Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 10

Return on sales

24.35

ROIC
21.50
Asset turns
0.88
Unit Price

Sales/Year
70552
Flow rate tables/Year
0

Indirect Cost/year
0

Cost of goods sold/yr


53374
Direct Cost/year
0

Sale/yr
70552

Fixed capital
29873

total Capital
79890

Wrking Capital
50017
No of workers
Labor Hrs avabl/yr
0.00 Man-hrs/yr
0

Labour content/table
Hrs of Lbr/Table 40
40.00 % idle time/table
0.00

Rent

Markting

Management

QA and Finishing

Depreciation

Labor Hrs avabl/yr


Labour costs/yr 0
0 Wage rate/hr
20

Flow rate of table/yr


Material cost/yr 0
0 Material cost/Table
0

Raw Matrl
Inventory
1606 WIP
1606

Material Cost/yr
Prepaid Expenses 0
0 Payment term (1 month)
0.0000

Flow time( 3 month)


Unearned Revenue 0.00
0 Down Payments
0
Number of Days/ yr

No of Hrs/ day

Set up/table

Waiting Time/table
Wood price/Kg
BOM/ Table
Kg wood/table
0 % of scrap/table
Sales/yr
70552
% Down
0.50

You might also like