|
|
|
Amounts |
A |
Sales (Units) |
12,000 |
|
B |
Selling price ($ per unit ) |
460 |
|
C |
Sales |
|
55,20,000 |
D |
Variable manufacturing cost ($ per unit ) |
184 |
22,08,000 |
E |
Variable selling and administrative costs ($ per unit ) |
36 |
4,32,000 |
F |
Contribution (C-D-E) |
|
28,80,000 |
G |
Fixed manufacturing costs ($) |
3,60,000 |
3,60,000 |
H |
Fixed selling and administrative costs ($) |
6,00,000 |
6,00,000 |
I |
National advertising compaign ($) |
|
|
J |
Profit (F-G-H-I) |
|
19,20,000 |
|
|
Production Manager |
|
|
|
Per unit |
Amounts |
A |
Sales (Units) |
15,600 |
|
B |
Selling price ($ per unit ) |
460 |
|
C |
Sales |
|
71,76,000 |
D |
Variable manufacturing cost ($ per unit ) |
220 |
34,32,000 |
E |
Variable selling and administrative costs ($ per unit ) |
36 |
5,61,600 |
F |
Contribution (C-D-E) |
|
31,82,400 |
G |
Fixed manufacturing costs ($) |
3,60,000 |
3,60,000 |
H |
Fixed selling and administrative costs ($) |
6,00,000 |
6,00,000 |
I |
National advertising compaign ($) |
60000 |
60,000 |
J |
Profit (F-G-H-I) |
|
22,22,400 |
|
|
Sales manager |
|
|
|
Per unit |
Amounts |
A |
Sales (Units) |
10,560 |
|
B |
Selling price ($ per unit ) |
520 |
|
C |
Sales |
|
54,91,200 |
D |
Variable manufacturing cost ($ per unit ) |
184 |
19,43,040 |
E |
Variable selling and administrative costs ($ per unit ) |
36 |
3,80,160 |
F |
Contribution (C-D-E) |
|
31,68,000 |
G |
Fixed manufacturing costs ($) |
3,60,000 |
3,60,000 |
H |
Fixed selling and administrative costs ($) |
7,20,000 |
7,20,000 |
I |
National advertising compaign ($) |
|
|
J |
Profit (F-G-H-I) |
|
20,88,000 |
|
|
Marketing director |
|
|
|
Per unit |
Amounts |
A |
Sales (Units) |
14,000 |
|
B |
Selling price ($ per unit ) |
452.86 |
|
C |
Sales |
|
6340000 |
D |
Variable manufacturing cost ($ per unit ) |
184 |
25,76,000 |
E |
Variable selling and administrative costs ($ per unit ) |
36 |
5,04,000 |
F |
Contribution (C-D-E) |
|
32,60,000 |
G |
Fixed manufacturing costs ($) |
3,60,000 |
3,60,000 |
H |
Fixed selling and administrative costs ($) |
6,50,000 |
6,50,000 |
I |
National advertising compaign ($) |
|
|
J |
Profit (F-G-H-I) |
|
22,50,000 |
Comparison of managers in different contexts
Break-even point (units):-
|
Present |
Production Manager |
Sales Manager |
Marketing director |
Better performing suggestion |
Break-even point (units) |
4,000.00 |
5000 |
3600 |
4337.4233 |
Sales Manager and marketing director |
Break-even point (Amount):-
|
Present |
Production Manager |
Sales Manager |
Marketing director |
Better performing suggestion |
Break-even point (amount) |
18,40,000 |
23,00,000 |
18,72,000 |
19,64,233 |
Sales Manager and marketing director |
Margin of safety:-
|
Present |
Production Manager |
Sales Manager |
Marketing director |
Better performing suggestion |
Margin of safety |
36,80,000 |
48,76,000 |
36,19,200 |
43,75,767 |
Production manager & marketing director |
Net profit:-
|
Present |
Production Manager |
Sales Manager |
Marketing director |
Better performing suggestion |
Profitability |
19,20,000
|
21,62,400
|
20,88,000
|
22,50,000
|
Marketing director |
It is to be noted that marketing director and sales director’s suggestion is better in terms of break-even point as compared to the existing figures. Further, in terms of margin of safety also, marketing director’s suggestion is showing better results in comparison to present margin of safety. Further, in profitability, marketing director’s suggestion is giving the 22,50,000 that is higher than present profits i.e. 19,20,000. Therefore, marketing director suggestion is preferable.
