Cost Accounting CHP 3 CVP

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

Contribution Margin Income Statement

Selling Price SP = $ 10.00 Breakeven Analysis (BE)


Variable Cost of Manufacturing VC = $ 4.00 Revenue = Cost
Variable selling expense VSE = $ 2.00 PXQ = VC X Q + FC
Variable administration expense VAE = $ 1.00 0 = Revenue - Cost
Total variable cost/expense TVE = $ 7.00 0 = PXQ - VC X Q - FC
Contribution margin CM = $ 3.00 FC = Q X (P - VC)
Contribution margin ratio CM% = 30% FC/(P - VC) = Q
FC/CM = Q (BE)
TVE% = 70% Q (BE) X P = $ Sales (BE)
FC/CM% = $ Sales (BE) 0 = CM% X Sales - FC
FC/CM% = $ Sales (BE)
If we produce and sell 1000 units Q (BE) = 500
$ (BE) = $ 5,000
Sales $ 10,000
VCOGS $ 4,000 Proof ← Proof FC/CM% $ 5,000
VSE $ 2,000 Sales $ 5,000.00
VAE $ 1,000 TVC $ 3,500.00
CM $ 3,000 CM $ 1,500.00
Fixed manufacturing expense FMOH $ 1,000 FMOH $ 1,000
Fixed selling and administartion expense FS&AE $ 500 FS&AE $ 500
Net operating income NOI $ 1,500 NOI $ -

Operating Leverage (OL) Profit


OL = CM/NOI
OL = 2.0 Profit = CM% X Sales - FC
That means if sales increase by (let`s say) 30% NOI will increase by 60%

Proof Sales $ 13,000 Profit = $ 2,400.00


VCOGS $ 5,200
VSE $ 2,600 $ Target Profit Sales = (TP+FC)/CM%
VAE $ 1,300 ← = $ 13,000
CM $ 3,900
FMOH $ 1,000 Q Target Profit Sales = (TP+FC)/CM (per unit)
FS&AE $ 500 ← = 1300
NOI increase $ 2,400 NOI $ 2,400 $ Margin of Safety = $ Sales - $ (BE)
Q Margin of Safety = Q Sales - Q (BE)
← $MS = $ 8,000.00
Sales mix: PPS 95 QMS = 800
Sales mix $ (BE) = CFC/CCM%
CFC: Common FC, CCM: Common Contribution Margin
Price: $4,000 Price: $4,000
VC: $1,200 VC: $1,200
FC: $134,400 FC: $134,400
Profit: ($22,400) Profit: $0
Volume: 40 Volume: 48

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy