10
N TARGET
[CVP analysis
is a simplified
model of
reality,
however the
estimates
that it
produces
are accurate
enough to be
quite useful
11
S Student Notes
[Using the
CMR enables
managers
to quickly
determine the
effect on profit
from any planned
change in sales
The income statement for the Widmark Clock Company shows that contribution
margin per unit ($200) is equal to the selling price per unit ($500) less the variable
cost per unit ($300). We will assume that the term cost includes all costs and
expenses pertaining to the production and sale of the product. Hence variable
costs include variable manufacturing costs plus variable selling and administrative
expenses. We can see that for every clock that Widmark makes and sells it will have
$200 to cover fixed costs and contribute towards profit. Because total fixed costs
are $80, 000 per month, Widmark must generate at least $80, 000 of contribution
margin each month before it starts earning any profit. Its monthly sales must exceed
400 clocks ($80 000 $200). This is Widmarks break-even point as shown in
Illustration 2. below. If Widmark sold 401 clocks in a month its profit before tax for
that month would be $200. Once the sales volume of a product passes the breakeven point, contribution margin per unit is equal to profit before tax per unit.
12
N TARGET
Calculating the Break-Even Point
The break-even point can be calculated in three ways:
1. The graphical method
2. The equation method
3. The contribution margin method
Sa
les
SR
Re
ve
nu
Profit
Area
TCC
e
an
d
Co
Break-Even
sts
Point
$
Loss
Area
$$
TFC
$$
R
Re
ve
nu
Units
Sold
e
Illustration 3. The CVP graph for the Widmark Clock Company
$R
ev
enfixed costs is depicted by a horizontal line (TFC) which starts at a point
The amount of total
ue
on the vertical axisRe
representing $80, 000. We assume that the relevant range extends from
veunits so fixed costs remain unchanged in total. The total cost (TC) line
zero to at least 800
starts at the samenu
point as the TFC line and has a uniform gradient equal to variable cost
e
per unit ($300). On the graph, the amount of total variable cost is represented by the vertical
distance between the total cost line and the total fixed cost line. Profit at any level of activity
is the difference between sales revenue and total costs, and where the SR line crosses the
TC line profit equals zero. This is the break-even point.
[A CVP graph
enables us to
visualise the
relationships
between sales
revenue, total cost,
the number of units
sold and profit
continued page 14
13
S Student Notes
Model A Model B
Selling Price Per Unit
$30
$50
15
20
$15
$30
Sales Mix 2 1
This is the break-even point in terms of units sold. To find the sales revenue
needed to break-even, we multiply the number of units sold at the break-even
point by the selling price per unit:
Contex typically sells two Model A calculators for each Model B that is sold. The
sales mix is, therefore, two to one. Assume that Contexs total fixed costs are
$100, 000.
We can now calculate the weighted average contribution margin (WACM) per unit
using the sales mix numbers as weights. Since two Model As are sold for each
Model B, the contribution margin of A is multiplied by 2, and the contribution margin
of B is multiplied by 1. The sum of the answers is then divided by 3 (the sum of the
weights) to give the weighted average contribution margin per unit of $20.
3
= $20
The contribution margin method can be extended to give the number of sales
units or sales dollars required to reach a certain target profit figure simply by
adding the target profit to the total fixed cost amount in the break-even formula.
Note that the target profit figure we must use is the profit required before tax has
been deducted. If you are given a target profit figure after tax, dividing it by (1
the tax rate) will convert it into the larger before tax amount:
14
These 5, 000 units would consist of 3, 333 units of Model A (two-thirds of 5, 000)
and 1, 667 units of Model B (one-third of 5, 000).
Check: TCM = (3, 333 x $15) + (1, 667 x $30) = $100, 005 = TFC
($5 rounding error)
Although the method we have just used is appropriate for situations where the
sales mix is constant, in reality a constant sales mix is very rare. If a firms sales
mix does vary over time, one of the main assumptions underlying CVP analysis
becomes invalid and the results it produces become less reliable.