Professional Documents
Culture Documents
• Sales 10,00,000
• Variable costs 6,00,000
• Fixed Costs 3,00,000
• In this case,
Contribution Margin = Rs.4,00,000
Profit = Rs.1,00,000
Contribution Margin = (Sales – VC )/ Sales = 40%
UNIT CONTRIBUTION MARGIN
• Unit Contribution Margin is the money available from sale of each unit to cover fixed
costs and provide profits to a firm.
• EXAMPLE :
SELLING PRICE PER UNIT = Rs.100
VARIABLE COST PER UNIT =Rs.60
UNIT CONTRIBUTION MARGIN =Rs.40
• While the P/V Ratio is most useful when the increase or decrease in
sales volume is measured in terms of Rupees, the unit contribution
margin is most useful when increase or decrease in sales volume is
measured in sales units (quantities).
• If a business firm has been able to cover fixed costs, the net income
of the firm will increase by unit contribution margin multiplied by
additional sales units.
BREAK-EVEN ANALYSIS
• A Break-Even analysis indicates at what level cost and revenue
are in equilibrium.
• Level of sales at which profits are zero and there is no loss.
• It serves as a base indicating how many units of a product must
be sold if a company is to operate without loss.
• At the Break-Even point profit being Zero, Contribution = FC.
• Actual sales > Break-Even volume = Profits
BREAK-EVEN FORMULA
BEP (Amount) = Fixed costs (Shut down Expenditure)/ P/v ratio = 1,54,224/0.3175= Rs. 4,85,744.88
Desired sales volume to earn a pre- tax profit of Rs. 1,10,000 (1,00,000 +
10,000) = (1,50,000 + 1,10,000) / 0.40 = Rs. 6,50,000 (or 26,000 units)
Statement of Income (32,000 units)
Contribution 3,20,000
• For the hotel, The variable per day is Rs. 100 per occupied room, for cleaning, laundry,
and utilities.
• Total Fixed Costs for the complex are Rs. 60,00,000 per year.
• You are required to do the following:
• 1. Prepare an Income Statement for the coming year based on the information given.
• 2. The manager believes that if room rent were reduced to Rs. 400 per day, the
occupancy would increase to 90%. Will you endorse his suggestion of reducing the rent
rates?
SOLUTION (1/2):
• 1. INCOME STATEMENT
Sales Revenues:
Hotel Rooms (100 x 200 x 0.70 x 500 ) 70,00,000
Shops (100 x 200 x 0.70 x 2 x 125) 35,00,000
restaurants (100 x 200 x 0.70 x 2 x 250) 70,00,000 1,75,00,000
Less: Variable Costs
Hotel rooms (100 x 200 x 0.70 x 100) 14,00,000
Shops (35,00,000 x 0.60 that is, 0.50 + 0.10) 21,00,000
Restaurants (70,00,000 x 0.50 that is 0.25 + 0.15 + 0.10 ) 35,00,000 70,00,000
Contribution 1,05,00,000
Less: FC 60,00,000
Profit 45,00,000
SOLUTION(2/2):
• 1. INCOME STATEMENT (if room rents are reduced)
Sales Revenues:
Hotel Rooms (100 x 200 x 0.90 x 400 ) 72,00,000
Shops (100 x 200 x 0.90 x 2 x 125) 45,00,000
Restaurants (100 x 200 x 0.90 x 2 x 250) 90,00,000 2,07,00,000
Less: Variable Costs
Hotel rooms (100 x 200 x 0.90 x 100) 18,00,000
Shops (45,00,000 x 0.60 that is, 0.50 + 0.10) 27,00,000
Restaurants (90,00,000 x 0.50 that is 0.25 + 0.15 + 0.10 ) 45,00,000 90,00,000
Contribution 1,17,00,000
Less: FC 60,00,000
Profit 57,00,000
Yes, we endorse the manager’s suggestion
to reduce the room rent as it augments
profits.
MARGIN OF SAFETY
• This is the difference between sales and break-even
volume.
• If the distance is relatively short, it indicates a small drop
in production or sales will reduce profit considerably.
