Marginal Costing
Marginal Costing
138
Marginal Costing
MAY – 2024 – 4 Marks
The following information is given by PQR Ltd:
Year Sales (`) Profit/ (Loss) (`)
2022-23 1,80,00,000 (3,80,000)
2023-24 2,40,00,000 11,20,000
You are required to:
(i) Calculate the Break even sales
(ii) In 2024-25, it is estimated that the variable cost will go up by 5% and fixed cost will
reduce by `4,80,000. Selling price will remain same. Calculate the sales volume to earn a
profit of `15,00,000.
Solution
!"#$%& ($ )*+,(- 22,45,5556(68,95,555)
(i) P/V Ratio = ."#$%& ($ /#0&1
× 100 = 4,;5,55,55562,95,55,555 × 100 = 25%
Fixed cost = contribution – Profit = (2,40,00,000 ´ 25%) – 11,20,000 = `48,80,000
<(=&> !+1- ;9,95,555
Break-even sales = )? @#-(+
= 4A%
= `1,95,20,000
Solution
(i) Statement of Profit
Particulars If plant is continued (`) If plant is shut down (`)
Selling price 15 per unit -
Less: Variable cost 12 per unit -
Solution
Particulars Product A (`) Product B (`)
Selling price 180 175
Variable cost:
Direct material 55 60
Direct labour 35 45
Variable factory overheads 40 20
130 125
Contribution 50 50
Machine hour per unit 10 5
Contribution per machine hour 5 10
Rank II I
Solution
<(=&> !+1- 24,J5,555
(i) Break even sales value = )? @#-(+
= 85%
= `42,00,000
(iii) Present profit = Contribution – Fixed cost = (56,00,000 ´ 30%) – 12,60,000 = `4,20,000
<(=&> !+1- K @&LF(*&> I*+,(- (24,J5,555×C5%) K ;,45,555
Proposed sales = )? @#-(+
= 85%
= `51,80,000
(v) New Margin of Safety = Sales – BES = (56,00,000 ´ 87.5%) – 42,00,000 = `7,00,000
)*+,(- N,45,555
(ii) Margin of safety (in `) = )? @#-(+ = ;5%
= `18,00,000
)*+,(- N,45,555
Margin of safety (in units) = .+$-*(HF-(+$ I&* F$(- = 245
= 6,000 units
Solution
(i) Statement showing Ranking of Crops on the basis of Contribution per hectare
Particulars Wheat Rice Maize
Selling price per kg (`) 20 40 250
(-) Labour charges per kg (`) 8 10 120
(-) Packaging material per kg (`) 2 2 10
(-) Other variable expenses per kg (`) 4 1 20
Contribution per kg (`) 6 27 100
(ii) & (iii) Statement showing optimum product mix and profit
Particulars Wheat Rice Maize Total
Minimum area (in hectare) 100 40 10 150
Remaining area (in hectare 60
Distribution of remaining area based 50 10 - 60
on raking considering maximum
area
Optimum mix (in hectare) 150 50 10 210
Contribution per hectare (`) 12,000 13,500 10,000
Total contribution (`) 18,00,000 6,75,000 1,00,000 25,75,000
(-) Fixed Cost - - - 21,45,000
Profit - - - 4,30,000
During the quarter ending on 31st December, 2021, it produced awnd sold 12,000 units and suffered
a loss of `35 per unit.
During the quarter ending on 31st March, 2022, it produced and sold 30,000 units and earned a
profit of `40 per unit.
Solution
Quarter Units sold Profit/(loss) Total Total Sales
per unit Profit/(loss)
Ending 31st Dec 12,000 (35) (4,20,000) 54,00,000
Ending 31st March 30,000 40 12,00,000 1,35,00,000
Change 16,20,000 81,00,000
."#$%& ($ I*+,(- 2J,45,555
(i) PV ratio = ."#$%& ($ 1#0&1
´ 100 = 92,55,555 ´ 100 = 20%
Fixed cost = Contribution – Profit = (1,35,00,000 ´ 20%) – 12,00,000 = `15,00,000
Solution
(i) Statement of Profit
Particulars Machine A Machine B
Contribution per unit (`) 400 – 240 = 160 400 – 260 = 140
Capacity (units) 8 lakhs 10 lakhs
Total contribution (`) 1,280 lakhs 1,400 lakhs
Less: Fixed cost (`) 350 lakhs 200 lakhs
Profit 930 lakhs 1,200 lakhs
Machine B should be chosen as it gives more profit than Machine A.
