Step-by-Step Analysis:
Step 1 - Fixed Costs (Monthly):
Facility Rent: $15,000
Management Salaries: $25,000
Equipment Depreciation: $8,000
Insurance & Utilities: $4,000
Total Fixed Costs: $52,000
Step 2 - Variable Costs per Unit:
Materials & Components: $35
Direct Labor: $12
Packaging & Shipping: $8
Sales Commission (5%): $6
Total Variable Cost: $61
Step 3 - Pricing & Contribution:
Selling Price: $120 per unit
Unit Contribution Margin: $120 - $61 = $59
Contribution Margin Ratio: $59 ÷ $120 = 49.2%
Step 4 - Break-Even Calculation:
Break-Even Units: $52,000 ÷ $59 = 881.4 ≈ 882 units
Break-Even Revenue: 882 × $120 = $105,840
Business Insights:
Monthly Break-Even: 882 units ($105,840 revenue)
Daily Break-Even: 29.4 units ($3,528 revenue)
Profit per Unit Above Break-Even: $59
At 1,200 units/month: (1,200 - 882) × $59 = $18,762 monthly profit