
Culture Documents
www.exceltemplates.com
Our new 2008 Editions provide financial risk analysis and goal setting s
establishing probable outcomes and minimizing risks much clearer and
All Risk Analysis and Cash Control spreadsheets are supplied in the Com
CUSTOMERS WHO HAVE RECENTLY PURCHASED OUR SOFTWARE - JUNE 26, 200
Shenzhen Maxfood Industrial Co. Ltd. China.
St. Louis Metro Police Department, St. Louis, MO.
Wachovia Bank, Durham, NC
Eastern Propane, Sparta, NJ
Oddyssey Capital, Mumbai, India
VanDerVenta & Associates , Henderson, CO.
Our Risk Analysis spreadsheets delivered with the Complete 2008 Edition provide larger simulatio
sk analysis and goal setting spreadsheets which will make your task of
mizing risks much clearer and quicker to define.
ed in Investment-Calc 2008.
plied in the Complete 2008 Edition zip file.
upplied with the Complete 2008 Edition zip file.
sheets are supplied in the Complete 2008 Edition in one easy zip file.
LETE EDITION SUPPLIES OVER 100 EXCEL FINANCIAL WORKBOOKS AND RISK ANALYSIS
Unit costs in most businesses are experiencing higher levels of volatility. In our Co
ranges of up to 15 cost categoroes for up to 15 products, services, customers, pati
The cost variations combine to produce the Confidence level for profit margin goals
Apply this Risk Analysis spreadsheet to find the optimum mix of products or service
the highest confidence level s.
OUTPUTS
Units
Price
180,750
190.07
High
Current
Low
Unit Costs
93.37
85.81
78.50
Unit Profit
96.70
104.27
111.57
Margin %
49.12%
45.14%
41.30%
Margin $
88,793
81,599
74,651
CONSOLIDATION
Output
Unit Costs
(Units)
Upper Cost Forecast
Current Forecast
180,750
Title 1
Output
(Units)
7,750
Title 2
Output
(Units)
10,000
Wage Costs
Office
Storage
20.42
7.03
2.79
19.59
6.04
2.63
19.35
5.19
2.43
Wage Costs
Office
Storage
45.95
10.00
0.00
45.00
5.95
0.00
44.50
4.95
0.00
Wage Costs
Office
Storage
35.95
6.95
1.65
35.85
5.95
1.45
Unit Costs
Unit Costs
Title 3
35.75
Output
(Units)
5,000
Title 4
Output
(Units)
6,000
Title 5
Output
(Units)
9,500
Title 6
Output
(Units)
15,750
Title 7
Output
(Units)
27,500
Title 8
Output
(Units)
16,000
Title 9
Output
(Units)
4.95
1.35
Wage Costs
Office
Storage
21.56
2.56
2.95
21.35
2.56
2.75
21.25
2.56
2.50
Wage Costs
Office
Storage
14.50
3.95
1.45
14.50
3.95
1.45
14.50
3.95
1.45
Wage Costs
Office
Storage
21.56
6.95
2.95
21.35
5.95
2.75
21.05
4.95
2.50
Wage Costs
Office
Storage
34.75
8.85
4.00
34.00
8.85
4.00
33.75
8.85
4.00
Wage Costs
Office
Storage
16.00
6.95
2.95
15.00
5.95
2.75
14.75
4.95
2.50
Wage Costs
Office
Storage
16.00
6.95
2.95
15.00
5.95
2.75
14.75
4.95
2.50
Wage Costs
