| Year -1 | Year 0 | Year 1 | |
| Yearly production | |||
| Avg monthly production | 0 | 0 | 0 |
| Yearly sales | $0 | $0 | $0 |
| Avg monthly sales | $0 | $0 | $0 |
| Avg sale prc | $ | $ | $ |
| Yearly cost of component & material | $0 | $0 | $0 |
| Avg component & material cost/Bike | $0 | $0 | $0 |
| Yearly OH | $0 | $0 | $0 |
| OH per bike | $0.00 | $0.00 | $0.00 |
| Total income | 0 | 0 | 0 |
| Total expence | 0 | 0 | 0 |
| Nett % | % | % | % |
| Nett value | $0 | $0 | $0 |