Top Banner
36

UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

Dec 22, 2015

Download

Documents

Kory Nelson
Welcome message from author
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Transcript
Page 1: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.
Page 2: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

UNIVERSAL SPORTS’ INCOME STATEMENT

Sales $ 1,050,000

COGS 777,000

Gross Profit $ 273,000

Selling and administrative expense 231,000

Operating income $ 42,000

Tax expense (30%) 12,600

Net Income $ 29,400

What would Universal Sports’ net income be if sales volume increased by 10%?

Page 3: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.
Page 4: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

4 TYPES OF COST BEHAVIOR

Variable

Fixed

Step-Variable

Mixed

Page 5: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

IT’S TIME FOR A STUDY BREAK!

You’ve been studying for several hours and are getting ready to take a study break, so you break open a nice cold can of soda. Just then the doorbell rings and in come three friends.

© Roman Sigaev/iStockphoto

Page 6: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

HERE’S THE DRINK BILL

Friends Cost per can Total cost

1 $0.75 $0.75

2 $0.75 $1.50

3 $0.75 $2.25

4 $0.75 $3.00

Page 7: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

VARIABLE COST

1 2 3 4$0.00

$0.50

$1.00

$1.50

$2.00

$2.50

$3.00

$3.50

PeopleTo

tal c

ost o

f sod

as

Total cost varies proportionately with changes in volume

Cost per unit remains constant with changes in volume

Page 8: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

LET’S ORDER PIZZA!

The soda didn’t do the trick, so you order two large pizzas from your favorite pizza place. After ordering, more friends begin to arrive and ask to join your study break.

© Lisa Thornberg/iStockphoto

Page 9: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

THE PIZZA BILL…

Friends Total cost Cost per person

1 $12.00 $12.00

2 $12.00 $ 6.00

3 $12.00 $ 4.00

4 $12.00 $ 3.00

Page 10: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

FIXED COST

Total cost remains constant with changes in volume

Unit cost changes inversely with changes in volume

Fixed relationship only holds over the relevant range

1 2 3 4$0.00

$2.00

$4.00

$6.00

$8.00

$10.00

$12.00

$14.00

PeopleTo

tal c

ost o

f piz

zas

Page 11: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

REMEMBER TO KEEP IT CONSTANT

Friends Cost per can Total cost

1 $0.75 $ 0.75

2 $0.75 $ 1.50

3 $0.75 $ 2.25

4 $0.75 $ 3.00

Friends Cost per person Total cost

1 $12.00 $12.00

2 $ 6.00 $12.00

3 $ 4.00 $12.00

4 $ 3.00 $12.00

Variable Cost

Fixed Cost

Page 12: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

COMMITTED VS. DISCRETIONARY

Depends on the time frame over which the costs are incurred and fixed.

How quickly can you renegotiate the fixed cost?

What effect will reducing the cost to $0 have on the long-term health of the company?

CEO salary, advertising contract, factory lease, auto lease

Page 13: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

WE NEED TO ORDER MORE PIZZA!

Two large pizzas won’t satisfy everyone’s hunger. You need ½ a pizza for each person.

© Vasko Miokovic/iStockphoto

Page 14: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

STEP COST

Cost remains fixed in total over small range of volume or activity

These small ranges are smaller than the relevant range of fixed cost

Give some examples1 4 7 10 13 16 19

$0.00

$10.00

$20.00

$30.00

$40.00

$50.00

$60.00

$70.00

PeopleTo

tal c

ost o

f piz

za

Page 15: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

HOW DO STEP-VARIABLE COSTS DIFFER FROM FIXED COSTS?

The range of activity for the cost is smaller for step-variable costs

Step-variable costs are more easily and more quickly adjusted

Page 16: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

MIXED COST

Cost contains both fixed and variable components

Total cost AND unit cost varies with changes in volume

Also called semi-variable cost

Examples?1 2 3 4

$11.50

$12.00

$12.50

$13.00

$13.50

$14.00

$14.50

$15.00

$15.50

PeopleTo

tal c

ost o

f piz

za

Fixed component

Variable component

Page 17: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

MIXED COST EXAMPLE

Variable costs = $0.75 per person

Fixed costs = $12.00

Friends Total cost (pizza and soda) Cost per person

1 $12.75 $12.75

2 $13.50 $ 6.75

3 $14.25 $ 4.75

4 $15.00 $ 3.75

Page 18: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.
Page 19: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

REVISITING COST BEHAVIOR

How do we break a mixed cost into its fixed and variable components?

Page 20: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

REALITY

Page 21: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

WHICH LINE BEST ESTIMATES TOTAL COST?

Page 22: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

THE SCATTERGRAPH METHOD

Page 23: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

USING THE STRAIGHT-LINE COST FORMULA

Where:

y is total cost

m is the variable cost per unit

x is the level of activity (number of units)

b is total fixed cost

y = mx + b

Page 24: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

ESTIMATING THE SCATTERGRAPH LINE

y = mx + b

y = + $500$2,600-$500

1,500

Page 25: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

THE HIGH-LOW METHOD

This is an algebraic method to break out the fixed and variable components of a mixed cost

Based on two extreme points during a period – the highest activity level and the lowest activity level

Page 26: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

THE MECHANICS OF HIGH-LOW

STEP 1: Find the high and low points in terms of activity level

STEP 2: Compute the variable cost per unit

STEP 3: Calculate the fixed cost using either the high point or the low point.

STEP 4: Complete the cost equation y = mx + b.

Page 27: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

REGRESSION ANALYSIS

Statistical technique to calculate variable and fixed components of mixed costs

Gives the “best” line that fits a set of cost points

Easy to do with Excel

Page 28: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

REGRESSION WITH EXCEL – VARIABLE COST

Page 29: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

REGRESSION WITH EXCEL – FIXED COSTS

Page 30: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

LET’S PRACTICE

Problem 2-16

© Michal Kram/iStockphoto

Page 31: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.
Page 32: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

WHAT IS “CONTRIBUTION MARGIN”?

Sales Revenue – Total Variable Expenses

Contribution margin is the revenue remaining to cover fixed costs and provide profit after variable expenses have been covered

Contribution Margin Ratio =Contribution Margin

Sales

Page 33: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

CONTRIBUTION INCOME STATEMENT

Sales Revenue

- Variable Expenses

= Total Contribution Margin

- Total Fixed Expenses

= Net Income

Page 34: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

LET’S BUILD A CM INCOME STATEMENT

Page 35: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

HERE IT IS…

Page 36: UNIVERSAL SPORTS’ INCOME STATEMENT Sales$1,050,000 COGS777,000 Gross Profit$273,000 Selling and administrative expense231,000 Operating income$42,000.

A BETTER FORMAT