| % Super | 9.5% | ||||||||
| Employee Number | Annual | Bonus Rate | Bonus Amount | Super | Total Package | ||||
| 10026 | $ 55,513.00 | 0% | $ 200.00 | $ 5,273.74 | $ 60,986.74 | ||||
| 10027 | $ 47,039.00 | 0% | $ 200.00 | $ 4,468.71 | $ 51,707.71 | ||||
| 10030 | $ 42,349.00 | 0% | $ 200.00 | $ 4,023.16 | $ 46,572.16 | ||||
| 10032 | $ 38,062.00 | 0% | $ 200.00 | $ 3,615.89 | $ 41,877.89 | ||||
| 10033 | $ 53,865.00 | 1% | $ 738.65 | $ 5,117.18 | $ 59,720.83 | ||||
| 10034 | $ 47,964.00 | 1% | $ 679.64 | $ 4,556.58 | $ 53,200.22 | ||||
| 10035 | $ 42,514.00 | 0% | $ 200.00 | $ 4,038.83 | $ 46,752.83 | ||||
| 10036 | $ 34,458.00 | 1% | $ 544.58 | $ 3,273.51 | $ 38,276.09 | ||||
| 10037 | $ 33,670.00 | 2% | $ 873.40 | $ 3,198.65 | $ 37,742.05 | ||||
| 10038 | $ 34,425.00 | 2% | $ 888.50 | $ 3,270.38 | $ 38,583.88 | ||||
| 10039 | $ 39,504.00 | 2% | $ 990.08 | $ 3,752.88 | $ 44,246.96 | ||||
| Total | $ 5,19,667.34 | ||||||||
| Average | $ 47,242.49 | ||||||||
| Highest | $ 60,986.74 | ||||||||
| Bill of Materials | |||||||||
| Product | Part Code | Quantity | Category | Product Decsription | Supplier | Unit Price | Total Price | Cost Brakdown for: | |
| ZF300 | GR1751 | 2 | Groupset | CNC brakes 200g Brakes | Cycle Warehouse | 96.9 | $193.80 | Groupset | |
| X-800 | AC1914 | 2 | Accessories and tuning | Nashbar Alpe d Huez Pedals | Nashbar | 11.2 | $22.40 | Accessories and tuning | |
| ZF300 | CO2357 | 1 | Contact Points | RockBros CrMo Saddle | Cycle Warehouse | 21.39 | $21.39 | Contact Points | |
| X-800 | FR1235 | 1 | Frameset | J&L Fork | Bikes Plus | 244.2 | $244.20 | Frameset | |
| X-800 | CO1469 | 180 | Contact Points | Generic Foam Tape Tape | Cycle Warehouse | 0.18 | $32.40 | Wheels | |
| ZF300 | GR2009 | 1 | Groupset | Ultegra Cranks | Nashbar | 165.36 | $165.36 | Total Cost per Unit | |
| X-800 | WH1100 | 2 | Wheels | XR-270/Bitex Wheel | Cycle Warehouse | 161.03 | $322.06 | ||
| X-800 | CO1099 | 1 | Contact Points | Nashbar Carbon Bar | Nashbar | 66.24 | $66.24 | ||
| ZF300 | CO1469 | 180 | Contact Points | Generic Foam Tape Tape | Cycle Warehouse | 0.18 | $32.40 | ||
| ZF300 | FR2360 | 1 | Frameset | J&L Plug | Bikes Plus | 11.18 | $11.18 | ||
| X-800 | GR1770 | 1 | Groupset | Nashbar RD | Nashbar | 51.15 | $51.15 | ||
| X-800 | WH2942 | 2 | Wheels | Titanium QR Skewers | Cycle Warehouse | 5.3 | $10.60 | ||
| ZF300 | FR1934 | 1 | Frameset | Headset | Bikes Plus | 0 | $0.00 | ||
| ZF300 | GR1322 | 1 | Groupset | Ultegra RD | Backcountry | 42 | $42.00 | ||
| ZF300 | FR1235 | 1 | Frameset | J&L Fork | Bikes Plus | 244.2 | $244.20 | ||
| ZF300 | GR1172 | 1 | Groupset | Ultegra FD | Nashbar | 26.68 | $26.68 | ||
| ZF300 | CO2904 | 2 | Contact Points | Custom Bar Plugs | Cycle Warehouse | 0.81 | $1.62 | ||
