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 >
Text File  |  1994-09-30  |  3KB  |  43 lines
  1.     TNY2      Manchester To Tenerife (British Airways)
  2.     ╔══════╤═══════╤═══════╤════╤══════╤══════╤════╤═══╤═══════╤═════════╗
  3.     ║Date  │Selling│Buying │ L/F│   Tax│   O/H│Sts.│Sd.│Com. Pd│Net Sales║
  4.     ╠══════╪═══════╪═══════╪════╪══════╪══════╪════╪═══╪═══════╪═════════╣
  5.     ║Apr 4 │ 124.00│  84.00│ 92%│ 14.00│  8.50│  40│ 36│ 15.00%│ 3,794.40║
  6.     ║Apr 11│ 124.00│  84.00│ 92%│ 14.00│  8.50│  40│ 36│ 15.00%│ 3,794.40║
  7.     ║Apr 18│ 124.00│  84.00│ 92%│ 14.00│  8.50│  40│ 36│ 15.00%│ 3,794.40║
  8.     ║Apr 25│ 124.00│  84.00│*95%│ 14.00│  8.50│  40│ 38│ 15.00%│ 4,005.20║
  9.     ║May 2 │*149.00│  84.00│ 95%│ 14.00│  8.50│  40│ 38│*12.50%│ 4,954.44║
  10.     ║May 9 │ 149.00│  84.00│ 95%│ 14.00│  8.50│  40│ 38│ 12.50%│ 4,954.44║
  11.     ║May 16│ 149.00│  84.00│ 95%│ 14.00│  8.50│  40│ 38│ 12.50%│ 4,954.44║
  12.     ║May 23│ 149.00│  84.00│ 95%│ 14.00│  8.50│  40│ 38│ 12.50%│ 4,954.44║
  13.     ║May 30│*169.00│  84.00│ 95%│ 14.00│  8.50│  40│ 38│ 12.50%│ 5,619.06║
  14.     ║Jun 6 │*144.00│  84.00│ 95%│ 14.00│  8.50│  40│ 38│ 12.50%│ 4,788.00║
  15.     ║Jun 13│ 144.00│  84.00│ 95%│ 14.00│  8.50│  40│ 38│ 12.50%│ 4,788.00║
  16.     ║Jun 20│*149.00│  84.00│ 95%│ 14.00│  8.50│  40│ 38│*10.00%│ 5,095.80║
  17.     ║Jun 27│ 149.00│  84.00│ 95%│ 14.00│  8.50│  40│ 38│ 10.00%│ 5,095.80║
  18.     ║Jul 4 │ 149.00│  84.00│*97%│ 14.00│  8.50│  40│ 38│ 10.00%│ 5,095.80║
  19.     ║Jul 11│ 149.00│  84.00│ 97%│ 14.00│  8.50│  40│ 38│ 10.00%│ 5,095.80║
  20.     ║Jul 18│*159.00│  84.00│ 97%│ 14.00│  8.50│  40│ 38│ 10.00%│ 5,437.80║
  21.     ║Jul 25│*179.00│  84.00│ 97%│ 14.00│*11.00│  40│ 38│ 10.00%│ 6,121.80║
  22.     ║Aug 1 │ 179.00│  84.00│ 97%│ 14.00│ 11.00│  40│ 38│ 10.00%│ 6,121.80║
  23.     ║Aug 8 │ 179.00│  84.00│ 97%│ 14.00│ 11.00│  40│ 38│ 10.00%│ 6,121.80║
  24.     ║Aug 15│ 179.00│  84.00│*95%│ 14.00│ 11.00│  40│ 38│ 10.00%│ 6,121.80║
  25.     ║Aug 22│ 179.00│  84.00│ 95%│ 14.00│ 11.00│  40│ 38│ 10.00%│ 6,121.80║
  26.     ║Aug 29│*159.00│  84.00│ 95%│ 14.00│ 11.00│  40│ 38│*12.50%│ 5,286.56║
  27.     ║Sep 5 │*149.00│  84.00│ 95%│ 14.00│ 11.00│  40│ 38│ 12.50%│ 4,954.06║
  28.     ║Sep 12│ 149.00│  84.00│ 95%│ 14.00│ 11.00│  40│ 38│ 12.50%│ 4,954.06║
  29.     ║Sep 19│ 149.00│  84.00│ 95%│ 14.00│ 11.00│  40│ 38│ 12.50%│ 4,954.06║
  30.     ║Sep 26│*  0.00│  84.00│ 95%│ 14.00│* 8.50│  40│ 38│ 12.50%│     0.00║
  31.     ╠══════╧═══════╧═══════╧════╧══════╧══════╧════╧═══╧═══════╧═════════╣
  32.     ║Net Cost     87,360.00      Cost Per Seat                           ║
  33.     ║Add Tax      13,748.00      ─────────────                           ║
  34.     ║Add O/H       9,202.00      Net     84.00                           ║
  35.     ║          ────────────      Gross  112.33              ──────────── ║
  36.     ║            110,310.00                                   126,979.96 ║
  37.     ║          ════════════                                 ════════════ ║
  38.     ║                                                                    ║
  39.     ║Net Profit   16,669.96 ( 15.11% )                                   ║
  40.     ║                                                                    ║
  41.     ║Buying Price Required for 15.00% -  84.10                           ║
  42.     ╚════════════════════════════════════════════════════════════════════╝
  43.