Anda di halaman 1dari 5

Cat.

Admin
Admin
Demand
Demand
Demand
Labor
Labor
Labor
Material
Material
Material
R&D
R&D

1000%
6.6-9.1
1.3-1.7
.3-.4
.1-.2
0.1
.3-.4
0.1
0
0.1
.1 - .2
0
4.5-5.7
.8-1.1

$4,774.85

AV savings
$388.3
$74.21
$54.25
$23.25
$27.10
$211.87
$60.53
$84.21
$126.31
$210.22
$39.16

1500%
17.6-23.8
3.7-5
.9-1.1
.4-.5
0.2
.9-1.1
.4-.5
0.1
0.2
0.2
0.1
11.9-15.2
2.5-3.2

Av savings2
$1,024.03
$215.19
$155.00
$69.75
$54.20
$605.33
$272.40
$60.53
$168.41
$168.41
$84.2
$558.53
$117.48

Name
Benchmarking
Vendor
Channel (sales)
UNEP (sales)
Quality Function (both)
Quality Initiative
CCE
GEMI
CPI
GEMI
CCE
Concurrent
Quality Function

Revenue
Sales
VARIABLE COSTS
Direct Labor
Direct Material
Inventory Carry
Total Variable Costs
Contribution Margin
PERIOD COSTS
Depreciation
SG&A: R&D
:Promotion
:Sales
:Admin
Total Period Costs
Net Margin

Able
$35,620

Acre
$45,928

Adam
$23,678

Aft
$54,706

Agape
$42,981

$8,067
$13,009
$525
$21,600
$14,020

$12,382
$13,439
$632
$26,453
$19,475

$5,563
$9,511
$545
$15,620
$8,058

$16,538
$25,287
$1,330
$43,155
$11,550

$12,794
$17,088
$954
$30,836
$12,144

$4,080
$694
$1,400
$2,000
$798
$8,972
$5,048

$4,900
$899
$1,400
$2,500
$1,029
$10,728
$8,748

$1,320
$473
$1,400
$2,500
$530
$6,223
$1,835

$1,699
$672
$1,500
$2,500
$1,225
$7,596
$3,955

$1,520
$648
$1,400
$2,500
$963
$7,031
$5,113

Acme
$15,475

Apple
$2,515

$4,370
$4,839
$0
$9,208
$6,267
$1,267
$0
$2,500
$2,000
$347
$6,113
$153

NA
$0

TOTAL
$220,902

0.0%
100.00%

$820
$1,032
$0
$1,852
$664

$0
$0
$0
$0
$0

$60,533
$84,205
$3,985
$148,724
$72,178

27.40%
38.10%
1.80%
67.30%
32.70%

$733
$736
$2,000
$1,500
$56
$5,026
($4,362)

$0
$0
$0
$0
$0
$0
$0

$15,519
$4,122
$11,600
$15,500
$4,947
$51,688
$20,490

7.00%
1.90%
5.30%
7.00%
2.20%
23.40%
9.30%

all mark budget


$27,100

Traditional:
print
mail

700
800

Low
print
mail

should:

7300

Did:

9800

700
800

High

Waisted:
Trade

300

web
email

500
600

web
email

500
600

Pro

Size

Outside
Sales
Inside
Sales
Distributors

Traditional

Low End

High End

Pfmn

Size

Low

Medium

High

Medium

High

Medium

Low

Medium

High

Medium

High

High

Low

Low

Low

max 12
max 30
max 15

Anda mungkin juga menyukai