Module 2
Module 2
Committed
Committed Discretionary
Discretionary
Long-term,
Long-term, cannot
cannot bebe May
May be
be altered
altered in
in the
the
significantly
significantly reduced
reduced short-term
short-term byby current
current
in
in the
the short
short term.
term. managerial
managerial decisions
decisions
Examples Examples
Examples
Depreciation on Advertising
Advertising and
and
Equipment and Research
Research and
and
Real Estate Taxes Development
Development
Mixed Costs
The
The total
totalmixed
mixedcost
costline
line can
canbe
be expressed
expressed
as an equation: Y = a + bX
as an equation: Y = a + bX
Where:
Where: YY == the
the total
totalmixed
mixedcost
cost
aa == the
the total fixed cost(the
total fixed cost (the
Y vertical
vertical intercept ofthe
bb == the
intercept of the line)
line)
the variable cost per unitof
variable cost per unit of
Total Utility Cost
ost XX == the
the level
levelof ofactivity
activity
d c
m ixe
t al
To Variable
Cost per KW
X Fixed Monthly
Activity (Kilowatt Hours)
Utility Charge
Mixed Costs Example
If your fixed monthly utility fees is $40, your
variable cost is $0.03 per kilowatt hour, and your
monthly activity level is 2,000 kilowatt hours,
what is the amount of your utility bill?
Y = a + bX
Y = $40 + ($0.03 × 2,000)
Y = $100
Analysis of Mixed Costs
Account Analysis and the Engineering Approach
Each
Each account
account isis classified
classified as
as either
either
variable
variable or
or fixed
fixed based
based on
on the
the analyst’s
analyst’s
knowledge
knowledge of of how
how the
the account
account behaves.
behaves.
Cost
Cost estimates
estimates are
are based
based on
on an
an
evaluation
evaluation of
of production
production methods,
methods, and
and
material,
material, labor
labor and
and overhead
overhead
requirements.
requirements.
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.
$2,400
= $8.00/hour
300
The High-Low Method
Sales
Sales salaries
salaries and
and commissions
commissions are are $10,000
$10,000
when
when 80,000
80,000 units
units are
are sold,
sold, and
and $14,000
$14,000
when
when 120,000
120,000 units
units are
are sold.
sold. Using
Using the
the high-
high-
low
low method,
method, what
what is
is the
the variable
variable portion
portion of
of
sales
sales salaries
salaries and
and commission?
commission?
a.
a. $0.08
$0.08 per
per unit
unit
b.
b. $0.10
$0.10 per
per unit
unit
c.
c. $0.12
$0.12 per
per unit
unit
d.
d. $0.125
$0.125 per
per unit
unit
Quick Check
Sales
Sales salaries
salaries and
and commissions
commissions are are $10,000
$10,000
when
when 80,000
80,000 units
units are
are sold,
sold, and
and $14,000
$14,000
when
when 120,000
120,000 units
units are
are sold.
sold. Using
Using the
the high-
high-
low
low method,
method, what
what is
is the
the variable
variable portion
portion of
of
sales
sales salaries
salaries and
and commission?
commission?
a.
a. $0.08
$0.08 per
per unit
unit Units Cost
b.
b. $0.10
$0.10 per unit High level
per unit 120,000 $ 14,000
Low level 80,000 10,000
c.
c. $0.12
$0.12 per
per unit
unit
Change 40,000 $ 4,000
d.
d. $0.125
$0.125 per
per unit
unit
$4,000 ÷ 40,000 units
= $0.10 per unit
Quick Check
Sales
Sales salaries
salaries and
and commissions
commissions are are $10,000
$10,000
when
when 80,000
80,000 units
units are
are sold,
sold, and
and $14,000
$14,000
when
when 120,000
120,000 units
units are
are sold.
sold. Using
Using the
the high-
high-
low
low method,
method, what
what is
is the
the fixed
fixed portion
portion of
of sales
sales
salaries
salaries and
and commissions?
commissions?
a.
a. $ $ 2,000
2,000
b.
b. $ $ 4,000
4,000
c.
c. $10,000
$10,000
d.
d. $12,000
$12,000
Quick Check
Sales
Sales salaries
salaries and
and commissions
commissions are are $10,000
$10,000
when
when 80,000
80,000 units
units are
are sold,
sold, and
and $14,000
$14,000
when
when 120,000
120,000 units
units are
are sold.
