Professional Documents
Culture Documents
Budget sales revenue total contribution Contribution over each euro of sales Priority of utilization contribution and imported raw materials
PRODUCT Budget sales (units) Budget sales revenue Production overhead (absorption) Total production overhead Fixed production overhead Production overhead (marginal)
PRODUCT Sales Price Direct material (imported) Direct labour and packaging Production overhead Budget sales (units) Budget sales revenue Total contribution Contribution over each euro of sales Priority of utilization contribution and imported raw materials
PRODUCT Sales Price Direct material (imported) Direct labour and packaging Production overhead sales(units) sales revenue
A 20 7 3 2 1000 20000
B 40 16 4 1 1000 40000
C 30 13 6 3 1000 30000
D 20 10 4 3 1000 20000
direct material consumed priority B sales(units) sales revenue direct material consumed priority A sales(units) sales revenue direct material consumed
7000
16000
13000
10000
46000
MOST PROFITABLE PRODUCTION PLAN PRODUCT Sales Price Direct material (imported) Direct labour and packaging Production overhead sales(units) cost of sales sales revenue
Profit and Loss account Sales Cost of sales Gross margin Less: Fixed production overhead Administration expenses Distribution expenses Sales commission Financial expenses Net profit 19900 5700 17742 800 177420 108852 68568 20000 48568
44142 4426
ratio total budget sales revenue total fixed production overhead 200000 20000 10
PRODUCT Sales Price Cost of sales Contribution Contribution (after commission) Sales (units) Sales revenue
A 20 12 8 6 1971 39420
B 40 21 19 15 2200 88000
C 30 22 8 5 1000 30000
D 20 17 3 1 1000 20000
Fixed cost=expenses-commission+fixed production overhead F.C=44142-17742+20000 46400 Break even point in sales revenue= fixed cost/ C.M ratio 46400/(27/110) 189037 euros 46400/27 1719 units
If we produce minimum 1000 units PRODUCT Sales Price Direct material (imported) sales(units) direct material consumed sales revenue
If we are not restricted to 1000 units PRODUCT Sales Price Direct material (imported) sales(units) raw material consumed sales revenue OPPORTUNITY COST=
D 20 10 0 0 0
PRODUCT Sales Price Direct material (imported) Direct labour and packaging Production overhead Cost of sales total contribution Contribution over each euro of sales Priority of utilization contribution and imported raw materials
A 27 7 3 2 12 15 0.556 1
B 47 16 4 1 21 26 0.553 2
C 37 13 6 3 22 15 0.405 3
D 27 10 4 3 17 10 0.370 4