Short Term Decision Making Cost-Volume-Profit Analysis By: Associate Professor Dr. GholamReza Zandi zandi@segi.edu.my Types of Cost Behavior Patterns Cost Behavior Summary of Variable and Fixed Cost Behavior Cost In Total Per Unit Variable Total variable cost is proportional to the activity level within the relevant range. Variable cost per unit remains the same over wide ranges of activity. Total fixed cost remains the same even when the activity level changes within the relevant range. Fixed cost per unit goes down as activity level goes up. Fixed The Activity Base Units produced Machine hours A measure of what causes the incurrence of a variable cost. Miles driven Labor hours True Variable Cost Example Total Long Distance Telephone Bill A variable cost is a cost whose total dollar amount varies in direct proportion to changes in the activity level. Your total long distance telephone bill is based on how many minutes you talk. Minutes Talked Types of Cost Behavior Patterns Recall the summary of our cost behavior discussion from Chapter 1. Summary of Variable and Fixed Cost Behavior Cost In Total Per Unit Variable Total variable cost is proportional to the activity level within the relevant range. Variable cost per unit remains the same over wide ranges of activity. Total fixed cost remains the same even when the activity level changes within the relevant range. Fixed cost per unit goes down as activity level goes up. Fixed Variable Cost Per Unit Example The per minute cost of long distance calls is constant, for example, 10¢ per minute. Per Minute Telephone Charge A variable cost remains constant if expressed on a per unit basis. Minutes Talked Extent of Variable Costs The proportion of variable costs differs across organizations. For example . . . A public utility with large investments in equipment will tend to have fewer variable costs. A manufacturing company will often have many variable costs. A service company will normally have a high proportion of variable costs. A merchandising company usually will have a high proportion of variable costs like cost of sales. Examples of Variable Costs 1. Merchandising companies – cost of goods sold. 2. Manufacturing companies – direct materials, direct labor, and variable overhead. 3. Merchandising and manufacturing companies – commissions, shipping costs, and clerical costs such as invoicing. 4. Service companies – supplies, travel, and clerical. True Variable Cost Cost Direct materials is a true or proportionately variable cost because the amount used during a period will vary in direct proportion to the level of production activity. Volume Step-Variable Costs Cost A resource that is obtainable only in large chunks (such as maintenance workers) and whose costs increase or decrease only in response to fairly wide changes in activity. Volume Step-Variable Costs Cost Small changes in the level of production are not likely to have any effect on the number of maintenance workers employed. Volume Step-Variable Costs Cost Only fairly wide changes in the activity level will cause a change in the number of maintenance workers employed. Volume The Linearity Assumption and the Relevant Range Total Cost Economist’s Curvilinear Cost Function Relevant Range A straight line closely approximates a curvilinear variable cost line within the relevant range. Accountant’s Straight-Line Approximation (constant unit variable cost) Activity Types of Cost Behavior Patterns Let’s turn our attention to fixed cost behavior. Summary of Variable and Fixed Cost Behavior Cost In Total Per Unit Variable Total variable cost is proportional to the activity level within the relevant range. Variable cost per unit remains the same over wide ranges of activity. Total fixed cost remains the same even when the activity level changes within the relevant range. Fixed cost per unit goes down as activity level goes up. Fixed Total Fixed Cost Example A fixed cost is a cost whose total dollar amount remains constant as the activity level changes. Monthly Basic Telephone Bill Your monthly basic telephone bill is probably fixed and does not change when you make more local calls. Number of Local Calls Types of Cost Behavior Patterns Recall the summary of our cost behavior discussion from Chapter 1. Summary