Marginal Costing Icai Material
Marginal Costing Icai Material
Marginal Costing Icai Material
MARGINAL COSTING
LEARNING OUTCOMES
Characteristics of Marginal
Costing
Marginal of Safety
Cost-Volume-Profit (CVP)
Analysis
Angle of Incidence
Short-term Decision
making
Contribution Ratio
14.1 INTRODUCTION
As discussed in the first chapter ‘Introduction to Cost and Management
Accounting’, the cost and management accounting system, by provision of
information, enables management to take various decisions. Marginal Costing is a
technique of cost and management accounting which is used to analyse
relationship between cost, volume and profit.
In order to appreciate the concept of marginal costing, it is necessary to study the
definition of marginal costing and certain other terms associated with this
technique. The important terms have been defined as follows:
1. Marginal Cost: Marginal cost as understood in economics is the incremental
cost of production which arises due to one-unit increase in the production
quantity. As we understood, variable costs have direct relationship with volume of
output and fixed costs remains constant irrespective of volume of production.
Hence, marginal cost is measured by the total variable cost attributable to one unit.
For example, the total cost of producing 10 units and 11 units of a product is
`10,000 and `10,500 respectively. The marginal cost for 11th unit i.e. 1 unit extra
from 10 units is `500.
Marginal cost can precisely be the sum of prime cost and variable overhead.
Example 1: Arnav Ltd. produces 10,000 units of product Z by incurring a total cost
of ` 3,50,000. Break-up of costs are as follows:
(i) Direct Material @ ` 10 per unit, ` 1,00,000,
(ii) Direct employee (labour) cost @ ` 8 per unit, ` 80,000
(iii) Variable overheads @ `2 per unit, ` 20,000
(iv) Fixed overheads ` 1,50,000 (upto a volume of 50,000 units)
In this example, if Arnav Ltd. wants to know marginal cost of producing one extra
unit from the current production i.e. 10,001st unit. The marginal cost would be the
change in the total cost due production of this 10,001st extra unit. The extra cost
would be `20, as calculated below:
10,000 10,001 units Change in
units Cost
(A) (B) (c) = (B) - (A)
Example 2: Arnav Ltd. produces 10,000 units of product Z by incurring a total cost
of `4,80,000. Break-up of costs are as follows:
(i) Direct Material @ `10 per unit, `1,00,000,
(ii) Direct employee (labour) cost @ `8 per unit, `80,000
(iii) Variable overheads @ `2 per unit, `20,000
(iv) Machine set up cost @ `1,200 for a production run (100 units can be
manufactured in a run)
(v) Depreciation of a machine specifically used for production of Z `10,000
(iv) Apportioned fixed overheads `1,50,000.
Analysis of the costs:
10,000 10,001 Change in Direct Cost
units units Cost
(A) (B) (c) = (B) - (A)
(i) Direct Material 1,00,000 1,00,010 10 Unit level Direct
@ ` 10 per unit Cost.
(ii) Direct employee 80,000 80,008 8 Unit level Direct
(labour) cost @ Cost.
` 8 per unit
(iii) Variable 20,000 20,002 2 Unit level Direct
overheads @ `2 Cost.
per unit
(iv) Machine set up 1,20,000 1,21,200 1,200 Batch level Direct
cost Cost
(v) Depreciation of 10,000 10,000 0 Product level Direct
a machine Cost.
(vi) Apportioned 1,50,000 1,50,000 0 Department level
fixed overheads Direct Cost
Total Cost 4,80,000 4,81,220 1,220
In the example, the direct cost of producing 10,001st unit is 1,220 but it is not the
marginal cost of producing one extra unit rather marginal cost of running one extra
production run (batch).
4. Differential and Incremental Cost: Differential cost is difference between
the costs of two different production levels. It is a relative representation of
costs for two different levels that results in the increase or decrease in cost.
Incremental cost, on the other hand, is the increase in the costs due to change in
the volume or process of production activities. Incremental costs are sometime
compared with marginal cost but in reality, there is a thin line difference between
the two. Marginal cost is the change in the total cost due to production of one
extra unit while incremental cost can be both for increase in one unit or in total
volume. In the Example 2 above, ` 1,220 is the incremental cost of producing one
extra unit but not marginal cost for producing one extra unit.
Product Cost:
- Direct Materials xxx
- Direct employee (labour) xxx
- Direct expenses xxx
- Variable manufacturing overheads xxx
Product (Inventoriable) Costs: (B) xxx xxx
Product Contribution Margin {A – B} xxx
- Variable Administration overheads xxx
- Variable Selling & Distribution overheads xxx xxx
Contribution Margin: (C) xxx
Period Cost: (D)
Fixed Manufacturing expenses xxx
Fixed non-manufacturing expenses xxx xxx
Profit/ (loss) {C – D} xxx
operations of various segments of the business. The contribution forms a fund for
fixed expenses and profit as illustrated below:
Example:
Variable Cost = `50,000, Fixed Cost = ` 20,000,
Selling Price = ` 80,000
Contribution = Selling Price – Variable Cost
= ` 80,000 – ` 50,000 = ` 30,000
Profit = Contribution – Fixed Cost
= ` 30,000 – ` 20,000 = `10,000
Since, contribution exceeds fixed cost; the profit is of the magnitude of ` 10,000.
