Break-Even Analysis Enter data only in yellow cells. Profitability Analysis Outsourcing Decision Technology Choice Decision Quantity 10,000 Quantity 12,000 Quantity 11,000 Cost Produce In-House Option A Fixed cost Unit cost $100,000.00 $12.00 Fixed cost Unit cost $20.00 Fixed cost Unit cost $200,000.00 $18.60 Outsource Option B Revenue Unit revenue $20.00 $220,000.00 $200,000.00 Net Profit Profit or Loss -$20,000.00 Loss Fixed cost Unit cost $35.00 Fixed cost Unit cost $100,000.00 $21.00 Total Cost Total Revenue Total In-House Production Cost Total Outsourced Cost Cost difference (In-House - Outsourced) $70,000.00 Economical Decision Outsource Total Cost Option A Total Cost Option B $404,600.00 $331,000.00 Cost difference (Option A - Option B) Economical Decision $73,600.00 Option B
Break-Even Analysis Enter data only in yellow cells. Profitability Analysis Outsourcing Decision Technology Choice Decision Quantity 10,000 Quantity 12,000 Quantity 11,000 Cost Produce In-House Option A Fixed cost Unit cost $100,000.00 $12.00 Fixed cost Unit cost $20.00 Fixed cost Unit cost $200,000.00 $18.60 Outsource Option B Revenue Unit revenue $20.00 $220,000.00 $200,000.00 Net Profit Profit or Loss -$20,000.00 Loss Fixed cost Unit cost $35.00 Fixed cost Unit cost $100,000.00 $21.00 Total Cost Total Revenue Total In-House Production Cost Total Outsourced Cost Cost difference (In-House - Outsourced) $70,000.00 Economical Decision Outsource Total Cost Option A Total Cost Option B $404,600.00 $331,000.00 Cost difference (Option A - Option B) Economical Decision $73,600.00 Option B
Practical Management Science
6th Edition
ISBN:9781337406659
Author:WINSTON, Wayne L.
Publisher:WINSTON, Wayne L.
Chapter2: Introduction To Spreadsheet Modeling
Section: Chapter Questions
Problem 20P: Julie James is opening a lemonade stand. She believes the fixed cost per week of running the stand...
Related questions
Question
A university currently has a recycling program for paper waste. The fixed cost of running this program is $15,000 per year. The variable cost for picking up and disposing of each ton of recyclable paper is $40. If the work is outsourced to a recycling company, the cost would be $65 per ton.
- If the
forecasted demand is 750 tons, what should the university do? Use the Break-Even Excel template to find your answer.
- Find the break-even point using the Excel Goal Seek tool.
Transcribed Image Text:Break-Even Analysis
Enter data only in yellow cells.
Profitability Analysis
Outsourcing Decision
Technology Choice Decision
Quantity
10,000
Quantity 12,000
Quantity
11,000
Cost
Produce In-House
Option A
Fixed cost
Unit cost
$100,000.00
$12.00
Fixed cost
Unit cost
$20.00
Fixed cost
Unit cost
$200,000.00
$18.60
Outsource
Option B
Revenue
Unit revenue
$20.00
$220,000.00
$200,000.00
Net Profit
Profit or Loss
-$20,000.00
Loss
Fixed cost
Unit cost
$35.00
Fixed cost
Unit cost
$100,000.00
$21.00
Total Cost
Total Revenue
Total In-House Production Cost
Total Outsourced Cost
Cost difference (In-House - Outsourced) $70,000.00
Economical Decision Outsource
Total Cost Option A
Total Cost Option B
$404,600.00
$331,000.00
Cost difference (Option A - Option B)
Economical Decision
$73,600.00
Option B
Expert Solution
This question has been solved!
Explore an expertly crafted, step-by-step solution for a thorough understanding of key concepts.
Step by step
Solved in 2 steps with 1 images
Recommended textbooks for you
Practical Management Science
Operations Management
ISBN:
9781337406659
Author:
WINSTON, Wayne L.
Publisher:
Cengage,
Operations Management
Operations Management
ISBN:
9781259667473
Author:
William J Stevenson
Publisher:
McGraw-Hill Education
Operations and Supply Chain Management (Mcgraw-hi…
Operations Management
ISBN:
9781259666100
Author:
F. Robert Jacobs, Richard B Chase
Publisher:
McGraw-Hill Education
Practical Management Science
Operations Management
ISBN:
9781337406659
Author:
WINSTON, Wayne L.
Publisher:
Cengage,
Operations Management
Operations Management
ISBN:
9781259667473
Author:
William J Stevenson
Publisher:
McGraw-Hill Education
Operations and Supply Chain Management (Mcgraw-hi…
Operations Management
ISBN:
9781259666100
Author:
F. Robert Jacobs, Richard B Chase
Publisher:
McGraw-Hill Education
Purchasing and Supply Chain Management
Operations Management
ISBN:
9781285869681
Author:
Robert M. Monczka, Robert B. Handfield, Larry C. Giunipero, James L. Patterson
Publisher:
Cengage Learning
Production and Operations Analysis, Seventh Editi…
Operations Management
ISBN:
9781478623069
Author:
Steven Nahmias, Tava Lennon Olsen
Publisher:
Waveland Press, Inc.