| ZF300 | FR1080 | 1 | Frameset | J&L Top Cap & Screw | Cycle Warehouse | 4.25 | $4.25 | ||
| ZF300 | GR1215 | 1 | Groupset | Dura Ace Chain | Nashbar | 27.52 | $27.52 | ||
| X-800 | WH2373 | 2 | Wheels | Veloplugs Rim tape | LBS | 6.66 | $13.32 | ||
| X-800 | CO2904 | 2 | Contact Points | Custom Bar Plugs | Cycle Warehouse | 0.81 | $1.62 | ||
| X-800 | WH1260 | 2 | Wheels | CNC V18 Ultra Wheels | Cycle Warehouse | 131.2 | $262.40 | ||
| X-800 | WH1573 | 2 | Wheels | Forte Light Tubes | Performance | 6.33 | $12.66 | ||
| ZF300 | CO1099 | 1 | Contact Points | Nashbar Carbon Bar | Nashbar | 66.24 | $66.24 | ||
| X-800 | FR1934 | 1 | Frameset | Headset | Bikes Plus | 0 | $0.00 | ||
| ZF300 | FR1323 | 1 | Frameset | Nashbar Carbon Frame | Nashbar | 456 | $456.00 | ||
| X-800 | CO2143 | 5 | Contact Points | Spacers | Bikes Plus | 0 | $0.00 | ||
| X-800 | AC2716 | 220 | Accessories and tuning | Grease | Cycle Warehouse | 0.09 | $19.80 | ||
| X-800 | FR1323 | 1 | Frameset | Nashbar Carbon Frame | Nashbar | 456 | $456.00 | ||
| ZF300 | GR1836 | 1 | Groupset | Ultegra Cassette | Nashbar | 48.02 | $48.02 | ||
| ZF300 | WH2778 | 2 | Wheels | CNC V16 Super Slim Wheels | Cycle Warehouse | 192.6 | $385.20 | ||
| ZF300 | AC1508 | 4 | Accessories and tuning | Fairing M5 Bolts | Cycle Warehouse | 0.46 | $1.84 | ||
| ZF300 | GR2589 | 2 | Groupset | Ultegra Levers | Nashbar | 117.7 | $235.40 | ||
| X-800 | CO2357 | 1 | Contact Points | RockBros CrMo Saddle | Cycle Warehouse | 21.39 | $21.39 | ||
| X-800 | AC1945 | 2 | Accessories and tuning | Alloy CR Bolts | Cycle Warehouse | 2.28 | $4.56 | ||
| X-800 | GR1550 | 4 | Groupset | Ultegra Cables | Nashbar | 0 | $0.00 | ||
| X-800 | GR1432 | 2 | Groupset | Nashbar Levers | Nashbar | 126 | $252.00 | ||
| ZF300 | AC2964 | 1 | Accessories and tuning | Generic FD Adapter | Cycle Warehouse | 2.61 | $2.61 | ||
| X-800 | AC2733 | 1 | Accessories and tuning | Titanium Stem Bolts | Cycle Warehouse | 11.16 | $11.16 | ||
| X-800 | CO1649 | 1 | Contact Points | KCNC Scandium Seatpost | Cycle Warehouse | 80.1 | $80.10 | ||
| X-800 | GR1751 | 2 | Groupset | CNC brakes 200g Brakes | Cycle Warehouse | 96.9 | $193.80 | ||
| X-800 | FR2360 | 1 | Frameset | J&L Plug | Bikes Plus | 11.18 | $11.18 | ||
| ZF300 | WH1573 | 2 | Wheels | Forte Light Tubes | Performance | 6.33 | $12.66 | ||
| ZF300 | AC2716 | 200 | Accessories and tuning | Grease | Cycle Warehouse | 0.09 | $18.00 | ||
| ZF300 | AC1945 | 2 | Accessories and tuning | Alloy CR Bolts | Cycle Warehouse | 2.28 | $4.56 | ||
| X-800 | AC1508 | 4 | Accessories and tuning | Fairing M5 Bolts | Cycle Warehouse | 0.46 | $1.84 | ||
| X-800 | CO2202 | 1 | Contact Points | Uno 7050 Stem | Cycle Warehouse | 18.2 | $18.20 | ||
| X-800 | WH2856 | 2 | Wheels | Forte LCR Tyres | Performance | 21.83 | $43.66 | ||