Suppose the fixed cost is ` 40,000 then the position shall be:
Contribution – Fixed cost = Profit or,
= ` 30,000 – ` 40,000 = - ` 10,000
The amount of `10,000 represent extent of loss since the fixed costs are more than
the contribution. At the level of fixed cost of `30,000, there shall be no profit and
no loss.
(iii) Period Cost: These are the costs, which are not assigned to the products
but are charged as expenses against the revenue of the period in which they
are incurred. All fixed costs either manufacturing or non-manufacturing are
recognised as period costs in marginal costing.
7. Short term profit planning: It helps in short term profit planning by B.E.P
charts.
LIMITATIONS
1. Difficulty in classifying fixed and variable elements: It is difficult to
classify exactly the expenses into fixed and variable category. Most of the
expenses are neither totally variable nor wholly fixed. For example, various
amenities provided to workers may have no relation either to volume of
production or time factor.
2. Dependence on key factors: Contribution of a product itself is not a guide
for optimum profitability unless it is linked with the key factor.
3. Scope for Low Profitability: Sales staff may mistake marginal cost for total
cost and sell at a price; which will result in loss or low profits. Hence, sales
staff should be cautioned while giving marginal cost.
4. Faulty valuation: Overheads of fixed nature cannot altogether be excluded
particularly in large contracts, while valuing the work-in- progress. In order
to show the correct position fixed overheads have to be included in work-in-
progress.
5. Unpredictable nature of Cost: Some of the assumptions regarding the
behaviour of various costs are not necessarily true in a realistic situation. For
example, the assumption that fixed cost will remain static throughout is not
correct. Fixed cost may change from one period to another. For example,
salaries bill may go up because of annual increments or due to change in pay
rate etc. The variable costs do not remain constant per unit of output. There
may be changes in the prices of raw materials, wage rates etc. after a certain
level of output has been reached due to shortage of material, shortage of
skilled labour, concessions of bulk purchases etc.
6. Marginal costing ignores time factor and investment: The marginal cost
of two jobs may be the same but the time taken for their completion and the
cost of machines used may differ. The true cost of a job which takes longer
time and uses costlier machine would be higher. This fact is not disclosed by
marginal costing.
7. Understating of W-I-P: Under marginal costing stocks and work in progress
are understated.
Sales xxxx
Less: Variable Cost xxxx
Contribution xxxx
Less: Fixed Cost xxxx
Profit xxxx
A higher contribution to sales ratio implies that the rate of growth of contribution
is faster than that of sales. This is because, once the breakeven point is reached,
profits shall grow at a faster rate when compared to a product with a lesser
contribution to sales ratio.
By transposition, we have derived the following equations:
(i) C = S × P/V ratio
C
(ii) S=
P / VRatio
contribution grows along with the sales revenue till the time it just covers the fixed cost.
This is the point where neither profits nor losses have been made is known as a break-
even point. This implies that in order to break even the amount of contribution
generated should be exactly equal to the fixed costs incurred. Hence, if we know how
much contribution is generated from each unit sold we shall have sufficient information
for computing the number of units to be sold in order to break even. Mathematically,
Fixed costs
Break-even point in units =
Contributi on per unit
ILLUSTRATION 1
MNP Ltd sold 2,75,000 units of its product at ` 37.50 per unit. Variable costs are
` 17.50 per unit (manufacturing costs of ` 14 and selling cost ` 3.50 per unit). Fixed
costs are incurred uniformly throughout the year and amounting to ` 35,00,000
(including depreciation of ` 15,00,000). There are no beginning or ending inventories.
Required:
COMPUTE breakeven sales level quantity and cash breakeven sales level quantity.
SOLUTION
Fixed cost ` 35,00,000
Break even Sales Quantity = =
Contribution margin per unit `20
= 1,75,000 units
Cash Fixed Cost ` 20,00,000
Cash Break-even Sales Quantity = =
Contribution margin per unit `20
=1,00,000 units.
14.8.3 Multi- Product Break-even Analysis
In a multi-product environment, where more than one product is manufactured by
using a common fixed cost, the break-even point formula needs some adjustments.
The contribution is calculated by taking weights for the products. The weights
may be of sales mix quantity or sales mix values. The calculation of Multi-Product
Break-even analysis can be understood with the help of the following example.
Example 4: Arnav Ltd. sells two products, J and K. The sales mix is 4 units of J and
3 units of K. The contribution margins per unit are ` 40 for J and ` 20 for K. Fixed
costs are ` 6,16,000 per month.
