4 analisis biaya – volume - laba
DESCRIPTION
analisis biayaTRANSCRIPT
![Page 1: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/1.jpg)
Yana Abdullah, SE 1
KULIAH 4444
![Page 2: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/2.jpg)
PERENCANAAN LABA DENGAN KONSEP BREAK EVEN POINT (TITIK IMPAS)
MARGIN SAFETY SHUT- DOWN POINT DEGREE OF OPERATING LEVERAGE LABA KONTRIBUSI PER UNIT DAMPAK ANALISIS BIAYA – VOLUME – LABA MATERI TAMBAHAN
2
![Page 3: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/3.jpg)
3
Anda inginMenggapai
KeberhasilanBagaimana caranya ?
![Page 4: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/4.jpg)
Analisis Biaya-Volume-Laba didasarkan pada perubahan-perubahan pendapatan, biaya tetap dan biaya variabel.
Perubahan-perubahan yang terjadi sangat cepat pada harga jual yang sangat berpengaruh pada ; volume penjualan, harga jual persatuan, jumlah produk yang dijual, biaya variabel,biaya tetap yang akan berdampak pada anggaran.
Harga jual yang relatif berubah-ubah, maka diperlukan menetapkan pilihan yang tepat dari berbagai alternatif, dalam menetapkan alternatif dibutuhkan informasi akuntansi diferensial
4
![Page 5: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/5.jpg)
Analisis Biaya-Volume-Laba didasarkan pada Perencanaan laba jangka pendek dengan kondisi tidak terjadi perubahan harga jual dan persaingan.
Analisis Biaya-Volume-Laba hanya dapat dilakukan dengan menggunakan metode Variabel Costing atau Direct Costing
Analisis Biaya-Volume-Laba tidak dapat menggunakan metode Full Costing, karena titik impas terjadi sebagai akibat dari perubahan harga yang berdampak pada biaya variabel dan menyebabkan terjadinya perubahan pada volume penjualan.
Analisis Break Even Point atau Titik Impas dapat digunakan tidak hanya pada satu jenis harga dan satu produk tetapi dapat diproyeksikan sejumlah produk yang dijual pada perusahaan
5
![Page 6: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/6.jpg)
METODE PERHITUNGANHARGA POKOK BERDASARKAN BIAYA LANGSUNG
Variabel Costing/Direct Costing ; Metode perhitungan harga pokok produksi dengan menghitung biaya produksi yang berprilaku variabel ke harga pokok produk yakni mengalokasikan biaya variabel saja dalam proses produksi, sedangkan biaya tetap dialokasikan pada akhir periode.
6
![Page 7: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/7.jpg)
UNSUR-UNSUR BIAYA DALAM VARIABEL COSTING PRIME COST
=BIAYA BAHAN BAKU +
TENAGA KERJA LANGSUNG
+
BIAYA OVERHEAD =
BIAYA OVERHEAD VARIABEL
=
BIAYA PRODUKSI VARIABEL
+
BIAYA ADMINISTRASI DAN UMUM VARIABEL + BIAYA PEMASARAN VARIABEL
=
TOTAL BIAYA PRODUK VARIABEL = HPP (Cost Of Goods Sold)
+
BIAYA OVERHEAD PABRIK TETAP + BIAYA ADMINISTRASI TETAP + BIAYA PEMASARAN TETAP (BIAYA PERIODE)
=
LABA BERSIH
7
![Page 8: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/8.jpg)
PERHITUNGAN LABA DENGAN VARIABEL COSTING
8
JUMLAH PENJUALAN
DIKURANGI
PRIME COST =
BIAYA BAHAN BAKU +
TENAGA KERJA LANGSUNG
DIKURANGI
BIAYA OVERHEAD =
BIAYA OVERHEAD VARIABEL
DIKURANGI
BIAYA ADMINISTRASI DAN UMUM VARIABEL + BIAYA PEMASARAN VARIABEL
=
LABA KONTRIBUSI (CONTRIBUTION MARGIN)
DIKURANGI
BIAYA OVERHEAD PABRIK TETAP + BIAYA ADMINISTRASI TETAP + BIAYA PEMASARAN TETAP (BIAYA PERIODE)
=
LABA BERSIH (NET PROFIT)
![Page 9: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/9.jpg)
Contoh :Proyeksi laba-rugi untuk tahun anggaran 20xx sebagai
berikut :PT ABC
Proyeksi Laporan Rugi-Laba Tahun Anggaran 20xx
Jumlah %
Pendapatan Penjualan Rp.500.000.000
100
Biaya Variabel (Rp.300.000.000)
60
Laba Kontribusi Rp.200.000.000
40
Biaya Tetap (Rp.150.000.000)
30
Laba Bersih Rp.50.000.000
109
![Page 10: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/10.jpg)
10