of Variable and Fixed Cost Behavior Cost In Total Per Unit Variable Total variable cost is proportional to the activity level within the relevant range. Variable cost per unit remains the same over wide ranges of activity. Total fixed cost remains the same even when the activity level changes within the relevant range. Fixed cost per unit goes down as activity level goes up. Fixed Fixed Cost Per Unit Example The fixed cost per local call decreases as more local calls are made. Monthly Basic Telephone Bill per Local Call Average fixed costs per unit decrease as the activity level increases. Number of Local Calls Types of Fixed Costs Committed Discretionary Long-term, cannot be significantly reduced in the short-term. May be altered in the short-term by current managerial decisions Examples Examples Depreciation on Buildings and Equipment and Real Estate Taxes Advertising and Research and Development The Trend Toward Fixed Costs The trend in many industries is toward greater fixed costs relative to variable costs. As machines take over many mundane tasks previously performed by humans, “knowledge workers” are demanded for their minds rather than their muscles. Knowledge workers tend to be salaried, highly-trained and difficult to replace. The cost to compensate these valued employees is relatively fixed rather than variable. Is Labor a Variable or a Fixed Cost? The behavior of wage and salary costs can differ across countries, depending on labor regulations, labor contracts, and custom. In France, Germany, China, and Japan, management has little flexibility in adjusting the size of the labor force. Labor costs are more fixed in nature. Most companies in the United States continue to view direct labor as a variable cost. Rent Cost in Thousands of Dollars Fixed Costs and Relevant Range 90 Relevant 60 Range 30 0 0 Total cost doesn’t change for a wide range of activity, and then jumps to a new higher cost for the next higher range of activity. 1,000 2,000 3,000 Rented Area (Square Feet) Fixed Costs and Relevant Range The relevant range of activity for a fixed cost is the range of activity over which the graph of the cost is flat. Example: Office space is available at a rental rate of $30,000 per year in increments of 1,000 square feet. As the business grows, more space is rented, increasing the total cost. Fixed Costs and Relevant Range How does this type of fixed cost differ from a step-variable cost? Step-variable costs can be adjusted more quickly and . . . The width of the activity steps is much wider for the fixed cost. Quick Check Which of the following statements about cost behavior are true? 1. Fixed costs per unit vary with the level of activity. 2. Variable costs per unit are constant within the relevant range. 3. Total fixed costs are constant within the relevant range. 4. Total variable costs are constant within the relevant range. Quick Check Which of the following statements about cost behavior are true? 1. 2. 3. 4. Fixed costs per unit vary with the level of activity. Variable costs per unit are constant within the relevant range. Total fixed costs are constant within the relevant range. Total variable costs are constant within the relevant range. Mixed Costs A mixed cost has both fixed and variable components. Consider your utility costs. Total Utility Cost Y Variable Cost per KW Activity (Kilowatt Hours) X Fixed Monthly Utility Charge Mixed Costs The total mixed cost line can be expressed as an equation: Y = a + bX Where: Y = the total mixed cost a = the total fixed cost (the vertical intercept of the line) b = the variable cost per unit of activity (the slope of the line) X = the level of activity Total Utility Cost Y Variable Cost per KW Activity (Kilowatt Hours) X Fixed Monthly Utility Charge Mixed Costs Example If your fixed monthly utility charge is $40, your variable cost is $0.03 per kilowatt hour, and your monthly activity level is 2,000 kilowatt hours, the amount of your utility bill is: Y = a + bX Y = $40 + ($0.03 × 2,000) Y = $100 Analysis of Mixed Costs Account analysis Each account is classified as either variable or fixed based on the analyst’s knowledge of how the account behaves. Engineering Approach Cost estimates are based on an evaluation of production methods, and