Chapter 3 : Cost-Volume-Profit Analysis Q1: What is the Cost-Volume-Profit Analysis? CVP analysis looks at the relationship between cost, Volume and profits to determine the breakeven point. Q2: What is the breakeven point? The breakeven point (BEP) is where: Total revenue = total costs. Net Income = Zero Total Contribution Margin = Fixed Cost Q3: Explain the CVP analysis using graphic form? Q4: How is CVP Analysis Used? CVP analysis can determine: 1- Breakeven point both in sales volume and sales dollars. 2- Volume and sales dollars required to achieve target profit. Break Even Points Formulas 1. BEP (U) = 2. BEP ($) = C.M% = C.M% = π»ππππ πππππ πͺππππ πͺπππππππππππ π΄πππππ π·ππ πΌπππ π»ππππ πππππ πͺππππ πͺπππππππππππ π΄πππππ πΉππππ = = π.πͺ πͺ.π΄/πΌ π.πͺ πͺ.π΄% = ## units {C.M/U = SP – V.C/U} = $## πΊππππππ π·ππππ π·ππ πΌπππ (πΊπ·)−π½πππππππ πͺπππ π·ππ πΌπππ (π½.πͺ/πΌ) πΊππππππ π·ππππ π·ππ πΌπππ (πΊπ·) πΊππππ πΉππππππ (πΊπΉ)−π½πππππππ πͺπππ (π½.πͺ) πΊππππ πΉππππππ (πΊπΉ) Ehab Abdou ( 00965 97672930 ) × 100 = #% × 100 = #% www.hca4u.com Chapter 3 : Cost-Volume-Profit Analysis π»ππππ πππππ πͺππππ + π»πππππ π·πππππ Units Required to Earn Profit = 4. Sales Required to Earn Profit = 5. Safety Margin 6. Safety Margin Ratio = 7. Safety Margin Ratio = 8. Operating Leverage = 9. Percentage Change in Net Income = Percentage Change in Sales × Operating Leverage πͺπππππππππππ π΄πππππ π·ππ πΌπππ π»ππππ πππππ πͺππππ + π»πππππ π·πππππ πͺπππππππππππ π΄πππππ πΉππππ = π.πͺ+π·πππππ 3. = πͺ.π΄/πΌ π.πͺ+π·πππππ πͺ.π΄% = Sales (U) – BEP (U) = Sales ($) – BEP ($) πΊππππ (πΌ) – π©π¬π· (πΌ) πΊππππ (πΌ) πΊππππ ($) – π©π¬π· ($) πΊππππ ($) π»ππππ πͺπππππππππππ π΄πππππ π΅ππ π°πππππ 10. Change in Net Income (Contribution Margin) = Change in Sales × CM% Contribution Format Income Statement: Sales Revenue (10,000 units) (-) Variable Costs (=) Total Contribution Margin (-) Fixed Costs (=) Net Income Ehab Abdou ( 00965 97672930 ) Total 100,000 40,000 60,000 20,000 40,000 Per Unit SP/U $10 V.C/U $4 C.M/U $6 Percentage 100% V.C % 40% C.M% 60% www.hca4u.com Chapter 3 : Cost-Volume-Profit Analysis Breakeven Point For Multi Products 1. BEP (U) = 2. BEP ($) = π»ππππ πππππ πͺππππ πΆππππππ πͺπππππππππππ π΄πππππ π·ππ πΌππππ π»ππππ πππππ πͺππππ πΆππππππ πͺπππππππππππ π΄πππππ πΉππππ 3. Units Required To Earn Profit = 4. Sales Required To Earn Profit = = = π.πͺ πΆππππππ πͺ.π΄/πΌ π.πͺ πΆππππππ πͺ.π΄% = ## units = $ ## π»ππππ πππππ πͺππππ+π·πππππ πΆππππππ πΌππππ πͺπππππππππππ π΄πππππ π»ππππ πππππ πͺππππ+π·πππππ πΆππππππ πͺπππππππππππ π΄πππππ πΉππππ = ## units = $ ## 5. Change in Net Income (Contribution Margin) = Change in Sales × Overall CM Overall Units Contribution Margin Products A B S.P/U V.C/U C.M/U $10 $4 $6 $20 $12 $8 Overall Contribution Margin Sales Mix 40% 60% Overall $2.4 $4.8 $7.2 Overall Contribution Margin Ratio Products A B S.P/U $10 $20 V.C/U C.M/U C.M % $4 $6 60% $12 $8 40% Overall Contribution Margin Ration Sales (-) Variable Costs (=) Contribution Margin (-) Fixed Costs (=) Net Income Ehab Abdou ( 00965 97672930 ) A $400,000 160,000 240,000 B $600,000 360,000 240,000 Sales Mix 40% 60% Overall 24% 24% 48% Total $1,000,000 520,000 480,000 300,000 180,000 www.hca4u.com Chapter 3 : Cost-Volume-Profit Analysis Exercises: 1. NTQ Corporation produces and sells a single product with a price of $12 per unit and variable costs of $8 per unit. Total fixed costs per month are $8,000. a. Calculate NTQ’s contribution margin per unit. b. How many units must NTQ sell monthly to break even? c. If fixed costs increase by $500 per month, how many extra units must NTQ sell each month to continue breaking even? Solution: a. Contribution margin per unit b. Breakeven point in units = c. Breakeven point in units = = Selling Price – Variable cost per unit = $12 $8 = $4 πΉππ₯ππ πΆππ π‘ πΆπππ‘ππππ’π‘πππ ππππππ πππ π’πππ‘ πππ€ πΉππ₯ππ πΆππ π‘ πΆπππ‘ππππ’π‘πππ ππππππ πππ π’πππ‘ = = $ 8,000 $4 $ 8,500 $4 = 2,000 units = 2,125 units Extra Units = 2,125 – 2,000 = 125 units Another Solution: Extra Units = πΌππππππ π ππ πΉππ₯ππ πΆππ π‘ πΆπππ‘ππππ’π‘πππ ππππππ πππ π’πππ‘ Ehab Abdou ( 00965 97672930 ) = $ 500 $4 = $125 units www.hca4u.com Chapter 3 : Cost-Volume-Profit Analysis 2. Julie’s Jewels sells cubic zirconium (fake diamond) rings for $80 each. The projected income statement for 2006 follows: Sales $4,000,000 Variable costs (2,200,000) Contribution Margin 1,800,000 Fixed costs (1,600,000) Pretax profit $ 200,000 a. Compute the contribution margin per ring and the number of rings that must be sold to break even. b. Compute the contribution margin ratio and the breakeven point in total revenue. c. Suppose the total revenues were $200,000 greater than expected. What is the total pretax profit? d. What is the margin of safety in number of rings? e. Assume a tax rate of 25%. How many rings must be sold to earn an after-tax profit of $300,000? Solution: . a. Contribution margin per ring = $1,800,000 ÷ 50,000 units = $36 Breakeven point = $1,600,000/$36 per ring = 44,445 rings b. Contribution margin ratio = ($1,800,000÷$4,000,000) × 100 = 45% Revenue at breakeven = $1,600,000÷0.45 = $3,555,556 c. Increase in Pretax profit = $200,000 x 0.45 = $90,000. Add this to current profit of $200,000 to calculate new profit of $290,000. d. Margin of safety in number of rings = Current number of rings sold – breakeven number of rings = 50,000 – 44,445 = 5,555 rings e. Pretax profit = $300,000 ÷ (1- 0.25) = $400,000 Units to meet target profit = = Ehab Abdou ( 00965 97672930 ) πΉππ₯ππ πΆππ π‘+ππππππ‘ πΆπππ‘ππππ’π‘πππ πππππππ πππ π’πππ‘ $1,600,000+$400,000 $36 = 55,556 rings www.hca4u.com Chapter 3 : Cost-Volume-Profit Analysis 3. FTH Corporation produces and sells two products: regular scooters and electric scooters. Last month, the company produced and sold 500 regular and 300 electric scooters. Last month’s per-unit financial data for both models is presented below: Regular Electric Selling price $100 $150 Variable cost 30 40 Product line fixed cost 25 45 Corporate fixed cost 10 10 Product line fixed costs can be avoided if the product is dropped, but corporate fixed costs can only be avoided if FTH goes out of business entirely. Calculate the following amounts: a. Total fixed product line costs for each product b. Total corporate fixed costs c. Overall corporate breakeven point in sales dollars assuming a constant sales mix d. Breakeven point in sales dollars for regular scooters, ignoring corporate fixed costs e. Breakeven point in sales dollars for electric scooters, ignoring corporate fixed costs Solution a. Fixed Product line Costs = ($25 x 500) + ($45 x 300) = $26,000 b. Fixed Corporate Costs c. BEP ($) = = ($10 x 500) + ($10 x 300) = $8,000 πΉππ₯ππ πΆππ π‘π ππ£πππππ πΆπππ‘ππππ’π‘πππ πππππππ π ππ‘πππ Weighted average CMR Regular $50,000 Sales Revenue 500×$100 (-) Variable Costs Electric $45,000 300×$150 $15,000 500×$30 $12,000 BEP ($) = $ππ,πππ+$π,πππ ππ% $ 27,000 300×$40 (=) Contribution Margin Then : Weighted Average CMR = Total $ 95,000 $ 68,000 $ 68,000 $ 95,000 × 100 = 72% = $47,222 d. Product line fixed cost = $25 x 500 = $12,500 CM Ratio = ($100 - $30) / $100 = 70% $12,500 / 70% = $17,858 breakeven sales for regular scooters e. Product line fixed cost = $45 x 300 = $13,500 CM Ratio = ($150 - $40) / $150 = 73% (rounded) $13,500 / 73% = $18,410 breakeven sales for electric scooters Ehab Abdou ( 00965 97672930 ) www.hca4u.com