ABCDEFGHIJKLMNOPQRST
1
Name of CompanyRound 1Round 2Round 3
2
1. Number of Workers000
3
2. Wages
($1 per worker)		$0.00$0.00$0.00
4
3. Rent for desks
($0.50 each)		$0.00$0.00$0.00
5
4. Capital goods (number of pens)112
6
5. Capital goods cost
(pens X $0.50)		$0.50$0.50$1.00
7
6. Number of books accepted004
8
7. Cost of materials
($0.25 per accepted book)		 $ - $ - $ 1.00
9
8. Total cost of accepted books
Wages (line 2) + rent (line 3) + investment in capital goods (line 5) + materials cost (line 7)		$0.50$0.50$2.00
10
9. Average cost per accepted book
Total cost (line 8) / Accepted books (line 6)		#DIV/0!#DIV/0!$0.50
11
10. Productivity: output per worker in 2 minutes
Accepted books (line 6) / number of workers (line 1)		#DIV/0!#DIV/0!#DIV/0!
12
TOTAL REVENUE @ $2$0.00$0.00$8.00
13
TOTAL REVENUE @ $3$0.00$0.00$12.00
14
TOTAL REVENUE @ $5$0.00$0.00$20.00
15
PROFIT @ $2-$0.50-$0.50$6.00
16
PROFIT @ $3-$0.50-$0.50$10.00
17
PROFIT @$5-$0.50-$0.50$18.00
18
19
20
21
22
23
24
25
26
27
28
29
30
31
32
33
34
35
36
37
38
39
40
41
42
43
44
45
46
47
48
49
50
51
52
53
54
55
56
57
58
59
60
61
62
63
64
65
66
67
68
69
70
71
72
73
74
75
76
77
78
79
80
81
82
83
84
85
86
87
88
89
90
91
92
93
94
95
96
97
98
99
100