material, labor and overhead requirements. The Scattergraph Method Plot the data points on a graph (total cost vs. activity). Maintenance Cost 1,000’s of Dollars Y 20 * * * * 10 0 0 1 2 * ** * ** 3 4 Patient-days in 1,000’s X The Scattergraph Method Maintenance Cost 1,000’s of Dollars Y 20 * * * * 10 0 0 1 2 * ** * ** 3 4 Patient-days in 1,000’s X Draw a line through the data points with about an equal number of points above and below the line. The Scattergraph Method Maintenance Cost 1,000’s of Dollars Y Total maintenance cost = $11,000 20 * * * * 10 * ** * ** Intercept = Fixed cost: $10,000 0 0 1 2 3 4 Patient-days in 1,000’s Patient days = 800 X Use one data point to estimate the total level of activity and the total cost. The Scattergraph Method Make a quick estimate of variable cost per unit and determine the cost equation. Total maintenance at 800 patients Less: Fixed cost Estimated total variable cost for 800 patients Variable cost per unit = $1,000 800 $ 11,000 10,000 $ 1,000 = $1.25/patient-day Y = $10,000 + $1.25X Total maintenance cost Number of patient days The High-Low Method Assume the following hours of maintenance work and the total maintenance costs for six months. The High-Low Method The variable cost per hour of maintenance is equal to the change in cost divided by the change in hours. Hours Total Cost High 800 $ 9,800 Low 500 7,400 Change 300 $ 2,400 $2,400 300 = $8.00/hour The High-Low Method Total Fixed Cost = Total Cost – Total Variable Cost Total Fixed Cost = $9,800 – ($8/hour × 800 hours) Total Fixed Cost = $9,800 – $6,400 Total Fixed Cost = $3,400 The High-Low Method The Cost Equation for Maintenance Y = $3,400 + $8.00X Quick Check Sales salaries and commissions are $10,000 when 80,000 units are sold, and $14,000 when 120,000 units are sold. Using the highlow method, what is the variable portion of sales salaries and commission? a. $0.08 per unit b. $0.10 per unit c. $0.12 per unit d. $0.125 per unit Quick Check Sales salaries and commissions are $10,000 when 80,000 units are sold, and $14,000 when 120,000 units are sold. Using the high-low method, what is the variable portion of sales salaries and commission? a. $0.08 per unit Units Cost b. $0.10 per unit High level 120,000 $ 14,000 c. $0.12 per unit Low level 80,000 10,000 Change 40,000 $ 4,000 d. $0.125 per unit $4,000 ÷ 40,000 units = $0.10 per unit Quick Check Sales salaries and commissions are $10,000 when 80,000 units are sold, and $14,000 when 120,000 units are sold. Using the highlow method, what is the fixed portion of sales salaries and commissions? a. $ 2,000 b. $ 4,000 c. $10,000 d. $12,000 Quick Check Sales salaries and commissions are $10,000 when 80,000 units are sold, and $14,000 when 120,000 units are sold. Using the high-low method, what is the fixed portion of sales salaries and commissions? a. $ 2,000 Total cost = Total fixed cost + b. $ 4,000 Total variable cost c. $10,000 $14,000 = Total fixed cost + ($0.10 × 120,000 units) d. $12,000 Total fixed cost = $14,000 - $12,000 Total fixed cost = $2,000 The Contribution Format Sales Revenue Less: Variable costs Contribution margin Total $ 100,000 60,000 $ 40,000 Less: Fixed costs Net operating income 30,000 $ 10,000 Unit $ 50 30 $ 20 The contribution margin format emphasizes cost behavior, by separating costs into fixed and variable categories. Contribution margin covers fixed costs and provides for income. Uses of the Contribution Format The contribution income statement format is used as an internal planning and decision making tool. We will use this approach for: 1. Cost-volume-profit analysis. 2. Budgeting. 3. Special decisions such as pricing and make-orbuy analysis. The Contribution Format Used primarily for external reporting. Used primarily by management. Overview of Absorption and Variable Costing Absorption Costing Variable Costing Direct Materials Product Costs Direct Labor Product Costs Variable Manufacturing Overhead Fixed Manufacturing Overhead Period Costs Variable Selling and Administrative Expenses Fixed Selling and Administrative Expenses Period Costs Quick Check Which method will produce the highest values for work in process and finished goods inventories? a. Absorption costing. b. Variable costing. c. They produce the same values for these