Relationships
Dionysia Kowanda
Pendahuluan
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
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 $$ (20,000)
(20,000) $$ -- $$ 20,000
20,000
CVP Graph
Dollars
Units
CVP Graph
Dollars
Fixed Expenses
Units
CVP Graph
Total Sales
Dollars
Total Expenses
Fixed Expenses
Units
CVP Graph
Break-even point
(400 units or $200,000 in sales)
re a
fi t A
Pro
Dollars
r e a
s A
L o s
Units
Contribution Margin Ratio
The contribution margin ratio is:
Total CM
CM Ratio =
Total sales
For Racing Bicycle Company the ratio is:
$80,000
= 40%
$200,000
Each $1.00 increase in sales results in a
total contribution margin increase of 40¢.
Contribution Margin Ratio
Or, in terms of units, the contribution margin ratio is:
Unit CM
CM Ratio =
Unit selling price
For Racing Bicycle Company the ratio is:
$200 = 40%
$500
Contribution Margin Ratio
400
400 Bikes
Bikes 500
500 Bikes
Bikes
Sales
Sales $$200,000
200,000 $$250,000
250,000
Less:
Less: variable
variable expenses
expenses 120,000
120,000 150,000
150,000
Contribution
Contribution margin
margin 80,000
80,000 100,000
100,000
Less:
Less: fixed
fixed expenses
expenses 80,000
80,000 80,000
80,000
Net
Net operating
operating income
income $$ -- $$ 20,000
20,000
Sales
Sales increased
increased by
by $20,000,
$20,000, but
but net
net operating
operating
income
income decreased
decreased byby $2,000
$2,000..
Jenis Biaya Tetap
1. Biaya Tetap Komitet
Tidak mudah dieliminasi/kurangi umumnya timbul dari
pendirian perusahaan atau pemilikan peralatan
Mis : biaya pajak, sewa dan depresiasi
580
580units
units×× $310
$310variable
variablecost/unit
cost/unit ==$179,800
$179,800
Sales
Sales increase
increase by
by $40,000,
$40,000, and
and net
net operating
operating income
income
increases
increases by
by $10,200
$10,200..
Change in Fixed Cost, Sales Price and Volume
Sales
Sales increase
increase by
by $62,000,
$62,000, fixed
fixed costs
costs increase
increase by
by
$15,000,
$15,000, and
and net
net operating
operating income
income increases
increases byby $2,000
$2,000..
Change in Variable Cost, Fixed Cost and Sales Volume
Sales
Sales increase
increase by
by $37,500,
$37,500, variable
variable costs
costs increase
increase byby
$31,125,
$31,125, but
but fixed
fixed expenses
expenses decrease
decrease by
by $6,000
$6,000..
Change in Regular Sales Price
$$ 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:
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
$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.
a. 872872 cups
cups
b.
b. 3,611
3,611 cups
cups
c.
c. 1,200
1,200 cups
cups
d.
d. 1,150
1,150 cups
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 theFixed
average variable
expenses
expense per cup isBreak-even
$0.36. The= average fixed
Unit CM
expense per month is $1,300. 2,100 cups are sold
$1,300
each month on average. = What is the break-even
$1.49/cup - $0.36/cup
sales in units?
$1,300
a. 872 cups =
$1.13/cup
b. 3,611 cups
= 1,150 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.
2,100 cups are sold each month on average. What is the
break-even sales in dollars?
a.
a. $1,300
$1,300
b.
b. $1,715
$1,715
c.
c. $1,788
$1,788
d.
d. $3,129
$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. 2,100 cups are sold
each month on average. What is the break-even
sales in dollars?
a. $1,300 Break-even Fixed expenses
=
b. $1,715 sales CM Ratio
$1,300
c. $1,788 =
0.758
d. $3,129
= $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
$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.
$80,000 + $100,000
= 900 bikes
$200/bike
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.
a. 3,363
3,363 cups
cups
b.
b. 2,212
2,212 cups
cups
c.
c. 1,150
1,150 cups
cups
d.
d. 4,200
4,200 cups
cups
Quick Check
Unit sales
Fixed expenses + Target profit
to attain =
Coffee Klatch is an espresso Unit CM
stand in a
target profit
downtown office building. The average
$1,300 + $2,500 selling price
=
of a cup of coffee is $1.49 and -the average variable
$1.49 $0.36
expense per cup is $0.36. The average fixed
$3,800 How many cups of
expense per month is= $1,300.
$1.13
coffee would have to be sold to attain target profits
of $2,500 per month?= 3,363 cups
a. 3,363 cups
b. 2,212 cups
c. 1,150 cups
d. 4,200 cups
The Margin of Safety
The margin of safety is the excess of budgeted (or actual) sales over the
break-even volume of sales.
Break-even
Break-even
sales
sales Actual
Actual sales
sales
400
400 units
units 500
500 units
units
Sales
Sales $$ 200,000
200,000 $$ 250,000
250,000
Less:
Less: variable
variable expenses
expenses 120,000
120,000 150,000
150,000
Contribution
Contribution margin
margin 80,000
80,000 100,000
100,000
Less:
Less: fixed
fixed expenses
expenses 80,000
80,000 80,000
80,000
Net
Net operating
operating income
income $$ -- $$ 20,000
20,000
The Margin of Safety
The margin of safety can be expressed as 20% of sales.
($50,000 ÷ $250,000)
Break-even
Break-even
sales
sales Actual
Actual sales
sales
400
400 units
units 500
500 units
units
Sales
Sales $$ 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
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
margin of safety?
a.
a. 3,250
3,250 cups
cups
b.
b. 950
950 cups
cups
c.
c. 1,150
1,150 cups
cups
d.
d. 2,100
2,100 cups
cups
Quick Check
Coffee Klatch is an espresso stand in a
downtown
Marginoffice building.
of safety The
= Total average
sales selling price
– Break-even sales
of a cup of coffee is $1.49 and
= 2,100 the –average
cups variable
1,150 cups
expense per cup is $0.36.
= 950The
cupsaverage fixed
expense per month is $1,300.
or 2,100 cups are sold
each month on of
Margin average.
safety What 950iscups
the margin of
safety? percentage = 2,100 cups = 45%
a. 3,250 cups
b. 950 cups
c. 1,150 cups
d. 2,100 cups
Cost Structure and Profit Stability