Office
Storage
16.00
6.95
2.95
Unit Costs
Unit Costs
Unit Costs
Unit Costs
Unit Costs
Unit Costs
Unit Costs
Current Forecast
1,250
Title 10
Output
(Units)
3,000
Title 11
Output
(Units)
14,000
Title 12
Output
(Units)
8,500
Title 13
Output
(Units)
30,000
Title 14
Output
(Units)
20,000
Title 15
Output
(Units)
6,500
15.00
5.95
2.75
14.75
4.95
2.50
Wage Costs
Office
Storage
16.00
6.95
2.95
15.00
5.95
2.75
14.75
4.95
2.50
Wage Costs
Office
Storage
16.00
6.95
2.95
15.00
5.95
2.75
14.75
4.95
2.50
Wage Costs
Office
Storage
16.00
6.95
2.95
15.00
5.95
2.75
14.75
4.95
2.50
Wage Costs
Office
Storage
16.00
6.95
2.95
15.00
5.95
2.75
14.75
4.95
2.50
Wage Costs
Office
Storage
16.00
6.95
2.95
15.00
5.95
2.75
14.75
4.95
2.50
Wage Costs
Office
Storage
16.00
6.95
2.95
15.00
5.95
2.75
14.75
4.95
2.50
Unit Costs
Unit Costs
Unit Costs
Unit Costs
Unit Costs
Unit Costs
Risk Analysis
TARGET
Profit Margin Target >
80,000
64.5%
35.5%
Utilities
Energy
Costs 5
Costs 6
Costs 7
Costs 8
Costs 9
Costs 10
3.43
13.14
5.15
15.08
16.04
4.18
5.49
0.00
2.80
10.80
4.77
14.24
15.17
3.91
5.29
0.00
1.77
8.16
4.73
13.39
14.20
3.68
5.05
0.00
Utilities
Energy
Costs 5
Costs 6
Costs 7
Costs 8
Costs 9
Costs 10
2.95
12.50
18.55
17.99
18.45
4.55
15.00
0.00
2.25
9.75
20.00
16.99
17.45
4.25
14.00
0.00
1.00
6.50
22.85
15.99
16.33
4.00
13.95
0.00
Utilities
Energy
Costs 5
Costs 6
Costs 7
Costs 8
Costs 9
Costs 10
3.67
25.50
3.45
7.54
18.45
4.55
4.89
0.00
3.50
23.75
3.00
7.25
17.45
4.25
4.75
0.00
3.25
22.95
2.85
7.00
16.33
4.00
4.50
0.00
Utilities
Energy
Costs 5
Costs 6
Costs 7
Costs 8
Costs 9
Costs 10
2.56
6.75
4.95
0.00
0.00
0.00
6.95
0.00
2.45
6.25
4.35
0.00
0.00
0.00
6.50
0.00
2.35
6.00
4.00
0.00
0.00
0.00
6.35
0.00
Utilities
Energy
Costs 5
Costs 6
Costs 7
Costs 8
Costs 9
Costs 10
5.95
12.50
3.45
17.99
18.45
4.55
4.89
0.00
5.50
9.75
3.00
16.99
17.45
4.25
4.75
0.00
5.40
6.50
2.85
15.99
16.33
4.00
4.50
0.00
Utilities
Energy
Costs 5
Costs 6
Costs 7
Costs 8
Costs 9
Costs 10
2.95
4.95
6.95
12.95
12.87
0.00
6.95
0.00
2.25
4.75
6.25
12.00
12.25
0.00
6.50
0.00
1.00
4.50
5.75
11.00
11.50
0.00
6.25
0.00
Utilities
Energy
Costs 5
Costs 6
Costs 7
Costs 8
Costs 9
Costs 10
6.95
18.00
12.89
0.00
0.00
4.55
4.89
0.00
6.45
17.00
12.56
0.00
0.00
4.25
4.75
0.00
6.35
16.50
12.45
0.00
0.00
4.00
4.50
0.00
Utilities
Energy
Costs 5
Costs 6
Costs 7
Costs 8
Costs 9
Costs 10
2.95
12.50
3.45
17.99
18.45
4.55
4.89
0.00
2.25
9.75
3.00
16.99
17.45
4.25
4.75
0.00
1.00
6.50
2.85
15.99
16.33
4.00
4.50
0.00
Utilities
Energy
Costs 5
Costs 6
Costs 7
Costs 8
Costs 9
Costs 10
2.95
12.50
3.45
17.99
18.45
4.55
4.89
0.00
2.25
9.75
3.00
16.99
17.45
4.25
4.75
0.00
1.00
