COST-VOLUME-PROFIT
ANALYSIS
Problem 1. Contribution Margin
Let us say:
Unit Sales Price
Unit Variable Costs
Total Fixed Costs
Units Sold
P200
120
400,000
8,000
What would be:
a.
Unit contribution margin, contribution margin ratio, and variable
cost ratio
b.
Break-even point in units and pesos
c.
Margin of safety in units and in pesos, and the margin of safety ratio
Unit Contribution Margin, Contribution
Margin Ratio, and Variable Cost Ratio
Units
Unit Prices
Amount
Ratio
Sales
8,000
200
1,600,000
100
Less: Variable Costs
8,000
120
960,000
60
Contribution Margin
8,000
80
640,000
40
Less: Fixed Costs
400,000
Operating Income
240,000
Break-even Point in Units and Pesos
BEP = Fixed Costs / Contribution Margin per unit
BEP = 400,000 / 80 = 5,000 units
BEP = 400,000 / 40% = P1,000,000
*it should be observed that at Break-even point, total
contribution margin equals total fixed costs
Margin of Safety in Units and
Pesos, Margin of Safety Ratio
Amount
Percentage
Budgeted Sales
(8,000 units x 200)
1,600,000
100.00
Less: Break-even Sales
1,000,000
62.50
600,000
37.50
Margin of Safety
Problem 2. Estimating Sales with Profit
To illustrate, let us say:
Unit Sales Price
Unit Variable Costs
Total Fixed Costs
P400
240
P800,000
How much is sales if profit is expressed as:
a. Income before tax of P400,000
b. Income after tax of P480,000, tax rate is 40%
c. 20% of sales
d. P25 per unit
Income before Tax of P400,000
() =
800,000:400,000
160
= 7,500
= 7,500 400
= 3,000,000
Income After Tax of 480,000, Tax Rate = 40%
:(1 )
() =
=
480,000
0.60
800,000:
160
= 10,000
= 10,000 400
= 4,000,000
20% of Sales
=
=
800,000
0.40;0.20
= 4,000,000
Profit per unit = P25
=
=
800,000
160 ;25
= 5,926
Problem 3. Composite Breakeven Point (Multi-Product Sales)
Consider the following data:
Products
Unit Sales Price
P 400
P 600
P700
100
350
500
Unit Variable Costs
Sales Mix
Total Fixed Costs,
P 795,000
Compute the:
a. Composite Break-even Point (CBEP) in units and pesos
b. Allocated CBEP
c. Sales per mix
Composite Break-even Point
(CBEP) in Units and Pesos
=
=
795,000
265
= 3,000
=
=
795,000
50.9615%
= 1,560,000
Allocated CBEP
CBEP Allocation
A = 3,000 x 5/10 = 1,500
B = 3,000 x 3/10 =
900
C = 3,000 x 2/10 =
600
CBEP
3,000
Sales Per Mix
795,000
2,650
The composite beak-even point would be
A = 300 units x 5 = 1,500 units
B = 300 units x 3 = 900 units
C = 300 units x 2 = 600 units