Harrison Products Los Angeles Plant
Operating Operating Operating
Job Operating Margin Operating Margin Operating Margin
Number Job Size Cost Margin per unit Cost Margin per unit Cost Margin per unit
1 11,342 12,476$ 3,403$ 0.300$ 14,342$ 1,537$ 0.135$ 13,409$ 2,470$ 0.218$
2 7,089 7,798 2,127 0.30 10,089 (164) (0.023) 8,943 981 0.138
3 2,835 3,119 850 0.30 5,835 (1,866) (0.658) 4,477 (508) (0.179)
4 7,563 8,319 2,269 0.30 10,563 25 0.003 9,441 1,147 0.152
5 1,891 2,080 567 0.30 4,891 (2,244) (1.186) 3,486 (838) (0.443)
6 70,884 77,972 21,265 0.30 73,884 25,354 0.358 75,928 23,309 0.329
7 63,087 69,396 18,926 0.30 66,087 22,235 0.352 67,741 20,580 0.326
8 25,282 27,810 7,585 0.30 28,282 7,113 0.281 28,046 7,349 0.291
9 68,285 75,114 20,486 0.30 71,285 24,314 0.356 73,199 22,400 0.328
10 49,147 54,062 14,744 0.30 52,147 16,659 0.339 53,104 15,701 0.319
11 30,244 33,268 9,073 0.30 33,244 9,098 0.301 33,256 9,085 0.300
12 30,008 33,009 9,002 0.30 33,008 9,003 0.300 33,008 9,003 0.300
13 41,822 46,004 12,547 0.30 44,822 13,729 0.328 45,413 13,138 0.314
14 9,452 10,397 2,836 0.30 12,452 781 0.083 11,425 1,808 0.191
15 13,941 15,335 4,182 0.30 16,941 2,576 0.185 16,138 3,379 0.242
16 12,051 13,256 3,615 0.30 15,051 1,820 0.151 14,154 2,718 0.226
17 119,086 130,995 35,726 0.30 122,086 44,634 0.375 126,540 40,180 0.337
18 5,907 6,498 1,772 0.30 8,907 (637) (0.108) 7,702 567 0.096
19 75,610 83,171 22,683 0.30 78,610 27,244 0.360 80,891 24,964 0.330
20 1,182 1,300 355 0.30 4,182 (2,527) (2.138) 2,741 (1,086) (0.919)
21 3,308 3,639 992 0.30 6,308 (1,677) (0.507) 4,973 (342) (0.103)
22 37,805 41,586 11,342 0.30 40,805 12,122 0.321 41,195 11,732 0.310
23 64,269 70,696 19,281 0.30 67,269 22,708 0.353 68,982 20,994 0.327
24 35,168 38,685 10,550 0.30 38,168 11,067 0.315 38,426 10,809 0.307
25 16,970 18,667 5,091 0.30 19,970 3,788 0.223 19,319 4,440 0.262
26 12,524 13,776 3,757 0.30 15,524 2,010 0.160 14,650 2,883 0.230
27 43,807 48,188 13,142 0.30 46,807 14,523 0.332 47,497 13,832 0.316
28 21,738 23,912 6,521 0.30 24,738 5,695 0.262 24,325 6,108 0.281
Standard Deviation 0.000$ 0.558$ 0.279$
Operating Operating Operating
Harrison Products Youngstown Plant Margin Margin Margin
Job Number Job Size Cost Margin per unit Cost Margin per unit Cost Margin per unit
1 6,695 6,695$ 2,678$ 0.40$ 12,276$ (2,903)$ (0.434)$ 9,485$ (112)$ (0.017)$
2 116,959 116,959 46,784 0.40 111,513 52,230 0.447 114,236 49,507 0.423
3 136,058 136,058 54,423 0.40 128,702 61,779 0.454 132,380 58,101 0.427
4 42,531 42,531 17,012 0.40 44,528 15,016 0.353 43,529 16,014 0.377