sold. Using
Using thethe high-
high-
low
low method,
method, what
what is
is the
the fixed
fixed portion
portion of of sales
sales
salaries
salaries and
and commissions?
commissions?
a.
a. $ $ 2,000
2,000 Total
Total cost
cost == Total
Total fixed
fixed cost
cost ++
b.
b. $ $ 4,000
4,000 Total
Total variable
variable cost
cost
c.
c. $10,000
$10,000 $14,000
$14,000 == Total
Total fixed
fixed cost
cost ++
($0.10
($0.10 ×× 120,000
120,000 units)
units)
d.
d. $12,000
$12,000
Total
Total fixed
fixed cost
cost == $14,000
$14,000 -- $12,000
$12,000
Total
Total fixed
fixed cost
cost == $2,000
$2,000
The Contribution Format
The
The contribution
contribution income
income statement
statement format
format is
is used
used
as
as an
an internal
internal planning
planning and
and decision
decision making
making tool.
tool.
Total Unit
Sales Revenue $ 100,000 $ 50
Less: Variable costs 60,000 30
Contribution margin $ 40,000 $ 20
Less: Fixed costs 30,000
Net operating income $ 10,000
The
The contribution
contribution margin
margin format
format emphasizes
emphasizes cost
cost
behavior.
behavior. Contribution
Contribution margin
margin covers
covers fixed
fixed costs
costs
The Contribution Format
Comparison of the Contribution Income Statement
with the Traditional Income Statement
Contribution
Contribution Margin
Margin (CM)
(CM) is
is the
the amount
amount
remaining
remaining from
from sales
sales revenue
revenue after
after variable
variable
expenses
expenses have
have been
been deducted.
deducted.
Basics of Cost-Volume-Profit Analysis
If Racing sells
430 bikes, its
net 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. Racing
developed contribution margin income
statements at 300, 400, and 500 units sold.
We will use this information to prepare the
CVP graph.
Income
Income Income
Income Income
Income
300
300 units
units 400
400 units
units 500
500 units
units
Sales
Sales $$ 150,000
150,000 $$ 200,000
200,000 $$250,000
250,000
Less:
Less: variable
variable expenses
expenses 90,000
90,000 120,000
120,000 150,000
150,000
Contribution
Contribution margin
margin $$ 60,000
60,000 $$ 80,000
80,000 $$100,000
100,000
Less:
Less: fixed
fixed expenses
expenses 80,000
80,000 80,000
80,000 80,000
80,000
Net
Net operating
operating income
income $$ (20,000)
(20,000) $$ -- $$ 20,000
20,000
CVP Graph
450,000
400,000
350,000
300,000
Dollars
250,000
Units
CVP Graph
450,000
400,000
350,000
300,000
Dollars
250,000
200,000
50,000
-
- 100 200 300 400 500 600 700 800
Units
CVP Graph
450,000
400,000
350,000
300,000
Dollars
250,000
Total Expenses
200,000
50,000
-
- 100 200 300 400 500 600 700 800
Units
CVP Graph
450,000
400,000
350,000
Total Sales
300,000
Dollars
250,000
Total Expenses
200,000
50,000
-
- 100 200 300 400 500 600 700 800
Units
CVP Graph
450,000
400,000
Break-even point
(400 units or $200,000 in sales)
350,000
re a
f it A
Pro
300,000
Dollars
250,000
200,000
150,000
100,000 re a
s A
50,000 L o s
-
- 100 200 300 400 500 600 700 800
Units
Contribution Margin Ratio
$80,000
$80,000++ $10,000
$10,000advertising
advertising== $90,000
$90,000
Sales
Sales increased
increased by
by $20,000,
$20,000, but
but net
net operating
operating
income
income decreased
decreased byby $2,000.
$2,000.
Changes in Fixed Costs and Sales Volume
Sales
Sales increase
increase by
by $40,000,
$40,000, and
and net
net operating
operating income
income
increases
increases by
by $10,200.
$10,200.
Change in Fixed Cost, Sales Price and Volume
Sales
Sales increase
increase by
by $62,000,
$62,000, fixed
fixed costs
costs increase
increase by
by
$15,000,
$15,000, and
and net
net operating
operating income
income increases
increases byby $2,000.