inventories. d. It depends. Quick Check Which method will produce the highest values for work in process and finished goods inventories? a. Absorption costing. b. Variable costing. c. They produce the same values for these inventories. d. It depends. Unit Cost Computations Harvey Company produces a single product with the following information available: Unit Cost Computations Unit product cost is determined as follows: Selling and administrative expenses are always treated as period expenses and deducted from revenue as incurred. Income Comparison of Absorption and Variable Costing Let’s assume the following additional information for Harvey Company. – 20,000 units were sold during the year at a price of $30 each. – There is no beginning inventory. Now, let’s compute net operating income using both absorption and variable costing. Absorption Costing Variable Costing Variable manufacturing costs only. Variable Costing Sales (20,000 × $30) Less variable expenses: Beginning inventory $ Add COGM (25,000 × $10) 250,000 Goods available for sale 250,000 Less ending inventory (5,000 × $10) 50,000 Variable cost of goods sold 200,000 Variable selling & administrative expenses (20,000 × $3) 60,000 Contribution margin Less fixed expenses: Manufacturing overhead $ 150,000 Selling & administrative expenses 100,000 Net operating income $ 600,000 All fixed manufacturing overhead is expensed. 260,000 340,000 250,000 $ 90,000 Comparing Absorption and Variable Costing Let’s compare the methods. Comparing Absorption and Variable Costing We can reconcile the difference between absorption and variable net operating income as follows: Variable costing net operating income $ 90,000 Add: Fixed mfg. overhead costs deferred in inventory (5,000 units × $6 per unit) 30,000 Absorption costing net operating income $ 120,000 Fixed mfg. overhead Units produced $150,000 = 25,000 units = $6.00 per unit Extended Comparison of Income Data Here is information about the operation of Harvey Company for the second year. Unit Cost Computations Since there was no change in the variable costs per unit, total fixed costs, or the number of units produced, the unit costs remain unchanged. Absorption Costing Absorption Costing Sales (30,000 × $30) Less cost of goods sold: Beg. inventory (5,000 × $16) Add COGM (25,000 × $16) Goods available for sale Less ending inventory Gross margin Less selling & admin. exp. Variable (30,000 × $3) Fixed Net operating income $ 900,000 $ 80,000 400,000 480,000 - $ 90,000 100,000 These are the 25,000 units produced in the current period. 480,000 420,000 190,000 $ 230,000 Variable Costing Variable manufacturing costs only. All fixed manufacturing overhead is expensed. Comparing Absorption and Variable Costing We can reconcile the difference between absorption and variable net operating income as follows: Variable costing net operating income $ 260,000 Deduct: Fixed manufacturing overhead costs released from inventory (5,000 units × $6 per unit) 30,000 Absorption costing net operating income $ 230,000 Fixed mfg. overhead Units produced $150,000 = = $6.00 per unit 25,000 units Comparing Absorption and Variable Costing Summary of Key Insights NOI = net operating income Basics of Cost-Volume-Profit Analysis Racing Bicycle Company Contribution Income Statement For the Month of June Sales (500 bicycles) Less: Variable expenses Contribution margin Less: Fixed expenses Net operating income $ 250,000 150,000 100,000 80,000 $ 20,000 Contribution Margin (CM) is the amount remaining from sales revenue after variable expenses have been deducted. Basics of Cost-Volume-Profit Analysis Racing Bicycle Company Contribution Income Statement For the Month of June Sales (500 bicycles) Less: Variable expenses Contribution margin Less: Fixed expenses Net operating income $ 250,000 150,000 100,000 80,000 $ 20,000 CM is used first to cover fixed expenses. Any remaining CM contributes to net operating income. The Contribution Approach Sales, variable expenses, and contribution margin can also be expressed on a per unit basis. If RBC sells an additional bicycle, $200 more in contribution margin will be generated to cover fixed expenses and profit. Racing Bicycle Company Contribution Income Statement For the Month of June Sales (500 bicycles) Less: