In: Finance
The Warren Watch Company sells watches for $29, fixed costs are $170,000, and variable costs are $13 per watch.
Solution a & b | Units | Units | |||
Per unit | $ 5,000 | $ 18,000 | |||
Sale revenue | $ 29.00 | $ 145,000 | $ 522,000 | ||
Variable cost | $ 13.00 | $ 65,000 | $ 234,000 | ||
Contribution per bag (Sale less variable cost) | $ 16.00 | $ 80,000 | $ 288,000 | ||
Fixed cost | $ 170,000 | $ 170,000 | |||
Net Income | =80000-170000 | =288000-170000 | |||
Net Income | $ (90,000) | $ 118,000 | |||
Solution c | |||||
Sale revenue | $ 29.00 | ||||
Variable cost | $ 13.00 | ||||
Contribution per bag (Sale less variable cost) | $ 16.00 | ||||
Fixed cost | $ 170,000 | ||||
Break-even point= | Fixed cost/contribution per bag | ||||
Break-even point= | =170000/16 | ||||
Break-even point= | 10,625 | Units | |||
Solution d | |||||
Sale revenue | $ 31.00 | ||||
Variable cost | $ 13.00 | ||||
Contribution per bag (Sale less variable cost) | $ 18.00 | ||||
Fixed cost | $ 170,000 | ||||
Break-even point= | Fixed cost/contribution per bag | ||||
Break-even point= | =170000/18 | ||||
Break-even point= | 9,444 | Units | |||
BEP point has decreased from 10,625 units to 9,444. | |||||
Solution e | |||||
Sale revenue | $ 31.00 | ||||
Variable cost | $ 22.00 | ||||
Contribution per bag (Sale less variable cost) | $ 9.00 | ||||
Fixed cost | $ 170,000 | ||||
Break-even point= | Fixed cost/contribution per bag | ||||
Break-even point= | =170000/9 | ||||
Break-even point= | 18,889 | Units | |||
BEP point has increased from 10,625 units to 18,889 units | |||||