Scribd
Upload
28 views8 pages

18th June SSM

The document contains data tables with financial information about book sales, product sales, and country temperatures. The tables include data on royalties, costs, sales prices, profits, and impact of increased or reduced sales. They show calculations for total sales, costs, and profits under different scenarios.

Uploaded by

Ashik Ahmed
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
28 views8 pages

18th June SSM

The document contains data tables with financial information about book sales, product sales, and country temperatures. The tables include data on royalties, costs, sales prices, profits, and impact of increased or reduced sales. They show calculations for total sales, costs, and profits under different scenarios.

Uploaded by

Ashik Ahmed
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 8

DATA TABLE

Royalty $ 12,000,000.00
Fixed Cost Hard Cover $ 1,000,000.00
variable cost/hard cover $ 4.00
Publisher's Net/hard Cover $ 15.00
expected Hard Cover unit Sale 1000000
expected PaperBack unit Sales 1000000
Fixed Cost Paper back $ 100,000.00
Variable Cost/Paperback $ 1.00
Publisher's Net/Paper Back $ 4.00
Total Variable cost HardCover $ 4,000,000.00
Total Variable Cost PaperBack $ 1,000,000.00
Publisher's Net HardCover $ 15,000,000.00
Publisher's Net PaperBack $ 4,000,000.00
Total Profit $ 900,000.00
PaperBack:Hardcover 1
Total Profit Total Profit
$ 900,000.00 $ 900,000.00 1 1.2 1.5
100000 100000
200000 200000
300000 300000
400000 400000
600000 600000
700000 700000
800000 800000
900000 900000
1000000 1000000
2 2.4
Total Unit sales 40000
Sales Price per unit $ 45.00
Variable cost/Unit $ 5.00
Product price cost 30%
Total sales $ 1,800,000.00
Reduced Sales $ 1,260,000.00
Total Cost $ 200,000.00
Total Profit $ 1,600,000.00
Total Reduced profit $ 1,060,000.00
Sales Increase 0%
Increased Sales

10%
20%
30%
40%
50%
Total Reduced Profit
$ 1,060,000.00
Microsoft Data table
Units Sold 200000
Sales Price $ 100.00
Total Sales $ 20,000,000.00
Unit Variable Cost $ 20.00
Total Variable Cost $ 4,000,000.00
Cost of Translation $ 5,000,000.00
Increase in Sales 0%
Profit $ 16,000,000.00
Increase in Sales Profit
$ 16,000,000.00
0%
10%
20%
30%
40%
Product 20
Price 84
2

Country Temperature
India 100
Sweden 50
Japan 20

You might also like