1 Click to edit Master title style Cost Behavior and CostVolume-Profit Analysis 4 1 2 Click to edit Master title style Objective 1 4-1 Classify costs by their behavior as variable costs, fixed costs, or mixed costs. 2 3 Jason Inc.’s Waterloo Plant Click to edit Master title style 4-1 Jason Inc. produces stereo sound systems under the brand name of JSound. The parts for the J-Sound stereos are purchased from outside suppliers for $10 per unit (a variable cost) and assembled in Jason Inc.’s Waterloo plant. 3 4 Variable Cost Graphs (Cont’d) Click to edit Master title style 4-1 Total Direct Materials Cost Total Variable Cost Graph $300,000 $250,000 $200,000 $150,000 $100,000 $50,000 0 10 20 30 Total Units (Model JS-12) Produced (thousands) 94 5 Variable Cost Graphs Click to edit Master title style 4-1 Unit Variable Cost Graph Direct Materials Cost per Unit $20 $15 $10 $5 0 10 20 30 Total Units (Model JS-12) Produced (thousands) 5 10 (Concluded) 6 Click to edit Master title style $20 $300,000 Cost per Unit Total Costs Unit Cost Compared to Total Cost $250,000 $200,000 $150,000 $100,000 $50,000 4-1 $15 $10 $5 0 10 20 30 Units Produced (000) 0 10 20 30 Units Produced (000) Number of Units of Model JS-12 Produced Direct Materials Cost per Unit Total Direct Materials Cost 5,000 units 10,000 15,000 20,000 25,000 30,000 $10 10 10 10 10 10 $ 50,000 l00,000 150,000 200,000 250,000 300,000 6 11 7 Minton Inc.’s Los Angeles Plant Click to edit Master title style 4-1 The production supervisor for Minton Inc.’s Los Angeles plant is Jane Sovissi. She is paid $75,000 per year. The plant produces from 50,000 to 300,000 bottles of La Fleur Perfume. 7 8 Fixed Versus Variable Cost of Jane Sovissi’s Salary Click to edit Master title style 4-1 Salary per Bottle Number of of Perfume Bottles of Perfume Total Salary for Jane Sovissi Produced Produced 50,000 bottles 100,000 150,000 200,000 250,000 300,000 $75,000 75,000 75,000 75,000 75,000 75,000 $1.500 0.750 0.500 0.375 0.300 0.250 8 14 Click to edit Master title style $150,000 $1.50 $125,000 $100,000 $75,000 $50,000 $25,000 Unit Cost Total Costs 9 0 100 200 300 Bottles Produced (000) 4-1 $1.25 $1.00 $.75 $.50 $.25 0 100 200 300 Units Produced (000) Number of Bottles of Perfume Produced Total Salary for Jane Sovissi Salary per Bottle of Perfume Produced 50,000 bottles 100,000 150,000 200,000 $75,000 75,000 75,000 75,000 $1.500 0.750 0.500 0.375 9 15 10 Simpson Inc. Example Click to edit Master title style 4-1 Simpson Inc. manufactures sails using rented equipment. The rental charges are $15,000 per year, plus $1 for each machine hour used over 10,000 hours. 10 11 Mixed Cost Graph for Simpson Inc.’s Equipment Rental Charges 4-1 Total Costs Click to edit Master title style $45,000 $40,000 $35,000 $30,000 $25,000 $20,000 $15,000 $10,000 $5,000 Mixed costs are usually separated into their fixed and variable components for management analysis. 0 10 20 30 40 Total Machine Hours (000) 11 18 12 High-Low Method Click to edit Master title style 4-1 The high-low method is a simple cost estimate technique that may be used for separating mixed costs into their fixed and variable components. 12 13 4-1 Click to edit Master title style Example Exercise 4-1 The manufacturing cost of Alex Industries for the first three months of the year are provided below: Total Cost Production January $80,000 1,000 units February $125,000 2,500 March $100,000 1,800 Using the high-low method, determine the (a) variable cost per unit, and (b) the total fixed cost. 13 27 14 4-1 Click to edit Master title style Follow My Example 4-1 $125,000 – $80,000 a. $30 per unit = (2,500 – 1,000) b. $50,000 = $125,000 – ($30 x 2,500) or $80,000 – ($30 x 1,000) 14 28 For Practice: PE4-1A, PE4-1B 15 Summary of Cost Behavior Concepts Click to edit Master title style Total costs increase and decrease proportionately with activity level. Total Costs Total Variable Costs 4-1 Unit Variable Costs Per Unit Cost