Chapter 6
Chapter 6
Chapter 6
OR
Total
Total Per
PerUnit
Unit Percent
Percent
Sales
Sales(500
(500bikes)
bikes) $$250,000
250,000 $$ 500
500 100%
100%
Less:
Less:variable
variableexpenses
expenses 150,000
150,000 300
300 60%
60%
Contribution
Contributionmargin
margin $$100,000
100,000 $$ 200
200 40%
40%
Less:
Less:fixed
fixedexpenses
expenses 80,000
80,000
Net
Netincome
income $$ 20,000
20,000
Where:
Q = Number of bikes sold
$500 = Unit sales price
$300 = Unit variable expenses
$80,000 = Total fixed expenses
$200Q = $80,000
Q = 400 bikes
X = 0.60X + $80,000 + $0
Where:
X = Total sales dollars
0.60 = Variable expenses as a
percentage of sales
$80,000 = Total fixed expenses
X = 0.60X + $80,000 + $0
0.40X = $80,000
X = $200,000
Income
Income Income
Income Income
Income
300
300 units
units 400
400 units
units 500
500 units
units
Sales
Sales $$ 150,000
150,000 $$ 200,000
200,000 $$250,000
250,000
Less:
Less: variable
variable expenses
expenses 90,000
90,000 120,000
120,000 150,000
150,000
Contribution
Contribution margin
margin $$ 60,000
60,000 $$ 80,000
80,000 $$100,000
100,000
Less:
Less: fixed
fixed expenses
expenses 80,000
80,000 80,000
80,000 80,000
80,000
Net
Net income
income (loss)
(loss) $$ (20,000)
(20,000) $$ -- $$ 20,000
20,000
350,000
300,000
200,000
50,000
-
100
200
300
400
500
600
700
800
-
Units
350,000
300,000
Total Sales
250,000
Dollars
200,000
150,000
100,000
50,000
-
100
200
300
400
500
600
700
800
-
Units
350,000
rea
it A
300,000 o f
Pr
250,000
Dollars
200,000
Break-even point
150,000
100,000
r ea
A
50,000 o ss
L
-
100
200
300
400
500
600
700
800
-
Units
$200Q = $180,000
Q = 900 bikes
$80,000 + $100,000
= 900 bikes
$200
$100,000 = 5
$20,000
$265,000
= 48.2% (rounded)
$550,00