home
***
CD-ROM
|
disk
|
FTP
|
other
***
search
/
CD ROM Paradise Collection 4
/
CD ROM Paradise Collection 4 1995 Nov.iso
/
business
/
jtsc1.zip
/
PACK1.PRG
/
PROC7.REP
< prev
next >
Wrap
Text File
|
1994-09-30
|
3KB
|
43 lines
TNY2 Manchester To Tenerife (British Airways)
╔══════╤═══════╤═══════╤════╤══════╤══════╤════╤═══╤═══════╤═════════╗
║Date │Selling│Buying │ L/F│ Tax│ O/H│Sts.│Sd.│Com. Pd│Net Sales║
╠══════╪═══════╪═══════╪════╪══════╪══════╪════╪═══╪═══════╪═════════╣
║Apr 4 │ 124.00│ 84.00│ 92%│ 14.00│ 8.50│ 40│ 36│ 15.00%│ 3,794.40║
║Apr 11│ 124.00│ 84.00│ 92%│ 14.00│ 8.50│ 40│ 36│ 15.00%│ 3,794.40║
║Apr 18│ 124.00│ 84.00│ 92%│ 14.00│ 8.50│ 40│ 36│ 15.00%│ 3,794.40║
║Apr 25│ 124.00│ 84.00│*95%│ 14.00│ 8.50│ 40│ 38│ 15.00%│ 4,005.20║
║May 2 │*149.00│ 84.00│ 95%│ 14.00│ 8.50│ 40│ 38│*12.50%│ 4,954.44║
║May 9 │ 149.00│ 84.00│ 95%│ 14.00│ 8.50│ 40│ 38│ 12.50%│ 4,954.44║
║May 16│ 149.00│ 84.00│ 95%│ 14.00│ 8.50│ 40│ 38│ 12.50%│ 4,954.44║
║May 23│ 149.00│ 84.00│ 95%│ 14.00│ 8.50│ 40│ 38│ 12.50%│ 4,954.44║
║May 30│*169.00│ 84.00│ 95%│ 14.00│ 8.50│ 40│ 38│ 12.50%│ 5,619.06║
║Jun 6 │*144.00│ 84.00│ 95%│ 14.00│ 8.50│ 40│ 38│ 12.50%│ 4,788.00║
║Jun 13│ 144.00│ 84.00│ 95%│ 14.00│ 8.50│ 40│ 38│ 12.50%│ 4,788.00║
║Jun 20│*149.00│ 84.00│ 95%│ 14.00│ 8.50│ 40│ 38│*10.00%│ 5,095.80║
║Jun 27│ 149.00│ 84.00│ 95%│ 14.00│ 8.50│ 40│ 38│ 10.00%│ 5,095.80║
║Jul 4 │ 149.00│ 84.00│*97%│ 14.00│ 8.50│ 40│ 38│ 10.00%│ 5,095.80║
║Jul 11│ 149.00│ 84.00│ 97%│ 14.00│ 8.50│ 40│ 38│ 10.00%│ 5,095.80║
║Jul 18│*159.00│ 84.00│ 97%│ 14.00│ 8.50│ 40│ 38│ 10.00%│ 5,437.80║
║Jul 25│*179.00│ 84.00│ 97%│ 14.00│*11.00│ 40│ 38│ 10.00%│ 6,121.80║
║Aug 1 │ 179.00│ 84.00│ 97%│ 14.00│ 11.00│ 40│ 38│ 10.00%│ 6,121.80║
║Aug 8 │ 179.00│ 84.00│ 97%│ 14.00│ 11.00│ 40│ 38│ 10.00%│ 6,121.80║
║Aug 15│ 179.00│ 84.00│*95%│ 14.00│ 11.00│ 40│ 38│ 10.00%│ 6,121.80║
║Aug 22│ 179.00│ 84.00│ 95%│ 14.00│ 11.00│ 40│ 38│ 10.00%│ 6,121.80║
║Aug 29│*159.00│ 84.00│ 95%│ 14.00│ 11.00│ 40│ 38│*12.50%│ 5,286.56║
║Sep 5 │*149.00│ 84.00│ 95%│ 14.00│ 11.00│ 40│ 38│ 12.50%│ 4,954.06║
║Sep 12│ 149.00│ 84.00│ 95%│ 14.00│ 11.00│ 40│ 38│ 12.50%│ 4,954.06║
║Sep 19│ 149.00│ 84.00│ 95%│ 14.00│ 11.00│ 40│ 38│ 12.50%│ 4,954.06║
║Sep 26│* 0.00│ 84.00│ 95%│ 14.00│* 8.50│ 40│ 38│ 12.50%│ 0.00║
╠══════╧═══════╧═══════╧════╧══════╧══════╧════╧═══╧═══════╧═════════╣
║Net Cost 87,360.00 Cost Per Seat ║
║Add Tax 13,748.00 ───────────── ║
║Add O/H 9,202.00 Net 84.00 ║
║ ──────────── Gross 112.33 ──────────── ║
║ 110,310.00 126,979.96 ║
║ ════════════ ════════════ ║
║ ║
║Net Profit 16,669.96 ( 15.11% ) ║
║ ║
║Buying Price Required for 15.00% - 84.10 ║
╚════════════════════════════════════════════════════════════════════╝