Total Units Produced Unit costs remain the same per unit regardless of activity. Total Units Produced 15 29 16 Summary of Cost Behavior Concepts Total Fixed Costs Total Costs Click to edit Master title style 4-1 Unit costs remain the same regardless of activity. Total Units Produced Per Unit Cost Unit Fixed Costs Total costs increase and decrease with activity level. Total Units Produced 16 30 17 Click to edit Master title style Objective 2 4-2 Compute the contribution margin, the contribution margin ratio, and the unit contribution margin, and explain how they may be useful to managers. 17 18 Cost-Volume-Profit Relationships Click to edit Master title style 4-2 Cost-volume-profit analysis is the systematic examination of the relationships among selling prices, sales and production volume, costs, expenses, and profits. 18 19 Click to edit Master title style 4-2 The contribution margin is the excess of sales revenues over variable costs. It contributes first toward covering fixed costs, then contributes to profit. 19 20 Contribution Margin Income Statement Click to edit Master title style 4 Sales (50,000 units) Variable costs Contribution margin Fixed costs Income from operations 4-2 $1,000,000 600,000 $ 400,000 300,000 $ 100,000 20 34 21 Contribution Margin Ratio Click to edit Master title style Sales (50,000 units) Variable costs Contribution margin Fixed costs Income from operations Contribution Margin Ratio = Contribution Margin Ratio = Contribution Margin Ratio = $1,000,000 600,000 $ 400,000 300,000 $ 100,000 4-2 100% 60% 40% 30% 10% Sales – Variable Costs Sales $1,000,000 – $600,000 $1,000,000 40% 21 35 22 Unit Contribution Margin Click to edit Master title style 4-2 The unit contribution margin is also useful for analyzing the profit potential of proposed projects. The unit contribution margin is the sales price less the variable cost per unit. 22 23 Using Contribution Margin per Unit as a Shortcut Click to edit Master title style 50,000 units Sales ($20) Variable costs ($12) Contribution margin ($8) Fixed costs Income from operations $1,000,000 600,000 $ 400,000 300,000 $ 100,000 4-2 65,000 units $1,300,000 780,000 $ 520,000 300,000 $220,000 The increase in income from operations of $120,000 could have been determined quickly by multiplying the increase in unit sales (15,000) by the contribution margin per unit ($8). 23 37 24 4-2 Click to edit Master title style Sales (50,000 units) Variable costs Contribution margin Fixed costs Income from operations $1,000,000 600,000 $ 400,000 300,000 $ 100,000 100% 60% 40% 30% 10% Unit contribution margin analyses can provide useful information for managers. $20 12 $ 8 24 38 25 4-2 Review Click to edit Master title style Sales (50,000 units) Variable costs Contribution margin Fixed costs Income from operations $1,000,000 600,000 $ 400,000 300,000 $ 100,000 100% 60% 40% 30% 10% The contribution margin can be expressed three ways: 1. Total contribution margin in dollars. 2. Contribution margin ratio (percentage). 3. Unit contribution margin (dollars per unit). $20 12 $ 8 25 39 26 4-2 Click to edit Master title style Example Exercise 4-2 Molly Company sells 20,000 units at $12 per unit. Variable costs are $9 per unit, and fixed costs are $25,000. Determine the (a) contribution margin ratio, (b) unit contribution margin, and (c) income from operations. 26 40 27 4-2 Click to edit Master title style Follow My Example 4-2 a. 25% = ($12 – $9)/$12 or ($240,000 – $180,000)/$240,000 b. $3 per unit = $12 – $9 c. Sales Variable costs Contribution margin $240,000 (20,000 x $12) 180,000 (20,000 x $9) $ 60,000 [20,000 x $12 –$9)] Fixed costs 25,000 Income from operations $ 35,000 27 41 For Practice: PE4-2A, PE4-2B 28 Click to edit Master title style Objective 3 4-3 Using the unit contribution margin, determine the break-even point and the volume necessary to achieve a target profit. 