In: Accounting
| Sales Price per Unit | $16.37 |
| Total Fixed Costs | $142,408.00 |
| Total Unit Sales | 19364 |
| Total Profit | $22,952.80 |
| Variable Rate | ? |
2.
| Sales Price per Unit | $16.50 |
| Profit | $33,381.80 |
| Number of Customers | 18,440 |
| Total Fixed Costs | $136,137.00 |
| Contribution Rate | ? |
3.
| Variable Cost per Unit | $5.85 |
| Sales Price per Unit | $17.40 |
| Fixed Costs | $164,065.60 |
| Break Even Point in Dollars | ? |
4.
| Contribution Rate | 60% |
| Sales Price per Unit | $18.20 |
| Fixed Costs | $219,423.16 |
| Break-Even Point in Number of Customers | ? |
5.
| Sales Price per Unit | $16.60 |
| Profit | $21,220.00 |
| Contribution Margin | $9.29 |
| Fixed Costs | $126,000.00 |
| Dollar Sales | ? |
6.
| Sales Price per Unit | $16.20 |
| Fixed Costs | $129,425.36 |
| Variable Rate | 40% |
| Profit | $44,000.00 |
| Number of Customers | ? |
7.
| Contribution Rate | 65% |
| Sales Price per Unit | $18.40 |
| Number of Customers | 26549 |
| Profit | $33,000.00 |
| Fixed Costs | ? |
8.
| Total Sales | $190,830.66 |
| Variable Cost per Unit | $5.64 |
| Fixed Costs | $75,919.70 |
| Sales Price per Unit | $16.22 |
| Profit | ? |
| Sales Price per Unit | $16.37 |
| Total Fixed Costs | $142,408.00 |
| Total Unit Sales | 19364 |
| Total Profit | $22,952.80 |
| Variable Rate(19364*16.37- (142408+22952.80))/19364 | 7.83 |
| Sales Price per Unit | $16.50 |
| Profit | $33,381.80 |
| Number of Customers | 18,440 |
| Total Fixed Costs | $136,137.00 |
| Contribution Rate=(136137+3381.80)/18440 | 9.19 |
| Variable Cost per Unit | $5.85 |
| Sales Price per Unit | $17.40 |
| Fixed Costs | $164,065.60 |
| Break Even Point in Dollars 164065.60((17.40-5.85)/17.40) | 247164 |
| 4 | |
| Contribution Rate | 60% |
| Sales Price per Unit | $18.20 |
| Fixed Costs | $219,423.16 |
| Break-Even Point in Number of Customers (219423.16/60%)/18.20 | 20094 |
| 5 | |
| Sales Price per Unit | $16.60 |
| Profit | $21,220.00 |
| Contribution Margin | $9.29 |
| Fixed Costs | $126,000.00 |
| Dollar Sales | 263062.65 |
| 6 | |
| Sales Price per Unit | $16.20 |
| Fixed Costs | $129,425.36 |
| Variable Rate | 40% |
| Profit | $44,000.00 |
| Number of Customers =+(((129425.36+440000)*100/60)/16.2) | 58583 |
| 7 | |
| Contribution Rate | 65% |
| Sales Price per Unit | $18.40 |
| Number of Customers | 26549 |
| Profit | $33,000.00 |
| Fixed Costs ( (18.40*65%)*26549)-33000 | 284526.04 |
| 8 | |
| Total Sales | $190,830.66 |
| Variable Cost per Unit | $5.64 |
| Fixed Costs | $75,919.70 |
| Sales Price per Unit | $16.22 |
| Profit( (16.22-5.64)*190830.66/16.22)-75919.70 | 48555.54 |