Composite contribution per unit by taking weights for the product sales quantity
4 3
=Product J- ` 40 × + Product K- `20 × = `22.86 + `8.57 = `31.43
7 7
Common Fixed Cost `6,16,000
Composite Break-even point = =
Composite Contribution per unit `31.43
= 19,600 units
4
Break-even units of Product-J = 19,600 × = 11,200 units
7
3
Break-even units of Product- K = 19,600 × = 8,400 units
7
ILLUSTRATION 2
SOLUTION
Fixed cost `1,50,000
(a) Break-even point (BEP) = = = 10,000 Units
Contribution per unit * `15
* (Contribution per unit = Sales per unit – Variable cost per unit = ` 30 - `15)
`1,50,000+ `20,000
= ×`30 = ` 3,40,000
`15
Or
Fixed cost+Desired profit `1,70,000 `1,70,000
= = = ` 3, 40,000
P / V Ratio P / V Ratio 50%
Contributi on
PV Ratio = × 100
Sales
ILLUSTRATION 3
A company has a P/V ratio of 40%. COMPUTE by what percentage must sales be
increased to offset: 20% reduction in selling price?
SOLUTION
Desired Contribution 0.40
Revised Sales Value = = = 1.6
Revised P / VRatio * 0.25
(`)
Sales (`10 × 100 units) 1,000
Contribution (40% of 1,000) 400
Variable cost (balancing figure) 600
(`)
Sales 8.00
Variable cost 6.00
Contribution per unit 2.00
P/V Ratio 25%
DesiredContribution `400
Sales Value = = = `1,600
Revised P / VRatio 0.25
Sales value `1,600
Sales quantity = = = 200 units
Selling price per unit `8
ILLUSTRATION 4
PQR Ltd. has furnished the following data for the two years:
2019 2020
Sales ` 8,00,000 ?
Profit/Volume Ratio (P/V ratio) 50% 37.5%
Margin of Safety sales as a % of total sales 40% 21.875%
There has been substantial savings in the fixed cost in the year 2020 due to the
restructuring process. The company could maintain its sales quantity level of 2019 in
2020 by reducing selling price.
You are required to CALCULATE the following:
(i) Sales for 2020 in Value,
(ii) Fixed cost for 2020 in Value,
(iii) Break-even sales for 2020 in Value.
SOLUTION
In 2019, PV ratio = 50%
Variable cost ratio = 100% - 50% = 50%
Variable cost in 2019 = ` 8,00,000 × 50% = ` 4,00,000
In 2020, sales quantity has not changed. Thus, variable cost in 2020 is ` 4,00,000.
In 2020, P/V ratio = 37.50%
Thus, Variable cost ratio = 100% − 37.5% = 62.5%
4,00,000
(i) Thus, sales in 2020 = = `6,40,000
62.5%
In 2020, Break-even sales = 100% − 21.875% (Margin of safety) = 78.125%
(ii) Break-even sales = 6,40,000 × 78.125% = ` 5,00,000
(iii) Fixed cost = B.E. sales × P/V ratio
= 5,00,000 × 37.50% = `1,87,500.
` 000
Using the same example of ABC Ltd as for the conventional chart, the total variable
cost for an output of 1,700 units is 1,700 × `300 = `5,10,000. This point can be
joined to the origin since the variable cost is nil at zero activity.
` 000
The contribution can be read as the difference between the sales revenue line and
the variable cost line.
14.8.6 Profit-volume chart
This is also very similar to a breakeven chart. In this chart the vertical axis represents
profits and losses and the horizontal axis is drawn at zero profit or loss.
In this chart each level of activity is taken into account and profits marked
accordingly. The breakeven point is where this line interacts the horizontal axis. A
profit-volume graph for our example (ABC Ltd) will be as follows,
` 000
Loss
The loss at a nil activity level is equal to ` 2,00,000, i.e. the amount of fixed costs.
The second point used to draw the line could be the calculated breakeven point or
the calculated profit for sales of 1,700 units.
Advantages of the profit-volume chart
1. The biggest advantage of the profit-volume chart is its capability of depicting
clearly the effect on profit and breakeven point of any changes in the variables.
The following example illustrates this characteristic,
Example 5:
A manufacturing company incurs fixed costs of `3,00,000 per annum. It is a single
product company with annual sales budgeted to be 70,000 units at a sales price of
`300 per unit. Variable costs are `285 per unit.
(i) Draw a profit volume graph, and use it to determine the breakeven point.
The company is deliberating upon an increase in the selling price of the
product to `350 per unit. This shall be required in order to improve the quality
of the product. It is anticipated that despite increase in the selling price the
sales volume shall remain unaffected, however, the fixed costs shall increase
to `4,50,000 per annum and the variable costs to `330 per unit.
(ii) Draw on the same graph as for part (a) a second profit volume graph and give
your comments.
Solution
Figure showing changes with a profit-volume chart
` 000
This point is joined to the loss at zero activity, ` 3,00,000 i.e., the fixed costs.
Working notes (ii)
The profit for sales of 70,000 units is ` 9,50,000.
(`’000)
Contribution 70,000 × (`350 – `330) 1400
Fixed costs 450
Profit 950
This point is joined to the loss at zero activity, ` 4,50,000 i.e., the fixed costs.
