Posted: October 3rd, 2013
Break even analysis
Scenario
Saturn Ltd makes just one product for a major clothing manufacturer. It is called the Luxury Raincoat. The company has prepared a budget for the forthcoming year.
|
£
|
|
|
Direct material costs per unit of production
|
35
|
|
Direct labour costs per unit of production
|
20
|
|
Factory overheads
|
50,000
|
|
Business rates
|
30,000
|
|
Rent
|
10,000
|
The current selling price of the Luxury Raincoat is £70. At present the factory is producing 16,000 raincoats per year. The factory has the capacity to make 20,000 raincoats each year.
|
Selling price
|
70
|
55
|
|||
|
Sales
|
Variable Costs
|
Fixed Costs
|
Total costs
|
Profit/(Loss)
|
|
|
0
|
0
|
0
|
90,000
|
90,000
|
-90,000
|
|
2000 |
140,000
|
110,000
|
90,000
|
200,000
|
-60000
|
|
4000
|
280,000
|
220,000
|
90,000
|
310,000
|
-30000
|
|
6000
|
420,000
|
330,000
|
90,000
|
420,000
|
0
|
|
8000
|
560,000
|
440,000
|
90,000
|
530,000
|
30000
|
|
10000
|
700,000
|
550,000
|
90,000
|
640,000
|
60000
|
|
12000
|
840,000
|
660,000
|
90,000
|
750,000
|
90000
|
|
14000
|
980,000
|
770,000
|
90,000
|
860,000
|
120000
|
|
16000
|
1,120,000
|
880,000
|
90,000
|
970,000
|
150000
|
|
18000
|
1,260,000
|
990,000
|
90,000
|
1,080,000
|
180000
|
|
20000
|
1,400,000
|
110,0000
|
90,000
|
1,190,000
|
210000
|
|
22000
|
1,540,000
|
1,210,000
|
90,000
|
1,300,000
|
240000
|
|
24000
|
1,680,000
|
1,320,000
|
90,000
|
1,410,000
|
269988
|
Expert paper writers are just a few clicks away
Place an order in 3 easy steps. Takes less than 5 mins.