Variable expenses Contribution margin Less: Fixed expenses Net operating income Total $ 250,000 150,000 100,000 80,000 $ 20,000 Per Unit $ 500 300 $ 200 The Contribution Approach To breakeven, RBC must generate $80,000 in total CM each month to cover fixed costs. Racing Bicycle Company Contribution Income Statement For the Month of June Sales (500 bicycles) Less: Variable expenses Contribution margin Less: Fixed expenses Net operating income Total $ 250,000 150,000 100,000 80,000 $ 20,000 Per Unit $ 500 300 $ 200 The Contribution Approach If RBC sells 400 units a month, it will be operating at the break-even point. Racing Bicycle Company Contribution Income Statement For the Month of June Sales (400 bicycles) Less: Variable expenses Contribution margin Less: Fixed expenses Net operating income Total $ 200,000 120,000 80,000 80,000 $ - Per Unit $ 500 300 $ 200 The Contribution Approach If RBC sells one more bike (401 bikes), net operating income will increase by $200. Racing Bicycle Company Contribution Income Statement For the Month of June Sales (401 bicycles) Less: Variable expenses Contribution margin Less: Fixed expenses Net operating income Total $ 200,500 120,300 80,200 80,000 $ 200 Per Unit $ 500 300 $ 200 The Contribution Approach We do not need to prepare an income statement to estimate profits at a particular sales volume. Simply multiply the number of units sold above break-even by the contribution margin per unit. If RBC sells 430 bikes, its net operating income will be $6,000. CVP Relationships in Graphic Form The relationship among revenue, cost, profit and volume can be expressed graphically by preparing a CVP graph. RBC developed contribution margin income statements at 300, 400, and 500 units sold. We will use this information to prepare the CVP graph. Income 300 units Sales $ 150,000 Less: variable expenses 90,000 Contribution margin $ 60,000 Less: fixed expenses 80,000 Net operating income $ (20,000) Income 400 units $ 200,000 120,000 $ 80,000 80,000 $ - Income 500 units $ 250,000 150,000 $ 100,000 80,000 $ 20,000 CVP Graph 450,000 400,000 350,000 300,000 In a CVP graph, unit volume is usually represented on the horizontal (X) axis and dollars on the vertical (Y) axis. 250,000 200,000 150,000 100,000 50,000 - 100 200 300 Units 400 500 600 700 800 CVP Graph 450,000 400,000 350,000 300,000 250,000 200,000 Fixed Expenses 150,000 100,000 50,000 - 100 200 300 Units 400 500 600 700 800 CVP Graph 450,000 400,000 350,000 300,000 Total Expenses 250,000 200,000 Fixed Expenses 150,000 100,000 50,000 - 100 200 300 Units 400 500 600 700 800 CVP Graph 450,000 400,000 Total Sales 350,000 300,000 Total Expenses 250,000 200,000 Fixed Expenses 150,000 100,000 50,000 - 100 200 300 Units 400 500 600 700 800 CVP Graph 450,000 Break-even point (400 units or $200,000 in sales) 400,000 350,000 300,000 250,000 200,000 150,000 100,000 50,000 - 100 200 300 Units 400 500 600 700 800 Contribution Margin Ratio The contribution margin ratio is: Total CM CM Ratio = Total sales For Racing Bicycle Company the ratio is: $80,000 = 40% $200,000 Each $1.00 increase in sales results in a total contribution margin increase of 40¢. Contribution Margin Ratio Or, in terms of units, the contribution margin ratio is: CM Ratio = Unit CM Unit selling price For Racing Bicycle Company the ratio is: $200 = 40% $500 Contribution Margin Ratio 400 Bikes Sales $ 200,000 Less: variable expenses 120,000 Contribution margin 80,000 Less: fixed expenses 80,000 Net operating income $ - 500 Bikes $ 250,000 150,000 100,000 80,000 $ 20,000 A $50,000 increase in sales revenue results in a $20,000 increase in CM. ($50,000 × 40% = $20,000) Quick Check Coffee Klatch is an espresso stand in a downtown office building. The average selling price of a cup of coffee is $1.49 and the average variable expense per cup is $0.36. The average fixed expense per month is $1,300. On average, 2,100 cups are sold each month. What is the CM Ratio for Coffee Klatch? a. 1.319 b. 0.758 c. 0.242 d. 4.139 Quick Check Coffee Klatch is an espresso stand in a downtown office building. The average selling price of a cup of coffee is $1.49 and the average variable expense per cup is $0.36. The average fixed expense per month is $1,300. On average, 2,100 cups are sold