![Page 11: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/11.jpg)
1. Titik Impas (Break even Point)
Impas adalah keadaan suatu usaha yang tidak memperoleh laba dan tidak menderita rugiPendapatan = Jumlah biayaDua cara menentukan titik impas : 1.Berdasarkan Grafis, 2. Berdasarkan persamaan Y = cx - bx -aY = Labac = harga jual persatuanx = jumlah produk yang dijualb = biaya variabel persatuana = biaya tetap
Proyeksi BEP dengan metode VC :Pendapatan Penjualan cxBiaya Variabel bx Laba Kontribusi cx - bxBiaya Tetap aLaba Bersih Y
11
![Page 12: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/12.jpg)
GRAFIS
12
Pendapatan
Volume Penjualan
Garis Pendapatan penjualan
BEP
Biaya Variabel
Biaya Tetap
160
80
320
200 6004000
![Page 13: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/13.jpg)
PERSAMAAN : BEP untuk 1 jenis produk atau jasa
Penjualan tanPendapa
Variabel Biaya - 1
Tetap Biaya Penjualan)(Rupiah BEP
Satuan
Variabel Biaya -
Satuan
Jual aargHTetap Biaya
)(Kuantitas BEP
RatioMargin on Contributi
diinginkan yang Laba Tetap Biaya (Volume)
BEP
13
![Page 14: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/14.jpg)
14
Biaya per unit %
Jumlah Unit Produk 400
Harga per unit (Rp) 55.000
Jumlah Penjualan 22.000.000 100
Biaya Variabel 12.000.000 30.000 54,4
Laba Kontribusi 10.000.000 45,6
Biaya Tetap 8.000.000 20.000
Laba bersih 2.000.000
![Page 15: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/15.jpg)
15
BEP PERHITUNGAN BEP
KUANTITAS 8.000.000 : (55.000 – 30.000) 320 unit
RUPIAH PENJUALAN
8.000.000 : 1 - (12.000.000/22.000.000)
Rp.17. 543.860
VOLUME PENJUALAN
8.000.000 + 2000.000)/45,6(Laba Rp.2000.000,)
Rp.21.929.825
![Page 16: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/16.jpg)
16
campuranproduk Penjualan Ratio CM
Tetap Biaya BEP
![Page 17: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/17.jpg)
17
Sandal Sepatu JUMLAH %
Jumlah Unit Produk 400 300 1100
Harga per unit (Rp) 55.000 75.000
Jumlah Penjualan 22.000.000
22.500.000
42.500.000
100
Biaya Variabel 12.000.000
14.000.000
26.000.000
62,2
Laba Kontribusi 10.000.000
8.500.000 16.500.000
38,8
Biaya Tetap 8.000.000
Laba Bersih 8.500.000
![Page 18: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/18.jpg)
18
BEP = Biaya Tetap : CM penjualan Produk Campur
= Rp. 8.000.000 / 0.388
= Rp. 20.618.556,7 untuk perusahaan
BEP untuk sandal for Regular Model:
(400/700) x Rp.20.618.556,7 = Rp.11.782.031,4
BEP untuk sepatu :
(300/700) x Rp.20.618.556,7 = Rp.8.836.525,3
![Page 19: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/19.jpg)
19
SSK1 SPK2 PHH1 PTH2 JUMLAH
%
Jumlah Unit Produk
200 300 250 450 1100
Harga per unit (Rp)
2000 2200 3000 1800
Jumlah Penjualan 400.000
660.000
750.000
810.000
2.620.000
100
Biaya Variabel 260.000
430.000
520.000
640.000
1.850.000
70,6
Laba Kontribusi 770.000 29,4
Biaya Tetap 200.000
Laba Bersih 570.000
![Page 20: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/20.jpg)
20
BEP = Biaya Tetap : CM penjualan Produk Campur
= Rp. 200.000 / 0.294
= Rp. 680.272,11 untuk perusahaan
Produk Perhitungan BEP
SSK1 200/1100 x Rp. 680.272,11 113.378,68
SPK2 300/1100 x Rp. 2.619.047,6 714.285,7
PHH1 250/1100 x Rp. 2.619.047,6 595.238
PTH2 450/1100 x Rp. 2.619.047,6 1.071.428,5
![Page 21: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/21.jpg)
21
BEP = Biaya Tetap : CM penjualan Produk Campur
= Rp. 8.000.000 / 0.388
= 20.618.556,7 untuk perusahaan
BEP untuk sandal :
(400/700) x Rp.20.618.556,7 = Rp.11.782.031,4
BEP untuk sepatu :
(300/700) x Rp.20.618.556,7 = Rp.8.836.525,3
![Page 22: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/22.jpg)
2. MARGIN SAFETY
Konsep :- Margin Safety adalah analisis titik
impas berkaitan dengan jumlah volume penjualan minimal agar perusahaan tidak menderita rugi.
