|
Statement Showing calculation of operating cost, Profit and selling price |
|||||||
|
Number of cards |
|||||||
|
Particulars |
Hours |
Rate per Invitation |
100 |
300 |
550 |
1000 |
1250 |
|
100 |
Cost |
||||||
|
preparation work |
4 |
30 |
£ 120.00 |
£ 120.00 |
£ 120.00 |
£ 120.00 |
£ 120.00 |
|
Design Work |
120 |
£ 120.00 |
£ 120.00 |
£ 120.00 |
£ 120.00 |
£ 120.00 |
|
|
Paper Card |
80 |
£ 80.00 |
£ 240.00 |
£ 440.00 |
£ 800.00 |
£ 1,000.00 |
|
|
Printing |
30 |
£ 30.00 |
£ 30.00 |
£ 30.00 |
£ 30.00 |
£ 30.00 |
|
|
Direct Labor |
2 |
23 |
£ 46.00 |
£ 138.00 |
£ 253.00 |
£ 460.00 |
£ 575.00 |
|
Fixed overheads |
150 |
£ 150.00 |
£ 150.00 |
£ 150.00 |
£ 150.00 |
£ 150.00 |
|
|
Total cost |
£ 546.00 |
£ 798.00 |
£1,113.00 |
£ 1,680.00 |
£ 1,995.00 |
||
|
Profit |
50% |
£ 273.00 |
£ 399.00 |
£ 556.50 |
£ 840.00 |
£ 997.50 |
|
|
Total sales |
£ 819.00 |
£ 1,197.00 |
£1,669.50 |
£ 2,520.00 |
£ 2,992.50 |
||
|
Selling price per 100 |
£ 819.00 |
£ 399.00 |
£ 303.55 |
£ 252.00 |
£ 239.40 |
|
Statement Showing calculation of Profit for each partner |
||||
|
Partners |
A |
B |
C |
|
|
Profit Sharing Ratio |
50% |
30% |
20% |
|
|
No. of Cards |
Profit |
Share of Each Partner |
||
|
100 |
£ 273.00 |
£ 136.50 |
£ 81.90 |
£ 54.60 |
|
300 |
£ 399.00 |
£ 199.50 |
£ 119.70 |
£ 79.80 |
|
550 |
£ 556.50 |
£ 278.25 |
£ 166.95 |
£ 111.30 |
|
1000 |
£ 840.00 |
£ 420.00 |
£ 252.00 |
£ 168.00 |
|
1250 |
£ 997.50 |
£ 498.75 |
£ 299.25 |
£ 199.50 |
The increase in paper cost will result in increase in selling price. However, if the old selling price is maintained then it becomes unprofitable. The calculations are shown below:
|
Statement Showing calculation of operating cost, Profit and selling price |
|||||||
|
Number of cards |
|||||||
|
Particulars |
Hours |
Rate per Invitation |
100 |
300 |
550 |
1000 |
1250 |
|
100 |
Cost |
||||||
|
preparation work |
4 |
30 |
£ 120.00 |
£ 120.00 |
£ 120.00 |
£ 120.00 |
£ 120.00 |
|
Design Work |
120 |
£ 120.00 |
£ 120.00 |
£ 120.00 |
£ 120.00 |
£ 120.00 |
|
|
Paper Card |
90 |
£ 90.00 |
£ 270.00 |
£ 495.00 |
£ 900.00 |
£ 1,125.00 |
|
|
Printing |
30 |
£ 30.00 |
£ 30.00 |
£ 30.00 |
£ 30.00 |
£ 30.00 |
|
|
Direct Labour |
2 |
23 |
£ 46.00 |
£ 138.00 |
£ 253.00 |
£ 460.00 |
£ 575.00 |
|
Fixed overheads |
150 |
£ 150.00 |
£ 150.00 |
£ 150.00 |
£ 150.00 |
£ 150.00 |
|
|
Total cost |
£ 556.00 |
£ 828.00 |
£ 1,168.00 |
£ 1,780.00 |
£ 2,120.00 |
||
|
Profit |
50% |
£ 278.00 |
£ 414.00 |
£ 584.00 |
£ 890.00 |
£ 1,060.00 |
|
|
Total sales |
£ 834.00 |
£ 1,242.00 |
£ 1,752.00 |
£ 2,670.00 |
£ 3,180.00 |
||
|
Selling price per 100 |
£ 834.00 |
£ 414.00 |
£ 318.55 |
£ 267.00 |
£ 254.40 |
||
|
Existing selling Price |
£ 819.00 |
£ 399.00 |
£ 303.55 |
£ 252.00 |
£ 239.40 |
||
|
Profit based on old selling price |
|
|
£ 263.00 |
-£ 429.00 |
-£ 864.45 |
-£ 1,528.00 |
-£ 1,880.60 |
The increase in fixed costs results in increase in selling price. If the selling price is not revised then it becomes unprofitable.
