In: Accounting
Req 1. | |||||
Unit contribution | |||||
Selling price per unit | 90 | ||||
Less: Variable cost | 51 | ||||
Unit contribution | 39 | ||||
Break even units: | |||||
Total fixed cost (8000+7500) | 15500 | ||||
Divide: Unit contribution | 39 | ||||
Break even units: | 397 | units | |||
Req 2. | |||||
CM ratio: | |||||
Unit contribution | 39 | ||||
Divide: Selling price | 90 | ||||
CM ratio: | 43.33% | ||||
Break even sales: | |||||
Fixed cost | 15500 | ||||
Divide: CM ratio | 43.33% | ||||
Break even sales: | 35772 | ||||
Margin of safety: | |||||
Total sales | 38000 | ||||
Less: Break even sales | 35772 | ||||
Margin of safety: | 2228 | ||||
Req 3. | |||||
Revised Unit contribution = 39 - 20% of 51 = 28.80 per unit | |||||
Break even units: | |||||
Total fixed cost (8000+7500) | 15500 | ||||
Divide: Revised Unit contribution | 28.8 | ||||
Break even units: | 538 | units | |||
Req 4. | |||||
Revised selling price (90+10%) | 99 | ||||
Less: Variable cost | 51 | ||||
Unit contribution | 48 | ||||
Break even units: | |||||
Revised fixed selling cost (8000-10%) | 7200 | ||||
Revised other fixed cost (7500-1000) | 6500 | ||||
Revised fixed cost | 13700 | ||||
Divide: Revised unit contribution | 48 | ||||
Break even units: | 285 | ||||