| ZF300 | FR1081 | 1 | Frameset | Mr. Ride Seat Clamp | Cycle Warehouse | 18.56 | $18.56 | ||
| X-800 | GR2009 | 1 | Groupset | Ultegra Cranks | Nashbar | 165.36 | $165.36 | ||
| ZF300 | WH1100 | 2 | Wheels | XR-270/Bitex Wheel | Cycle Warehouse | 161.03 | $322.06 | ||
| ZF300 | GR1406 | 1 | Groupset | Ultegra BB | Backcountry | 15.13 | $15.13 | ||
| X-800 | FR1080 | 1 | Frameset | J&L Top Cap & Screw | Cycle Warehouse | 4.25 | $4.25 | ||
| ZF300 | WH2856 | 2 | Wheels | Forte LCR Tyres | Performance | 21.83 | $43.66 | ||
| X-800 | FR1081 | 1 | Frameset | Mr. Ride Seat Clamp | Cycle Warehouse | 18.56 | $18.56 | ||
| ZF300 | GR1550 | 4 | Groupset | Ultegra Cables | Nashbar | 0 | $0.00 | ||
| X-800 | GR1836 | 1 | Groupset | Ultegra Cassette | Nashbar | 48.02 | $48.02 | ||
| ZF300 | CO2143 | 3 | Contact Points | Spacers | Bikes Plus | 0 | $0.00 | ||
| ZF300 | AC1914 | 2 | Accessories and tuning | Nashbar Alpe d Huez Pedals | Nashbar | 11.2 | $22.40 | ||
| ZF300 | WH2373 | 2 | Wheels | Veloplugs Rim tape | LBS | 6.66 | $13.32 | ||
| ZF300 | CO1649 | 1 | Contact Points | KCNC Scandium Seatpost | Cycle Warehouse | 80.1 | $80.10 | ||
| X-800 | AC2964 | 1 | Accessories and tuning | Generic FD Adapter | Cycle Warehouse | 2.61 | $2.61 | ||
| ZF300 | WH2942 | 2 | Wheels | Titanium QR Skewers | Cycle Warehouse | 5.3 | $10.60 | ||
| X-800 | GR1406 | 1 | Groupset | Ultegra BB | Backcountry | 15.13 | $15.13 | ||
| X-800 | GR1966 | 1 | Groupset | Nashbar FD | Nashbar | 34.56 | $34.56 | ||
| X-800 | GR1215 | 1 | Groupset | Dura Ace Chain | Nashbar | 27.52 | $27.52 | ||
| ZF300 | AC2733 | 1 | Accessories and tuning | Titanium Stem Bolts | Cycle Warehouse | 11.16 | $11.16 | ||
| ZF300 | CO2202 | 1 | Contact Points | Uno 7050 Stem | Cycle Warehouse | 18.2 | $18.20 | ||
| Cost Volume Profit Analysis | |||||||||
| Product Name | X-800 | Variable Costs per Unit | Break-Even Analysis | ||||||
| Unit Sales Price | $ 5,000.00 | Variable Manufacturing Costs | Contribution Margin per Unit | $ 521.49 | |||||
| Total Units Sold | 350 | Direct Material | $ 2,468.75 | Break Even Volume in Units | 322 | ||||
| Direct Labour | $ 1,484.76 | Break Even Sales Value | $ 16,09,630.37 | ||||||
| Factory Overhead | $ 120.00 | ||||||||
| Fixed Cost Items | Other Variable Manufacturing Costs | $ 80.00 | Break Even Variable Costs | ||||||
| Rent | $ 51,000.00 | Total Variable Manufacturing Costs | $ 4,153.51 | Direct Material | $ 7,94,754.99 | ||||
| Utilities | $ 13,400.00 | Direct Labour | $ 4,77,984.18 | ||||||
| Admin Costs | $ 22,700.00 | Variable Selling and Admin Costs | Variable Factory Overhead | $ 38,631.13 | |||||
| Loan Repayments | $ 68,280.00 | Sales Commissions | 5.0% | Other Variable Manufacturing Costs | $ 25,754.09 | ||||
| Insurance | $ 12,500.00 | Variable Admin Costs | 1.5% | Sales Commissions | $ 80,481.52 | ||||