Solution
(i) Present Fixed cost = 4 ´ 2,00,000 = `8,00,000
Present Profit = Total cost ´ 20% = (16 + 4) ´ 20% = `4
Present Selling price = Cost + Profit = (16 + 4) + 4 = `24
Contribution = Selling price – Variable cost = 24 – 16 = `8
<(=&> !+1- 9,55,555
Present Break-even sales units = .+$-*(HF-(+$ I&* F$(- = 9
= 1,00,000 units
Present Break-even sales value = 1,00,000 ´ 24 = `24,00,000
.+$-*(HF-(+$ 9
(ii) Present profit-volume ratio = /&00($% I*(!&
´100 = 4; ´100 = 33.33%
Solution
(i) Let cost indifference units = y
Thus, Total cost of Method – I = Total cost of Method – II
Solution
Existing variable cost ratio = 100 – Contribution to sales ratio = 100 – 37% = 63%
Existing variable cost = 10,00,000 × 63% = `6,30,000
New variable cost = Existing variable cost = `6,30,000
New variable cost ratio = 100 – 30% = 70%
J,85,555
New sales = N5%
= `9,00,000
New Margin of safety = 9,00,000 × 40% = `3,60,000
New Break-even point = 9,00,000 – 3,60,000 = `5,40,000
New Fixed cost = New Break-even point × PV Ratio = 5,40,000 × 30% = `1,62,000
Solution
(i) Statement of Profit (`in lakhs)
Particulars Plant A Plant B Total
Sales 63÷90% = 70 48÷60% = 80 150
(-) Variable Cost 39.6÷90% = 44 22.5÷60% = 37.50 81.50
Contribution 26 42.50 68.50
(-) Fixed Cost 13 15 28
Profit 13 27.50 40.50
.+$-*(HF-(+$ J9,A5,555
Overall P\V Ratio = /#0&1
× 100 = 2,A5,55,555 × 100 = 45.67%
<(=&> .+1- 49,55,555
Overall Break-even point (in `) = OP&*#00 )\? @#-(+ = ;A.JN%
= `61,30,939
R*&#S6&P&$ 1#0&1 J2,85,C8C
Break-even point capacity = E+-#0 /#0&1 #- 255% 0&P&0 × 100 = 2,A5,55,555 × 100 = 40.87%
(ii) Sales at 80% level = 1,50,00,000 × 80% = `1,20,00,000
Profit = Contribution – Fixed Cost = (1,20,00,000 × 45.67%) – 28,00,000 = `26,80,400
<(=&> .+1-KT&1(*&> )*+,(- 49,55,555KJ5,55,555
(iii) Desired Sales = OP&*#00 )\? @#-(+
= ;A.JN%
= `1,92,68,867
(iv) Increase in fixed cost = 28,00,000 × 5% = `1,40,000
2,;5,555
\ Percentage increase in selling price = 2,C4,J9,9JN × 100 = 0.726%
Solution
Present supply of labour hours in Department-A
= (10,000 × 6) + (12,000 × 10) + (20,000 × 5) = 2,80,000 labour hours
Statement of Contribution
Particulars X Y Z
Selling price per unit 312 400 240
(-) Direct material per unit 160 120 80
(-) Labour cost per unit
Department A 4×6 = 24 4×10 = 40 4×5 = 20
Department B 8×6 = 48 8×15 = 120 8×11 = 88
(-) Variable overheads per unit 8 20 12
Contribution per unit 72 100 40
Labour hours per unit 6 10 5
Contribution per labour hour 12 10 8
Rank I II III
Solution
Total cost when volume is 4,000 units = 4,000 × 3.75 = `15,000
Total cost when volume is 5,000 units = 5,000 × 3.50 = `17,500
T(,,&*&$!& ($ E+-#0 .+1- 2N,A5562A,555
Variable cost per unit = T(,,&*&$!& ($ U$(-1
= A,5556;,555
= `2.50
Fixed cost = Total cost – Variable cost = 15,000 – (4,000 × 2.50) = `5,000
<(=&> !+1-
Break-even point (in units) = .+$-*(HF-(+$ I& *F$(-
<(=&> !+1- A,555
Contribution per unit = R*&#S6&P&$ I+($- = J,555 = `0.83
Selling price pre unit = Variable cost per unit + Contribution per unit = 2.50 + 0.83 = `3.33
.+$-*(HF-(+$ I&* F$(- 5.98
P\V Ratio = /&&0($% I*(!& I&* F$(- × 100 = 8.88 × 100 = 24.92%
Solution
(i) Statement showing Break Even Sales
Particulars BLACK WHITE
Sales Planned (in `) 81,00,000 54,00,000
Break-even sales % 70% 70%
Break-even sales (in `) (A) 56,70,000 37,80,000
Selling price per unit (in `) (B) 18 24
Solution
;A6246C6J
P/V Ratio = ;A
× 100 = 40%
)*+,(-
Margin of safety = )/? @#-(+
)*+,(-
4,12,500 = 5.;5
Profit = 1,65,000
(i) Profit = Contribution – Fixed Cost
4,12,500 = (30,000 × 45 × 40%) – Fixed Cost
Fixed Cost = 5,40,000 – 1,65,000 = `3,75,000
Break-even point = Total sales – Margin of Safety = (30,000 × 45) – 4,12,500 = `9,37,500
Solution
T(,,&*&$!& ($ )*+,(- 85,555
(i) Profit Volume Ratio = T(,,&*&$!& ($ /#0&1
× 100 = 2,55,555 × 100 = 30%
(ii) Profit in 2017-18 = Contribution – Fixed Cost
15,000 = (5,00,000 × 30%) – Fixed Cost
Fixed Cost = 1,35,000
<(=&> .1+- 2,8A,555
(iii) Break-even point = )/? @#-(+
= 85%
= `4,50,000
<(=&> !+1-KT&1(*&> )*+,(- 2,8A,555K;A,555
(iv) Sales to earn a profit of `45,000 = )/? @#-(+
= 85%
= `6,00,00
(v) Margin of Safety = Actual sales – Break-even sales = 5,00,000 – 4,50,000 = `50,000
Solution
(i) Evaluation of option (i)
New Selling price = 1,800 + 200 = `2,000
New Sales Quantity = 2,000 × 60% = 1,200 Pieces
Particulars Amount (`)
Sales (1,200 × `2,000) 24,00,000
A,C;,455 4,75,360
Less: Direct Material % 2,A55
× 1,200(
;,;4,J55 3,54,080
Less: Direct Labour % 2,A55
× 1,200(
22,CN,555×J5% 5,74,560
Less: Variable Overheads % × 1,200(
2,A55
Contribution 9,96,000
Less: Fixed Costs (11,97,000 × 40%) 4,78,000
Profit 5,17,200
If the price is increased by `200 than quantity is reducing by 20% (300 on 1,500). Through this
step, the profit of the firm will rise by `50,900 from the existing level. Since there is increase in
profit, thus it may be recommended to accept this policy.