28 29 Break-Even Point Click to edit Master title style 4-3 The break-even point is the level of operations at which a business’s revenues and expired costs are exactly equal. 29 30 Click to edit Master title style 4-3 Barker Corporation’s fixed costs are estimated to be $90,000. The unit contribution margin is calculated as follows: Unit selling price Unit variable cost Unit contribution margin $25 15 $10 30 44 31 4-3 Click to edit Master title style The break-even point is calculated using the following equation: Break-Even Sales (units) = Fixed Costs Unit Contribution Margin $90,000 Break-Even Sales (units) = $10 Break-Even Sales (units) = 9,000 units 31 45 32 Proof of the Preceding Computation Click to edit Master title style Sales ($25 x 9,000) Variable costs ($15 x 9,000) Contribution margin Fixed costs Income from operations 4-3 $225,000 135,000 $ 90,000 90,000 $ 0 Income from operations is zero when 9,000 units are sold—hence, breakeven is 9,000 units. 32 46 33 Effect of Changes in Fixed Costs Click to edit Master title style If Fixed Costs Then BreakEven If Fixed Costs Then BreakEven 4-3 33 47 34 Click to edit Master title style 4-3 Bishop Co. is evaluating a proposal to budget an additional $100,000 for advertising. Fixed costs before the additional advertising are estimated at $600,000, and the unit contribution margin is $20. 34 35 Click to edit Master title style 4-3 Without additional advertising: Fixed Costs Break-Even in Sales (units) = Unit Contribution Margin $600,000 Break-Even in Sales (units) = $20 30,000 = units With additional advertising: $700,000 Break-Even in Sales (units) = $20 = 35,000 units 35 49 36 Effect of Changes in Unit Variable Costs Click to edit Master title style If Unit Variable Cost If Unit Variable Costs Then BreakEven Then BreakEven 4-3 36 50 37 Click to edit Master title style 4-3 Park Co. is evaluating a proposal to pay an additional 2% commission on sales to its salespeople (a variable cost) as an incentive to increase sales. Fixed costs are estimated at $840,000. The unit contribution margin before the additional 2% commission is determined as follows: Unit selling price Unit variable cost Unit contribution margin $250 145 $105 37 51 38 Click to edit Master title style 4-3 Without additional 2% commission: Fixed Costs Break-Even in Sales (units) = Unit Contribution Margin $840,000 Break-Even in Sales (units) = $105 8,000 = units With additional 2% commission: $840,000 Break-Even in Sales (units) = $100 $250 – [$145 + ($250 x 2%)] = $100 = 8,400 units 38 52 39 Effect of Changes in the Unit Selling Price Click to edit Master title style If Unit Selling Price Then If Unit Selling Price Then 4-3 BreakEven BreakEven 39 53 40 Click to edit Master title style 4-3 Graham Co. is evaluating a proposal to increase the unit selling price of a product from $50 to $60. The following data have been gathered: Current Unit selling price $50 Unit variable cost 30 Unit contribution margin $20 Total fixed costs Proposed $60 30 $30 $600,000 $600,000 40 54 41 Click to edit Master title style 4-3 Without price increase: Fixed Costs Break-Even in Sales (units) = Unit Contribution Margin $600,000 Break-Even in Sales (units) = $20 30,000 = units With price increase: $600,000 Break-Even in Sales (units) = $30 = 20,000 units 41 55 42 Summary of Effects of Changes on Break-Even Point Click to edit Master title style Type of Change 4-3 Effect of Change Direction of on Break-Even Change Sales (Units) Fixed cost Increase Decrease Increase Decrease Variable cost per unit Increase Decrease Increase Decrease Unit sales price Increase Decrease Decrease Increase 42 56 43 4-3 Click to edit Master title style Example Exercise 4-3 Nicholas Enterprises sells a product for $60 per unit. The variable cost is $35 per unit, while fixed costs are $80,000. Determine the (a) break-even point in sales units, and (b) break-even point if the selling price were increased to $67 per unit. Follow My Example 4-3 a. 3,200 units = $80,000/($60 – $35) b. 