-
Notifications
You must be signed in to change notification settings - Fork 0
/
Copy pathresult.html
41 lines (36 loc) · 4.21 KB
/
result.html
1
2
3
4
5
6
7
8
9
10
11
12
13
14
15
16
17
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
<html>
<head>
<title> RESULT SIMULATION </title>
<link rel="stylesheet" href="https://cdn.jsdelivr.net/npm/bootstrap@4.6.2/dist/css/bootstrap.min.css" integrity="sha384-xOolHFLEh07PJGoPkLv1IbcEPTNtaed2xpHsD9ESMhqIYd0nLMwNLD69Npy4HI+N" crossorigin="anonymous">
<style>
body{text-align:center;}
.container2{margin-top:100px; page-break-before: always; }
.table{width:80%, margin:auto;}
.large-text {font-size:14pt;}
</style>
</head>
<body>
<h1> CVP ANALYSIS RESULT </h1>
<h5>(FIX COST= $4000.0, TARGET= $0.0, QUANTITY= specified in the "QTY" column of the table)<br><br></h5><p>the SALES is $18540.45 <br> the OPERATING INCOME is $2683.00 <br></p><p>the MARGIN OF SAFETY is 7443.37 in sales</p><p>SALES $11097.08 are required to BREAK EVEN<br>The SALES of EACH TOYS must be:</p>
<table class="table table-striped">
<thead>
<th>PRODUCT</th>
<th>QTY</th>
<th>REVENUE</th>
<th>IDEAL REVENUE</th>
</thead>
<tbody>
<tr align="center"><td>Action Figure</td><td>57 unit</td><td>$911.43</td><td>$545.52</td></tr><tr align="center"><td>Animal Figures</td><td>21 unit</td><td>$272.79</td><td>$163.27</td></tr><tr align="center"><td>Colorbuds</td><td>402 unit</td><td>$6025.98</td><td>$3606.75</td></tr><tr align="center"><td>Dart Gun</td><td>25 unit</td><td>$399.75</td><td>$239.26</td></tr><tr align="center"><td>Deck Of Cards</td><td>189 unit</td><td>$1321.11</td><td>$790.73</td></tr><tr align="center"><td>Dino Egg</td><td>84 unit</td><td>$923.16</td><td>$552.54</td></tr><tr align="center"><td>Glass Marbles</td><td>285 unit</td><td>$3132.15</td><td>$1874.70</td></tr><tr align="center"><td>Kids Makeup Kit</td><td>4 unit</td><td>$79.96</td><td>$47.86</td></tr><tr align="center"><td>Lego Bricks</td><td>80 unit</td><td>$3199.20</td><td>$1914.83</td></tr><tr align="center"><td>Nerf Gun</td><td>59 unit</td><td>$1179.41</td><td>$705.92</td></tr><tr align="center"><td>PlayDoh Can</td><td>47 unit</td><td>$140.53</td><td>$84.11</td></tr><tr align="center"><td>PlayDoh Toolkit</td><td>40 unit</td><td>$199.60</td><td>$119.47</td></tr><tr align="center"><td>Rubik's Cube</td><td>18 unit</td><td>$359.82</td><td>$215.36</td></tr><tr align="center"><td>Splash Balls</td><td>44 unit</td><td>$395.56</td><td>$236.76</td></tr>
</tbody>
</table>
</div>
<div class="container2">
<p><span class="large-text"> The following analysis examines the variation in operating income <br>resulting from specific modifications to variables such as units sold, price and fixed costs</span></p><table class="table table-striped">
<thead>
<th>VarQty</th><th>VarPrice</th><th>VarCF</th><th>VarRO</th>
</thead>
<tbody>
<tr align="center"><td>20%</td><td>0%</td><td>1150</td><td>$186.60</td></tr><tr align="center"><td>20%</td><td>0%</td><td>900</td><td>$436.60</td></tr><tr align="center"><td>20%</td><td>0%</td><td>550</td><td>$786.60</td></tr><tr align="center"><td>20%</td><td>0%</td><td>500</td><td>$836.60</td></tr><tr align="center"><td>20%</td><td>0%</td><td>150</td><td>$1186.60</td></tr><tr align="center"><td>20%</td><td>0%</td><td>-150</td><td>$1486.60</td></tr><tr align="center"><td>20%</td><td>0%</td><td>-250</td><td>$1586.60</td></tr><tr align="center"><td>20%</td><td>0%</td><td>-500</td><td>$1836.60</td></tr><tr align="center"><td>20%</td><td>0%</td><td>-1100</td><td>$2436.60</td></tr><tr align="center"><td>20%</td><td>0%</td><td>-1400</td><td>$2736.60</td></tr></tbody></table>
</div>
</body>
</html>