• If the distance is long it means that the business can still
make profits even after a serious drop in production.
Calculate:
3. Break even point in units for each of the options.
4. At what level of revenues will it earn the same level of operating income under
both the options.
5. At what range each option will be preffered?
6. Calculate the degree of operating leverage at sales of 100 units for the two
options
Solution :
• 1. BE option 1 : 34 carpets
option 2: 0 carpets
2. 100 carpets
3. Q> 100 = option 1
Q<100 = option 2
4. Degree of Operating leverage :
Option 1= 1.5
Option 2= 1
MULTI-PRODUCT CVP ANALYSIS
• BE Point =
total fixed cost of all the products in a sales mix/ Composite
PV ratio of all products
• Composite PV Ratio=
Total Contribution of all the products in a sales mix/ Total sale
of all the products
• Contribution Margin=
No. of sales units(contribution) of product A+ No. of sales
units (contribution) of product B + …
Question:
• A multi-product corporation manufacturing products X, Y and Z have the
following costs and output data for the last year:
Question a: Find the overall PV ratio of X,Y and Z assuming the sales mix is in equal
proportion
• Solution:
X’s Contribution = Rs. 20-10 = Rs. 10
Y’s Contribution = Rs. 25- 15 = Rs. 10
Z’s Contribution = Rs. 30 – 18 = Rs. 12
Therefore,
Total Contribution of X, Y and Z = 10+10+12= Rs. 32
Weighted Contribution (equal weights)= Rs. 10.67
Total Selling Price of X,Y and Z = 20+25+30 = Rs. 75
Weighted Selling Price (equal weights)= Rs. 25
Overall PV Ratio (of X, Y and Z) = Rs. 10.67/25 = 42.67%
Question b: Should the company replace Z by S assuming the sales mix is
in equal proportion
• Solution:
a. Scenario 1: without replacement
Overall PV ratio of X,Y and Z is 42.67% and overall sale is Rs. 8,00,000, hence
Overall contribution = 42.67% of Rs. 8,00,000 = Rs. 3,41,360
When FC = Rs. 2,50,000, then
Overall profit (of x, y and z)= Rs. 3,41,360 – 2,50,000 = Rs. 91,360
b. Scenario 2: with replacement
Overall PV ratio of X,Y and S is 46.57% and overall sale is Rs. 8,00,000, hence
Overall contribution = 46.57% of Rs. 8,00,000 = Rs. 3,72,560
When FC = Rs. 2,50,000, then
Overall profit = Rs. 3,72,560 – 2,50,000 = Rs. 1,22,560
As we can see that the net profit is higher in Scenario 2, it is suggested that product Z
should be replaced by S.
Question c: Find the overall PV ratio of X,Y and Z assuming
the sales mix is in the proportion of 50%, 30% and 20%
• Solution:
• X’s Contribution = Rs. 20-10= Rs. 10 [weight in sales mix = 50%]
• Y’s Contribution = Rs.25 -15= Rs. 10 [weight in sales mix = 30%]
Therefore,
Z’s contribution = Rs. 30 – 18 = Rs. 12 [weight in sales mix = 20%]
• Raj Ltd. manufactures three products X, Y and Z. The unit selling price of these
products are Rs. 100, 160 and 75 respectively. The corresponding unit variable
costs are Rs. 50, 80 and 30. The proportions (quantity wise) in which three
products are manufactured and sold are 20%, 30% and 50% respectively. The
total fixed cost is Rs. 14,80,000.
• Calculate the overall BE quantity and product wise breakup of such quantity.
Solution:
• Let the overall BE quantity be x units,
Therefore, proportions of X, Y and Z to be produced and sold are as follows:
X:2x
Y:3x
Z:5x
Basic Marginal cost equation at BEP
Sales = Variable cost + Fixed Cost
[(0.2x x 100) + (0.3x x 160) + (0.5x x 75)] = [(0.2x X 50) + (0.3x X 80) + (0.5x X 30)] +
14,80,000
56.5x = 14,80,000
X = 26,195 X = 5,239; Y = 7,858; Z= 13,098
Therefore, overall BE quantity is 26,195 units.
THANK YOU!