2,500 units = $80,000/($67 – $35) For Practice: PE4-3A, PE4-3B 43 57 44 Target Profit Click to edit Master title style 4-3 The sales volume required to earn a target profit is determined by modifying the break-even equation. Sales (units) = Fixed Costs + Target Profit Unit Contribution Margin 44 58 45 Units Required for Target Profit Click to edit Master title style 4-3 Fixed costs are estimated at $200,000, and the desired profit is $100,000. Unit contribution margin is $30. Unit selling price Unit variable cost Unit contribution margin Sales (units) = $75 45 $30 $200,000 $100,000 Fixed Costs + Target Profit Unit Contribution Margin $30 Sales (units) = 10,000 units 45 59 46 Click to edit Master title style Sales (10,000 units x $75) Variable costs (10,000 x $45) Contribution margin (10,000 x $30) Fixed costs Income from operations 4-3 $750,000 450,000 $300,000 200,000 $100,000 Proof that sales of 10,000 units will provide a profit of $100,000. 46 60 47 4-3 Click to edit Master title style Example Exercise 4-4 The Forest Company sells a product for $140 per unit. The variable cost is $60 per unit, and fixed costs are $240,000. Determine the (a) break-even point in sales units, and (b) break-even point in sales units if the company desires a target profit of $50,000. Follow My Example 4-4 a. 3,000 units = $240,000/($140 – $60) b. 3,625 units = ($240,000 + $50,000)/($140 – $60) 47 61 For Practice: PE4-4A, PE4-4B 48 Click to edit Master title style Objective 4 4-4 Using a cost-volume-profit chart and a profit-volume chart, determine the break-even point and the volume necessary to achieve a target profit. 48 49 Cost-Volume-Profit (BreakEven) Chart Click to edit Master title style 4-4 A cost-volume-profit chart, sometimes called a breakeven chart, may assist management in understanding relationships among costs, sales, and operating profit or loss. 49 50 Click to edit Master title style 4-4 The cost-volume-profit chart in Exhibit 5 (Slides 65-73) is based on the following data: Unit selling price $ 50 Unit variable cost 30 Unit contribution margin $ 20 Total fixed costs $100,000 50 51 Cost-Volume-Profit Chart Dollar amounts are indicated along the vertical axis. Sales and Costs (in thousands) Click to edit Master title style 4-4 $500 $450 $400 $350 $300 $250 $200 $150 $100 $ 50 0 1 2 3 4 5 6 7 8 9 10 Units of Sales (in thousands) 51 65 Volume is shown on the horizontal axis. 52 Cost-Volume-Profit Chart (Continued) Sales and Costs (in thousands) Click to edit Master title style 4-4 $500 $450 $400 $350 $300 $250 $200 $150 $100 $ 50 0 1 2 3 4 5 6 7 8 9 10 Units of Sales (in thousands) A sales line is plotted by determining one value ($500,000 in 52 66 sales divided by the $50 selling price equals 10,000 units). 53 Cost-Volume-Profit Chart (Continued) Sales and Costs (in thousands) Click to edit Master title style 4-4 $500 $450 $400 $350 $300 $250 $200 $150 $100 $ 50 0 1 2 3 4 5 6 7 8 9 10 Units of Sales (in thousands) Now, beginning at zero on the left corner of the graph, connect a straight line to the dot. 53 67 54 Cost-Volume-Profit Chart (Continued) Sales and Costs (in thousands) Click to edit Master title style 4-4 $500 $450 $400 $350 $300 $250 $200 $150 $100 $ 50 0 1 2 3 4 5 6 7 8 9 10 Units of Sales (in thousands) Fixed cost of $100,00 is a horizontal line. 54 68 55 Cost-Volume-Profit Chart (Continued) Sales and Costs (in thousands) Click to edit Master title style 4-4 $500 $450 $400 $350 $300 $250 $200 $150 $100 $ 50 0 1 2 3 4 5 6 7 8 9 10 Units of Sales (in thousands) Similar to the sales line, a point is determined on the cost line (10,000 @ $30 = $300,000 + $100,000 = $400,000) 55 69 56 Cost-Volume-Profit Chart (Continued) Sales and Costs (in thousands) Click to edit Master title style 4-4 $500 $450 $400 $350 $300 $250 $200 $150 $100 $ 50 0 1 2 3 4 5 6 7 8 9 10 Units of Sales (in thousands) Beginning with the total fixed cost at the vertical axis 56 70 ($100,000), draw a line to the red dot. This is the total cost line. 57 Cost-Volume-Profit Chart (Continued) Sales and Costs (in thousands) Click to edit Master title style 4-4 $500 $450 $400 $350 $300 $250 $200 $150 $100 $ 50 0 1 2 3 4 5 6 7 8 9 10 Units of Sales (in thousands) Horizontal and vertical lines are drawn at the intersection 57 71 point of the sales and cost lines, which is the break-even point. 