Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 6

Number of Issues Number of Units produced per Issue Number of total units

Comic Books 12 83,333 1000000


Novels 6 3,283,333 19700000

Ratio of N to C 39.4

Ratio Maintained
Selling Price Variable Cost Paper Required Total Paper Used Sales Reciepts
1 0.33 0.15 150000 1000000
6.75 2.75 0.5 9850000 132975000
Total Paper Used 10000000 133975000

Paper Available Tax Rate Fixed Cost


10,000,000 28% 2,000,000

Net Income/Revenue Ratio


Variable Cost of Lot Earnings/Income
330000 670000
54175000 78800000
Total Earnings 77,470,000
Tax 21691600
Net Income 55,778,400

0.416334390744542
Number of Issues Number of Units produced per Issue Number of total units
Comic Books 12 83,333 1000000
Novels 6 4,950,000 29700000

Ratio of N to C 10.0000003076881

Ratio Maintained
Selling Price Variable Cost Paper Required Total Paper Used Sales Reciepts
1 0.33 0.15 150000 1000000
6.75 2.75 0.5 14850000 200475000
Total Paper Used 15000000 201475000

Paper Available Tax Rate Fixed Cost


15,000,000 28% 7,000,000

Net Income/Revenue Ratio


Variable Cost of Lot Earnings/Income
330000 670000
81675000 118800000
Total Earnings 112,470,000
Tax 31491600
Net Income 80,978,400

0.401927782603301

You might also like