Product costs: Costs related to getting a product or service
ready for sale. Appear above the line for gross margin in income statements These costs can be inventoried They flow through the inventory account in the balance sheet Sometime called Inventoriable costs.
Period costs: Costs that are not product costs. Related to marketing and administration Appear below the line for gross margin These costs are expensed in the period they are incurred. These costs do not flow through inventory accounts Period Costs Product Costs A Traditional Income Statement Usefulness for Internal Decisions The statement only considers expenses Cost versus expense An expense is a cost recognized in the income statement
The gross margin income statement mingles Relevant & non relevant costs Variable and fixed costs Direct and indirect costs Service Firms Products are not tangible or storable Hotels, restaurants, consulting, airlines, gyms, universities, museums,
Generally, there is no inventory of their final product Exceptions exist We can inventory costs of software projects that go across accounting periods Flow of Costs: Service Settings Merchandising Firms Examples include Wal Mart, Big Bazaar etc. These firms Sell substantively the same product they purchase. Carry inventory to make goods available in the quantities, varieties and delivery schedules demanded by customers. Inventory Equation Need to flow costs via inventory account Cost of purchase is NOT the cost of goods sold We can capture flow as: Cost of beginning inventory + Cost of goods purchased during the period Cost of ending inventory = Cost of goods sold (COGS) during the period Make inventory cost flow assumption First In First Out (FIFO) Last In First Out (LIFO) Cost of beginning inventory $3,450,200 + Cost of goods purchased + 24,795,740 - Cost of ending inventory - 3,745,600 = Cost of goods sold = $24,500,340 Solution Flow of Costs in Merchandising Transportation in, stocking Manufacturing Firms Use labor and equipment to transform raw materials into finished goods Have work-in-process Need inventory accounts for all three kinds of stages in the production process
Much variation in Nature of production process Relative amounts of different costs Cost Terms in Manufacturing Names for Groups of Costs Cost Terms in Manufacturing Prime Costs Conversion Costs To verify the amounts specified above, THREE calculations need to be made: Calculate Raw Materials Used 1 Procedure Result 2 Calculate Cost of Goods Manufactured 3 Calculate Cost of Goods Sold Beginning materials inventory $240,000 + Purchases + 1,200,000 - Ending materials inventory - 320,000 = Raw materials used = $1,120,000 Beginning WIP inventory $50,000 + Materials used + 1,120,000 + Labor cost + 845,000 + Manufacturing overhead + 760,500 - Ending WIP inventory - 100,000 = Cost of goods manufactured = 2,675,500 Beginning FG inventory $375,000 + COGM + 2,675,500 - Ending FG inventory - 294,500 = Cost of goods sold = $2,765,000 Calculation Cost Hierarchy The cost hierarchy broadens the principle of variability Allows us to consider multiple activities
The cost hierarchy recognizes four types of costs Unit-level costs Batch-level costs Product-level costs Facility-level costs Why the Cost Hierarchy? Allows us to compute a more accurate estimate of costs Can extend concept to other levels Customer level costs, channel level costs,
However, Difficult to assign many costs to hierarchy categories Need finer data on operations Wrong classification of levels introduces errors in cost estimation Example: Deluxe Checks Variable and Fixed Cost Behavior A variable cost changes in direct proportion to changes in the cost-driver level. A fixed cost is not immediately affected by changes in the cost-driver. Think of variable costs on a per-unit basis. The per-unit variable cost remains unchanged regardless of changes in the cost-driver. Think of fixed costs on a total-cost basis. Total fixed costs remain unchanged regardless of changes in the cost-driver. Examples of Variable Costs Direct material consumed. Direct Labour Direct Expenses/overheads Selling commission based on number of units sold Examples of Fixed