| Elo Fibeyant
|
| ante 92018 Lem Hortono, S.€-,M.A., Ak.
ABI C.
| 3-43
+1. Annvat break evene point
A. BEP of UMES = $171,000 219. 009 Unes
$ 40.-€ 31
B. Bef revenve ~ [9.000 umes x ¥FYO = £ 760.000
+ 2. Oferating income C loss)
5 revenve (16.000 x $40)
Total cator stes (15.000x £29) $435.000
Total sales Commisions (I¢.0c0 x r2) 30 000 .
t Teal ye fi ¥ U6s.000
| CMC 600.000 - 465.000 ) LSS 1000
fe 1! § 1P1,000 45
O1C loss> . ‘ CE 36.0009)»
$ 600.000
3. Annual BeP t 7
unté vorrabie / data
sP $40
CAL OF Shoes 29
Sales Commisiong °
Annual ¢c $29
bent S$ 26.000
‘Sal ores
| Sees ls. Igo
Advergising = &
___ Perreciation ere
Other FC Fao
| Torqr Fe -
$ 190.190
p= BEF UMS 2 § 190.190 2
= 17.240 ones
3 40-829
LB. Bee reuenve + 17.240 une TEE
Scanned with CamScanner4. Annual Bep
mt Vanable daca
SP S40 rae
Cok OF shoes $29
Sales Commisions $ 32,50. 7
Ye Junie ‘S (2/80 teed
Total Fe & (HOO Feo!
A. BEP UNH § = £ 171.000 =22-000 units 30 Wo pay
= $40~432,50 Fort ow 4 5
B. BEP revenve = 22.800 UMIES X S40 = §. 912,000 . "
§- parts sold 94
BEP units =: 19.000 vnles a
Store Manader x Super visor Commisiops = & 150 wal ie
ports OF Shoes = 6,000 fares :
CM / fair_C BEP oF '3.000 ots D> 840-831 -$ 1,80 =F7,80 38 wi
Bc
Ol = 6.00 farés X $7.50 = 45.000
PIED}
DL! abla
Scanned with CamScanner