You are on page 1of 4

Velcro Metal Nylon

Amount Unit Ratio Amount Unit Ratio Amount


Sales $ 165,000 $ 1.65 100% $ 300,000 $ 1.50 100% $ 340,000
Variable expenses $ 125,000 $ 1.25 75.76% $ 140,000 $ 0.70 46.67% $ 100,000
Contribution margin $ 40,000 $ 0.40 24.24% $ 160,000 $ 0.80 53.33% $ 240,000
Fixed expenses
Net operating inco
me
Nylon Total
Unit Ratio Amount Ratio
$ 0.85 100% $ 805,000 100%
$ 0.25 29.41% $ 365,000 45.34%
$ 0.60 70.59% $ 440,000 54.66%
$ 400,000
$ 40,000
Over-all Break even = Fixed expenses $ 400,000.00
= =
point (dollar sales) Contribution Margin Ratio 54.67%
$ 731,662.70

You might also like