SHOWS ANALYSIS RESTRICTION> Owners don't want to work so hard any longer SO1 Investment Total 10 shows Shipping Booth Travel Expenses Promotional Mats. Depreciation $3,000 per registation per show $1,500 per show $2,000 per show. $1000 for each partner $2,800 per show $133 Per show $4,000 for 30 show Depreciation (4000/30 - 13:13 30000 15000 20000 28000 1333.3 94333.3 average ORDER De estos $93000 concert Sky Sale Price 25 necklaces 12 pair or earrings Variable Manuf $8.05 $5.50 MO $17 - $425 Total Varible Contribution Contribution WID per Order $8.95 201.25 $223.75 144 $6.50 66 $78.00 $569 267.25 Order Contrib. 5301.75 - 94 537. 54% EXPECTED NUMBER OF ORDERS FROM 20 TO 45 FROM EACH SHOW (OR 200 TO 450 PER YEAR) this: Tned calculation for Estimated orders per show High estimate and low estimate Soo Reorders: 50% reorder twice a year - Total per order 3 Calculations needed Break-even units (orders) Break-even sales (dollars) Target profit units (orders) Target Profit sales (dollars) Margin of safety (for high and low estimate) Prepare a contribution margin format income statement hix lol cont, mero SHOWS ANALYSIS RESTRICTION> Owners don't want to work so hard any longer SO1 Investment Total 10 shows Shipping Booth Travel Expenses Promotional Mats. Depreciation $3,000 per registation per show $1,500 per show $2,000 per show. $1000 for each partner $2,800 per show $133 Per show $4,000 for 30 show Depreciation (4000/30 - 13:13 30000 15000 20000 28000 1333.3 94333.3 average ORDER De estos $93000 concert Sky Sale Price 25 necklaces 12 pair or earrings Variable Manuf $8.05 $5.50 MO $17 - $425 Total Varible Contribution Contribution WID per Order $8.95 201.25 $223.75 144 $6.50 66 $78.00 $569 267.25 Order Contrib. 5301.75 - 94 537. 54% EXPECTED NUMBER OF ORDERS FROM 20 TO 45 FROM EACH SHOW (OR 200 TO 450 PER YEAR) this: Tned calculation for Estimated orders per show High estimate and low estimate Soo Reorders: 50% reorder twice a year - Total per order 3 Calculations needed Break-even units (orders) Break-even sales (dollars) Target profit units (orders) Target Profit sales (dollars) Margin of safety (for high and low estimate) Prepare a contribution margin format income statement hix lol cont, mero