Suggested Solutions: Where'S Alice? Example A

Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1of 3

SUGGESTED SOLUTIONS

WHERE’S ALICE?

Example a:

Fixed costs = 30,000


Contribution per unit (5.00 - 3.50)

= 20,000 units

Proof:
Sales (£5 * 20,000) 100,000
VCs (£3.50 * 20,000) (70,000)
FCs (30,000)

Example b:

Break even point (units) = Fixed costs


Contribution per
unit

Fixed costs = £45,000

Variable costs therefore = £185,000 - 45,000 = £140,000

Variable costs per unit = £140,000 / 20,000 units = £7 per unit

Sales price per unit = £200,000 / 20,000 units = £10 per unit

Contribution per unit = £10 - £7 = £3 per unit

Fixed costs = 45,000


Contribution per unit 3

= 15,000 units

Margin of safety = 5,000 units

Example c

Company wishes to make a profit of £25,000 per annum. Therefore,

NP = Px - (a + bx)
25,000 = 28x - (58,000 + 23x)
25,000 = 28x - 58,000 - 23x
25,000 + 58,000 = 28x - 23x
83,000 = 5x
x = 16,600

Proof:

SP (16,600 * 28) 464,800


VC (23 * 16,600) 381,800
 
Contribution 83,000
FC 58,000

Profit 25,000

Example d

NP = Px - (a + bx)

£35,000 = P * 20,000 - (85,000 + £45 * 20,000)


35,000 + 85,000 + 900,000 = 20,000 P
20,000P = 1,020,000

P = £51 per unit

Proof:

SP (51 * 20,000) 1,020,000


VC (45 * 20,000) 900,000
 
Contribution 120,000
FC 85,000

Profit 35,000

Example e

Currently Sales price is £7 - considering reducing to


£6
Variable costs are £4
Fixed costs are £3,500 per month (42,000 per annum)
Current profit is £27,000

(a) The minimum sales volume that can be justified will be that at which
the current profit of £27,000 is reached.

Therefore,
NP = Px - (a + bx)
27,000 = 6x - (42,000 + 4x)
27,000 + 42,000 = 6x - 4x
x = 34,500

(b) If sales moved to 30,000 we would see a decrease in profit.

NP = Px - (a + bx)
NP = 6 * 30,000 - (42,000 + 4 * 30,000)
NP = 180,000 - (42,000 + 120,000)
NP = 18,000

Decrease in profit = £9,000


% decrease in profit = 33.333%

Example f

(a) Required sales price


NP = Px - (a + bx)
95,000 = 20,000P - (70,000 + 60 * 20,000)
95,000 + 70,000 + 1,200,000 = 20,000P
20,000P = 1,365,000
P = £68.25

(b) Breakeven sales price

Fixed costs = BEP (units)


Contribution per unit

70,000 = 20,000
Contribution per unit

70,000 = Contribution per unit


20,000

Contribution per unit = £3.50

Selling price = Contribution + Variable costs


(Variable costs = £60 per unit)
Selling price = 60 + 3.50
Selling price = £63.50

Example g Technique discussion


Assumptions and limitations of b/e analysis should be utilised in a critique of the technique. Students
should have gained ths understanding from their reading.

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy