In: Accounting
Product |
X |
Y |
Z |
Selling price (sh) |
8 |
12 |
30 |
Unit marginal cost |
6.50 |
6.50 |
14 |
Sales units |
20,000 |
5,000 |
1,000 |
a)
i)
Break-even point in units = Fixed Cost / Contribution Margin Per Unit
Contribution margin per unit = Selling Price per unit - Unit marginal cost per unit or variable cost per unit
X | Y | Z | Overall Company | |
Selling Price Per Unit | $8 | $12 | $30 | $50 |
Less: Variable cost per unit or unit marginal cost | ($6.50) | ($6.50) | ($14) | ($27.00) |
Contribution Margin per unit (a) | $2 | $6 | $16 | $23 |
Fixed Cost (b) | $60,000 | |||
Break-even point in units (b/a) | 2,609 | |||
Break-even point in dollars ($50 * 2,609 units) | $130,435 |
ii)
Profit volume ratio or Contribution margin ratio = Contribution Margin per unit / Selling price per unit * 100
X | Y | Z | Overall Company | |
Selling Price Per Unit (b) | $8 | $12 | $30 | $50 |
Less: Variable cost per unit or unit marginal cost | ($6.50) | ($6.50) | ($14) | ($27.00) |
Contribution Margin per unit (a) | $2 | $6 | $16 | $23 |
Contribution Margin Ratio (a/b*100) | 19% | 46% | 53% | 46% |
b)
X | Y | Z | Overall Company | |
Fixed Cost (a) | $60,000 | $60,000 | $60,000 | $60,000 |
Desired Profit (b) | $50,000 | $50,000 | $50,000 | $50,000 |
Contribution margin per unit (c ) | $2 | $6 | $16 | $23 |
Units should be sold to earn a profit of $50,000 (a + b/c) | 55,000 | 18,333 | 6,875 | 4,783 |