Cost Salary of factory manager Factory Rent Depreciation on machinery Office & administrative costs Selling & distribution costs if fixed Committed Fixed Costs: Those fixed costs which cannot be reduced without curtailing the organisations operations substantially Discretionary Fixed Costs: Those fixed costs which can be reduced in difficult times Relevant Range The relevant range is the limit of cost-driver activity level within which a specific relationship between costs and the cost driver is valid. Even within the relevant range, a fixed cost remains fixed only over a given period of time Usually the budget period. Fixed Costs and Relevant Range 20 40 60 80 100 $115,000 100,000 60,000 Total Cost-Driver Activity in Thousands of Cases per Month T o t a l
M o n t h l y
F i x e d
C o s t s
Relevant range $115,000 100,000 60,000 20 40 60 80 100 CVP Scenario Per Unit Percentage of Sales Selling price $3.00 100% Variable cost of each item 2.10 70 Selling price less variable cost $ .90 30%
Monthly fixed expenses: Rent $10,000 Depreciation 20,000 Other fixed expenses 15,000 Total fixed expenses per month $ 45,000
Cost-volume-profit (CVP) analysis is the study of the effects of output volume on revenue (sales), expenses (costs), and net income (net profit). Break-Even Point The break-even point is the level of sales at which revenue equals expenses and net income is zero. Sales - Variable expenses - Fixed expenses Zero net income (break-even point)
Contribution Margin Method $45,000 fixed costs $.90 = 50,000 units (break even) Contribution margin Per Unit Selling price $3.00 Variable costs 2.10 Contribution margin $ .90 Contribution margin ratio Per Unit % Selling price 100 Variable costs 70 Contribution margin 30 Contribution Margin Method $45,000 fixed costs 30% (contribution-margin percentage) = $150,000 of sales to break even 50,000 units $3.00 = $150,000 in sales to break even Equation Method Sales variable expenses fixed expenses = net income $3.00N $2.10N $45,000 = 0 $.90N = $45,000 N = $45,000 $.90 N = 50,000 Units Let N = number of units to be sold to break even. Equation Method S .70S $45,000 = 0 .30S = $45,000 S = $45,000 .30 S = $150,000 Let S = sales in dollars needed to break even. Shortcut formulas: Break-even volume in units = fixed expenses unit contribution margin
Break-even volume in sales = fixed expenses contribution margin ratio Target Net Profit Managers use CVP analysis to determine the total sales, in units and dollars, needed To reach a target net profit. Target sales variable expenses fixed expenses target net income $9,000 per month is the minimum acceptable net income. Target sales volume in units = (Fixed expenses + Target net income) Contribution margin per unit ($45,000 + $9,000) $.90 = 60,000 units Target Net Profit Selling price $3.00 Variable costs 2.10 Contribution margin per unit $ .90 Target sales dollars = sales price X sales volume in units Target sales dollars = $3.00 X 60,000 units = $180,000. Sales volume in dollars = 45,000 + $9,000 = $180,000 .30 Target Net Profit Target sales volume in dollars = Fixed expenses + target net income contribution margin ratio Contribution margin ratio Per Unit % Selling price 100 Variable costs 70 Contribution margin 30 Margin of Safety The excess of actual sales revenue over the break even sales revenue.
Margin of safety divided by actual sales revenue gives the Margin of Safety Ratio. Higher the Margin of Safety Ratio, better it is.
Example A company had incurred fixed expenses of Rs.4,50,000 with sales of Rs.15,00,000 and earned a profit of Rs.3,00,000 during the first half of the year. In the Second half, it suffered a loss of Rs.1,50,000.
Compute: i. The profit volume ratio, break even point and margin of safety for the first half. ii. Sales volume of second half assuming that the selling price and fixed expenses remained unchanged. iii. The margin of safety and breakeven point for the whole year.
Assumptions of CVP Analysis Costs can be classified between Variable and Fixed cost components.
The relationship of revenues and variable costs with output is linear.
No changes in efficiency or productivity.
Sales mix remains constant.