| Total Fixed Costs | $ 1,67,880.00 | Total Variable Selling and Admin Costs | 6.5% | Variable Admin Costs | $ 24,144.46 | ||||
| Total Variable Costs | $ 14,41,750.37 | ||||||||
| Income Tax | |||||||||
| State Tax | 10.0% | Contribution Margin | $ 1,67,880.00 | ||||||
| Federal Tax | 5.0% | Profit Before Income Tax | $ – | ||||||
| Profit Volume Forecast | |||||||||
| Increments | 100 | ||||||||
| Sales Volume in Units | 100 | 200 | 300 | 400 | 500 | 600 | |||
| Total Sales Value | $ 5,00,000.00 | $ 10,00,000.00 | $ 15,00,000.00 | $ 20,00,000.00 | $ 25,00,000.00 | $ 30,00,000.00 | |||
| Variable Costs | |||||||||
| Direct Material | $ 2,46,875.00 | $ 4,93,750.00 | $ 7,40,625.00 | $ 9,87,500.00 | $ 12,34,375.00 | $ 14,81,250.00 | |||
| Direct Labour | $ 1,48,476.38 | $ 2,96,952.76 | $ 4,45,429.14 | $ 5,93,905.53 | $ 7,42,381.91 | $ 8,90,858.29 | |||
| Variable Factory Overhead | $ 12,000.00 | $ 24,000.00 | $ 36,000.00 | $ 48,000.00 | $ 60,000.00 | $ 72,000.00 | |||
| Other Variable Manufacturing Costs | $ 8,000.00 | $ 16,000.00 | $ 24,000.00 | $ 32,000.00 | $ 40,000.00 | $ 48,000.00 | |||
| Sales Commissions | $ 25,000.00 | $ 50,000.00 | $ 75,000.00 | $ 1,00,000.00 | $ 1,25,000.00 | $ 1,50,000.00 | |||
| Variable Admin Costs | $ 7,500.00 | $ 15,000.00 | $ 22,500.00 | $ 30,000.00 | $ 37,500.00 | $ 45,000.00 | |||
| Total Variable Costs | $ 4,47,851.38 | $ 8,95,702.76 | $ 13,43,554.14 | $ 17,91,405.53 | $ 22,39,256.91 | $ 26,87,108.29 | |||
| Contribution Margin | $ 52,148.62 | $ 1,04,297.24 | $ 1,56,445.86 | $ 2,08,594.47 | $ 2,60,743.09 | $ 3,12,891.71 | |||
| Contribution Margin less Fixed Costs | $ (1,15,731.38) | $ (63,582.76) | $ (11,434.14) | $ 40,714.47 | $ 92,863.09 | $ 1,45,011.71 | |||
| Income Tax | |||||||||
| State Tax | $ – | $ – | $ – | $ 4,071.45 | $ 9,286.31 | $ 14,501.17 | |||
| Federal Tax | $ – | $ – | $ – | $ 2,035.72 | $ 4,643.15 | $ 7,250.59 | |||
| Total Income Tax | $ – | $ – | $ – | $ 6,107.17 | $ 13,929.46 | $ 21,751.76 | |||
| Profit | $ (1,15,731.38) | $ (63,582.76) | $ (11,434.14) | $ 34,607.30 | $ 78,933.63 | $ 1,23,259.95 | |||
| Profit as a Percentage | -23.15% | -6.36% | -0.76% | 1.73% | 3.16% | 4.11% | |||
| Break-Even Analysis Line Chart Data | |||||||||
| Volumes in Units | 100 | 200 | 300 | 400 | 500 | 600 | |||
| Total Fixed Costs | $ 1,67,880.00 | $ 1,67,880.00 | $ 1,67,880.00 | $ 1,67,880.00 | $ 1,67,880.00 | $ 1,67,880.00 | |||
| Total Costs | $ 6,15,731.38 | $ 10,63,582.76 | $ 15,11,434.14 | $ 19,65,392.70 | $ 24,21,066.37 | $ 28,76,740.05 | |||
| Total Sales | $ 5,00,000.00 | $ 10,00,000.00 | $ 15,00,000.00 | $ 20,00,000.00 | $ 25,00,000.00 | $ 30,00,000.00 | |||
| Inventory | |||||||||
| Part Code | Category | Product Description | Supplier | Unit | Price/Unit | Weight (g) | Weight (lbs) | In Stock | Reorder Qty |