each month. What is the CM Ratio for Coffee Klatch? Unit contribution margin CM Ratio = a. 1.319 Unit selling price b. 0.758 ($1.49-$0.36) = $1.49 c. 0.242 d. 4.139 $1.13 = $1.49 = 0.758 Changes in Fixed Costs and Sales Volume What is the profit impact if RBC can increase unit sales from 500 to 540 by increasing the monthly advertising budget by $10,000? Changes in Fixed Costs and Sales Volume $80,000 + $10,000 advertising = $90,000 Racing Bicycle Company Contribution Income Statement For the Month of June Sales revenue Less: Variable expenses Contribution margin Less: Fixed expenses Net operating income Current Sales (500 bikes) $ 250,000 150,000 100,000 80,000 $ 20,000 Projected Sales (540 bikes) $ 270,000 162,000 108,000 90,000 $ 18,000 Sales increased by $20,000, but net operating income decreased by $2,000. Changes in Fixed Costs and Sales Volume The Shortcut Solution Increase in contribution margin (40 units × $200) Increase in advertising Decrease in net operating income $ 8,000 10,000 $ (2,000) Changes in Variable Costs and Sales Volume What is the profit impact if RBC can use higher quality raw materials, thus, increasing variable costs per unit by $10, to generate an increase in unit sales from 500 to 580? Changes in Variable Costs and Sales Volume 580 units × $310 variable cost/unit = $179,800 Increase in contribution margin (580 units × $190) – (500 units × $200) Racing Bicycle Company Change in fixed expenses Contribution Income Statement For the Month of June Increase in net operating income Sales revenue Less: Variable expenses Contribution margin Less: Fixed expenses Net operating income Current Sales (500 bikes) $ 250,000 150,000 100,000 80,000 $ 20,000 $ 10,200 $ 10,200 Projected Sales (580 bikes) $ 290,000 179,800 110,200 80,000 $ 30,200 Sales increase by $40,000, and net operating income increases by $10,200. Change in Fixed Cost, Sales Price and Volume What is the profit impact if RBC: (1) cuts its selling price $20 per unit, (2) increases its advertising budget by $15,000 per month, and (3) increases unit sales from 500 to 650 units per month? Change in Fixed Cost, Sales Price and Volume Increase in contribution margin (650 units × $180) – (500 units × $200) Racing Bicycle Company Increase in fixed costs Statement Increase in net Contribution operatingIncome income For the Month of June Sales revenue Less: Variable expenses Contribution margin Less: Fixed expenses Net operating income Current Sales (500 bikes) $ 250,000 150,000 100,000 80,000 $ 20,000 $ 17,000 15,000 $ 2,000 Projected Sales (650 bikes) $ 312,000 195,000 117,000 95,000 $ 22,000 Sales increase by $62,000, fixed costs increase by $15,000, and net operating income increases by $2,000. Change in Fixed Cost, Sales Price and Volume What is the profit impact if RBC: (1) pays a $15 sales commission per bike sold, instead of paying salespersons flat salaries that currently total $6,000 per month, and (2) increases unit sales from 500 to 575 bikes? Change in Fixed Cost, Sales Price and Volume Increase in contribution margin (575 units × $185) – (500 units × $200) Racing Bicycle Company Reduced fixed costs Contribution Income Statement Increase in net operating income For the Month of June Sales revenue Less: Variable expenses Contribution margin Less: Fixed expenses Net operating income Current Sales (500 bikes) $ 250,000 150,000 100,000 80,000 $ 20,000 $ 6,375 6,000 $ 12,375 Projected Sales (650 bikes) $ 287,500 181,125 106,375 74,000 $ 32,375 Sales increase by $37,500, variable costs increase by $31,125, but fixed expenses decrease by $6,000. Change in Regular Sales Price If RBC has an opportunity to sell 150 bikes to a wholesaler without disturbing sales to other customers or fixed expenses, what price would it quote to the wholesaler if it wants to increase monthly profits by $3,000? Change in Regular Sales Price $ 3,000 ÷ 150 bikes = Variable cost per bike = Selling price required = $ 20 per bike 300 per bike $ 320 per bike 150 bikes × $320 per bike Total variable costs Increase in net operating income = $ 48,000 = 45,000 = $ 3,000 Break-Even Analysis Break-even analysis can be approached in two ways: 1. Equation method 2. Contribution margin method Equation Method Profits = (Sales – Variable expenses) – Fixed expenses