HeadCount |
adv. Ratio |
||||||||||
y0 |
y1 |
y2 |
y3 |
y4 |
y5 |
y6 |
y7 |
y8 |
|||
bHave |
200 |
250 |
300 |
350 |
400 |
450 |
500 |
550 |
600 |
||
wHave |
800 |
850 |
900 |
950 |
1,000 |
1,050 |
1,100 |
1,150 |
1,200 |
200% |
|
bHaveNot |
400 |
350 |
300 |
250 |
200 |
150 |
100 |
50 |
- |
||
wHaveNot |
400 |
350 |
300 |
250 |
200 |
150 |
100 |
50 |
- |
#DIV/0! |
|
bTotal |
600 |
600 |
600 |
600 |
600 |
600 |
600 |
600 |
600 |
||
wTotal |
1,200 |
1,200 |
1,200 |
1,200 |
1,200 |
1,200 |
1,200 |
1,200 |
1,200 |
200% |
|
Income |
Total |
||||||||||
bHave |
12,000,000 |
15,000,000 |
18,000,000 |
21,000,000 |
24,000,000 |
27,000,000 |
30,000,000 |
33,000,000 |
36,000,000 |
216,000,000 |
|
wHave |
48,000,000 |
51,000,000 |
54,000,000 |
57,000,000 |
60,000,000 |
63,000,000 |
66,000,000 |
69,000,000 |
72,000,000 |
540,000,000 |
250% |
bHaveNot |
8,000,000 |
7,000,000 |
6,000,000 |
5,000,000 |
4,000,000 |
3,000,000 |
2,000,000 |
1,000,000 |
- |
36,000,000 |
|
wHaveNot |
8,000,000 |
7,000,000 |
6,000,000 |
5,000,000 |
4,000,000 |
3,000,000 |
2,000,000 |
1,000,000 |
- |
36,000,000 |
100% |
bTotal |
20,000,000 |
22,000,000 |
24,000,000 |
26,000,000 |
28,000,000 |
30,000,000 |
32,000,000 |
34,000,000 |
36,000,000 |
252,000,000 |
|
wTotal |
56,000,000 |
58,000,000 |
60,000,000 |
62,000,000 |
64,000,000 |
66,000,000 |
68,000,000 |
70,000,000 |
72,000,000 |
576,000,000 |
229% |