- Selisih antara volume penjualan yang dianggarkan dengan volume penjualan impas merupakan angka margin safety
22
![Page 23: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/23.jpg)
2. MARGIN SAFETYRumus :
Margin of Safety (MS) := (Penjualan yang dianggarkan (PA) – Penjualan sesuai dengan BEP (PBEP )
23
MS = PA – PBEP X 100 %
![Page 24: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/24.jpg)
Contoh :
24
Sandal %
Jumlah Unit Produk 400
Harga per unit (Rp) 55.000
Jumlah Penjualan yang direncanakan/dianggarkan
22.000.000 100
Volume Penjualan sesuai dengan BEP
17. 543.860
Margin Safety 4.456.140 22.000.000/4.456.140
20,2
Penurunan penjualan maksimal Rp. 4.456.140 atau sebesar 20,2 % agar perusahaan tidak mengalami kerugian
![Page 25: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/25.jpg)
3.SHUT-DOWN POINT
- Titik penutupan usaha yakni usaha dihentikan apabila pendapatan yang diperoleh tidak dapat menutup biaya tunai
- Biaya Tunai adalah biaya-biaya yang memerlukan pembayaran segera dengan uang kas, antara lain; gaji, upah, pemeliharaan pada prinsipnya tidak dapat hutang.
- Untuk mengetahui tingkat penjualan berapa usaha dihentikan dapat dilakukan dengan mencari titik potong antara garis pendapatan penjualan dengan garis biaya tunai pada grafis
25
![Page 26: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/26.jpg)
Rumus
ratiomargin on Contributi
Tunai Tetap Biaya UsiaTutup Titik
26
Rumus menjelaskan bahwa penutupan usaha didasarkan perhitungan biaya tunai dibagi rasio laba kontibusi Misal ; Biaya tunai (biaya gaji, biaya Operasional harian, dll) yang harus dikeluarkan (out of pocket) Sebesar Rp.5.000.000,- sedangkan ratio laba kontibusi yakni Persentase laba yang diperoleh dari penjualan dikurangi seluruh biaya variabel asumsi sebesar 75 %, maka titik penutupan = Rp.5000.000,- : 75 % sebesar Rp.6.666.666,- Artinya pada saat perusahaan mendapatkan hasilpenjualan sebesar Rp.6.666.666,- perusahaan segera menutup usahanya.
![Page 27: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/27.jpg)
4. Degree of Operating Leverage (DOL) 27
EBIT
Marginn Contibutioatau
Bersih Laba
Kontribusi LabaDOL
Parameter pengukuran perubahan penjualan terhadap laba bersih pada tingkat penjualan tertentu
Angka DOL adalah angka derajat perubahan penjualan terhadap laba bersih.
![Page 28: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/28.jpg)
28
KECERDASAN TIDAK AKAN DIMILIKI OLEH ORANG YANG MALAS
KECERDASAN TIDAK AKAN DIMILIKI OLEH ORANG YANG MALAS
![Page 29: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/29.jpg)
Dr. Acep Edison.,SE.,MM.,AK
29
Biaya per unit %
Jumlah Unit Produk
400
Harga per unit (Rp)
55.000
Jumlah Penjualan 22.000.000 100
Biaya Variabel 12.000.000 30.000 54,4
Laba Kontribusi (LK)
10.000.000 45,6 Ratio Kontribusi
margin
Biaya Tetap 8.000.000 20.000
Laba Bersih (LB) 2.000.000 6 kali LK/LB
![Page 30: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/30.jpg)
DAMPAK ANALISIS BIAYA-VOLUME-LABA
Analisis terhadap dampak dari perubahan biaya, volume dan harga :
1. Analisis terhadap perubahan dari biaya produk, volume produk atau volume penjulan dan perubahan harga yang mengakibatkan titik impas berubah.