OR Sales = Variable expenses + Fixed expenses + Profits At the break-even point profits equal zero Break-Even Analysis Here is the information from RBC: Total Sales (500 bikes) $ 250,000 Less: variable expenses 150,000 Contribution margin $ 100,000 Less: fixed expenses 80,000 Net operating income $ 20,000 Per Unit $ 500 300 $ 200 Percent 100% 60% 40% Equation Method We calculate the break-even point as follows: Sales = Variable expenses + Fixed expenses + Profits $500Q = $300Q + $80,000 + $0 Where: Q = Number of bikes sold $500 = Unit selling price $300 = Unit variable expense $80,000 = Total fixed expense Equation Method We calculate the break-even point as follows: Sales = Variable expenses + Fixed expenses + Profits $500Q = $300Q + $80,000 + $0 $200Q = $80,000 Q = $80,000 ÷ $200 per bike Q = 400 bikes Equation Method The equation can be modified to calculate the break-even point in sales dollars. Sales = Variable expenses + Fixed expenses + Profits X = 0.60X + $80,000 + $0 Where: X = Total sales dollars 0.60 = Variable expenses as a % of sales $80,000 = Total fixed expenses Equation Method The equation can be modified to calculate the break-even point in sales dollars. Sales = Variable expenses + Fixed expenses + Profits X = 0.60X + $80,000 + $0 0.40X = $80,000 X = $80,000 ÷ 0.40 X = $200,000 Contribution Margin Method The contribution margin method has two key equations. Break-even point in units sold = Break-even point in total sales dollars = Fixed expenses CM per unit Fixed expenses CM ratio Contribution Margin Method The contribution margin method can be illustrated using data from RBC. Break-even point in units sold $80,000 $200 per bike = = 400 bikes to breakeven Break-even point in total sales dollars $80,000 40% Fixed expenses CM per unit = Fixed expenses CM ratio = $200,000 break-even sales Quick Check Coffee Klatch is an espresso stand in a downtown office building. The average selling price of a cup of coffee is $1.49 and the average variable expense per cup is $0.36. The average fixed expense per month is $1,300. On average 2,100 cups are sold each month. What is the break-even sales in units? a. 872 cups b. 3,611 cups c. 1,200 cups d. 1,150 cups Quick Check Coffee Klatch is an espresso stand in a downtown office building. The average selling price of a cup of coffee is $1.49 and the average variable expense per cup is $0.36. The average fixed expense per month is $1,300. On average 2,100 cups are sold each month. What is the break-even sales in units? a. 872 cups b. 3,611 cups c. 1,200 cups d. 1,150 cups Quick Check Break-even = = Fixed expenses Unit CM $1,300 $1.49/cup - $0.36/cup $1,300 = $1.13/cup = 1,150 cups Quick Check Coffee Klatch is an espresso stand in a downtown office building. The average selling price of a cup of coffee is $1.49 and the average variable expense per cup is $0.36. The average fixed expense per month is $1,300. On average 2,100 cups are sold each month. What is the break-even sales in dollars? a. $1,300 b. $1,715 c. $1,788 d. $3,129 Quick Check Coffee Klatch is an espresso stand in a downtown office building. The average selling price of a cup of coffee is $1.49 and the average variable expense per cup is $0.36. The average fixed expense per month is $1,300. On average 2,100 cups are sold each month. What is the break-even sales in dollars? a. $1,300 b. $1,715 c. $1,788 d. $3,129 Break-even sales = = Fixed expenses CM Ratio $1,300 0.758 = $1,715 Target Profit Analysis The equation and contribution margin methods can be used to determine the sales volume needed to achieve a target profit. Suppose Racing Bicycle Company wants to know how many bikes must be sold to earn a profit of $100,000. The CVP Equation Method Sales = Variable expenses + Fixed expenses + Profits $500Q = $300Q + $80,000 + $100,000 $200Q = $180,000 Q = 900 bikes The Contribution Margin Approach The contribution margin method can be used to determine that 900 bikes must be sold to earn the target profit of $100,000. Unit sales to attain the target profit = Fixed expenses + Target profit Unit contribution margin $80,000 + $100,000 $200/bike = 900 bikes Quick Check Coffee Klatch is an espresso stand in a downtown office building. The average selling price of a cup of coffee is $1.49 and the