Comments:
It is clear from the graph that there are larger profits available from option (ii). It
also shows an increase in the break-even point from 20,000 units to 22,500 units,
however, the increase of 2,500 units may not be considered large in view of the
projected sales volume. It is also possible to see that for sales volumes above
30,000 units the profit achieved will be higher with option (ii). For sales volumes
below 30,000 units option (i) will yield higher profits (or lower losses).
ILLUSTRATION 5
You are given the following data for the year 2020 of Rio Co. Ltd:
FIND OUT (a) Break-even point, (b) P/V ratio, and (c) Margin of safety. Also DRAW
a break-even chart showing contribution and profit.
SOLUTION
Sales - Variable Cost 1,00,000 - 60,000
P / V ratio = = = 40%
Sales 1,00,000
Fixed Cost 30,000
Break Even Point = = = ` 75,000
P / V ratio 40%
Margin of safety = Actual Sales – BE point = 1,00,000 – 75,000 = ` 25,000
Break even chart showing contribution is shown below:
Cost and Revenue (` thousands)
Break-even chart
ILLUSTRATION 6
PREPARE a profit graph for products A, B and C and find break-even point from the
following data:
Products A B C Total
Sales (`) 7,500 7,500 3,750 18,750
Variable cost (`) 1,500 5,250 4,500 11,250
Fixed cost (`) --- --- --- 5,000
SOLUTION
Statement Showing Cumulative Sales & Profit
Profit in `
(+) 5,000
`3,250
(+) 2,500 `2,500
`1,000
ILLUSTRATION 7
A company earned a profit of ` 30,000 during the year 2020. If the marginal cost and
selling price of the product are ` 8 and ` 10 per unit respectively, FIND OUT the
amount of margin of safety.
SOLUTION
Selling price- Variable cost per unit `10- `8
P/V ratio = = = 20%
Selling price `10
Profit 30,000
Margin of safety = = = ` 1,50,000
P/V ratio 20%
ILLUSTRATION 8
A Ltd. Maintains margin of safety of 37.5% with an overall contribution to sales ratio
of 40%. Its fixed costs amount to ` 5 lakhs.
CALCULATE the following:
i. Break-even sales
ii. Total sales
(i) We know that: Break- even Sales (BES) × P/V Ratio = Fixed Cost
Break-even Sales (BES) × 40% = ` 5,00,000
Break- even Sales (BES) = ` 12,50,000
S = ` 12,50,000 + 0.375S
Or, S = ` 20,00,000
Fixed Cost
v BES =
P / V Ratio
Fixedcost
vi P/V Ratio =
BES
vii S × P/V Ratio = Contribution (Refer to iii)
Contributi on
viii P/V Ratio =
Sales
ix (BES + MS) × P/V Ratio = Contribution (Total sales = BES + MS)
x (BES × P/V Ratio) + (MS × P/V Ratio) = F + P
By deducting (BES × P/V Ratio) from L.H.S. and F from R.H.S. in (x) above,
we get:
xi M.S. × P/V Ratio = P
Change in profit
xii P/V Ratio =
Change in sales
Change in contribution
xiii P/V Ratio =
Change in sales
Contributi on
xiv Profitability =
Key factor
Profit
xv Margin of Safety = Total Sales – BES or .
P / V ratio
ILLUSTRATION 9
By noting “P/V will increase or P/V will decrease or P/V will not change”, as the case
may be, STATE how the following independent situations will affect the P/V ratio:
(i) An increase in the physical sales volume;
(ii) An increase in the fixed cost;
(iii) A decrease in the variable cost per unit;
(iv) A decrease in the contribution margin;
(v) An increase in selling price per unit;
(vi) A decrease in the fixed cost;
(vii) A 10% increase in both selling price and variable cost per unit;
(viii) A 10% increase in the selling price per unit and 10% decrease in the physical
sales volume;
(ix) A 50% increase in the variable cost per unit and 50% decrease in the fixed cost.
(x) An increase in the angle of incidence.
SOLUTION
A 10% increase in both selling price and variable cost per unit.
Reasoning 1. Assumptions: a) Variable cost is less than selling price.
b) Selling price `100 variable cost ` 90 per unit.
100 − 90
c) P/V ratio = = 10%
100
10% increase in S.P. = `110
10% increase in variable cost = `99
110 − 99
P/V ratio = = 10% i.e. P/v ratio will not change
10
Reasoning 2. Increase or decrease in physical sales volume will not change P/V
ratio. Hence 10% increase in selling price per unit will increase P/V
ratio.
Reasoning 3. Increase or decrease in fixed cost will not change P/V ratio. Hence
50% increase in the variable cost per unit will decrease P/V ratio.
Reasoning 4. Angle of incidence is the angle at which sales line cuts the total cost
line. If it is large, it indicates that the profits are being made at higher
rate. Hence increase in the angle of incidence will increase the P/V
ratio.