1. Analisis dapat dilakukan dengan menggunakan grafis dan rumus persamaan BEP dengan menggunakan perubahan-perubahan yang terjadi
30
![Page 31: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/31.jpg)
31
![Page 32: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/32.jpg)
MATERI TAMBAHAN
Cost-Volume-Profit Analysis: A Managerial
Planning Tool
32
BELAJAR TERUS YUK
![Page 33: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/33.jpg)
Sample Questions Raised and Answered by CVP Analysis
1. How many units must be sold (or how much sales revenue must be generated) in order to break even?
2. How many units must be sold to earn a before-tax profit equal to $60,000? A before-tax profit equal to 15 percent of revenues? An after-tax profit of $48,750?
3. Will total profits increase if the unit price is increased by $2 and units sold decrease 15 percent?
4. What is the effect on total profit if advertising expenditures increase by $8,000 and sales increase from 1,600 to 1,750 units? What is the effect on total profit if the selling price is decreased from $400 to $375 per unit and sales increase from 1,600 units to 1,900 units?
6. What is the effect on total profit if the selling price is decreased from $400 to $375 per unit, advertising expenditures are increased by $8,000, and sales increased from 1,600 units to 2,300 units?
7. What is the effect on total profit if the sales mix is changed?
33
![Page 34: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/34.jpg)
CVP: A Short-Term Planning and Analysis Tool
Assists in establishing prices of products. Assists in analyzing the impact that volume has on
short-term profits. Assists in focusing on the impact that changes in
costs (variable and fixed) have on profits. Assists in analyzing how the mix of products affects
profits
34
Benefits of CVP:
![Page 35: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/35.jpg)
35
RevenueTotal Revenue
Total Cost
Units soldX
Y
Loss
Profit
X = Break-even point in unitsY = Break-even point in revenue
![Page 36: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/36.jpg)
Simple CVP Example
Fixed costs (F) = $40,000Selling price per unit (P) = $10Variable cost per unit (V) = $6Tax rate = 40%
1. What is the break-even point in units?2. What is the break-even point in dollars?
36
1. Let X = break-even point in unitsOperating income = Sales revenue -Variable expenses - Fixed
expenses0 = $10X -$6X - $40,000
$10X - $6X = $40,000$4X = $40,000
X = 10,000 units
2. Break-even point in sales dollars is: 10,000 x $10 or $100,000This can be shown with a variable-costing income statement.
![Page 37: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/37.jpg)
Variable-Costing Income StatementSales (10,000 x $10) $100,000Less: Variable costs (10,000 x $6) 60,000Contribution margin $ 40,000Less: Fixed costs 40,000Profit before taxes $0Less: Income taxes 0Profit after taxes $ 0
=====
37
![Page 38: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/38.jpg)
Sales Revenue ApproachAlternative approach to solving break-even point in sales dollars:Let X equal break-even sales in dollars
Operating income = Sales revenue - Variable expenses - Fixed expenses
0 = X - 0.6X - $40,000X - 0.6X = $40,000
0.4X = $40,000X = $100,000
Note: V is the variable cost percentage which is found by: Variable Cost per Unit = 6 Selling Price per Unit = 10
38
= 0.6
![Page 39: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/39.jpg)
CVP Example: Targeted Pretax Income
Let X = break-even point in units
Sales $ = $10XLess: Variable costs = 6XContribution margin $60,000 $ 4XLess: Fixed costs 40,000Profit before taxes $20,000
====
39
What sales in units and dollars are needed to obtain a targeted profit before taxes of $20,000?
Therefore, $60,000 = $4X
15,000 units = X
Sales in dollars is (15,000 x $10) = $150,000.
Check this by completing the variable-costing income statement.
![Page 40: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/40.jpg)
CVP Example: Targeted Pretax Income (continued)Sales $150,000 = 15,000 x $10Less: Variable costs 90,000 = 15,000 x $6Contribution margin $ 60,000Less: Fixed costs 40,000Profit before taxes $ 20,000
=======
Therefore, it checks!
40
![Page 41: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/41.jpg)
CVP Analysis: Targeted After-Tax Income
Let X = break-even point in unitsSales $ = $10XLess: Variable costs = 6XContribution margin $ = $ 4XLess: Fixed costs 40,000Profit before taxes $ Less income taxesProfit after taxes $24,000
======We have the same problem as PPT 16-15 assuming we are able to find the profit before taxes.
41
What sales in units and dollars are needed to obtain atargeted profit after taxes of $24,000?