average variable expense per cup is $0.36. The average fixed expense per month is $1,300. How many cups of coffee would have to be sold to attain target profits of $2,500 per month? a. 3,363 cups b. 2,212 cups c. 1,150 cups d. 4,200 cups Quick Check Coffee Klatch is an espresso stand in a downtown office building. The average selling price of a cup of coffee is $1.49 and the average variable expense per cup is $0.36. The average fixed expense per month is $1,300. How many cups of coffee would have to be sold to attain target profits of $2,500 per month? a. 3,363 cups b. 2,212 cups c. 1,150 cups d. 4,200 cups Quick Check Unit sales to attain = target profit Fixed expenses + Target profit Unit CM = $1,300 + $2,500 $1.49 - $0.36 = $3,800 $1.13 = 3,363 cups The Margin of Safety The margin of safety is the excess of budgeted (or actual) sales over the break-even volume of sales. Margin of safety = Total sales - Break-even sales Let’s look at RBC and determine the margin of safety. The Margin of Safety If we assume that RBC has actual sales of $250,000, given that we have already determined the break-even sales to be $200,000, the margin of safety is $50,000 as shown Break-even sales 400 units Sales $ 200,000 Less: variable expenses 120,000 Contribution margin 80,000 Less: fixed expenses 80,000 Net operating income $ - Actual sales 500 units $ 250,000 150,000 100,000 80,000 $ 20,000 The Margin of Safety The margin of safety can be expressed as 20% of sales. ($50,000 ÷ $250,000) Break-even sales 400 units Sales $ 200,000 Less: variable expenses 120,000 Contribution margin 80,000 Less: fixed expenses 80,000 Net operating income $ - Actual sales 500 units $ 250,000 150,000 100,000 80,000 $ 20,000 The Margin of Safety The margin of safety can be expressed in terms of the number of units sold. The margin of safety at RBC is $50,000, and each bike sells for $500. Margin of Safety in units = $50,000 = 100 bikes $500 Quick Check Coffee Klatch is an espresso stand in a downtown office building. The average selling price of a cup of coffee is $1.49 and the average variable expense per cup is $0.36. The average fixed expense per month is $1,300. On average 2,100 cups are sold each month. What is the margin of safety? a. 3,250 cups b. 950 cups c. 1,150 cups d. 2,100 cups Quick Check Coffee Klatch is an espresso stand in a downtown office building. The average selling price of a cup of coffee is $1.49 and the average variable expense per cup is $0.36. The average fixed expense per month is $1,300. On average 2,100 cups are sold each month. What is the margin of safety? a. 3,250 cups b. 950 cups c. 1,150 cups d. 2,100 cups Quick Check Margin of safety = Total sales – Break-even sales = 2,100 cups – 1,150 cups = 950 cups or Margin of safety = percentage 950 cups 2,100 cups = 45% The Concept of Sales Mix • Sales mix is the relative proportion in which a company’s products are sold. • Different products have different selling prices, cost structures, and contribution margins. Let’s assume RBC sells bikes and carts and that the sales mix between the two products remains the same. Multi-product Break-even Analysis RBC provides the following information: Racing Bicycle Company Contribution Income Statement Sales revenue Variable expenses Contribution margin Fixed expenses Net operating income Sales mix Bicycles $ 250,000 100% 150,000 60% $ 100,000 40% Carts $ 300,000 100% 135,000 45% $ 165,000 55% Total $ 550,000 100.0% 285,000 51.8% 265,000 48.2% 170,000 $ 95,000 $ 250,000 $ 300,000 $ 550,000 45% $265,000 $550,000 55% 100% = 48.2% (rounded) Multi-product Break-even Analysis Break-even sales Fixed expenses = CM Ratio $170,000 = 48.2% = $352,697 Racing Bicycle Company Contribution Income Statement Sales revenue Variable expenses Contribution margin Fixed expenses Net operating income Sales mix Bicycles $ 158,714 100% 95,228 60% $ 63,485 40% Carts $ 193,983 100% 87,293 45% $ 106,691 55% Rounding Error $ 158,714 45% $ 193,983 55% Total $ 352,697 100.0% 182,521 51.8% 170,176 48.2% 170,000 $ 176 $ 352,697 100% Key Assumptions of CVP Analysis Selling price is constant. Costs are linear. In multi-product companies, the sales mix is constant. In manufacturing companies, inventories do not change (units produced = units sold). The End