You are on page 1of 1

Unit Name Time Period

Fixed Cost Inputs

Quarter

Variable Cost Inputs

Output Information

Per Unit Per Quarter 100,000.00 Direct Labor Direct Material Packaging Shipping Variable Overhead Other 1 Other 2 Other 3 Variable Cost Per Unit
Other Inputs

3.00

Variable Cost Per Quarter Total Cost Per Quarter Variable Cost as a % of Total Cost Revenue Per Quarter Profit/(Loss) Per Quarter Profit/(Loss) Margin Contribution Margin Contribution Margin Ratio

$ $

255,000.00 355,000.00 71.83% 510,000.00 155,000.00 30.39% 3.00 50.00%

Payroll Rent Interest on Debt Insurance PP&E Expenses Utilities Licenses Other 1 Other 2 Other 3 Fixed Cost Per Quarter

$ $

3.00

100,000.00

Expected Unit Sale Price Expected Unit Sales Per Quarter

6.00 85,000

A Variance in Variable Costs Impacts Margin by: A 1% Change, Impacts Margin by $ 2,550.00 A 5% Change, Impacts Margin by $ 12,750.00

The break even point is 33,333 units The break even point is $200,000 in revenue
$600,000.00
$500,000.00

$400,000.00
Amount

$300,000.00
$200,000.00

Fixed Cost Total Cost Revenue

$100,000.00 $0 10,000 20,000 30,000 40,000 50,000 60,000 70,000 80,000 90,000

Units

You might also like