$2,000.
Change in Variable Cost, Fixed Cost and Sales Volume
Sales
Sales increase
increase by
by $37,500,
$37,500, variable
variable costs
costs increase
increase by
by
$31,125,
$31,125, but
but fixed
fixed expenses
expenses decrease
decrease by
by $6,000.
$6,000.
Change in Regular Sales Price
$$ 3,000
3,000 ÷÷ 150
150 bikes
bikes == $$ 20
20 per
per bike
bike
Variable
Variable cost
cost per
per bike
bike == 300
300 per
per bike
bike
Selling
Selling price
price required
required == $$ 320
320 per
per bike
bike
150
150 bikes
bikes ×× $320
$320 per
per bike
bike == $$ 48,000
48,000
Total
Total variable
variable costs
costs == 45,000
45,000
Increase
Increase in
in net
net income
income == $$ 3,000
3,000
Break-Even Analysis
OR
Total
Total Per
PerUnit
Unit Percent
Percent
Sales
Sales(500
(500bikes)
bikes) $$250,000
250,000 $$ 500
500 100%
100%
Less:
Less:variable
variable expenses
expenses 150,000
150,000 300
300 60%
60%
Contribution
Contributionmargin
margin $$100,000
100,000 $$ 200
200 40%
40%
Less:
Less:fixed
fixedexpenses
expenses 80,000
80,000
Net
Netoperating
operatingincome
income $$ 20,000
20,000
Equation Method
We calculate the break-even point as
follows:
Sales = Variable expenses + Fixed expenses + Profits
Where:
Q = Number of bikes sold
$500 = Unit selling price
$300 = Unit variable expense
$80,000 = Total fixed expense
Equation Method
We calculate the break-even point as follows:
X = 0.60X + $80,000 + $0
Where:
X = Total sales dollars
0.60 = Variable expenses as a % of sales
$80,000 = Total fixed expenses
Equation Method
The equation can be modified to calculate
the break-even point in sales dollars.
Sales = Variable expenses + Fixed expenses + Profits
X = 0.60X + $80,000 + $0
0.40X = $80,000
X = $80,000 ÷ 0.40
X = $200,000
Contribution Margin Method
The contribution margin method has
two key equations.
$80,000
= $200,000 break-even sales
40%
Quick Check
Coffee Klatch is an espresso stand in a
downtown office building. The average
selling price of a cup of coffee is $1.49 and
the average variable expense per cup is
$0.36. The average fixed expense per
month is $1,300. 2,100 cups are sold each
month on average. What is the break-even
sales in units?
a. 872 cups
b. 3,611 cups
c. 1,200 cups
d. 1,150 cups
Quick Check
$200Q = $180,000
Q = 900 bikes
The Contribution Margin Approach
The contribution margin method can
be used to determine that 900 bikes
must be sold to earn the target profit
of $100,000.
Unit sales to attain Fixed expenses + Target profit
=
the target profit Unit contribution margin
$80,000 + $100,000
= 900 bikes
$200/bike
Quick Check
Break-even
Break-even
sales
sales Actual
Actual sales
sales
400
400 units
units 500
500 units
units
Sales
Sales $$ 200,000
200,000 $$ 250,000
250,000
Less:
Less: variable
variable expenses
expenses 120,000
120,000 150,000
150,000
Contribution
Contribution margin
margin 80,000
80,000 100,000
100,000
Less:
Less: fixed
fixed expenses
expenses 80,000
80,000 80,000
80,000
Net
Net operating
operating income
income $$ -- $$ 20,000
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 Racing is
$50,000, and each bike sells for $500.
Margin of $50,000
= = 100 bikes
Safety in units $500
Quick Check
$100,000 = 5
$20,000
Operating Leverage
With an operating leverage of 5, if Racing
increases its sales by 10%, net
operating income would increase by
50%.
Percent increase in sales 10%
Degree of operating leverage × 5
Percent increase in profits 50%
$265,000
= 48.2% (rounded)
$550,000
Multi-product break-even analysis
Break-even Fixed expenses
sales = CM Ratio
$170,000
=
48.2%
= $352,697
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).
End of Chapter 2