6.50
2.85
15.99
16.33
4.00
4.50
0.00
Utilities
Energy
Costs 5
Costs 6
Costs 7
Costs 8
Costs 9
Costs 10
2.95
12.50
3.45
17.99
18.45
4.55
4.89
0.00
2.25
9.75
3.00
16.99
17.45
4.25
4.75
0.00
1.00
6.50
2.85
15.99
16.33
4.00
4.50
0.00
Utilities
Energy
Costs 5
Costs 6
Costs 7
Costs 8
Costs 9
Costs 10
2.95
12.50
3.45
17.99
18.45
4.55
4.89
0.00
2.25
9.75
3.00
16.99
17.45
4.25
4.75
0.00
1.00
6.50
2.85
15.99
16.33
4.00
4.50
0.00
Utilities
Energy
Costs 5
Costs 6
Costs 7
Costs 8
Costs 9
Costs 10
2.95
12.50
3.45
17.99
18.45
4.55
4.89
0.00
2.25
9.75
3.00
16.99
17.45
4.25
4.75
0.00
1.00
6.50
2.85
15.99
16.33
4.00
4.50
0.00
Utilities
Energy
Costs 5
Costs 6
Costs 7
Costs 8
Costs 9
Costs 10
2.95
12.50
3.45
17.99
18.45
4.55
4.89
0.00
2.25
9.75
3.00
16.99
17.45
4.25
4.75
0.00
1.00
6.50
2.85
15.99
16.33
4.00
4.50
0.00
Utilities
Energy
Costs 5
Costs 6
Costs 7
Costs 8
Costs 9
Costs 10
2.95
12.50
3.45
17.99
18.45
4.55
4.89
0.00
2.25
9.75
3.00
16.99
17.45
4.25
4.75
0.00
1.00
6.50
2.85
15.99
16.33
4.00
4.50
0.00
Utilities
Energy
Costs 5
Costs 6
Costs 7
Costs 8
Costs 9
Costs 10
2.95
12.50
3.45
17.99
18.45
4.55
4.89
0.00
2.25
9.75
3.00
16.99
17.45
4.25
4.75
0.00
1.00
6.50
2.85
15.99
16.33
4.00
4.50
0.00
Utilities
Energy
Costs 5
Costs 6
Costs 7
Costs 8
Costs 9
Costs 10
2.95
12.50
3.45
17.99
18.45
4.55
4.89
0.00
2.25
9.75
3.00
16.99
17.45
4.25
4.75
0.00
1.00
6.50
2.85
15.99
16.33
4.00
4.50
0.00
190.07
Costs 11
Costs 12
Costs 13
Costs 14
Unit Costs
0.63
0.00
0.00
0.00
93.37
0.58
0.00
0.00
0.00
85.81
0.55
0.00
0.00
0.00
78.50
Price
179.95
Costs 11
Costs 12
Costs 13
Costs 14
0.00
0.00
0.00
0.00
145.94
0.00
0.00
0.00
0.00
135.64
0.00
0.00
0.00
0.00
130.07
Price
199.95
Costs 11
Costs 12
Costs 13
Costs 14
0.00
0.00
0.00
0.00
112.60
0.00
0.00
0.00
0.00
107.20
0.00
0.00
0.00
0.00
Price
189.95
102.93
Costs 11
Costs 12
Costs 13
Costs 14
0.00
0.00
0.00
0.00
48.28
0.00
0.00
0.00
0.00
46.21
0.00
0.00
0.00
0.00
45.01
Price
189.95
Costs 11
Costs 12
Costs 13
Costs 14
0.00
0.00
0.00
0.00
87.68
0.00
0.00
0.00
0.00
81.59
0.00
0.00
0.00
0.00
75.47
Price
189.95
Costs 11
Costs 12
Costs 13
Costs 14
11.95
0.00
0.00
0.00
91.03
11.00
0.00
0.00
0.00
85.05
10.50
0.00
0.00
0.00
79.00
Price
189.95
Costs 11
Costs 12
Costs 13
Costs 14
0.00
0.00
0.00
0.00
94.88
0.00
0.00
0.00
0.00
91.86
0.00
0.00
0.00
0.00
90.40
Price
189.95
Costs 11
Costs 12
Costs 13
Costs 14
0.00
0.00
0.00
0.00
90.68
0.00
0.00
0.00
0.00
82.14
0.00
0.00
0.00
0.00
73.37
Price
189.95
Costs 11
Costs 12
Costs 13
Costs 14
0.00
0.00
0.00
0.00
90.68
0.00
0.00
0.00
0.00
82.14
0.00
0.00
0.00
0.00
73.37
Price
189.95
Costs 11
Costs 12
Costs 13
Costs 14
0.00
0.00
0.00
0.00
90.68
0.00
0.00
0.00
0.00
82.14
0.00
0.00
0.00
0.00
73.37
Price
189.95
Costs 11
Costs 12
Costs 13
Costs 14
0.00
0.00
0.00
0.00
90.68
0.00
0.00
0.00
0.00
82.14
0.00
0.00
0.00
0.00
73.37
Price
189.95
Costs 11
Costs 12
Costs 13
Costs 14
0.00
0.00
0.00
0.00
90.68
0.00
0.00
0.00
0.00
82.14
0.00
0.00
0.00
0.00
73.37
Price
189.95
Costs 11
Costs 12
Costs 13
Costs 14
0.00
0.00
0.00
0.00
90.68
0.00
0.00
0.00
0.00
82.14
0.00
0.00
0.00
0.00
73.37
Price
189.95
Costs 11
Costs 12
Costs 13
Costs 14
0.00
0.00
0.00
0.00
90.68
0.00
0.00
0.00
0.00
82.14
0.00
0.00
0.00
0.00
73.37
Price
189.95
Costs 11
Costs 12
Costs 13
Costs 14
0.00
0.00
0.00
0.00
90.68
0.00
0.00
0.00
0.00
82.14
0.00
0.00
0.00
0.00
73.37
Price
189.95
Costs 11
Costs 12
Costs 13
Costs 14
0.00
0.00
0.00
0.00
90.68
0.00
0.00
0.00
0.00
82.14
0.00
0.00
0.00
0.00
73.37
Enter variable sales patterns and costs per buyer into the table C20 - H2
Enter two gross margin goals into F13 and F13.
The Confidence percentages in G13 and G15 express the chances that ea
Sales Target
$130,000
Gross Margin
Goal 1
Target 1
$75,000
Goal 2
65.27%
Target 2
$85,000
Numbers of
Average
Customers
Spend 1
Spend 2
Spend 3
UPPER LEVEL
2,500
$19.95
$13.75
$24.67
MEAN LEVEL
2,250
$19.50
$12.50
$22.95
LOWER LEVEL
1,950
$18.95
$10.75
$17.50
Customers
Spend 1
Spend 2
Spend 3
2,289
19.22
12.61
21.12
2,289
19.22
12.61
21.12
2,289
19.22
12.61
21.12
2,289
19.22
12.61
21.12
2,289
19.22
12.61
21.12
2,289
19.22
12.61
21.12
2,289
19.22
12.61
21.12
2,289
19.22
12.61
21.12
2,289
19.22
12.61
21.12
10
2,289
19.22
12.61
21.12
11
2,289
19.22
12.61
21.12
12
2,289
19.22
12.61
21.12
13
2,289
19.22
12.61
21.12
14
2,289
19.22
12.61
21.12
15
2,289
19.22
12.61
21.12
16
2,289
19.22
12.61
21.12
17
2,289
19.22
12.61
21.12
18
2,289
19.22
12.61
21.12
19
2,289
19.22
12.61
21.12
20
2,289
19.22
12.61
21.12
21
2,289
19.22
12.61
21.12
22
2,289
19.22
12.61
21.12
23
2,289
19.22
12.61
21.12
24
2,289
19.22
12.61
21.12
25
2,289
19.22
12.61
21.12
26
2,289
19.22
12.61
21.12
27
2,289
19.22
12.61
21.12
28
2,289
19.22
12.61
21.12
29
2,289
19.22
12.61
21.12
30
2,289
19.22
12.61
21.12
31
2,289
19.22
12.61
21.12
32
2,289
19.22
12.61
21.12
33
2,289
19.22
12.61
21.12
34
2,289
19.22
12.61
21.12
35
2,289
19.22
12.61
21.12
36
2,289
19.22
12.61
21.12
37
2,289
19.22
12.61
21.12
38
2,289
19.22
12.61
21.12
39
2,289
19.22
12.61
21.12
40
2,289
19.22
12.61
21.12
41
2,289
19.22
12.61
21.12
42
2,289
19.22
12.61
21.12
43
2,289
19.22
12.61
21.12
44
2,289
19.22
12.61
21.12
45
2,289
19.22
12.61
21.12
46
2,289
19.22
12.61
21.12
47
2,289
19.22
12.61
21.12
The Program version provides 1500 cells for higher simulation accuracy.
