You are on page 1of 4

No.

Of Units Allocated Fixed Costs Variable Cost/Unit Total Production Cost


500 $ 10,000 $ 10 $ 15,000.00
1000 $ 10,000 $ 10 $ 20,000.00
1500 $ 10,000 $ 10 $ 25,000.00
2000 $ 10,000 $ 10 $ 30,000.00
2500 $ 10,000 $ 10 $ 35,000.00

No. Of Units Allocated Fixed Costs Variable Cost/Unit Total Production Cost
500 $ 10,000 $ 10 $ 15,000.00
1000 $ 10,000 $ 10 $ 20,000.00
1500 $ 10,000 $ 10 $ 25,000.00
2000 $ 10,000 $ 10 $ 30,000.00
2500 $ 10,000 $ 10 $ 35,000.00
Average Unit Cost Unit Price Total Sales Revenue Gross Profit No. Of Units
$ 30.00 $ 30.00 $ 15,000.00 $ - 500
$ 20.00 $ 30.00 $ 30,000.00 $ 10,000.00 1000
$ 16.67 $ 30.00 $ 45,000.00 $ 20,000.00 1500
$ 15.00 $ 30.00 $ 60,000.00 $ 30,000.00 2000
$ 14.00 $ 30.00 $ 75,000.00 $ 40,000.00 2500

Average Unit Cost Unit Price Total Sales Revenue Gross Profit No. Of Units
$ 30.00 $ 15.00 $ 7,500.00 -$ 7,500.00 500
$ 20.00 $ 15.00 $ 15,000.00 -$ 5,000.00 1000
$ 16.67 $ 15.00 $ 22,500.00 -$ 2,500.00 1500
$ 15.00 $ 15.00 $ 30,000.00 $ - 2000
$ 14.00 $ 15.00 $ 37,500.00 $ 2,500.00 2500
3000
3500
4000
Allocated Fixed Costs Variable Cost/Unit Total Production CAverage UnitUnit Price
$ 10,000 $ 10 $ 15,000.00 $ 30.00 $ 30.00
$ 10,000 $ 10 $ 20,000.00 $ 20.00 $ 30.00
$ 10,000 $ 10 $ 25,000.00 $ 16.67 $ 30.00
$ 10,000 $ 10 $ 30,000.00 $ 15.00 $ 30.00
$ 10,000 $ 10 $ 35,000.00 $ 14.00 $ 30.00

Allocated Fixed Costs Variable Cost/Unit Total Production CAverage UnitUnit Price
$ 10,000 $ 10 $ 15,000.00 $ 30.00 $ 20.00
$ 10,000 $ 10 $ 20,000.00 $ 20.00 $ 20.00
$ 10,000 $ 10 $ 25,000.00 $ 16.67 $ 20.00
$ 10,000 $ 10 $ 30,000.00 $ 15.00 $ 20.00
$ 10,000 $ 10 $ 35,000.00 $ 14.00 $ 20.00
$ 10,000 $ 10 $ 40,000.00 $ 13.33 $ 20.00
$ 10,000 $ 10 $ 45,000.00 $ 12.86 $ 20.00
$ 10,000 $ 10 $ 50,000.00 $ 12.50 $ 20.00
Total Sales Revenue Gross Profit
$ 15,000.00 $ -
$ 30,000.00 $ 10,000.00
$ 45,000.00 $ 20,000.00
$ 60,000.00 $ 30,000.00
$ 75,000.00 $ 40,000.00

Total Sales Revenue Gross Profit


$ 10,000.00 -$ 5,000.00
$ 20,000.00 $ -
$ 30,000.00 $ 5,000.00
$ 40,000.00 $ 10,000.00
$ 50,000.00 $ 15,000.00
$ 60,000.00 $ 20,000.00
$ 70,000.00 $ 25,000.00
$ 80,000.00 $ 30,000.00

You might also like