Professional Documents
Culture Documents
$300,000
$250,000
Total Costs
$200,000
$150,000
$100,000
$50,000
0 10 20 30
Units Produced
(in thousands)
Variable
Variable Cost
Cost
Unit Variable Cost Graph
$20
Cost per Unit $15
$10
$5
0 10 20 30
Units Produced
(000)
Variable
Variable Cost
Cost
$300,000 $20
$250,000 $15
$200,000 $10
$150,000 $5
$100,000 0 10 20 30
$50,000 Units Produced (000)
0 10 20 30
Units Produced (000)
Number of Direct Total Direct
Units Materials Materials
Produced Cost per Unit Cost
50,000 to 300,000
bottles of perfume.
Fixed
Fixed Costs
Costs
$30,000
$25,000 Mixed
Mixed costs
costs are
are
$20,000 usually
usually separated
separated into
into
$15,000
$10,000
their
their fixed
fixed and
and
$5,000 variable
variable components
components
0 10 20 30 40 for
for management
management
Total Machine Hours (000) analysis.
analysis.
Mixed
Mixed Costs
Costs
The high-low method is a simple way
to separate mixed costs into their
fixed and variable components.
Low
High
High-Low Method
Actual costs incurred
ProductionTotal
(Units) Cost
What month has
June 1,000 $45,550
July 1,500 52,000 the highest level
August 2,100 61,500 of activity in
September 1,800 57,500 terms of cost?
October 750 41,250
$20,250
$57,500 – $41,250
Variable cost per unit = $15
1,350
2,100 – 750
High-Low Method
Actual costs incurred
ProductionTotal Variable cost per unit = $15
(Units) Cost
June 1,000 $45,550 What is the total
July 1,500 52,000 fixed cost (using the
August 2,100 61,500
September 1,800 57,500 highest level)?
October 750 41,250
Total Costs
Total Costs
Income from
FIXED Operations
COSTS
Contribution Margin Income Statement
Income
Sales = + + from
Variable Fixed
operations
costs costs
Contributio
Sales – =
Variable n
costs margin
Contribution Margin Ratio
The
Thecontribution
contributionmargin
margincan
canbe
beexpressed
expressedthree
threeways:
ways:
1.1.Total
Totalcontribution
contributionmargin
margininindollars.
dollars.
2.2.Contribution
Contributionmargin
marginratio
ratio(percentage).
(percentage).
3.3.Unit
Unitcontribution
contributionmargin
margin(dollars
(dollarsper
perunit).
unit).
What
What is
is the
the
break-even
break-even
point?
point?
Revenues = Costs
Break-even
Calculating
Calculating the
the Break-Even
Break-Even Point
Point
At
At the
the break-even
break-even point,
point, fixed
fixed
costs
costs and
and the
the contribution
contribution
margin
margin are
are equal.
equal.
Calculating
Calculating the
the Break-Even
Break-Even Point
Point
In
InUnits
Units
Sales($25
Sales ($25xx?9,000)
units) $ $225,000
? $25
Variablecosts
Variable costs($15
($15xx?9,000)
units) 135,000
? 15
Contributionmargin
Contribution margin $ $90,000
90,000 $10
Fixedcosts
Fixed costs 90,000
90,000
Incomefrom
Income fromoperations
operations $ $ 00
$90,000
Fixed costs
Break-even sales (units) = 9,000 units
$10 margin
Unit contribution
PROOF!
PROOF!
Calculating
Calculating the
the Break-Even
Break-Even Point
Point
In
InUnits
Units
$840,000
Fixed costs
Break-even sales (units) = 8,000 units
$105 margin
Unit contribution
The unit selling price is $250 and unit variable
cost is $145. Fixed costs are $840,000.
Calculating
Calculating the
the Break-Even
Break-Even Point
Point
In
InUnits
Units
$840,000
Fixed costs
Break-even sales (units) = 8,400 units
$100 margin
Unit contribution
The unit selling price is $250 and unit variable
cost is $145. Fixed costs are $840,000.
Calculating
Calculating the
the Break-Even
Break-Even Point
Point
In
InUnits
Units
Sales $ ? $50
Variable costs ? 30
Contribution margin $ ? $20
Fixed costs $600,000
Income from operations $ 0
$600,000
Fixed costs
Break-even sales (units) = 30,000 units
$20 margin
Unit contribution
A firm currently sells their product at $50 per
unit and it has a related unit variable cost of
$30. The fixed costs are $600,000.
Calculating
Calculating the
the Break-Even
Break-Even Point
Point
In
InUnits
Units
Management
Management increases
increases
Salesthe
the selling
selling price
price from$
from ? $60
$50
Variable costs
$50 to $60. ? 30
30
Contribution margin$60.