![Page 42: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/42.jpg)
CVP Analysis:Targeted After-Tax Income (continued)Trick:
AFTER = Profit after taxesBEFORE = Profit before taxesAFTER = (1 - tax rate) x BEFORE$24,000 = (1 - .4) x BEFORE$24,000/.6 = BEFORE$40,000 = BEFORE
42
![Page 43: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/43.jpg)
CVP Analysis:Targeted After-Tax Income (continued)Therefore,
Sales $ = $ 10XLess: Variable costs = $ 6XContribution margin $80,000 = $ 4XLess: Fixed costs 40,000Profit before taxes $40,000Less: Income taxes 16,000 = 40% ($40,000)Profit after taxes $24,000
======
43
$4X = $80,000X = $80,000/$4X = 20,000 units
Sales in dollars is (20,000 x $10) or $200,000
![Page 44: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/44.jpg)
CVP Analysis: Targeted After-Tax Income (continued)The income statement below illustrates that $200,000 in sales will give you an after-tax profit of $24,000.
Sales $200,000Less: Variable costs 120,000Contribution margin $ 80,000Less: Fixed costs 40,000Profit before taxes $ 40,000Less: Income taxes 16,000Profit after taxes $ 24,000
======
44
![Page 45: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/45.jpg)
CVP Analysis: Targeted Pretax IncomeLet X = sales in dollars
Sales $ = 1.0X
Less: Variable costs = 0.6XContribution margin $40,000
+ .2X = 0.4XLess: Fixed costs $40,000Profit before taxes .2X
45
What sales in dollars is needed to obtain a targeted profitbefore taxes equal to 20 percent of sales?
.4X = $40,000 + .2X
.2X = $40,000
X = $40,000/.2
X = $200,000
![Page 46: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/46.jpg)
CVP Analysis: Targeted Pretax Income (continued)The following variable-costing income statement can be used to check the solution.
Sales $200,000Less: Variable costs 120,000 = .6 ($200,000)Contribution margin $ 80,000 = .4 ($200,000)Less: Fixed costs 40,000Profit before taxes $ 40,000
=======
$40,000 is 20% of $200,000. Therefore, it checks!
46
![Page 47: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/47.jpg)
CVP Analysis:Targeted After-Tax Income
Let X = sales in dollars
Sales $ = 1.0X
Less: Variable costs = 0.6X
Contribution margin $ =0.4X
Less: Fixed costs $ 40,000
Profit before taxes $
Less: Income taxes
Profit after taxes $ .06X===== 47
What sales in dollars is needed to obtain a targeted profit after taxes equal to 6 percent of sales?
![Page 48: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/48.jpg)
CVP Analysis:Targeted After-Tax Income (continued)
Use the trick from PPT 16-18AFTER = (1- tax rate) x BEFORE
0.06X = (1 - .4) x BEFORE0.06X/0.6 = BEFORE
0.1X = BEFORETherefore,
Sales $ =1.0X
Less: Variable costs = 0.6XContribution margin $ 40,000 + .1X = 0.4XLess: Fixed costs 40,000Profit before taxes 0.10XLess: Income taxes 0.04XProfit after taxes 0.06X
======
48
.4X = 40,000 + .1X
.3X = 40,000X = $40,000/.3X = $133,333
![Page 49: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/49.jpg)
CVP Analysis:Targeted After-Tax Income (continued)
The following income statement checks the solution:
Sales $133,333Less: Variable costs 80,000 = .6 x $133,333Contribution margin $ 53,333Less: Fixed costs 40,000Profit before taxes $ 13,333Less: Income taxes 5,333 = .4 x $13,333Profit after taxes $ 8,000
=======
$8,000 is 6% of $133,333. It Checks!
49
![Page 50: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/50.jpg)
Multiple-Product ExampleProduct P - V = CM x Mix = Total CM
A $10 - $6 = $4 x 3 = $12B 8 - 5 = 3 x 2 = 6
Total CM per package $18===
Total fixed expenses = $180,000Break-even point:X= Fixed cost / Unit contribution margin= $180,000 / $18= 10,000 packages to break evenEach package contains 3 units of A and 2 units of B. Therefore, to break even, we need to sell the following units of A and B:A: 3 x 10,000 =30,000 unitsB: 2 x 10,000 =20,000 units
50
![Page 51: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/51.jpg)
Another Multiple-Product Example
51
Assume the following:
