Break-Even Analysis In Units And Dollars Fixed Cost 85,000

Breakeven Analysis In Units And Dollarsfixed Cost 85000 Per Yearva

Assign the core assignment question: Calculate the breakeven point for Topgolf in both units and dollars based on fixed and variable costs, and then develop a detailed projected five-year income statement incorporating sales, costs, profits, taxes, and contingency plans, with appropriate analysis and referencing.

Paper For Above instruction

The analysis of breakeven points is essential for understanding the financial viability of a business. In the case of Topgolf, with fixed costs of $85,000 per year and a variable cost of $20 per hour, the breakeven analysis helps determine the minimum revenue required to cover all expenses. Given the unit sale price of approximately $35 per hour, calculating the contribution margin per unit involves subtracting the variable cost from the sale price, resulting in a unit contribution margin of $15. The breakeven point in units (hours) is then established by dividing fixed costs by the contribution margin: $85,000 / $15 ≈ 5,667 hours. Correspondingly, the breakeven revenue in dollars is obtained by multiplying hours with the sale price: 5,667 hours * $35 ≈ $198,345. Therefore, Topgolf needs to generate at least $198,345 annually to break even.

Developing a five-year projected income statement requires detailed estimations of sales, costs, and profits. Assuming consistent growth, the sales are projected to increase from $1,510,000 in the first year to approximately $1,835,413 by year five, considering a compound growth rate derived from the data. The cost of goods sold (COGS) is set proportionally, rising from $110,000 in year one to $133,704 in year five. Gross profit, calculated as sales minus COGS, shows a steady increase reflecting higher revenues. Operating expenses are projected with an increase reflecting inflation or expansion costs, starting at $400,000 and rising to about $629,407 by year five. Operating profit, derived from gross profit minus operating expenses, indicates profitability growth over the period.

Further, marketing expenses are held relatively constant at $651,400 annually, encapsulating advertising and promotional costs necessary for growth. Net income before taxes is then determined by subtracting operating expenses and marketing costs from operating profit. Applying a corporate tax rate of 40% yields net income after tax, which shows a rising trend, indicating improved profitability and financial sustainability. Contingency plans are vital to address potential threats described in the SWOT analysis, such as market saturation, economic downturns, or technological obsolescence. Protocols include resource prioritization when sales decline by over 50%, focusing on high-priority areas like current locations and technological infrastructure, and ramping up investments if sales exceed expectations, enabling expansion without overburdening existing facilities.

Understanding supply and demand dynamics is critical, especially when analyzing factors such as the breakeven points and projected profitability. For instance, in the macroeconomic model of supply and demand, an increase in demand or reduction in supply generally leads to higher prices, influencing revenue and profitability. Conversely, excess supply or declining demand results in price reductions, affecting breakeven points and profit margins.

In conclusion, the comprehensive breakeven and income statement analysis provides vital insights into Topgolf’s financial planning and risk management strategies. Strategies such as adjusting operational costs, leveraging technological advancements, and implementing contingency plans are essential to sustain growth and profitability. This approach underscores the importance of precise financial modeling influenced by supply and demand principles, operational flexibility, and strategic resource allocation. Properly understanding these aspects allows the company to navigate uncertain markets, optimize revenue streams, and maintain competitive advantage over the long term.

References

• Brigham, E. F., & Ehrhardt, M. C. (2016). Financial Management: Theory & Practice. Cengage Learning.
• Garrison, R. H., Noreen, E. W., & Brewer, P. C. (2018). Managerial Accounting. McGraw-Hill Education.
• Krugman, P., & Wells, R. (2018). Microeconomics. Worth Publishers.
• Hubbard, R. G., & O'Brien, A. P. (2018). Money, Banking, and Financial Markets. Pearson.
• Shapiro, C., & Varian, H. R. (2018). Information Rules: A Strategic Guide to the Network Economy. Harvard Business Review Press.
• Heisinger, K. S., & Hoyle, J. B. (2018). Managerial Accounting. South-Western College Pub.
• Samuelson, P. A., & Nordhaus, W. D. (2010). Economics. McGraw-Hill Education.
• Friedman, M. (2002). Capitalism and Freedom. University of Chicago Press.
• McConnell, C. R., Brue, S. L., & Flynn, S. M. (2018). Economics. McGraw-Hill Education.
• Case, K. E., & Fair, R. C. (2018). Principles of Economics. Pearson.