2007 2008 2009 UNITS PRICE UNITS PRICE UNITS PRICE 500,000 540,000 577,800 REVENUES Products $25,000,000.00 $50.00 $28,080,000.00 $52.00

2007 2008 2009

UNITS PRICE UNITS PRICE UNITS PRICE

500,000 540,000 577,800

REVENUES

Products $25,000,000.00 $50.00 $28,080,000.00 $52.00 $30,946,968.00 53.56

Service $1,500,000.00 $3.00 $1,593,000.00 $2.95 $1,675,620.00 2.90

TOTAL REVENUE $26,500,000.00 $53.00 $29,673,000.00 $54.95 $32,622,588.00 $56.46

EXPENSES

COGS $10,000,000.00 $20.00 $11,124,000.00 $20.60 $12,260,916.00 $21.22

Administration $5,000,000.00 $10.00 $5,151,600.00 $9.54 $5,304,204.00 $9.18

Utilities $200,000.00 $0.40 $205,200.00 $0.38 $213,786.00 $0.37

Rent $500,000.00 $1.00 $513,000.00 $0.95 $531,576.00 $0.92

Depreciation $500,000.00 $1.00 $502,200.00 $0.93 $502,686.00 $0.87

Consultants $35,000.00 $0.07 $43,200.00 $0.08 $40,446.00 $0.07

Bad debt $15,000.00 $0.03 $10,800.00 $0.02 $17,334.00 $0.03

TOTAL EXPENSES $16,250,000.00 $32.50 $17,550,000.00 $32.50 $18,870,948.00 $32.66

EBIT $10,250,000.00 $20.50 $12,123,000.00 $22.45 $13,751,640.00 $23.80

Margin 38.68% 40.86% 42.15%

EBITDA $10,750,000.00 $21.50 $12,625,200.00 $23.38 $14,254,326.00 $24.67

Margin 40.57% 42.55% 43.69%

Share This Post

Email
WhatsApp
Facebook
Twitter
LinkedIn
Pinterest
Reddit
Reviews

Order a Similar Paper and get 15% Discount on your First Order

Related Questions

   1). Self- Reflection. Practice involves self-reflection and checking for bias to ensure your design and topic will withstand robust scrutiny from

   1). Self- Reflection. Practice involves self-reflection and checking for bias to ensure your design and topic will withstand robust scrutiny from peers and academics. A strong research effort minimizes bias and presents alternative and opposing perspectives, including issues concerning methodology. Bias creates errors in research and can take the

First, read the case  Money and Credit on the American Frontier . Additional

First, read the case  Money and Credit on the American Frontier . Additional readings (not required, but recommended by the case study’s author) · Michener, R. (2011, January 13). Money in the American colonies. Retrieved from  · Schweikart, L. (2001, January 1). The non-existent frontier bank robbery. Retrieved from