Regular Deluxe Total PercentUnits sold 400 200 600 ----
Sales price per unit $ 500 $750 ---- ----
Sales $200,000 $150,000 $350,000 100.0%
Less: Variable expenses 120,000 60,000 180,000 51.4
Contribution margin $ 80,000 $ 90,000 $170,000 48.6%
Less: Fixed expenses 130,000
Net income $ 40,000=======
1. What is the break-even point?
2. How much sales-revenue of each product must be generated to earn a before tax profit of $50,000?
![Page 52: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/52.jpg)
52
Sandal Sepatu Total Percent Jumlah Unit Produk 400 200 600 ---- Harga per unit $ 500 $750 ---- ---- Jumlah Penjualan $200,000 $150,000 $350,000 100.0% Biaya Variabel 120,000 60,000 180,000 51.4 Laba Kontribusi $ 80,000 $ 90,000 $170,000 48.6% Biaya Tetap 130,000 Laba Bersih $ 40,000 =======
![Page 53: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/53.jpg)
53
BEP = Fixed cost / CM ratio for sales mix = $130,000 / 0.486 = $267,490 for the firm
BEP for Regular Model:
(400/600) x $267,490 = $178,327
BEP for Deluxe Model:
(200/600) x $267,490 = $89,163
![Page 54: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/54.jpg)
Another Multiple-Product Example:BEP
54
BEP = Fixed cost / CM ratio for sales mix
= $130,000 / 0.486
= $267,490 for the firm
BEP for Regular Model:
(400/600) x $267,490 = $178,327
BEP for Deluxe Model:
(200/600) x $267,490 = $89,163
![Page 55: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/55.jpg)
Another Multiple-Product Example: Targeted Revenue
55
BEP = (Fixed Costs + Targeted income) / CM ratio per sales mix
= ($130,000 + $50,000) / 0.486
= $370,370 for the firm
BEP for Regular Model:
(400/600) x $370,370 = $246,913
BEP for Deluxe Model:
(200/600) x 370,370 = $123,457
![Page 56: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/56.jpg)
56
Profit
- F
Loss Break-Even PointIn Units
Units
Slope = P - V
I = (P - V)X - F
![Page 57: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/57.jpg)
The Limitations of CVP AnalysisA number of limitations are commonly mentioned with respect
to CVP analysis:1. The analysis assumes a linear revenue function and a
linear cost function.2. The analysis assumes that price, total fixed costs, and unit
variable costs can be accurately identified and remain constant over the relevant range.
3. The analysis assumes that what is produced is sold. 4. For multiple-product analysis, the sales mix is assumed to
be known.5. The selling prices and costs are assumed to be known with
certainty.
57
![Page 58: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/58.jpg)
Margin of SafetyAssume that a company has the following projected income statement:Sales $100,000Less: Variable expenses 60,000Contribution margin $ 40,000Less: Fixed expenses 30,000Income before taxes $ 10,000
=======Break-even point in dollars (R):
R = $30,000/.4 = $75,000Safety margin = $100,000 - $75,000 = $25,000
58
![Page 59: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/59.jpg)
Degree of Operating Leverage (DOL)DOL = $40,000/$10,000 = 4.0
Now suppose that sales are 25% higher than projected. What is the percentage change in profits?
Percentage change in profits = DOL x percentage change in sales
Percentage change in profits = 4.0 x 25% = 100%Proof:
Sales $125,000Less: Variable expenses 75,000Contribution margin $ 50,000Less: Fixed expenses 30,000Income before taxes $ 20,000 ======
59
![Page 60: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/60.jpg)
CVP and ABC
60
Assume the following:
Sales price per unit $15
Variable cost $ 5
Fixed costs (conventional) $180,000
Fixed costs (ABC) $100,000 with $80,000 subject to ABC analysis
Other Data: Unit Level of
VariableActivity
Activity Driver CostsDriver
Setups $500100
Inspections 50600
1. What is the BEP under conventional analysis?
2. What is the BEP under ABC analysis?
3. What is the BEP if setup cost could be reduced to $450 and inspection cost reduced to $40?
![Page 61: 4 Analisis Biaya – Volume - Laba](https://reader033.vdocuments.net/reader033/viewer/2022061313/55cf8f6c550346703b9c3e0a/html5/thumbnails/61.jpg)
CVP and ABC (continued)
61
1. Break-even units (conventional analysis)
BEP = $180,000/$10
= 18,000 units
2. Break-even units (ABC analysis)
BEP = [$100,000 + (100 x $500) + (600 x $50)]/$10
= 18,000 units
3. BEP = [$100,000 + (100 x $450) + (600 x $40)]/$10
= 16,900 units
What implications does ABC have for improving performance?