You are on page 1of 1

83,629,808

,345 9 0 ,0 0 0 ,0 0 0 ,0 0 0 TOTAL SALES – SALARY – MANPOWER SIMULATION


8 0 ,0 0 0 ,0 0 0 ,0 0 0 67,273,939 66,106,365
,236 ,795 61,551,420
7 0 ,0 0 0 ,0 0 0 ,0 0 0

53,492,553 ,864
6 0 ,0 0 0 ,0 0 0 ,0 0 0
,565 47,262,157
,337
5 0 ,0 0 0 ,0 0 0 ,0 0 0
35,462,078
4 0 ,0 0 0 ,0 0 0 ,0 0 0
,336
20,992,985
3 0 ,0 0 0 ,0 0 0 ,0 0 0
18,263,527
,420 11,202,890 ,510 Total Sales : 470,311,019,064
2 0 ,0 0 0 ,0 0 0 ,0 0 0

4,388,940, ,560
684,351,21 886
1 0 ,0 0 0 ,0 0 0 ,0 0 0

0
0

8,563,000,865
9 ,3 0 0 ,0 0 0 ,0 0 0

8,547,736,044 8,542,065,594
8 ,3 0 0 ,0 0 0 ,0 0 0
23,697,568,172 ( 5,924,392,043 / Month )
7 ,3 0 0 ,0 0 0 ,0 0 0
6,874,030,998
6 ,3 0 0 ,0 0 0 ,0 0 0
22,201,505,212 ( 5,550,376,303 / Month )
4,984,044,059
5 ,3 0 0 ,0 0 0 ,0 0 0

4,725,896,266
21,335,925,928 ( 5,333,981,482 / Month )
4 ,3 0 0 ,0 0 0 ,0 0 0

49,241,396,636 3,418,966,436 3,585,656,374


3 ,3 0 0 ,0 0 0 ,0 0 0

959
2 ,3 0 0 ,0 0 0 ,0 0 0

964 960 January - August 21,497,974,497 ( 5,374,493,624 / Month )


1 ,3 0 0 ,0 0 0 ,0 0 0

950

3 0 0 ,0 0 0 ,0 0 0
September - December
850

750
712 712 712
687 684 680 673 665
642 642 642 642
650
609
642 593 587
559
550
72,938,964,808 ( - 2,199,593,675 )
552
71,442,901,848 ( - 703,530,715 ) 508
450

TOTAL Labor Cost Approved 70,739,371,133 70,577,322,564 ( + 162,048,569 )

You might also like