58 Cost-Volume-Profit Chart (Continued) Sales and Costs (in thousands) Click to edit Master title style 4-4 $500 $450 $400 $350 $300 $250 $200 $150 $100 $ 50 0 1 2 3 4 5 6 7 8 9 10 Units of Sales (in thousands) Break-even is sales of 5,000 units or $250,000. 58 72 59 Cost-Volume-Profit Chart (Concluded) Sales and Costs (in thousands) Click to edit Master title style $500 $450 $400 $350 $300 $250 $200 $150 $100 $ 50 4-4 Profit area 0 1 2 3 4 5 6 7 8 9 10 Units of Sales (in thousands) 59 73 60 Revised Cost-Volume-Profit Chart Click to edit Master title style 4-4 Using the data from Slide 64, assume that a proposal to reduced fixed cost by $20,000 is to be evaluated. A costvolume-profit chart can be created to assist in this evaluation. Click this button to go to Slide 64. Return to this slide by typing “74” and striking “Enter.” 60 61 Revised Cost-VolumeProfit Chart Sales and Costs (in thousands) Click to edit Master title style $500 $450 $400 $350 $300 $250 $200 $150 $100 $ 50 4-4 $80,000 0 1 2 3 4 5 6 7 8 9 10 Units of Sales (in thousands) If fixed costs can be reduced to $80,000, the new breakeven point is sales of $200,000 or 4,000 units. 61 75 62 Profit-Volume Chart Click to edit Master title style 4-4 Another graphic approach to cost-volumeprofit analysis, the profit-volume chart, plots only the difference between total sales and total costs (or profits). Again, the data from Slide 64 (shown below) will be used. Unit selling price $ 50 Unit variable cost 30 Unit contribution margin $ 20 Total fixed costs $100,000 62 76 63 Click to edit Master title style The maximum operating loss is equal to the 4-4 fixed costs of $100,000. Assuming that the maximum unit sales within the relevant range is 10,000 units, the maximum operating profit is $100,000, computed as follows: Sales (10,000 units x $50) $500,000 Variable costs (10,000 units x $30) 300,000 Contribution margin (10,000 units x $20) $200,000 Fixed costs 100,000 Operating profit $100,000 63 77 Maximum profit 64 Profit-Volume Chart Operating Profit (Loss) Click to edit Master title style $100,000 $75,000 $50,000 $25,000 $ 0 $(25,000) $(50,000) $(75,000) $(100,000) 4-4 Profit Line Operating profit Operating loss 1 2 Break-Even Point 3 4 5 6 7 8 9 10 Units of Sales (in thousands) Maximum loss is $100,000, the fixed costs. 64 78 65 Assumptions of Cost-Volume-Profit Analysis Click to edit Master title style 4-4 The primary assumptions are: 1. Total sales and total costs can be represented by a straight line. 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. 65 66 4-5 Click to edit Master title style Objective 5 Compute the break-even point for a business selling more than one product, the operating leverage, and the margin of safety, and explain how managers use these concepts. 66 67 Sales Mix Considerations Click to edit Master title style 4-5 The sales volume necessary to break even or to earn a target profit for a business selling two or more products depends upon the sales mix. The sales mix is the relative distribution of sales among the various products sold by a business. 