280
L ine
les
260
Sa
240
220
200
ea
it Ar
180 of
Pr Line
Cost and Sales (Rs. ‘ 000)
C ost
Margin Angle of Total
Cost and Sales (` '000)
160 of incidence
Safety Break even point
140
100
80
ea
Ar
60 oss
L
40 Margin
of Fixed cost
20 Safety
0
2 4 6 8 10 12 14 16 18 20 22 24 26 28
What is a Limiting Factor? Limiting factor is anything which limits the activity of
an entity. The factor is a key to determine the level of sale and production, thus it
is also known as Key factor. From the supply side the limiting factor may either be
Men (employees), Materials (raw material or supplies), Machine (capacity), or
Money (availability of fund or budget) and from demand side it may be demand
for the product, other factors like nature of product, regulatory and environmental
requirement etc. The management, while making decisions, has objective to
optimise the key resources upto maximum possible extent.
ILLUSTRATION 10
A company can make any one of the 3 products X, Y or Z in a year. It can exercise its
option only at the beginning of each year.
Relevant information about the products for the next year is given below.
X Y Z
Selling Price (` / unit) 10 12 12
Variable Costs (` / unit) 6 9 7
Market Demand (unit) 3,000 2,000 1,000
Production Capacity (unit) 2,000 3,000 900
Fixed Costs (`) 30,000
Required
COMPUTE the opportunity costs for each of the products.
SOLUTION
X Y Z
(*) Opportunity cost is the maximum possible contribution forgone by not producing
alternative product i.e. if Product X is produced then opportunity cost will be maximum of
(` 6,000 from Y, ` 4,500 from Z).
ILLUSTRATION 11
M.K. Ltd. manufactures and sells a single product X whose selling price is ` 40 per
unit and the variable cost is ` 16 per unit.
(i) If the Fixed Costs for this year are ` 4,80,000 and the annual sales are at 60%
margin of safety, CALCULATE the rate of net return on sales, assuming an
income tax level of 40%
(ii) For the next year, it is proposed to add another product line Y whose selling
price would be ` 50 per unit and the variable cost ` 10 per unit. The total fixed
costs are estimated at ` 6,66,600. The sales mix of X : Y would be 7 : 3.
DETERMINE at what level of sales next year, would M.K. Ltd. break even? Give
separately for both X and Y the break-even sales in rupee and quantities.
SOLUTION
(i) Contribution per unit = Selling price – Variable cost
= `40 – `16 = `24
` 4,80,000
Break-even Point = = 20,000 units
`24
Actual Sales – Break - even Sales
Percentage Margin of Safety =
Actual Sales
(`)
Sales Value (50,000 units × `40) 20,00,000
Less: Variable Cost (50,000 units × `16) 8,00,000
Contribution 12,00,000
Less: Fixed Cost 4,80,000
Profit 7,20,000
Less: Income Tax @ 40% 2,88,000
Net Return 4,32,000
` 4,32,000
Rate of Net Return on Sales = 21.6% ×100
`20,00,000
(ii) Products
X Y
(`) (`)
Selling Price 40 50
Less: Variable Cost 16 10
Contribution per unit 24 40
Sales Ratio 7 3
Contribution in sales Ratio 168 120
Based on Weighted Contribution
24 ×7 + 40 ×3
Weighted Contribution = = ` 28.8 per unit
10
Total Fixed Cost 6,66,600
Total Break-even Point = = = 23,145.80 units
Weighted Cost 28.80
Break-even Point
7
X = ×23,145.80 = 16,202 units
10
or 16,202 × ` 40 = ` 6,48,080
3
Y = ×23,145.80 = 6,944 units or 6,944 × ` 50 =` 3, 47,200
10
Based on distributing fixed cost in the weighted Contribution Ratio
Fixed Cost
168
X = ×6,66,600 = ` 3,88,850
288
120
Y = ×6,66,600 = ` 2,77,750
288
Break-even Point
Fixed Cost 3,88,850
X = = = 16,202 units or ` 6, 48,000
Contribution per unit 24
Fixed Cost 2,77,750
Y = = = 6,944 units or ` 3, 47,200
Contribution per unit 40
ILLUSTRATION 12
X Ltd. supplies spare parts to an air craft company Y Ltd. The production capacity of
X Ltd. facilitates production of any one spare part for a particular period of time. The
following are the cost and other information for the production of the two different
spare parts A and B:
Part A Part B
Per unit
Alloy usage 1.6 kgs. 1.6 kgs.
Machine Time: Machine P 0.6 hrs 0.25 hrs.
Machine Time: Machine Q 0.5 hrs. 0.55 hrs.
Target Price (`) 145 115
Total hours available Machine P 4,000 hours
Machine Q 4,500 hours
(`) (`)
Material (`12.5 × 1.6 kg.) 20.00 20.00
Variable Overhead: Machine “P” 48.00 20.00
Variable Overhead: Machine “Q” 50.00 55.00
Total Variable Cost per unit 118.00 95.00
Price Offered 145.00 115.00
Contribution per unit 27.00 20.00
Total Contribution for units produced …(I) 1,79,982 1,62,500
Spare Part A will optimize the contribution.
