Hew

january february march april Sales ### ### ### ### F Cost $ 1,200.00 $ 1,200.00 $ 1,200.00 $ 1,200.00 V Cost 45 ### ### ### $61,225,529.81 Total Cos ### ### ### $61,226,729.81 G Profit ### ### ### $74,830,003.10 Tax 30% $7,676,716.53 ### ### $22,449,000.93 N Profit ### ### ### $52,381,002.17 sales increase by 43% montly Fixed Cost=1200 V Cost is 45% of Sales Tax in 30% of G Profit What is the total profit V cost 45%

Upload
sf-alvin
Category

Documents
view
212
download
0

Embed Size (px):

description

hituy

Transcript of Hew

Sheet1januaryfebruarymarchaprilmayjunejulyaugustseptemberSales$46,527,736.55$66,534,663.26$95,144,568.47$136,056,732.91$194,561,128.06$278,222,413.13$397,858,050.77$568,937,012.60$813,579,928.02$288,602,470.42F Cost$1,200.00$1,200.00$1,200.00$1,200.00$1,200.00$1,200.00$1,200.00$1,200.00$1,200.00$1,200.00V Cost 45%$20,937,481.45$29,940,598.47$42,815,055.81$61,225,529.81$87,552,507.63$125,200,085.91$179,036,122.85$256,021,655.67$366,110,967.61$129,871,111.69Total Cost$20,938,681.45$29,941,798.47$42,816,255.81$61,226,729.81$87,553,707.63$125,201,285.91$179,037,322.85$256,022,855.67$366,112,167.61$129,872,311.69G Profit$25,589,055.10$36,592,864.80$52,328,312.66$74,830,003.10$107,007,420.43$153,021,127.22$218,820,727.92$312,914,156.93$447,467,760.41$158,730,158.73Tax 30%$7,676,716.53$10,977,859.44$15,698,493.80$22,449,000.93$32,102,226.13$45,906,338.17$65,646,218.38$93,874,247.08$134,240,328.12$47,619,047.62N Profit$17,912,338.57$25,615,005.36$36,629,818.86$52,381,002.17$74,905,194.30$107,114,789.05$153,174,509.55$219,039,909.85$313,227,432.29$1,000,000,000.00$111,111,111.11sales increase by 43% montlyFixed Cost=1200V Cost is 45% of SalesTax in 30% of G ProfitWhat is the total profitV cost45%2if(z19>2,z19*10)50PASS