Loading...
HomeMy WebLinkAbout08 18 2014 EDA Report 8A_Attach3 δ\[ĻğƉğŭĻδ 9ƭƷźƒğƷĻ 9ǣğƒƦƌĻƭ 40% "Leakage"50% "Leakage"60% "Leakage"70% "Leakage" EXAMPLE: 35 jobs @ $20/hour EXAMPLE: 35 jobs @ $20/hour EXAMPLE: 35 jobs @ $20/hour EXAMPLE: 35 jobs @ $20/hour Direct EarningsDirect EarningsDirect EarningsDirect Earnings $1,456,000.00$1,456,000.00$1,456,000.00$1,456,000.00 $1,456,000.00x 60% =$873,600.00$1,456,000.00x 50% =$728,000.00$1,456,000.00x 40% =$582,400.00$1,456,000.00x 30% =$436,800.00 $873,600.00x 60% =$524,160.00$728,000.00x 50% =$364,000.00$582,400.00x 40% =$232,960.00$436,800.00x 30% =$131,040.00 $524,160.00x 60% =$314,496.00$364,000.00x 50% =$182,000.00$232,960.00x 40% =$93,184.00$131,040.00x 30% =$39,312.00 $314,496.00x 60% =$188,697.60$182,000.00x 50% =$91,000.00$93,184.00x 40% =$37,273.60$39,312.00x 30% =$11,793.60 $188,697.60x 60% =$113,218.56$91,000.00x 50% =$45,500.00$37,273.60x 40% =$14,909.44$11,793.60x 30% =$3,538.08 $113,218.56x 60% =$67,931.14$45,500.00x 50% =$22,750.00$14,909.44x 40% =$5,963.78$3,538.08x 30% =$1,061.42 $67,931.14x 60% =$40,750.68$22,750.00x 50% =$11,375.00$5,963.78x 40% =$2,385.51$1,061.42x 30% =$318.43 $40,750.68x 60% =$24,455.21$11,375.00x 50% =$5,687.50$2,385.51x 40% =$954.20$318.43x 30% =$95.53 $24,455.21x 60% =$14,673.13$5,687.50x 50% =$2,843.75$954.20x 40% =$381.68$95.53x 30% =$28.66 $14,673.13x 60% =$8,803.88$2,843.75x 50% =$1,421.88$381.68x 40% =$152.67$28.66x 30% =$8.60 $8,803.88x 60% =$5,282.33$1,421.88x 50% =$710.94$152.67x 40% =$61.07$8.60x 30% =$2.58 $5,282.33x 60% =$3,169.40$710.94x 50% =$355.47$61.07x 40% =$24.43$2.58x 30% =$0.77 $3,169.40x 60% =$1,901.64$355.47x 50% =$177.73$24.43x 40% =$9.77$0.77x 30% =$0.23 $1,901.64x 60% =$1,140.98$177.73x 50% =$88.87$9.77x 40% =$3.91$0.23x 30% =$0.07 Total Total Total Total $3,638,280.55$2,911,911.14$2,426,664.06$2,079,999.97 $3,638,281.00$2,911,911.00$2,426,664.00$2,080,000.00 $1,456,000.00$1,456,000.00$1,456,000.00$1,456,000.00 $2,182,281.00/35 jobs = $62,351 per job$1,455,911.00/35 jobs = $41,597 per job$970,664.00/35 jobs = $27,733 per job$624,000.00/35 jobs = $17,829 per job