$50 to $ ? $30
$20
Fixed costs $600,000
Income from operations $ 0
$600,000
Fixed costs
Break-even sales (units) = 20,000 units
$30 margin
Unit contribution
Summary
Summary of
of Effects
Effects of
of Changes
Changes on
on
Break-Even
Break-Even Point
Point
Target
Target Profit
Profit In
In
Units
Units
Target
Target profit
profit isis
Sales (? units) $ ? used
$75 here
used here to
to refer
refer
Variable costs ? 45
to
to “Income
“Income fromfrom
Contribution margin $ ? $35
Fixed costs 200,000 operations.”
operations.”
Income from operations $ 0
Proof
Proof that
that sales
sales of
of 10,000
10,000 units
units
will
will provide
provide aa profit
profit of
of $100,000.
$100,000.
Graphic Approach to
Cost-Volume-Profit
Analysis
Cost-Volume-Profit Chart
$500 Total Sales
Sales and Costs ($000)
$450
$400
$350
$300
$250
$200
$150 Variable
$100 60% Costs
$ 50
0
1 2 3 4 5 6 7 8 9 10
Units of Sales (000)
Unit
Unitselling
sellingprice
price $$50
50
Unit
Unitvariable
variablecost
cost 30
30
Unit
Unitcontribution
contributionmargin
margin $$20 20
Total
Totalfixed
fixedcosts
costs $100,000
$100,000
Cost-Volume-Profit Chart
$500
Sales and Costs ($000)
$450
$400 Contribution
$350 Margin
$300 40%
$250
$200
$150
$100 60%
$ 50
0
1 2 3 4 5 6 7 8 9 10
Units of Sales (000)
Unit
Unitselling
sellingprice
price $$50
50 100%
Unit
Unitvariable
variablecost
cost 30
30 60%
Unit
Unitcontribution
contributionmargin
margin $$20 20 40%
Total
Totalfixed
fixedcosts
costs $100,000
$100,000
Cost-Volume-Profit Chart
$500 Total
Sales and Costs ($000)
$450 Costs
$400
$350 Fixed Costs
$300
$250
$200
$150
$100
$ 50
0
1 2 3 4 5 6 7 8 9 10
Units of Sales (000)
Unit
Unitselling
sellingprice
price $$50
50 100%
Unit
Unitvariable
variablecost
cost 30
30 60%
Unit
Unitcontribution
contributionmargin
margin $$20 20 40%
Total
Totalfixed
fixedcosts
costs $100,000
$100,000
Cost-Volume-Profit Chart
$500
Sales and Costs ($000)
$450
$400
$350 Break-Even Point
$300
$250
$200
$150
$100
$ 50
0
1 2 3 4 5 6 7 8 9 10
Units of Sales (000)
Unit
Unitselling
sellingprice
price $$50
50 100%
Unit
Unitvariable
variablecost
cost 30
30 60% $100,000 = 5,000 units
Unit
Unitcontribution
contributionmargin
margin $$20 20 40% $20
Total
Totalfixed
fixedcosts
costs $100,000
$100,000
Cost-Volume-Profit Chart
$500
Operating Profit Area
Sales and Costs ($000)
$450
$400
$350
$300
$250 Operating Loss Area
$200
$150
$100
$ 50
0
Units of Sales (000)
Unit
Unitselling
sellingprice
price $$50
50 100%
Unit
Unitvariable
variablecost
cost 30
30 60%
Unit
Unitcontribution
contributionmargin
margin $$20 20 40%
Total
Totalfixed
fixedcosts
costs $100,000
$100,000
$100
$75
Operating Profit
$50
(Loss) $000’s
$25
$ 0
$(25)
$(50) Relevant
Relevant
$(75) range
range isis
$(100)
1 2 3 4 5 6 7 8 10,000
9 10 units
10,000 units
Units of Sales (000’s)
Sales
Sales(10,000
(10,000units
unitsxx$50)
$50) $500,000
$500,000
Variable
Variablecosts
costs(10,000
(10,000units
unitsxx$30)
$30) 300,000
300,000
Contribution
Contributionmargin
margin(10,000
(10,000units
unitsxx$20)
$20) $200,000
$200,000
Fixed
Fixedcosts
costs 100,000
100,000
Operating
Operatingprofit
profit $100,000
$100,000
$100
$75 Profit Line
Operating Profit
$50 Operating
(Loss) $000’s
$25 profit
$ 0
$(25) Operating Maximum
Maximum
$(50) loss profit
profit within
within
$(75) the
the relevant
relevant
$(100)
1 2 3 4 5 6 7 8 9 10 range.
range.