Inventory level does not change significantly. Operating Leverage Operating leverage: a firms ratio of fixed costs to variable costs. Margin of safety = planned unit sales break-even sales How far can sales fall below the planned level before losses occur? Highly leveraged firms have high fixed costs and low variable costs. A small change in sales volume = a large change in net income. Low leveraged firms have lower fixed costs and higher variable costs. Changes in sales volume will have a smaller effect on net income. Sales Mix Analysis Sales mix is the relative proportions or combinations of quantities of products that comprise total sales. Sales Mix Analysis Ramos Company Example Sales in units 300,000 75,000 375,000 Sales @ $8 and $5 $2,400,000 $375,000 $2,775,000 Variable expenses @ $7 and $3 2,100,000 225,000 2,325,000 Contribution margins @ $1 and $2 $ 300,000 $150,000 $ 450,000 Fixed expenses 180,000 Net income $ 270,000 Wallets (W) Key Cases (K) Total How much units of Wallets and Key Cases should the company sell to break even? Sales Mix Analysis Break-even point for a constant sales mix of 4 units of W for every unit of K. sales variable expenses - fixed expenses = zero net income [$8(4K) + $5(K)] [$7(4K) + $3(K)] $180,000 = 0 32K + 5K - 28K - 3K - 180,000 = 0 6K = 180,000 K = 30,000 W = 4K = 120,000 Let K = number of units of K to break even, and 4K = number of units of W to break even. Sales Mix Analysis If the company sells only key cases: break-even point = fixed expenses contribution margin per unit = $180,000 $2 = 90,000 key cases If the company sells only wallets: break-even point = fixed expenses contribution margin per unit = $180,000 $1 = 180,000 wallets Sales Mix Analysis Suppose total sales were equal to the budget of 375,000 units. However, Ramos sold only 50,000 key cases And 325,000 wallets. What is net income? Sales Mix Analysis Ramos Company Example Sales in units 325,000 50,000 375,000 Sales @ $8 and $5 $2,600,000 $250,000 $2,850,000 Variable expenses @ $7 and $3 2,275,000 150,000 2,425,000 Contribution margins @ $1 and $2 $ 325,000 $100,000 $ 425,000 Fixed expenses 180,000 Net income $ 245,000 Wallets (W) Key Cases (K) Total Example The Garware Paints Ltd. presents you the following income statement for the first quarter Product Total X Y Z Sales 100,000 60,000 40,000 200,000 Variable Costs 80,000 42,000 24,000 146,000 Contribution 20,000 18,000 16,000 54,000 Fixed costs 27,000 Net Income 27,000 P/V ratio 0.27 Break Even sales 100,000 Sales mix percent 0.50 0.30 0.20 1.00 If Rs.40,000 of the sales shown for the product X could be shifted to product Y and Z equally, how would the net income, P/V ratio and BEP change. Impact of Income Taxes Suppose that a company earns $480 before taxes and pays income tax at a rate of 40%. What is the after-tax income? Impact of Income Taxes Target income before taxes = Target after-tax net income 1 tax rate Target income before taxes = $ 288 = $480 1 0.40 Suppose the target net income after taxes was $288. Impact of Income Taxes Target sales Variable expenses Fixed expenses = Target after-tax net income (1 tax rate) $.50N $.40N $6,000 = $288 (1 0.40) $.10N = $6,000 + ($288/.6) $.06N = $3,600 + $288 = $3,888 N = $3,888/$.06 N = 64,800 units Impact of Income Taxes Suppose target net income after taxes was $480 $.50N $.40N $6,000 = $480 (1 0.40) $.10N = $6,000 + ($480/.6) $.06N = $3,600 + $480 = $4080 N = $4,080 $.06 N = 68,000 units Q. State whether P/V ratio will increase or decrease or remain unchanged in the following situations (Consider all situations independently keeping other things constant):
An increase in physical sales volume No Change
An increase in fixed costs No Change
A decrease in variable cost per unit Increase.
A decrease in contribution margin per unit Decrease
An increase in Selling price Increase A decrease in fixed costs No change
A 10% increase in both variable costs and selling price No Change
A 10% increase in selling price and 10% decrease in physical sales volume Increase
A 50% increase in variable cost and 50% decrease in fixed costs Decrease
An increase in angle of incidence Increase Example
S Ltd. furnishes the following data relating to the year 2012: Ist Half of the year IInd Half of the year Sales 45,000 50,000 Total Cost 40,000 43,000 Assuming that there is no change in prices and variable costs per unit and that the fixed expenses are incurred equally in the two half year periods, calculate for the entire year:
i. The profit volume ratio ii. Fixed expenses iii. Break even sales iv. Margin of safety ratio Example M Ltd. manufactures three products P, Q and R. The unit selling price of these products are Rs.100, Rs.80 and Rs.50 respectively. The corresponding unit variable costs are Rs.50, Rs.40 and Rs.20. The proportions (quantity wise) in which these products are manufactured and sold are 20%, 30% and 50% respectively. The total fixed costs are Rs.14,80,000.