5 51,884 51,884 20,754 0.40 52,946 19,692 0.380 52,415 20,223 0.390
6 10,387 10,387 4,155 0.40 15,598 (1,057) (0.102) 12,993 1,549 0.149
7 69,496 69,496 27,798 0.40 68,796 28,498 0.410 69,146 28,148 0.405
8 51,982 51,982 20,793 0.40 53,034 19,741 0.380 52,508 20,267 0.390
9 79,351 79,351 31,740 0.40 77,666 33,426 0.421 78,508 32,583 0.411
10 18,594 18,594 7,438 0.40 22,985 3,047 0.164 20,789 5,242 0.282
11 63,796 63,796 25,518 0.40 63,666 25,648 0.402 63,731 25,583 0.401
12 48,241 48,241 19,296 0.40 49,667 17,871 0.370 48,954 18,583 0.385
13 13,980 13,980 5,592 0.40 18,832 740 0.053 16,406 3,166 0.226
14 97,220 97,220 38,888 0.40 93,748 42,360 0.436 95,484 40,624 0.418
15 84,175 84,175 33,670 0.40 82,008 35,838 0.426 83,091 34,754 0.413
16 41,153 41,153 16,461 0.40 43,288 14,327 0.348 42,220 15,394 0.374
17 9,796 9,796 3,918 0.40 15,066 (1,352) (0.138) 12,431 1,283 0.131
18 98,874 98,874 39,550 0.40 95,237 43,187 0.437 97,055 41,368 0.418
19 22,447 22,447 8,979 0.40 26,452 4,974 0.222 24,450 6,976 0.311
20 142,458 142,458 56,983 0.40 134,462 64,979 0.456 138,460 60,981 0.428
21 63,796 63,796 25,518 0.40 63,666 25,648 0.402 63,731 25,583 0.401
22 120,700 120,700 48,280 0.40 114,880 54,100 0.448 117,790 51,190 0.424
23 80,877 80,877 32,351 0.40 79,039 34,189 0.423 79,958 33,270 0.411
24 149,841 149,841 59,936 0.40 141,107 68,671 0.458 145,474 64,303 0.429
25 8,763 8,763 3,505 0.40 14,137 (1,869) (0.213) 11,450 818 0.093
26 30,885 30,885 12,354 0.40 34,047 9,193 0.298 32,466 10,773 0.349
27 43,712 43,712 17,485 0.40 45,591 15,606 0.357 44,651 16,545 0.379
28 12,160 12,160 4,864 0.40 17,194 (170) (0.014) 14,677 2,347 0.193
29 100,912 100,912 40,365 0.40 97,071 44,206 0.438 98,991 42,285 0.419
30 52,376 52,376 20,950 0.40 53,388 19,938 0.381 52,882 20,444 0.390
31 129,462 129,462 51,785 0.40 122,766 58,481 0.452 126,114 55,133 0.426
32 161,262 161,262 64,505 0.40 151,386 74,381 0.461 156,324 69,443 0.431
33 5,317 5,317 2,127 0.40 11,035 (3,592) (0.675) 8,176 (732) (0.138)
34 15,752 15,752 6,301 0.40 20,427 1,626 0.103 18,089 3,963 0.252
35 14,177 14,177 5,671 0.40 19,009 838 0.059 16,593 3,255 0.230
36 28,354 28,354 11,342 0.40 31,769 7,927 0.280 30,061 9,634 0.340
37 29,535 29,535 11,814 0.40 32,832 8,518 0.288 31,183 10,166 0.344
38 6,895 6,895 2,758 0.40 12,456 (2,803) (0.406) 9,675 (22) (0.003)
39 3,467 3,467 1,387 0.40 9,370 (4,517) (1.303) 6,419 (1,565) (0.451)
40 73,444 73,444 29,378 0.40 72,350 30,472 0.415 72,897 29,925 0.407
41 190,600 190,600 76,240 0.40 177,790 89,050 0.467 184,195 82,645 0.434
Standard Deviation 0.000 0.371 0.185