Particulars |
Measure |
|
Current sales volume |
Units |
5000 |
Direct Material Cost |
$ per unit |
150 |
Direct Labour Cost |
$ per unit |
75 |
Variable Factory Overhead |
$ per unit |
35 |
Fixed Factory Overhead |
$ per unit |
40 |
Total Manufacturing Cost |
$ per unit |
300 |
Selling & Administrative Costs |
|
|
Variable Selling and Administrative Cost |
$ per unit |
35 |
Fixed Selling and Administrative Cost |
$ per unit |
25 |
|
$ per unit |
60 |
Total Cost Per Unit |
$ per unit |
360 |
|
|
|
Selling Price Per Unit |
$ per unit |
720 |
Profit |
|
360 |
Part A |
Total existing capacity |
|
|
90000 |
|||
|
Total units for existing customers for Go-goa |
5000 units per month |
12*5000 |
60000 |
|||
|
Spare capacity |
|
|
30000 |
|||
|
Required for special order |
|
|
20000 |
|||
|
Bid price for special order |
|
|
|
|||
A |
Direct Material Cost |
$ per unit |
150 |
|
|||
B |
Direct Labour Cost |
$ per unit |
75 |
|
|||
C |
Variable Factory Overhead |
$ per unit |
35 |
|
|||
D |
Variable Selling and Administrative Cost |
$ per unit |
35 |
|
|||
E |
Total cost (A+B+C+D) |
|
295 |
|
|||
F |
Minimum bid price would be the variable cost incurred as fixed cost is sunk cost because of company having the spare capacity |
295 |
|
||||
|
Profits |
60000 units * 360 profit per unit |
|
216,00,000 |
Part B |
Total existing capacity |
|
|
75000 |
|
Total units for existing customers for Go-goa |
5000 units per month |
12*5000 |
60000 |
|
Spare capacity |
|
|
15000 |
|
Required for special order |
|
|
20000 |
|
Note : Company will have to cut down the regular sales by 5000 and therefore, will bear loss over those 5000 units |
|||
|
Bid price for special order |
|
|
For 20000 units |
A |
Direct Material Cost |
$ per unit |
150 |
3000000 |
B |
Direct Labour Cost |
$ per unit |
75 |
1500000 |
C |
Variable Factory Overhead |
$ per unit |
35 |
700000 |
D |
Variable Selling and Administrative Cost |
$ per unit |
35 |
700000 |
E |
Total cost |
|
295 |
5900000 |
F |
Profit loss over 5000 units |
5000*360 |
|
1800000 |
G |
Total cost incurred for special order |
|
|
7700000 |
H |
Units |
|
|
20000 |
I |
Per unit bid price |
G/H |
|
385 |
|
Profits |
55000 units* 360 profit per unit + 20000 units*(385-295) profit per unit |
|
216,00,000 |
Profits in both the above cases are same and therefore, any of the cases can be chosen. However, if the special order will be giving the future opportunities, the special order should be preferred.
I have been working in the commerce background only. As a part of this curriculum, I can surely appreciate the use of tools in such a way that accounting and the financial management work can be done effectively with much convenience and ease.
The use of following tools has made it efficient for financial managers and accountant:
The college Investor. (2017, July 13). 5 Free Financial Tools Everyone Needs. Retrieved from https://thecollegeinvestor.com/19733/5-free-financial-tools-everyone-needs/
Kimberly Palmer. (2015, January 28). Access Denied. Retrieved from https://money.usnews.com/money/personal-finance/slideshows/9-financial-tools-you-should-be-using
Starr Darcy & starr. (n.d.). - Financial Tools. Retrieved from http://www.starrdarcystarr.com/financial_tools.html