|
Forecast ID
|
Year
|
Item No.
|
Mo.
|
|
Units
|
|
Ext
Cost |
|
Ext
Price |
|
Margin
|
|
j205095
|
2002
|
j2050
|
Jan
|
|
1336
|
|
20,520.96
|
|
33,400.00
|
|
12,879.04
|
|
|
|
|
Feb
|
|
1568
|
|
24,084.48
|
|
39,200.00
|
|
15,115.52
|
|
|
|
|
Mar
|
|
1839
|
|
28,247.04
|
|
45,975.00
|
|
17,727.96
|
|
|
|
|
Apr
|
|
1970
|
|
30,259.20
|
|
49,250.00
|
|
18,990.80
|
|
|
|
|
May
|
|
2182
|
|
33,515.52
|
|
54,625.00
|
|
21,109.48
|
|
|
|
|
Jun
|
|
1995
|
|
30,643.20
|
|
49,875.00
|
|
19,231.80
|
|
|
|
|
Jul
|
|
2003
|
|
30,766.08
|
|
50,075.00
|
|
19,308.92
|
|
|
|
|
Aug
|
|
2134
|
|
32,778.24
|
|
53,350.00
|
|
20,571.76
|
|
|
|
|
Sep
|
|
1984
|
|
30,474.24
|
|
49,600.00
|
|
19,125.76
|
|
|
|
|
Oct
|
|
1781
|
|
27,356.16
|
|
44,525.00
|
|
17,168.84
|
|
|
|
|
Nov
|
|
1634
|
|
25,098.24
|
|
40,850.00
|
|
15,751.76
|
|
|
|
|
Dec
|
|
1457
|
|
22,379.52
|
|
36,425.00
|
|
14,045.48
|
|
|
|
|
Total
|
|
21883
|
|
336,122.88
|
|
547,075.00
|
|
210,952.12
|