In: Accounting
Read the following information carefully and answer questions below.
In late September 2017, Apple Inc. (NYSE: AAPL) announced that it would be releasing three new models of its iPhone in the fourth quarter of 2017: the iPhone X, the iPhone 8 Plus, and the iPhone 8. In addition, it would continue to sell some of the older models.
To follow is a table containing price and cost estimates for the current three new iPhone models plus one older model. The estimated direct materials costs were developed by IHS Markit and Susquehanna International Group. Other listed costs and data are assumptions.
iPhone X |
iPhone 8 Plus |
iPhone 8 |
iPhone 7 |
Fixed costs |
|
Sales price (base models) |
$ 999 |
$ 799 |
$ 699 |
$ 649 |
|
Estimated direct materials (from IHS Markit and Susquehanna International Group) |
581 |
288 |
248 |
248 |
|
Estimated direct labor (assembly and testing) |
8 |
5 |
5 |
5 |
|
Estimated retail packaging and shipping to warehouses/stores) |
5 |
4 |
4 |
4 |
|
Total variable costs |
594 |
297 |
257 |
257 |
|
Contribution margin per phone |
$ 405 |
$ 502 |
$ 442 |
$ 392 |
|
Minutes of skilled labor required for assembly |
7 |
5 |
4 |
3 |
|
fixed cost |
$500,000 |
Questions
Ans.1. As per the data provided, iPhone 8 plus is the most profitable out of the four phones because it has the highest contribution margin per phone. Contribution margin is the excess of total sales over total variable costs, so it represents the amount left over for coverage of fixed costs and balance as profits.
Since iPhone 8 plus has the highest contribution margin per phone of $502 per phone, it will cover fixed cost of $500,000 better than other phones (based on number of units sold) thereby leaving more profits.
Ans.2. If labor is a scarce resource, we need to select the model with least minutes of skilled labor required for assembly. So, we should focus on iPhone 7.
Ans.3. We can see from the table below that iPhone 8Plus, iPhone 8 and iPhone7 have similar contribution margin ratios at different price points. So, the Company should sell mix of all these three to capture a larger audience (price range-wise) with each phone type providing above 60% contribution margin.
iPhone X |
iPhone 8 Plus |
iPhone 8 |
iPhone 7 |
|
Sale price |
999 |
799 |
699 |
649 |
Contribution margin per phone |
405 |
502 |
442 |
392 |
Contribution margin ratio |
40.54% |
62.83% |
63.23% |
60.40% |
Ans.4. Break-even point (in units) = Fixed cost / (Sales price per unit – Variable cost per unit)
Break-even point (in dollars) = Fixed cost / Contribution margin ratio
iPhone X |
iPhone 8 Plus |
iPhone 8 |
iPhone 7 |
|
Sale price per unit |
$999 |
$799 |
$699 |
$649 |
Total variable cost per unit |
$594 |
$297 |
$257 |
$257 |
Contribution margin per unit (Sale price per unit - Variable cost per unit) |
$405 |
$502 |
$442 |
$392 |
Contribution margin ratio |
40.54% |
62.83% |
63.23% |
60.40% |
B.E.P. (units) |
1235 |
996 |
1131 |
1276 |
B.E.P.(dollars) |
$1,233,333 |
$795,817 |
$790,724 |
$827,806 |