In: Finance
An ice cream store sells a pint of ice cream for $4.00 each. The shop incurs a monthly fixed cost of $2,000 which includes salaries and rental. The variable cost per pint of ice cream is $1.50. The company is currently selling 600 pints per month.
A. How many pints per month does the store need to sell to break-even?
B. Using Goal Seek what is the new selling price per pint to achieve a profit of $10,000, if the company continues to sell 600 units
C. Using Goal Seek what is the new quantity that the store must sell to achieve a profit of $10,000, if the price remains at $4
| Known parameters: | |
| Selling price per unit | |
| Fixed cost | |
| Variable cost per unit | |
| Input Data | |
| Number of units | |
| Results | |
| Total revenue | |
| Fixed cost | |
| Total variable cost | |
| Total cost | |
| Profit | |
| BEP | |
| BEP$ | |
| B. | |
| Known parameters: | |
| Selling price per unit | |
| Fixed cost | |
| Variable cost per unit | |
| Input Data | |
| Number of units | |
| Results | |
| Total revenue | |
| Fixed cost | |
| Total variable cost | |
| Total cost | |
| Profit | |
| BEP | |
| BEP$ | |
| C | |
| Known parameters: | |
| Selling price per unit | |
| Fixed cost | |
| Variable cost per unit | |
| Input Data | |
| Number of units | |
| Results | |
| Total revenue | |
| Fixed cost | |
| Total variable cost | |
| Total cost | |
| Profit | |
| BEP | |
| BEP$ |
The store needs to sell 800 pints per month to break-even.
b.
The new selling price will be $21.50 per pint.
c.
The new quantity will be 4800 units.
| Known parameters: | |
| Selling price per unit | $4.00 |
| Fixed cost | $2,000.00 |
| Variable cost per unit | $1.50 |
| Input Data | |
| Number of units | 600 |
| Results | |
| Total revenue | $2,400.00 |
| Fixed cost | $2,000.00 |
| Total variable cost | $900.00 |
| Total cost | $2,900.00 |
| Profit | -$500.00 |
| BEP | 800 |
| BEP$ | $3,200.00 |
| B. | |
| Known parameters: | |
| Selling price per unit | $21.50 |
| Fixed cost | $2,000.00 |
| Variable cost per unit | $1.50 |
| Input Data | |
| Number of units | 600 |
| Results | |
| Total revenue | $12,900.00 |
| Fixed cost | $2,000.00 |
| Total variable cost | $900.00 |
| Total cost | $2,900.00 |
| Profit | $10,000.00 |
| BEP | 100 |
| BEP$ | $2,150.00 |
| C | |
| Known parameters: | |
| Selling price per unit | $4.00 |
| Fixed cost | $2,000.00 |
| Variable cost per unit | $1.50 |
| Input Data | |
| Number of units | 4800 |
| Results | |
| Total revenue | $19,200.00 |
| Fixed cost | $2,000.00 |
| Total variable cost | $7,200.00 |
| Total cost | $9,200.00 |
| Profit | $10,000.00 |
| BEP | $800.00 |
| BEP$ | $3,200.00 |
$3,200