Cost
Spend 4
Per Buyer
Sales
Profit
$6.95
38.00%
163,300
101,246
$4.95
40.00%
134,775
80,865
$2.95
42.00%
97,793
56,720
Average
Reach
Spend 4
Support Costs
Gross Margin
Sales Target?
5.62
11.34%
$132,591.22
5.62
111.34%
$132,592.22
5.62
211.34%
$132,593.22
5.62
311.34%
$132,594.22
5.62
411.34%
$132,595.22
5.62
511.34%
$132,596.22
5.62
611.34%
$132,597.22
5.62
711.34%
$132,598.22
5.62
811.34%
$132,599.22
5.62
911.34%
$132,600.22
5.62
1011.34%
$132,601.22
5.62
1111.34%
$132,602.22
5.62
1211.34%
$132,603.22
5.62
1311.34%
$132,604.22
5.62
1411.34%
$132,605.22
5.62
1511.34%
$132,606.22
5.62
1611.34%
$132,607.22
5.62
1711.34%
$132,608.22
5.62
1811.34%
$132,609.22
5.62
1911.34%
$132,610.22
5.62
2011.34%
$132,611.22
5.62
2111.34%
$132,612.22
5.62
2211.34%
$132,613.22
5.62
2311.34%
$132,614.22
5.62
2411.34%
$132,615.22
5.62
2511.34%
$132,616.22
5.62
2611.34%
$132,617.22
5.62
2711.34%
$132,618.22
5.62
2811.34%
$132,619.22
5.62
2911.34%
$132,620.22
5.62
3011.34%
$132,621.22
5.62
3111.34%
$132,622.22
5.62
3211.34%
$132,623.22
5.62
3311.34%
$132,624.22
5.62
3411.34%
$132,625.22
5.62
3511.34%
$132,626.22
5.62
3611.34%
$132,627.22
5.62
3711.34%
$132,628.22
5.62
3811.34%
$132,629.22
5.62
3911.34%
$132,630.22
5.62
4011.34%
$132,631.22
5.62
4111.34%
$132,632.22
5.62
4211.34%
$132,633.22
5.62
4311.34%
$132,634.22
5.62
4411.34%
$132,635.22
5.62
4511.34%
$132,636.22
5.62
4611.34%
$132,637.22
,
ndividual
h unit
Costing Basis
Product:
Industrial Traps
f Costs
Sale Price
$1.00
Dollar Value
$1.00
Standard Costs
$0.00
Profit Contribution
$1.00
Percentage Margin
100.00%
Lookup
NOT AVAILABLE IN SCHEMATICS
Equipment
ts
Direct Employees
Hourly Cost
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
Selection No:
$1.00
MATERIAL COSTS
$0.00
$1.00
OVERHEAD COSTS
Standard Cost
Employee ID#
2
Man Hours
Total Costs
0.0
$0.00
Totals
$0.00
Hours Work
Total Costs
Hourly Cost
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
Hours
COSTING
0.0
$0.00
0.0
$0.00
$0.00
Lookup
0
OVERHEAD COST BURDEN RATE
1
Index CodeCost Allocation Basis Code #
$0.00
$0.00
$0.00
Unit Cost
$0.00
Employed
0
3 $1 Sales Revenues
$0.00
Materials ID#
Man Hours
0.00
Total Costs
MATERIAL COSTS
$0.00
Totals
$0.00
Hours Work
Total Costs
Description
Unit Costs
Units Used
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
0.00
$0.00
$0.000
0.0
Annual Costs
0
$0.00
Costs
$0.00
$0
$0.00
$0.00
$0
$0.00
$8,000,000
$0.00
$0
$0.00
Total Costs
$0.00
Totals
0.00%
Total Costs
Machine Hours
0.0
Hours Worked
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
$0.00
$0.00
0.0
Total Costs
$0.00
$0.00
Total Depn
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00
$0.00