|
Statement showing Calculation of Profit on change in fixed cost |
|||||||||
|
Number of cards Printed |
|||||||||
|
Particulars |
Old Rate |
Percentage Increase |
Hours |
Rate per |
100 |
300 |
550 |
1000 |
1250 |
|
100 |
Cost |
||||||||
|
Preparation work |
30 |
25% |
4 |
£ 37.50 |
£ 150.00 |
£ 150.00 |
£ – |
£ – |
£ – |
|
Design Work |
120 |
25% |
£ 150.00 |
£ 37.50 |
£ 37.50 |
£ 37.50 |
£ 37.50 |
£ 37.50 |
|
|
Paper Card |
80 |
£ 80.00 |
£ 80.00 |
£ 240.00 |
£ 440.00 |
£ 800.00 |
£ 1,000.00 |
||
|
Printing |
30 |
£ 30.00 |
£ 30.00 |
£ 80.00 |
£ 80.00 |
£ 80.00 |
£ 80.00 |
||
|
Direct Labour |
23 |
2 |
£ 23.00 |
£ 46.00 |
£ 138.00 |
£ 253.00 |
£ 460.00 |
£ 575.00 |
|
|
Fixed overheads |
150 |
25% |
£ 187.50 |
£ 187.50 |
£ 23.00 |
£ 23.00 |
£ 23.00 |
£ 23.00 |
|
|
Total cost |
£ 531.00 |
£ 668.50 |
£ 833.50 |
£ 1,400.50 |
£ 1,715.50 |
||||
|
Profit |
50% |
£ 265.50 |
£ 669.00 |
£ 834.00 |
£ 1,401.00 |
£ 1,716.00 |
|||
|
Total sales |
£ 796.50 |
£ 1,337.50 |
£ 1,667.50 |
£ 2,801.50 |
£ 3,431.50 |
||||
|
Selling price per 100 |
|
£ 796.50 |
£ 445.83 |
£ 303.18 |
£ 280.15 |
£ 274.52 |
|||
|
Existing selling Price |
£ 819.00 |
£ 399.00 |
£ 303.55 |
£ 252.00 |
£ 239.40 |
||||
|
Profit based on old selling price |
|
|
|
|
£ 288.00 |
-£ 269.50 |
-£ 529.95 |
-£ 1,148.50 |
-£ 1,476.10 |
Addison, P.S., 2017. The illustrated wavelet transform handbook: introductory theory and applications in science, engineering, medicine and finance. CRC press.
Damodaran, A., 2016. Damodaran on valuation: security analysis for investment and corporate finance (Vol. 324). John Wiley & Sons.
Härdle, W.K., Hautsch, N. and Overbeck, L. eds., 2017. Applied quantitative finance (Vol. 2). Springer.
Minsky, H., 2016. Can” it” happen again?: essays on instability and finance. Routledge.
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