67 68 Click to edit Master title style 4-5 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: Product A B Unit Selling Price $ 90 140 Unit Variable Cost $70 95 Unit Contribution Margin $20 45 Sales Mix % 20% 80% 68 82 69 Cascade Company Example Click to edit Master title style 4-5 For Cascade Company, the overall enterprise product is called E. Unit selling price of E: ($90 x 0.8) + ($140 x 0.2) = $100 Unit variable cost of E: ($70 x 0.8) + ($ 95 x 0.2) = $ 75 Unit contribution margin of E: ($20 x .08) + ($45 x .02) = $ 25 69 83 70 Break-Even Point of 8,000 Units of E Click to edit Master title style 4-5 Fixed Costs Break-Even Sales (units) = Unit Contribution Margin Break-Even Sales (units) = $200,000 $25 Break-Even Sales (units) = 8,000 units 70 84 71 4-5 Verification of Analysis Click to edit Master title style Break-even point 71 85 72 4-5 Click to edit Master title style Example Exercise 4-5 Megan Company has fixed cost of $180,000. The unit selling price, variable cost per unit, and contribution margin per unit for the company’s two products are provided below: Product Q Z Selling Price $ 160 140 Variable Cost per Unit $100 95 Contribution Margin per Unit $20 45 Sales Mix % 75% 25% Determine the break-even point in units of Q and Z. 72 86 73 4-5 Click to edit Master title style Follow My Example 4-5 Unit selling price of E: ($160 x .75) + ($100 x .25) = $145 Unit variable cost of E: ($100 x .75) + ($80 x .25) = $95 Unit contribution margin of E: ($60 x .75) + ($20 x .25), or $145 – $95 = $50 Break-even sales (units) = 3,600 units = $180,000/$50 73 87 For Practice: PE4-5A, PE4-5B 74 Operating Leverage Click to edit Master title style 4-5 The relative mix of a business’s variable costs and fixed costs is measured by the operating leverage. It is computed as follows: Contribution Margin Operating Leverage = Income from Operations 74 75 4-5 Operating Leverage Example Click to edit Master title style Sales Variable costs Contribution margin Fixed costs Income from operations Operating leverage Jones Inc. $400,000 300,000 $100,000 80,000 $ 20,000 ? Wilson Inc. $400,000 300,000 $100,000 50,000 $ 50,000 ? Both companies have the same contribution margin. 75 89 76 4-5 Click to edit Master title style Sales Variable costs Contribution margin Fixed costs Income from operations Operating leverage Jones Inc.: Jones Inc. $400,000 300,000 $100,000 80,000 $ 20,000 5? $100,000Margin Contribution Wilson Inc. $400,000 300,000 $100,000 50,000 $ 50,000 ? =5 Income from Operations $20,000 76 90 77 4-5 Click to edit Master title style Sales Variable costs Contribution margin Fixed costs Income from operations Operating leverage Wilson Inc.: Jones Inc. $400,000 300,000 $100,000 80,000 $ 20,000 5? $100,000Margin Contribution Wilson Inc. $400,000 300,000 $100,000 50,000 $ 50,000 ?2 =2 Income from Operations $50,000 77 91 78 High Versus Low Operating Leverage Click to edit Master title style 4-5 78 92 79 4-5 Click to edit Master title style Example Exercise 4-6 The Tucker Company reports the following data. Sales Variable costs Fixed costs $750,000 $500,000 $187,500 Determine Tucker Company’s operating leverage. Follow My Example 4-6 4.0 = ($750,000 – $500,000)/($750,000 – $500,000 – $187,500) = $250,000/$62,500 79 93 For Practice: PE4-6A, PE4-6B 80 Margin of Safety Click to edit Master title style 4-5 The difference between the current sales revenue and the sales revenue at the breakeven point is called the margin of safety. 80 81 Click to edit Master title style 4-5 If sales are $250,000, the unit selling price is $25, and the sales at the break-even point are $200,000, the margin of safety is 20%, computed as follows: Sales – Sales at Break-Even Point Margin of Safety = Sales $250,000 – $200,000 Margin of Safety = $250,000 Margin of Safety = 20% 81 95 82 4-5 Click to edit Master title style Example Exercise 4-7 The Rachel Company has sales of $400,000, and the break-even point in sales dollars is $300,000. Determine the company’s margin of safety. Follow My Example 4-7 25% = ($400,000 – $300,000)/$400,000 82 96 For Practice: PE4-7A, PE4-7B 83 Preparing a Variable Costing Income Statement Click to edit Master title style Total Cost Manufacturing costs: Variable Fixed Total Selling and administrative expenses: Variable ($5 per unit sold) Fixed Total $375,000 150,000 $525,000 Number of Units Unit Cost 15,000 15,000 $25 10 $35 4-5 $ 75,000 50,000 $125,000 83 97