Part #1-Supplier A
| Break Even Analysis for Supplier A | Variable Cost | |||||||
| Selling Price Per Unit | ||||||||
| Fixed Cost | ||||||||
| Units | Fixed Costs | Variable Costs | Total Cost | Total Revenue | BEPU | |||
| $0 | $0 | $0 | $0 | BEP$ | ||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
Insert formulas to calculate break-even point in units and break-even point in dollars
Enter correct data here
Enter # of units sold to format the x-axis and calculate costs.
Enter fixed costs in each row
Enter formula to calculate variable costs
Enter formula to calculate total costs
Enter formula to calculate total revenue
Replace this figure with a graph
Part #1-Supplier B
| Break Even Analysis for Supplier B | Variable Cost | |||||||
| Selling Price Per Unit | ||||||||
| Fixed Cost | ||||||||
| Units | Fixed Costs | Variable Costs | Total Cost | Total Revenue | BEPU | |||
| $0 | $0 | $0 | $0 | BEP$ | ||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
Replace this figure with a graph
Part #1-Supplier C
| Break Even Analysis for Supplier C | Variable Cost | |||||||
| Selling Price Per Unit | ||||||||
| Fixed Cost | ||||||||
| Units | Fixed Costs | Variable Costs | Total Cost | Total Revenue | BEPU | |||
| $0 | $0 | $0 | $0 | BEP$ | ||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
Replace this figure with a graph
Part #1-Supplier D
| Break Even Analysis for Supplier D | Variable Cost | |||||||
| Selling Price Per Unit | ||||||||
| Fixed Cost | ||||||||
| Units | Fixed Costs | Variable Costs | Total Cost | Total Revenue | BEPU | |||
| $0 | $0 | $0 | $0 | BEP$ | ||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
Replace this figure with a graph
Part #1-Supplier E
| Break Even Analysis for Supplier E | Variable Cost | |||||||
| Selling Price Per Unit | ||||||||
| Fixed Cost | ||||||||
| Units | Fixed Costs | Variable Costs | Total Cost | Total Revenue | BEPU | |||
| $0 | $0 | $0 | $0 | BEP$ | ||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
Replace this figure with a graph
Part #2 Analysis
| Break Even Analysis for New Costs | Variable Cost | |||||||
| Selling Price Per Unit | ||||||||
| Fixed Cost | ||||||||
| Units | Fixed Costs | Variable Costs | Total Cost | Total Revenue | BEPU | |||
| $0 | $0 | $0 | $0 | BEP$ | ||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
| $0 | $0 | $0 | $0 | |||||
Replace this figure with a graph
Conclusions
| Part #1 Conclusion | |
| Indicate which of the five payment options has the lowest break-even point and provide the break-even point in dollars and units. | |
| Option: | |
| BEPU: | |
| BEP$: | |
| Part #2 Conclusion | |
| Indicate the new break-even point in dollars and units. | |
| BEPU: | |
| BEP$: | |
| Part #3 Reflection | |
| Discuss whether the new BEP increased or decreased. Since the selling price increased and the variable costs increased, explain why the BEPU behaved as you have observed. | |
