Scribd
Upload
34 views6 pages

RQ.22.17 O1 O2 Sales Variable Cost Contribution

The document contains calculations for two product mixes (Mix 1 and Mix 2) including sales, variable costs, contributions and profitability ratios. For Mix 1, the sales, variable costs and contributions are calculated for products X, Y and Z. The profitability ratio is 60% for X, 50% for Y and 40% for Z. The total costs and net income are calculated and Mix 1 results in higher net income. For Mix 2, the same calculations are shown for products X, Y and Z. Mix 2 has the same profitability ratios as Mix 1. However, the net income is higher for Mix 1, so Mix 1 is selected over Mix 2.

Uploaded by

Diana D'souza
Copyright
© Attribution Non-Commercial (BY-NC)
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
Download as docx, pdf, or txt
34 views6 pages

RQ.22.17 O1 O2 Sales Variable Cost Contribution

The document contains calculations for two product mixes (Mix 1 and Mix 2) including sales, variable costs, contributions and profitability ratios. For Mix 1, the sales, variable costs and contributions are calculated for products X, Y and Z. The profitability ratio is 60% for X, 50% for Y and 40% for Z. The total costs and net income are calculated and Mix 1 results in higher net income. For Mix 2, the same calculations are shown for products X, Y and Z. Mix 2 has the same profitability ratios as Mix 1. However, the net income is higher for Mix 1, so Mix 1 is selected over Mix 2.

Uploaded by

Diana D'souza
Copyright
© Attribution Non-Commercial (BY-NC)
Available Formats
Download as DOCX, PDF, TXT or read online on Scribd
Download as docx, pdf, or txt
Download as docx, pdf, or txt
You are on page 1/ 6

RQ.22.

17

Sales
Variable Cost
Contribution

O1
60,000
10500
49500

O2
60,000
11500
48500

Calculations:
Variable Cost of O1
Variable cost per hour dept 1 X O1 hours of dept 1 + Variable per hour dept 2 X O1 hours of dept 2 +
Variable cost per hour dept 3 X O1 hours of dept 3
= 3.50 x 1000 + 2.50 x 400 + 3.00 x 2000 = 10500 (VC)
Variable Cost of O2
Variable cost per hour dept 1 X O2 hours of dept 1 + Variable per hour dept 2 X O2 hours of dept 2 +
Variable cost per hour dept 3 X O2 hours of dept 3
= 3.50 x 2000 + 2.50 x 600 + 3.00 x 1000 = 11500 (VC)
Contribution of O1
= Sales VC
= 60,000 10500 = 49500

Contribution of O2
= Sales VC
= 60,000 11500 = 48500

Profit of O1
= Contribution Fixed Cost
= 49500 15,000 = 34500

Profit of O2
= Contribution Fixed Cost
= 48500 15,000 = 33500

(Given FC = 15,000)

We can accept both the orders since produst O1 ans O2 give profits with only a minimal difference
of 1000 between them.

RQ 22.18
MIX 1

Variable
Cost
Sales
Contribution
P/V ratio

X
2,40,000

Y
1,50,000

Z
60,000

6,00,000
3,60,000
60%

3,00,000
1,50,000
50%

1,00,000
40,000
40%

MIX 2
X
1,20,000

Variable
Cost
Sales
3,00,000
Contribution 1,80,000
P/V ratio
60%

Y
1,00,000

Z
3,00,000

2,00,000
1,00,000
50%

5,00,000
2,00,000
40%

Calculations:
No of Units (X) , (Y) and (Z) respectively for MIX 1
Sales
= 6,00,000 = 20,000
Price/unit
30
Sales
= 3,00,000 = 7500
Price/unit
40
Sales
= 1,00,000 = 4000
Price/unit
25
MIX 2:
Sales
= 3,00,000 = 10,000
Price/unit
30

Sales
= 2,00,000 = 5000
Price/unit
40
Sales
= 5,00,000 = 20000
Price/unit
25

Variable cost : (MIX 1)


No of units x Variable cost/unit = Variable cost
20,000 x 12 = 2,40,000 (X)
7500 x 20 = 1,50,000 (Y)
4000 x 15 = 60,000 (Z)
(MIX 2)
10,000 x 12 = 1,20,000 (X)
5000 x 20 = 1,00,000 (Y)
20,000 x 15 = 3,00,000 (Z)
Contribution (MIX 1)
Sales Variable cost = Contribution
6,00,000 2,40,000 = 3,60,000 (X)
3,00,000 1,50,000 = 1,50,000 (Y)
1,00,000 60,000 = 40,000 (Z)
MIX 2
3,00,000 1,20,000 = 1,80,000 (X)
2,00,000 1,00,000 = 1,00,000 (Y)
5,00,000 3,00,000 = 2,00,000 (Z)
PV ratio : MIX 1
PV ratio = Contribution x 100
Sales
= 3,60,000/6,00,000 x 100 = 60%

= 1,50,000 /3,00,000 x 100 = 50%


= 40,000/1,00,000 x 100 = 40%
MIX 2
= 1,80,000 /3,00,000 x 100 = 60%
= 1,00,000 /2,00,000 x 100 = 50%
= 2,00,000 /5,00,000 x 100 = 40%
Since the PV ratio of both MIX 1 and MIX 2 are the same we calculate the net income of mix 1 and 2
Total cost = Variable cost + Fixed Cost
MIX 1:
TC = 2,40,000 + 1,50,000 + 60,000 + 2,64,000
= 7,14,000

MIX 2:
TC = 1,20,000 + 1,00,000 + 3,00,000 + 2,64,000
= 7,84,000
As we know net income = Total Sales total cost
Mix 1 :
(6,00,000 +3,00,000 + 1,00,000 ) 7,14,000 = 2,86,000
Mix 2:
(3,00,000 +2,00,000 + 5,00,000 ) 7,84,000 = 2,16,000
Therefore we go for mix 1 as the net income of Mix 1 is more than that of Mix 2

You might also like