1244 - Roshan Kumar Sahoo - Assignment 2
1244 - Roshan Kumar Sahoo - Assignment 2
1244 - Roshan Kumar Sahoo - Assignment 2
3.No change on fixed costs for the next year if production rate changes.
He has assumed that there is just one breakeven point for the firm (by taking the average of the
3 products). He has also assumed that the sales mix will remain constant. Since the capacity is
being expanded to increase production of Product C, it could be assumed that this increase
should be allocated to this product. Production of Product A is to be scaled down, but its level
of fixed costs has been assumed to be unchanged.
2. On the basis of French's revised information, what does next year look like:
A. Break-even units= Fixed Cost/ (Selling price – Variable Cost Per Unit) Break-even
units= $3,690,000/ (6.948 - 3.56) = 1,035,686 units
The breakeven unit for the aggregate production is 1035686 units
B. To pay the extra dividend of 50% and to retain the profit of $150000 we need to have
the profit after taxes as $600000. As half of the revenues go to the government as taxes
therefore the total revenues before tax deduction should be equal to $1200000.
3. Can the break-even analysis help the company decide whether to alter
the existing product emphasis? What can the company afford to invest for
Additional C" capacity?
Break even analysis can be used to decide whether to alter the existing product
emphasis or not. For example, in this case, if we refer last year’s data, we can see that
the product C is not economically feasible to manufacture at $2.40 / unit. Following
table gives the analysis for checking whether the company can afford to invest in
additional “C” capacity.
Column1 Aggregate A B C
Sales at full capacity (units) 2000000
Actual Sales Volume (units) 1500000 600000 400000 500000
Unit Sales Price $7.20 $10 $9 $2.40
Sales Revenue $10,800,000 $6,000,000 $3,600,000 $1,200,000
Variable Cost per unit $4.50 $7.50 $3.75 $1.50
Contribution margin per unit $2.70 $2.50 $5.25 $0.90
Total Variable Costs $6,750,000 $4,500,000 $1,500,000 $750,000
Fixed Costs $2,970,000 $960,000 $1,560,000 $450,000
Profit $1,080,000 $540,000 $540,000 $0
RATIOS
Variable cost to sales 0.625 0.75 0.41666 7 0.625
Unit contribution to sales 0.375 0.25 0.58333 3 0.375
Utilization of capacity 75.00% 30% 58% 37.50%
Break Even Point (units) 1100000 384000 297143 500000