(ii)
Part A
Parts to be manufactured numbers 6,666
Machine P : to be used 4,000
Machine Q : to be used 3,333
Underutilized Machine Hours (4,500 hrs. – 3,333 hrs.) 1,167
Compensation for unutilized machine hours (1,167hrs. × `60) (II) 70,020
Reduction in Price by 10%, Causing fall in Contribution of `14.50 96,657
per unit (6,666 units × `14.5) (III)
Total Contribution (I + II – III) 1,53,345
ILLUSTRATION 13
The profit for the year of R.J. Ltd. works out to 12.5% of the capital employed and the
relevant figures are as under:
Sales……………………………………………………………… ` 5,00,000
Direct Materials………………………………………………… ` 2,50,000
Direct Labour…………………………………………………….. ` 1,00,000
Variable Overheads…………………………………………… ` 40,000
Capital Employed……………………………………………… ` 4,00,000
The new Sales Manager who has joined the company recently estimates for next year
a profit of about 23% on capital employed, provided the volume of sales is increased
by 10% and simultaneously there is an increase in Selling Price of 4% and an overall
cost reduction in all the elements of cost by 2%.
Required
FIND OUT by computing in detail the cost and profit for next year, whether the
proposal of Sales Manager can be adopted.
SOLUTION
Statement Showing “Cost and Profit for the Next Year”
Particulars Existing Volume, Costs, etc. Estimated Sale,
Volume, etc. after 10% Increase Cost, Profit, etc.*
(`) (`) (`)
Sales 5,00,000 5,50,000 5,72,000
Less: Direct Materials 2,50,000 2,75,000 2,69,500
Direct Labour 1,00,000 1,10,000 1,07,800
Variable Overheads 40,000 44,000 43,120
Contribution 1,10,000 1,21,000 1,51,580
Less: Fixed Cost #
60,000 60,000 58,800
Profit 50,000 61,000 92,780
(*) for the next year after increase in selling price @ 4% and overall cost reduction by 2%.
(#) Fixed Cost = Existing Sales – Existing Marginal Cost – 12.5% on `4,00,000
= `5,00,000 – `3,90,000 – `50,000 = `60,000
`92,780
Percentage Profit on Capital Employed equals to 23.19% x 100
` 4,00,000
Since the Profit of `92,780 is more than 23% of capital employed, the proposal of
the Sales Manager can be adopted.
(` )
Sales XXXXX
Production Costs:
Direct material consumed XXXXX
Direct labour cost XXXXX
Variable manufacturing overhead XXXXX
Fixed manufacturing overhead XXXXX
Cost of Production XXXXX
Add: Opening stock of finished goods XXXXX
(Value at cost of previous period’s production)
XXXXX
(` )
Sales XXXXX
Variable manufacturing costs:
– Direct material consumed XXXXX
– Direct labour XXXXX
– Variable manufacturing overhead XXXXX
Cost of Goods Produced XXXXX
Add: Opening stock of finished goods XXXXX
(Value at cost of previous period)
Less: Closing stock of finished goods (Value at current variable
cost)
Cost of Goods Sold XXXXX
Add: Variable administration, selling and dist. overhead XXXXX
Total Variable Cost XXXXX
Add: Selling and distribution costs
Contribution (Sales – Total variable costs) XXXXX
Less: Fixed costs (Production, admin., selling and dist.) XXXXX
Net Profit XXXXX
It is evident from the above that under marginal costing technique the
contributions of various products are pooled together and the fixed overheads are
met out of such total contribution. The total contribution is also known as gross
margin. The contribution minus fixed expenses yields net profit. In absorption
costing technique cost includes fixed overheads as well.
ILLUSTRATION 14
Wonder Ltd. manufactures a single product, ZEST. The following figures relate to ZEST
for a one-year period:
The normal level of activity for the year is 800 units. Fixed costs are incurred evenly
throughout the year, and actual fixed costs are the same as budgeted. There were no
stocks of ZEST at the beginning of the year.
In the first quarter, 220 units were produced and 160 units were sold.
Required:
(a) COMPUTE the fixed production costs absorbed by ZEST if absorption costing is
used?
(b) CALCULATE the under/over-recovery of overheads during the period?
(c) CALCULATE the profit using absorption costing?
(d) CALCULATE the profit using marginal costing?