Given the above information you are required to work out overall break even quantity and product wise break up of such quantity. Example
Two competing companies HERO Ltd. and ZERO Ltd. sell same type of product in the same market. Their forecasted Profit and Loss A/c for the year ending Mar 2011 are as follows: HERO ZERO Sales 500,000 500,000 Less: Variable Costs 400,000 300,000 Fixed costs 50,000 150,000 Forecasted net profit 50,000 50,000 You are required to state which company is likely greater profits in the conditions of: a. Low demand b. High Demand. Example
A Japanese soft drink is planning to establish a subsidiary company in India to produce mineral water. Based on the estimated annual sales of 40,000 bottles of mineral water, cost studies produced the following estimates for Indian Subsidiary: Total Annual Costs Percent of total annual cost which is variable Material 210,000 100% Labour 150,000 80% Factory overheads 92,000 60% Administration expenses 40,000 35% The Indian production will be sold by the manufacturer's representatives who will receive a commission of 8% of the sale price. i. What should be the selling price per bottle to earn a net profit of 10% on sales. ii. What will be the break even point in units and in Rupee sales at the above computed selling price. Example Suppose a Holiday Inn Hotel has annual fixed costs applicable to its rooms of $1.2 million for its 300-room hotel, average daily room rents of $50, and average variable costs of $10 for each room rented. It operates 365 days per year.
What is the amount of net income on rooms that will be generated if the hotel is half full throughout the entire year?
What is the break even point in number of room days?
What is the percentage of occupancy needed to break even?
Ans: $990,000, 30,000 room days 27.4% Example General Hospital has total variable costs of 90% of total revenues and fixed costs of $5 million per year. There are 50,000 patient-days estimated for next year. What is the average daily revenue per patient necessary to breakeven?
Ans: $1,000 average daily revenue per patient necessary to breakeven Example Berea Company currently sells 19,000 units. Total fixed costs are $84,000, and the contribution margin per unit is $6.00. Bereas tax rate is 40%. What is the margin of safety in units?
Ans: 5,000 units Eaxmple Muy Mal Company, a producer of salsa, has the following information:
Income tax rate 30% Selling price per unit $5.00 Variable cost per unit $3.00 Total fixed costs $90,000.00
How many number of units must be sold to obtain a targeted after-tax income of $14,000?
Ans: 55,000 units
Example Bonnie and Clyde started the BC Restaurant in 20X0. They rented a building, bought equipment, and hired two employees to work full time at a fixed monthly salary. Utilities and other operating charges remain fairly constant during each month.
During the past two years, the business has grown with average sales increasing 1% a month. This situation pleases both Bonnie and Clyde, but they do not understand how sales can grow by one percent a month while profits are increasing at an even faster pace. They are afraid that one day they will wake up to increasing sales but decreasing profits.
Required:
Explain why the profits have increased at a faster rate than sales.
Linear-cost Behavior Costs are assumed to be fixed or variable within the relevant range of activity Step Cost Behavior Patterns Step costs change abruptly at intervals of activity because the resources and their costs come in indivisible chunks. Step Cost Behavior Patterns Mixed-Cost Behavior Patterns Mixed costs contain elements of both fixed- and variable-cost behavior. The fixed-cost element is unchanged over a range of cost-driver activity. The variable-cost element varies proportionately with cost-driver activity. Mixed-Cost Behavior Patterns Parkview Medical Center Predicted costs = fixed + variable costs (patient-days) Predicted costs = $10,000 + $5(4,000) Predicted costs = $30,000 Distribution channels Choice of process and product design Quality levels Product features Managements Influence on Cost Behavior Capacity Decisions They are the fixed costs of being able to achieve a desired level of production or to provide a desired level of service while maintaining product or service attributes. Committed Fixed Costs Salaries of key personnel Committed fixed costs arise from the possession of facilities, equipment, and a basic organization. Lease payments Property taxes Discretionary Fixed Costs Discretionary fixed costs are costs fixed at certain levels only because management decided that these levels of cost should be incurred to meet the organizations goals. These discretionary fixed costs have no obvious relationship to levels of output activity but are determined as part of the periodic planning process. Each planning period, management will determine how much to spend on discretionary items. These costs then become fixed until the next planning period. Examples of Discretionary Fixed Costs Advertising and promotion Research and development Management salaries Technology Decisions Choice of technology (e-commerce versus in-store or mail-order sales) positions the organization to meet its current goals and to respond to changes in the environment.
