2. 24-hour Gym (6,000 sq. ft.
in Tyler, TX)
Services Included
•Weight Training
•Fitness Training College Students
•Yoga
•Tanning Beds
Magnetic Key Access Memberships
Our Service
3. • Memberships
• $50 a month
• Gym Equipment
• 10 treadmills, 10 elliptical machines, 3 stair-steppers
• 10 weight sets and machines
• 2 level one tanning beds
• Labor
• Janitor
• Aerobics, Yoga, and Weight Instructors
• Receptionist
• Clerk
• Supervisor
Descriptive Process
4. Breakeven Point Target Net Income
• In service units • 10 percent of invested
• 651 assets
• In revenue dollars • $5,900
• $390,850
$398,020.36 $390,849.92 $327,500.00
Target Breakeven Contribution
CVP Revenue Point Margin
6. • We will accept the Comparison of Costs and
special order Revenues
• Revenues are much
higher than costs
An outside company comes to us with 100 employees.
• Net income will would like to purchase memberships for
The company raise $11,531
nearlyall employees at cost of $400 ($33 a month) each instead
$30,000 Cost
$40,000
of $600 ($50 a month) each. We have the capacity for
• New members will have to buy another treadmill to
this order. We will
Revenue
generate free increase in customers.
satisfy this
advertisement
Relevant Decision
7. • We would purchase
NPV $9,034
the equipment.
• NPV ≥ 0
Payback to will3.33 saunaTheour•facility. generate 100 of period
We want add a tiled
installation be $60,000.
to The total cost
Shorter payback
sauna will
Period years • Rate of return is less
additional members each year. Another janitor will need to be
hired for maintenance. After 5 years the sauna will need to be
than desirable
retiled at a cost of $10,000. It has a lifetime of 8 years and will
Rate have no salvage value. The company hopes to receive an methods
of • More reliable 18%
5%
rate of return and a payback period of 4 years to purchase
Return point
Capital Budgeting
Editor's Notes
We are a 24-hour, anytime gym in Tyler, TX. We rent a 6,000 square foot building. We are targeting the college students of the area. We offer memberships that include services of weight training, fitness training, yoga, and tanning. Each member gets a magnetic access key for their anytime entrance.
For simplicity, we assumed all memberships would be bought at the full year’s rate of $1,080. Gym equipment for fitness, weight training, and tanning. We also have equipment in the form of office furniture and electronics and a 4 camera security system.
We budgeted for nearly double the amount of memberships of the break even point. This means for ever membership sold after number 651, its whole contribution margin will be converted straight to profit. At a budgeted 750 memberships, we would have to sell approximately 2 memberships a day to meet this goal (easily attainable).