| FR1323 | Frameset | Nashbar Carbon Frame | Nashbar | item | $456.00 | 1232 | 2.72 | 27 | 0 |
| FR1235 | Frameset | J&L Fork | Bikes Plus | item | $244.20 | 440 | 0.97 | 31 | 0 |
| FR2360 | Frameset | J&L Plug | Bikes Plus | item | $11.18 | 7.7 | 0.02 | 13 | 0 |
| FR1934 | Frameset | Headset | Bikes Plus | item | $0.00 | 71.4 | 0.16 | 48 | 0 |
| FR1080 | Frameset | J&L Top Cap & Screw | Cycle Warehouse | item | $4.25 | 8.7 | 0.02 | 43 | 0 |
| FR1081 | Frameset | Mr. Ride Seat Clamp | Cycle Warehouse | item | $18.56 | 9.8 | 0.02 | 29 | 0 |
| WH1100 | Wheels | XR-270/Bitex Wheel | Cycle Warehouse | item | $161.03 | 686 | 1.51 | 44 | 0 |
| WH2373 | Wheels | Veloplugs Rim tape | LBS | item | $6.66 | 3.9 | 0.01 | 26 | 0 |
| WH2942 | Wheels | Titanium QR Skewers | Cycle Warehouse | item | $5.30 | 21.3 | 0.05 | 40 | 0 |
| WH2856 | Wheels | Forte LCR Tyres | Performance | item | $21.83 | 203 | 0.45 | 26 | 0 |
| WH1573 | Wheels | Forte Light Tubes | Performance | item | $6.33 | 67.4 | 0.15 | 11 | 0 |
| CO2357 | Contact Points | RockBros CrMo Saddle | Cycle Warehouse | item | $21.39 | 158.4 | 0.35 | 0 | 50 |
| CO1649 | Contact Points | KCNC Scandium Seatpost | Cycle Warehouse | item | $80.10 | 188 | 0.41 | 47 | 0 |
| CO2143 | Contact Points | Spacers | Bikes Plus | item | $0.00 | 3.5 | 0.01 | 36 | 0 |
| CO2202 | Contact Points | Uno 7050 Stem | Cycle Warehouse | item | $18.20 | 104.5 | 0.23 | 35 | 0 |
| CO1099 | Contact Points | Nashbar Carbon Bar | Nashbar | item | $66.24 | 216.3 | 0.48 | 43 | 0 |
| CO1469 | Contact Points | Generic Foam Tape Tape | Cycle Warehouse | cm | $0.18 | 0.5 | 0.00 | 6 | 5000 |
| CO2904 | Contact Points | Custom Bar Plugs | Cycle Warehouse | item | $0.81 | 2.2 | 0.00 | 49 | 0 |
| GR2589 | Groupset | Ultegra Levers | Nashbar | item | $117.70 | 204 | 0.45 | 30 | 0 |
| GR1322 | Groupset | Ultegra RD | Backcountry | item | $42.00 | 175.5 | 0.39 | 9 | 50 |
| GR1172 | Groupset | Ultegra FD | Nashbar | item | $26.68 | 97.9 | 0.22 | 19 | 0 |
| GR1836 | Groupset | Ultegra Cassette | Nashbar | item | $48.02 | 195 | 0.43 | 47 | 0 |
| GR1215 | Groupset | Dura Ace Chain | Nashbar | item | $27.52 | 184.3 | 0.41 | 6 | 50 |
| GR1751 | Groupset | CNC brakes 200g Brakes | Cycle Warehouse | item | $96.90 | 111 | 0.24 | 10 | 0 |
| GR2009 | Groupset | Ultegra Cranks | Nashbar | item | $165.36 | 564.2 | 1.24 | 4 | 50 |
| GR1406 | Groupset | Ultegra BB | Backcountry | item | $15.13 | 61.7 | 0.14 | 26 | 0 |
| GR1550 | Groupset | Ultegra Cables | Nashbar | item | $0.00 | 51.3 | 0.11 | 9 | 50 |
| AC1508 | Accessories and tuning | Fairing M5 Bolts | Cycle Warehouse | item | $0.46 | 1.1 | 0.00 | 25 | 0 |
| AC1945 | Accessories and tuning | Alloy CR Bolts | Cycle Warehouse | item | $2.28 | 0.3 | 0.00 | 24 | 0 |