SOLUTION
(a) Fixed production costs absorbed: (` )
Budgeted fixed production costs 1,60,000
Budgeted output (normal level of activity 800 units)
Therefore, the absorption rate: 1,60,000/800 = ` 200 per unit
During the first quarter, the fixed production
cost absorbed by ZEST would be (220 units × ` 200) 44,000
(b) Under /over-recovery of overheads during the period: (` )
Actual fixed production overhead 40,000
(1/4 of ` 1,60,000)
Absorbed fixed production overhead 44,000
Over-recovery of overheads 4,000
(c) Profit for the Quarter (Absorption Costing)
(`) (`)
Sales revenue (160 units × ` 2,000): (A) 3,20,000
Less: Production costs:
- Variable cost (220 units × ` 800) 1,76,000
- Fixed overheads absorbed (220 units × ` 200) 44,000 2,20,000
Add: Opening stock --
`2,20,000 (60,000)
Less: Closing Stock ×60units
220units
Cost of Goods sold 1,60,000
Less: Adjustment for over-absorption of fixed (4,000)
production overheads
Add: Selling & Distribution Overheads:
- Variable (160 units × `400) 64,000
- Fixed (1/4th of ` 2,40,000) 60,000 1,24,000
Cost of Sales (B) 2,80,000
Profit {(A) – (B)} 40,000
(`) (`)
Sales revenue (160 units × ` 2,000): (A) 3,20,000
Less: Production costs:
- Variable cost (220 units × ` 800) 1,76,000
Add: Opening stock --
`1,76,000 (48,000)
Less: Closing Stock ×60units
220units
Variable cost of goods sold 1,28,000
Add: Selling & Distribution Overheads:
- Variable (160 units × `400) 64,000
Cost of Sales (B) 1,92,000
Contribution {(C) = (A) – (B)} 1,28,000
Less: Fixed Costs:
- Production cost (40,000)
- Selling & distribution cost (60,000) (1,00,000)
Profit 28,000
SUMMARY
♦ Marginal Cost: Marginal cost as understood in economics is the incremental
cost of production which arises due to one-unit increase in the production
quantity. Marginal cost is measured by the total variable cost attributable to
one unit.
♦ Marginal Costing: It is a costing system where products or services and
inventories are valued at variable costs only. It does not take consideration of
fixed costs.
♦ Absorption Costing: A method of costing by which all direct cost and
applicable overheads are charged to products or cost centers for finding out
the total cost of production. Absorbed cost includes production cost as well as
administrative and other cost.
(c) Matching variable costs against revenue and treating fixed costs as
period costs.
(d) Including only variable costs in income statement.
3. Period costs are:
(a) Variable costs.
(b) Fixed costs.
(c) Prime costs.
(d) Overheads costs.
4. When sales and production (in units) are same then profit under:
(a) Marginal costing is higher than that of absorption costing.
(b) Marginal costing is lower than that of absorption costing.
(c) Marginal costing is equal to that of absorption costing.
(d) None of the above.
5. When sales exceed production (in units) then profit under:
(a) Marginal costing is higher than that of absorption costing.
(b) Marginal costing is lower than that of absorption costing.
(c) Marginal costing is equal than that of absorption costing.
(d) None of above.
6. The main difference between marginal costing and absorption costing is
regarding the treatment of:
(a) Prime cost.
(b) Fixed overheads.
(c) Direct materials.
(d) Variable overheads.
7. Under profit volume ratio, the term profit:
(a) Means the sales proceeds in excess of total costs.
(b) Here mean the same thing as is generally understood.
Practical Questions
1. If P/V ratio is 60% and the Marginal cost of the product is ` 20. CALCULATE
the selling price?
2. The ratio of variable cost to sales is 70%. The break-even point occurs at 60%
of the capacity sales. Find the capacity sales when fixed costs are ` 90,000.
Also COMPUTE profit at 75% of the capacity sales.
3. You are required to-
(`)
(i) DETERMINE profit, when sales = 2,00,000
Fixed Cost = 40,000
BEP = 1,60,000
(ii) DETERMINE sales, when fixed cost = 20,000
Profit = 10,000
BEP = 40,000
4. A company has made a profit of ` 50,000 during the year 2019-20. If the
selling price and marginal cost of the product are ` 15 and ` 12 per unit
respectively, FIND OUT the amount of margin of safety.
5. (a) If margin of safety is ` 2,40,000 (40% of sales) and P/V ratio is 30% of
AB Ltd, CALCULATE its (1) Break even sales, and (2) Amount of profit on
sales of `9,00,000.
(b) X Ltd. has earned a contribution of `2,00,000 and net profit of `1,50,000
of sales of ` 8,00,000. What is its margin of safety?
6. A company sells its product at ` 15 per unit. In a period, if it produces and
sells 8,000 units, it incurs a loss of ` 5 per unit. If the volume is raised to
20,000 units, it earns a profit of ` 4 per unit. CALCULATE break-even point
both in terms of Value as well as in units.
7. You are given the following data:
Sales Profit
Year 2019 ` 1,20,000 8,000
Year 2020 ` 1,40,000 13,000
FIND OUT –
(i) P/V ratio,
(ii) B.E. Point,
(iii) Profit when sales are ` 1,80,000,
(iv) Sales required earn a profit of ` 12,000,
(v) Margin of safety in year 2020.
8. The product mix of a Gama Ltd. is as under:
Products
M N
Units 54,000 18,000
Selling price ` 7.50 ` 15.00
Variable cost ` 6.00 ` 4.50
FIND the break-even points in units, if the company discontinues product ‘M’
and replace with product ‘O’. The quantity of product ‘O’ is 9,000 units and
its selling price and variable costs respectively are ` 18 and ` 9. Fixed Cost is
` 15,000.