Units of Sales (000’s)
Maximum
Maximum loss loss
isisequal
Sales
Sales equal to
tothe
(10,000
(10,000 units
unitsxx$50)
the $50) $500,000
$500,000
total
totalfixed
Variablefixed
Variable costs.
costs (10,000
(10,000units
costs.
costs unitsxx$30)
$30) 300,000
300,000
Contribution
Contributionmargin
margin(10,000
(10,000units
unitsxx$20)
$20) $200,000
$200,000
Fixed
Fixedcosts
costs 100,000
100,000
Operating
Operatingprofit
profit $100,000
$100,000
$100
$75
Operating Profit
$50 Operating
(Loss) $000’s
$25 profit
$ 0
$(25) Operating
$(50) loss Break-Even Point
$(75)
$(100)
1 2 3 4 5 6 7 8 9 10
Units of Sales (000’s)
Sales
Sales(10,000
(10,000units
unitsxx$50)
$50) $500,000
$500,000
Variable
Variablecosts
costs(10,000
(10,000units
unitsxx$30)
$30) 300,000
300,000
Contribution
Contributionmargin
margin(10,000
(10,000units
unitsxx$20)
$20) $200,000
$200,000
Fixed
Fixedcosts
costs 100,000
100,000
Operating
Operatingprofit
profit $100,000
$100,000
Sales Mix
Considerations
Cascade Company sold 8,000 units of Product A
and 2,000 units of Product B during the past year.
Cascade Company’s fixed costs are $200,000.
Other relevant data are as follows:
Products
A B
Sales $ 90 $140
Variable costs 70 95
Contribution margin $ 20 $ 45
Sales mix 80% 20%
Sales
Sales Mix
Mix Considerations
Considerations
Products
A B
Sales $ 90 $140
Variable costs 70 95
Contribution margin $ 20 $ 45
Sales mix 80% 20%
Product contribution
margin $16 $ 9
$25
Fixed costs, $200,000
Sales
Sales Mix
Mix Considerations
Considerations
Products
Product contribution A B
margin $16 $ 9
$25
Break-even sales units
$200,000
$25
$25
Break-even sales units
$200,000
= 8,000 units
$25
$25
A: 8,000 units x Sales Mix (80%) = 6,400
B: 8,000 units x Sales Mix (20%) = 1,600
Product A Product B Total
Sales:
6,400 units x $90 $576,000 $576,000
1,600 units x $140 $224,000 224,000
Total sales $576,000 $224,000 $800,000
Variable costs:
6,400 x $70 $448,000 $448,000
1,600 x $95 $152,000 152,000
Total variable costs $448,000 $152,000 $600,000
Contribution margin $128,000 $ 72,000 $200,000
PROOF
Margin
of Safety
Sales – Sales at break-even point
Margin of Safety =
Sales
$250,000 – $200,000
Margin of Safety =
$250,000
Margin of Safety = 20%
Contribution margin
Income from operations
Operating
Operating Leverage
Leverage
Jones Inc. Wilson Inc.
Sales $400,000 $400,000
Variable costs 300,000 300,000
Contribution margin $100,000 $100,000
Fixed costs 80,000 50,000
Income from operations $ 20,000 $ 50,000
Contribution margin 5.0 ?
Contribution
$100,000margin
Jones Inc.: = 5.0
Income $20,000
from operations
Operating
Operating Leverage
Leverage
Jones Inc. Wilson Inc.
Sales $400,000 $400,000
Variable costs 300,000 300,000
Contribution margin $100,000 $100,000
Fixed costs 80,000 50,000
Income from operations $ 20,000 $ 50,000
Contribution margin 5.0 ?
Contribution
$100,000margin
Jones Inc. = 5.0
Income $20,000
from operations
Operating
Operating Leverage
Leverage
Jones Inc. Wilson Inc.
Sales $400,000 $400,000
Variable costs 300,000 300,000
Contribution margin $100,000 $100,000
Fixed costs 80,000 50,000
Income from operations $ 20,000 $ 50,000
Contribution margin 5.0 2.0
Capital Labor
intensive? intensive?
Contribution
$100,000margin
Wilson Inc.: = 2.0
Income $50,000
from operations
Assumptions
Assumptions of
of Cost-Volume-Profit
Cost-Volume-Profit Analysis
Analysis
The reliability of cost-volume-profit analysis
depends upon several assumptions.
1. Total sales and total costs can be represented by
straight lines.
2. Within the relevant range of operating activity,
the efficiency of operations does not change.
3. Costs can be accurately divided into fixed and
variable components.
4. The sales mix is constant.
5. There is no change in the inventory quantities
during the period.
Chapter 20
The
The End
End