| AC2733 | Accessories and tuning | Titanium Stem Bolts | Cycle Warehouse | item | $11.16 | 11.9 | 0.03 | 41 | 0 |
| AC2964 | Accessories and tuning | Generic FD Adapter | Cycle Warehouse | item | $2.61 | 22.8 | 0.05 | 19 | 0 |
| AC1914 | Accessories and tuning | Nashbar Alpe d Huez Pedals | Nashbar | item | $11.20 | 96.8 | 0.21 | 19 | 0 |
| AC2716 | Accessories and tuning | Grease | Cycle Warehouse | grams | $0.09 | 0.2 | 0.00 | 41 | 0 |
| GR1432 | Groupset | Nashbar Levers | Nashbar | item | $126.00 | 214.6 | 0.47 | 0 | 50 |
| GR1770 | Groupset | Nashbar RD | Nashbar | item | $51.15 | 191.1 | 0.42 | 20 | 0 |
| GR1966 | Groupset | Nashbar FD | Nashbar | item | $34.56 | 72.1 | 0.16 | 30 | 0 |
| GR2655 | Groupset | Nashbar Cassette | Nashbar | item | $52.65 | 207.8 | 0.46 | 36 | 0 |
| AC2170 | Accessories and tuning | RockBros S60 Pedals | Cycle Warehouse | item | $22.96 | 97.9 | 0.22 | 19 | 0 |
| WH1260 | Wheels | CNC V18 Ultra Wheels | Cycle Warehouse | item | $131.20 | 651 | 1.44 | 24 | 0 |
| WH2778 | Wheels | CNC V16 Super Slim Wheels | Cycle Warehouse | item | $192.60 | 666 | 1.47 | 41 | 0 |
| CO1688 | Contact Points | Specialised Foam Tape Tape | Cycle Warehouse | cm | $0.17 | 0.5 | 0.00 | 44 | 0 |
Essay Writing Service Features
Our Experience
No matter how complex your assignment is, we can find the right professional for your specific task. Contact Essay is an essay writing company that hires only the smartest minds to help you with your projects. Our expertise allows us to provide students with high-quality academic writing, editing & proofreading services.
Free Features
Free revision policy
$10Free bibliography & reference
$8Free title page
$8Free formatting
$8How Our Essay Writing Service Works
First, you will need to complete an order form. It's not difficult but, in case there is anything you find not to be clear, you may always call us so that we can guide you through it. On the order form, you will need to include some basic information concerning your order: subject, topic, number of pages, etc. We also encourage our clients to upload any relevant information or sources that will help.
Complete the order form
Once we have all the information and instructions that we need, we select the most suitable writer for your assignment. While everything seems to be clear, the writer, who has complete knowledge of the subject, may need clarification from you. It is at that point that you would receive a call or email from us.
Writer’s assignment
As soon as the writer has finished, it will be delivered both to the website and to your email address so that you will not miss it. If your deadline is close at hand, we will place a call to you to make sure that you receive the paper on time.
Completing the order and download
