Escolar Documentos
Profissional Documentos
Cultura Documentos
Per unit
Sales 25.00 20.00 15.00 10.00
Variable costs 20.83 16.13 11.81 7.69
CM per unit 4.17 3.87 3.19 2.31
If excess to be allocated to product with highest CM per skilled labor per unit and high CM: Product Kit
Excess 253,392
Skilled labor per unit 6.45
Additional Quantity 39,276
Excess 253,392
Skilled labor per unit 8.33
Additional Quantity 30,407
30,900,000
25,067,725
5,832,275
3,300,000
2,532,275
211,023
486,023
100%
11%
10,683,056
890,255
196,608
450,000
253,392
259,895
275,000
(15,105)
234,556
275,000
(40,444)
Iron Frames Steel Frames Steel Housing Assembly Unit
DM 5 6 18 8
DL 1.5 1 5 3
Set-up Cost 0.4 0.3 1 0.4
TOTAL VC to manufacture 6.9 7.3 24 11.4
Purchase cost 10 11 32 18
CM per unit 3.1 3.7 8 6.6
Hours required per unit 1 4 5 2
CM per unit per hour 3.10 0.93 1.60 3.30
Produce items starting from the ones with the highest CM per unit per hour which will absorb the fixed costs:
Assembly unit 100,000
Iron Frames 80,000
Steel Housing 4,000
Outsource the rest 40,000 11,000
Total available machine hours 300,000
Less:
To produce assembly unit 200,000
100,000
To produce iron frames 80,000
20,000
Divided by hours required for steel housing 4,000