رد: مشاهدة جميع إصدارات قسم المحاسبة الإدارية
Breakeven Analysis
[IMG]file:///C:\DOCUME~1\Amal\LOCALS~1\Temp\msohtml1\01\clip_im age001.gif[/IMG][IMG]file:///C:\DOCUME~1\Amal\LOCALS~1\Temp\msohtml1\01\clip_im age002.gif[/IMG]
مشكوررررررررررررررررر
[Name]
Amounts shown in U.S. dollars
Sales
Sales price per unit
12.50
Sales volume per period (units)
1,000
Total Sales 12,500.00
Variable Costs
Commission per unit
2.00
Direct material per unit
2.50
Shipping per unit
1.10
Supplies per unit
0.80
Other variable costs per unit
1.20
Variable costs per unit
7.60
Total Variable Costs
7,600.00
Unit contribution margin
4.90
Gross Margin
4,900.00
Fixed Costs Per Period
Administrative costs
1,200.00
Insurance
855.00
Property tax
150.00
Rent
800.00
Other fixed costs
750.00
Total Fixed Costs per period
3,755.00
Net Profit (Loss)
1,145.00
Results:
Breakeven Point (units): 766
Sales volume analysis:
Sales volume per period (units) 0 100 200 300 400 500 600 700 800 900 1,000 Sales price per unit 12.50 12.50 12.50 12.50 12.50 12.50 12.50 12.50 12.50 12.50 12.50 Fixed costs per period 3,755.00 3,755.00 3,755.00 3,755.00 3,755.00 3,755.00 3,755.00 3,755.00 3,755.00 3,755.00 3,755.00 Variable costs
0.00 760.00 1,520.00 2,280.00 3,040.00 3,800.00 4,560.00 5,320.00 6,080.00 6,840.00 7,600.00 Total costs
3,755.00 4,515.00 5,275.00 6,035.00 6,795.00 7,555.00 8,315.00 9,075.00 9,835.00 10,595.00 11,355.00 Total sales 0.00 1,250.00 2,500.00 3,750.00 5,000.00 6,250.00 7,500.00 8,750.00 10,000.00 11,250.00 12,500.00 Net profit (loss)
(3,755.00) (3,265.00) (2,775.00) (2,285.00) (1,795.00) (1,305.00) (815.00) (325.00) 165.00 655.00 1,145.00