Scribd Logo
Upload

Welcome to Scribd!

  • Year Sales Quantit Y Sales Price Cost Per Unit Operating Expense NET Income Gross Sales

    Uploaded by

    John Ferdinand Ramirez
    21 views3 pages
    The document summarizes the sales, costs, expenses, and profits of a business from 2020 to 2024. It shows increasing sales quantities, prices, and revenues over the years, but also increasing costs per unit and operating expenses. Despite costs rising each year, the business was able to maintain profits over the period as revenues grew at a higher rate than expenses.

    Original Description:

    Original Title

    Complete Computation

    Copyright

    © © All Rights Reserved

    Available Formats

    DOCX, PDF, TXT or read online from Scribd

    Did you find this document useful?

    Is this content inappropriate?

    Report this Document
    The document summarizes the sales, costs, expenses, and profits of a business from 2020 to 2024. It shows increasing sales quantities, prices, and revenues over the years, but also increasing costs per unit and operating expenses. Despite costs rising each year, the business was able to maintain profits over the period as revenues grew at a higher rate than expenses.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    21 views3 pages

    Year Sales Quantit Y Sales Price Cost Per Unit Operating Expense NET Income Gross Sales

    Uploaded by

    John Ferdinand Ramirez
    The document summarizes the sales, costs, expenses, and profits of a business from 2020 to 2024. It shows increasing sales quantities, prices, and revenues over the years, but also increasing costs per unit and operating expenses. Despite costs rising each year, the business was able to maintain profits over the period as revenues grew at a higher rate than expenses.

    Copyright:

    © All Rights Reserved
    Download as DOCX, PDF, TXT or read online from Scribd
    Flag for inappropriate content
    of 3

    COMPLETE COMPUTATION

    SALES
    SALES COST PER OPERATING NET GROSS
    YEAR QUANTIT
    PRICE UNIT EXPENSE INCOME SALES
    Y
    2020 7800 P312000 P104065 P144820 P63115 P312000
    2021 8580 P343200 P114471.5 P159302 P69426.5 P343200
    2022 9438 P343200 P120195.08 P175232.20 P47772.72 P343200
    P132214.5
    2023 8966 P343200 P175232.20 P35753.21 P343200
    9
    2024 8517 P377520 P138825.32 P175232.20 P63462.48 P377520

    Computation for Sales Quantity


    E. P343200 (0.10) = 34320
    A. 30 (5 days) (52 weeks)
    = P377520
    =7800
    B. 7800 (0.10) = 780 + 7800
    = 8580
    Computation for Cost per Unit
    C. 8580 (0.10) = 858 + 8580
     Nacho P160
    = 9438
     Ground beef P130
    D. 9438 (0.05) = 471.9
     Tomato P10
    =9438-471.9
     Onion P20
    =8966
     Liquid seasoning P9
    E. 8966 (0.05) = 448.3
    =8966-448.3  Cheez whiz P71.25

    =8517 Total P400.25

    Computation for Sales Price


    A. 400.25 (5) (52) = P104065
    Original Selling Price = 104065 + 144820 B. 104065 (0.10) = 10406.5 + 104065
    = 248885/7800 = P114471.5
    = 31.91 (0.25) C. 114471.5 (0.05) = 5723.575

    = 39.88 or 40 = P120195.08
    D. 120195.08 (0.10) = 12019.51
    A. 40 (7800) = P312000
    B. 312000 (0.10) = 31200 + 312000 = 12019.51 + 120195.08
    = P343200 = P132214.59
    C. P343200 (constant) E. 132214.59 (0.05) = 6610.7295
    D. P343200 (constant) = P138825.32
    = P35555

    Computation for Operating Expense

     Paper box P 120


     Tissue P7
     Stove P30
     Oil P5
     Salary expense P350
     Advertising expense P45
    Total P 557

    A. 557 (5) (52) = P144820


    B. 144820 (0.10) = 14482 + 144820
    = P159302
    C. 159302 (0.10) = 15930.2 + 159302
    = P175232.20
    D. P175232.20 (constant)
    E. P175232.20 (constant)

    Computation for Markup Rate

    MU% = MU – SP / MU

    = P40 – P31.91

    P40

    = 20.225% or 20.23%

    Computation for Contribution of each


    member

    Daily: P400.25 + P557 / 7 members

    = P136.75

    Annually: P104065 + P144820 / 7 members


    400000

    350000

    300000

    250000

    200000

    150000

    100000

    50000

    0
    2020 2021 2022 2023 2024

    SALES PRICE COST PER UNIT OPERATING EXPENSE NET INCOME

    You might also like