Ignore the Net Income $5,040. Irrelevant information.
Last year:
Selling price was 7.50, variable cost was 2.25, leaving 5.25 per cup to cover fixed costs.
5.25 per cup available for fixed costs x 20,000 cups to break even = 105,000 total fixed costs.
This year:
Variable costs up 33.3%. 2.25 x 1.33333 = 3.00 variable cost per cup.
Fixed costs up 10%. 105000 x 1.1 = 115,500 total fixed costs.
Selling price 9.00 - 3.00 VC = 6.00 available per cup to cover fixed costs.
115,500 / 6.00 = 19,250 cups to sell to break even
|