Cost Functions Planning and controlling the activities of an organization require accurate and useful estimates of future fixed and variable costs. Cost Functions Understanding relationships between costs and their cost drivers allows managers to... Make better operating, marketing, And production decisions Plan and evaluate actions Determine appropriate costs for short-run and long-run decisions. Cost Functions The first step in estimating or predicting costs is measuring cost behavior as a function of appropriate cost drivers. The second step is to use these cost measures to estimate future costs at expected levels of cost-driver activity. Cost Function Equation Let: Y = Total cost F = Fixed cost V = Variable cost per unit X = Cost-driver activity in number of units Mixed-cost function: Y = F + VX Y = $10,000 + $5.00X The mixed-cost function is called a linear-cost function. Developing Cost Functions A cost functions estimates of costs at actual levels of activity must reliably conform with actually observed costs. The cost function must be believable. Choice of Cost Drivers: Activity Analysis Choosing a cost function starts with choosing cost drivers. Managers use activity analysis to identify appropriate cost drivers. Activity analysis directs management accountants to the appropriate cost drivers for each cost. Methods of Measuring Cost Functions 1. Engineering analysis 2. Account analysis 3. High-low analysis 4. Visual-fit analysis 5. Least-squares regression analysis Engineering Analysis Engineering analysis measures cost behavior according to what costs should be, not by what costs have been. Engineering analysis entails a systematic review of materials, supplies, labor, support services, and facilities needed for products and services. Account Analysis The simplest method of account analysis selects a plausible cost driver and classifies each account as a variable or fixed cost. Supervisors salary and benefits $ 3,800 $3,800 Hourly workers wages and benefits 14,674 $14,674 Equipment depreciation and rentals 5,873 5,873 Equipment repairs 5,604 5,604 Cleaning supplies 7,472 7,472 Total maintenance costs $37,423 $9,673 $27,750 Monthly cost Amount Fixed Variable Parkview Medical Center Account Analysis Example Fixed cost per month = $9,673 Variable cost per patient-day = $27,750 3,700 = $7.50 per patient-day 3,700 patient-days Y = $9,673 + ($7.50 patient-days) High-Low Method Focus on the highest- and lowest-activity points. Plot historical data points on a graph. High month: April Maintenance cost: $47,000 Number of patient-days: 4,900 Low month: September Maintenance cost: $17,000 Number of patient-days: 1,200 High-Low Method Example The point at which the line intersects the Y axis is the intercept, F, or estimate of Fixed Costs, and the slope of the line measures the variable cost. High-Low Method Example Variable costs = Change in costs change in activity
V = ($47,000 $17,000) (4,900 1,200) = $30,000 3,700 = $8.1081 What is the variable cost (V)? Using algebra to solve for variable and fixed costs. High-Low Method Example F = Total mixed cost total variable cost At X (high) F = $47,000 - ($8.1081 4,900 patient days) = $47,000 $39,730 = $7,270 a month At X (low) F = $17,000 = ($8.1081 1,200 patient days) = $17,000 $9,730 = $7,270 a month Cost function measured by high-low method: Y = $7,270 per month + ($8.1081 patient-days) What is the fixed cost (F)? Visual-Fit Method In the visual-fit method, the cost analyst visually fits a straight line through a plot of all of the available data, not just between the high point and the low point, making it more reliable than the high-low method. Least-Squares Regression Method Regression analysis measures a cost function more objectively by using statistics to fit a cost function to all the data. Regression analysis measures cost behavior more reliably than other cost measurement methods. Coefficient of Determination One measure of reliability, or goodness of fit, is the coefficient of determination, R (or R-squared). The coefficient of determination measures how much of the fluctuation of a cost is explained by changes in the cost driver. Example Presented below is the production data for the first six months of the year showing the mixed costs incurred by Euclid Company.
Month Cost Units
January $7,500 4,000 February 13,000 7,500 March 11,500 9,000 April 11,700 11,500 May 13,500 12,000 June 11,850 6,000
Euclid Company uses the high-low method to analyze mixed costs.
What shall be cost function? Example The Reynolds Company used regression analysis to predict the annual cost of utilities. The results were as follows:
Utilities Cost Explained by Direct Labor Hours
Constant $7,650 Standard error of Y estimate $245.20 R - squared 0.8650 No. of observations 30 Degrees of freedom 28
X coefficient(s) 8.437 Standard error of coefficient(s) 0.917
What shall be the estimated total cost for 1,000 units? Example: The cost of the maintenance department at Forest Manufacturing has always been charged to the production departments based upon number of employees. Recently, an activity analysis of possible cost drivers was performed which indicated that the square feet of space may also be a predictor of costs to be assigned to each department. Given the following data, compare the different amounts of maintenance department cost that would be allocated to each of the production departments if the cost driver used is (a) number of employees, and (b) the square feet of space.
