Scribd
Upload
25 views

BW Negative BW Positive Sales DM DL Alloc. OH Pretax NI Segment Margin (W.o OH)

- The document analyzes the performance of BW Negative and BW Positive segments. It provides sales, direct margin, direct loss, allocated overhead, pretax margin, net income, and segment margin for each. - BW Negative had lower sales, higher expenses, and negative pretax margin and net income compared to BW Positive. BW Positive performed better on all financial metrics. - The document also shows pricing, annual volumes, costs, revenues and profits for each segment based on the given parameters. BW Positive was more profitable with a profit of $13,620.92 versus a loss for BW Negative.

Uploaded by

Dheeya Nuruddin
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
25 views

BW Negative BW Positive Sales DM DL Alloc. OH Pretax NI Segment Margin (W.o OH)

- The document analyzes the performance of BW Negative and BW Positive segments. It provides sales, direct margin, direct loss, allocated overhead, pretax margin, net income, and segment margin for each. - BW Negative had lower sales, higher expenses, and negative pretax margin and net income compared to BW Positive. BW Positive performed better on all financial metrics. - The document also shows pricing, annual volumes, costs, revenues and profits for each segment based on the given parameters. BW Positive was more profitable with a profit of $13,620.92 versus a loss for BW Negative.

Uploaded by

Dheeya Nuruddin
Copyright
© © All Rights Reserved
We take content rights seriously. If you suspect this is your content, claim it here.
Available Formats
Download as XLSX, PDF, TXT or read online on Scribd
You are on page 1/ 3

PERFORMANCE ANALYSIS

BW Negative

BW Positive

Sales

175,800.00

547,500.00

DM

-6,247.75

-30,558.92

DL

-172,800.00

-571,200.00

Alloc. OH

-45,000.00

-11,250.00

PretaxMargin
NI
Segment
(w.o OH)

-48,247.75

-65,508.92

-3,247.75

-54,258.92

Pretax NI
Segment Margin

0.7647

0.56

0.61111

0.54956

No. of Annual Volume (in

Normal Annual Volume (i

P/ft

BW-

Expense

P/ft

BW+

0.6

175800

224,047.75

0.5

547500

0.61111

179055.23

224,047.75

0.54956

601768.2

0.7647

224057.1

224,047.75

0.56

613200

B- Price Change

P/ft

BW-

Expense

B/W NEGATIVE
P/foot

No of Rolls

0.6

Feet per Roll


40

No of Copies

1000

Revenue/film
1

24000 DM
24000 DL

or

600 OH

No. of Annual Volume (in rolls)293.00

per roll

B/W POSITIVE
P/foot

No of Rolls

0.5

Feet per Roll


10

No of Copies

1000

Revenue/film
6

30000 DM
30000 DL
OH

Normal Annual Volume (in rolls)

1095.00

No. of copies per f

No. of rolls per fil

10

Total BW(-) films

18.25

Expense
613,008.92
613,008.92
613,008.92

B+ Price Change

P/ft

BW-

Expense

Annual Costs

Revenue at the Annual Volume

6274.754236
172800
45000
224074.754236

PROFIT
175800

-48274.754236
-0.2746004223

279.0768623
16100
16379.0768623

13620.9231377

You might also like