Dept. X Dept. Y Dept. Z Number of employees 300 250 50 Square feet of space 15,000 25,000 10,000
Total production department cost: $ 1,000,000
Example
Two manufacturing companies which have the following operating details decided to merge:
Company 1 Company 2 Capacity Utiliation (%) 90 60 Sales (Rs. Lakhs) 540 300 Variable Costs (Rs.Lakhs) 396 225 Fixed Costs 80 50 Assuming that the proposal is implemented, calculate:
i. Break even sales for the merged plant and the capacity utilization at that stage. ii. Profitability of the merged plant at 80% capacity utilization. iii. Sales turnover of the merged plant to earn a profit of Rs.75 Lakh iv. When the merged plant is working at a capacity to earn a profit of Rs.75 lakhs, what percentage increase in selling price is required to sustain an increase of 5% in fixed overheads. Example ABC Ltd. has installed capacity of 1,20,000 units per annum. The cost structure of the product manufactured is as under:
Variable Cost: Materials Rs.8 Labour Rs.8 Overheads Rs.3
Fixed overheads Rs.168750 per annum Semi variable overheads Rs.48,000 at 60% capacity and Rs.60,000 at 80% capacity.
The capacity utilization for next year is estimated at 60% for first two months , 70% for next six months and 80% for rest of the year. Company is planning to have a profit of 25% on sales.
Compute the selling price per unit and break even point in units at the computed selling price.
Example: XYZ School has a total of 150 students. The school plans a picnic to places like Zoo, Planetarium etc. A private bus operator has come forward to lease out the bus(es). Each bus will have 50 seats for students besides 2 seats reserved for teachers. There will be two teachers per bus and each teacher will be paid an allowance of Rs.50. The following are other cost estimates:
Cost per Student Break fast Rs.5 Lunch Rs.10 Tea Rs.3 Entrance at Zoo Rs.2
Rent per bus is Rs.650. Special permit of Rs.50 per bus is also required to be paid. Block entrance fees at planetarium is Rs.250. Prizes to students for games Rs.250.
School charges Rs.45 per student. Compute the break even point. Example
6000 pen drives of 2GB to be sold in a perfectly competitive market to earn Rs.1,06,000 of profit, whereas in monopoly only 1200 units are required to be sold to earn the same profit. The fixed costs for the period are Rs.74,000. The contribution per unit in monopoly market is as high as three fourth of it variable costs. Determine the target selling price per unit under each market condition. Example
Paints Ltd. manufactures 2,00,000 tins of paints annually at normal capacity. It incurs the following manufacturing cost per unit:
Direct material Rs.7.80 Direct Labour Rs.2.10 Variable overhead Rs.2.50 Fixed overhead Rs.4.00
Each unit is sold for Rs.21 with an additional variable selling overhead incurred at Rs.0.60 per unit. During the next quarter only 10,000 units can be produced and sold. Management plans to shut down the plant estimating that the fixed manufacturing costs can be reduced to Rs.74,000 for the quarter. When the plant is operating, the fixed overheads are incurred at uniform rate through out the year. Additional costs plant shut down for the quarter are estimated at Rs.14,000.
You are required to advise whether it is more economical to shut down the plant during the quarter rather than operate the plant. Example Entertain U Ltd hires an air conditioned theatre to stage plays on weekend evenings. One play is staged per evening. The following are the seating arrangements: VIP Rows First 3 rows of 10 seats per row, priced at Rs 320 per seat. Middle Level The next 18 rows of 20 seats per row, priced at Rs 220 per seat. Last Level 6 rows of 30 seats per row, priced at Rs 120 per seat. For each evening, a drama troupe has to be hired at Rs 71,000, rent has to be paid to theatre at Rs 14,000 per evening and air conditioning and other stage arrangement charges work out to Rs 7,400 per evening. Every time a play is staged, the drama troupes friends and guests occupy the first row of the VIP class, free of charge by virtue of passes granted to these guests. The troupe ensures that 50% of the remaining seats in the VIP class and 50% of the seats of the other two classes are sold to outsiders in advance and the money is passed on to Entertain U. The troupe also finds for every evening, a sponsor who puts up his advertisement banner near the stage and pays Entertain U a sum of Rs 9,000 per evening. Entertain U supplies snacks during the interval, free of charge to all guests in the hall, including the VIP free guests. The snacks cost Entertain U Rs 20 per person. Entertain U sells the remaining tickets and observes that for every one seat demanded from the last level, there are 3 seats demanded from middle level and 1 seat demanded from the VIP level. You may assume that in case any level is filled, the visitor buys the next higher or lower level, subject to availability. You are required to calculate the number of seats that Entertain U has to sell in order to break-even and give the category wise total seat occupancy at BEP.