9. Mr. X has ` 2,00,000 investments in his business firm. He wants a 15 per cent
return on his money. From an analysis of recent cost figures, he finds that his
variable cost of operating is 60 per cent of sales, his fixed costs are ` 80,000
per year. Show COMPUTATIONS to answer the following questions:
(i) What sales volume must be obtained to break even?
(ii) What sales volume must be obtained to get 15 per cent return on
investment?
(iii) Mr. X estimates that even if he closed the doors of his business, he
would incur ` 25,000 as expenses per year. At what sales would he be
better off by locking his business up?
10. A company had incurred fixed expenses of ` 4,50,000, with sales of
` 15,00,000 and earned a profit of ` 3,00,000 during the first half year. In the
second half, it suffered a loss of ` 1,50,000.
CALCULATE:
(i) The profit-volume ratio, break-even point and margin of safety for the
first half year.
(ii) Expected sales volume for the second half year assuming that selling
price and fixed expenses remained unchanged during the second half
year.
(iii) The break-even point and margin of safety for the whole year.
11. The following information is given by Star Ltd.:
Margin of Safety ` 1,87,500
Total Cost ` 1,93,750
Margin of Safety 3,750 units
Break-even Sales 1,250 units
Required:
CALCULATE Profit, P/V Ratio, BEP Sales (in `) and Fixed Cost.
12. A single product company sells its product at ` 60 per unit. In 2019, the
company operated at a margin of safety of 40%. The fixed costs amounted
to ` 3,60,000 and the variable cost ratio to sales was 80%.
In 2020, it is estimated that the variable cost will go up by 10% and the fixed
cost will increase by 5%.
(i) FIND the selling price required to be fixed in 2020 to earn the same P/V
ratio as in 2019.
(ii) Assuming the same selling price of ` 60 per unit in 2020, FIND the
number of units required to be produced and sold to earn the same
profit as in 2019.
13. (a) You are given the following data for the coming year for a factory.
CALCULATE for each factory and for the company as a whole for the period:
(i) the fixed costs. (ii) break-even sales.
15. An automobile manufacturing company produces different models of Cars.
The budget in respect of model 007 for the month of March, 2020 is as under:
CALCULATE:
(i) Profit with 10 percent increase in selling price with a 10 percent
reduction in sales volume.
(ii) Volume to be achieved to maintain the original profit after a 10 percent
rise in material costs, at the originally budgeted selling price per unit.
16. An Indian soft drink company is planning to establish a subsidiary company
in Bhutan to produce mineral water. Based on the estimated annual sales of
40,000 bottles of the mineral water, cost studies produced the following
estimates for the Bhutanese subsidiary:
Total annual costs Percent of Total Annual
Cost which is variable
Material 2,10,000 100%
Labour 1,50,000 80%
Factory Overheads 92,000 60%
Administration Expenses 40,000 35%
Required:
(i) CALCULATE cost indifference points. Interpret your results.
(ii) If the present case load is 600 cases and it is expected to go up to 850
cases in near future, SELECT most appropriate on cost considerations?
19. XY Ltd. makes two products X and Y, whose respective fixed costs are F1 and
F2. You are given that the unit contribution of Y is one fifth less than the unit
contribution of X, that the total of F 1 and F2 is `1,50,000, that the BEP of X
is 1,800 units (for BEP of X, F2 is not considered) and that 3,000 units is
the indifference point between X and Y.(i.e. X and Y make equal profits at
3,000 unit volume, considering their respective fixed costs). There is no
inventory buildup as whatever is produced is sold.
Required
FIND OUT the values F1 and F2 and units contributions of X and Y.
20. Prisha Limited manufactures three different products and the following
information has been collected from the books of accounts:
Products
A B C
Sales Mix 40% 35% 25%
Selling Price ` 300 ` 400 ` 200
Variable Cost ` 150 ` 200 ` 120
Total Fixed Costs ` 18,00,000
Total Sales ` 60,00,000
Products
A B E
Sales Mix 45% 30% 25%
Selling Price ` 300 `400 ` 300
Variable Cost ` 150 `200 ` 150
Total Fixed Costs ` 18,00,000
Total Sales ` 64,00,000
Required:
(i) CALCULATE the total contribution to sales ratio and present break-even
sales at existing sales mix.
(ii) CALCULATE the total contribution to sales ratio and present break-even
sales at proposed sales mix.
(iii) STATE whether the proposed sales mix is accepted or not?
ANSWERS/ SOLUTIONS
Answers to the MCQs based Questions
1. (b) 2. (c) 3. (b) 4. (c) 5. (a) 6. (b)
or Sales = ` 60,000.
Contribution
4. P/V Ratio = × 100
Sales
= [(15 – 12)/15] × 100
= (3/15) x 100 = 20%
Marginal of Safety = Profit ÷ P/V Ratio
= 50,000 ÷ 20% = ` 2,50,000
100
5. (a) Total Sales = 2,40,000 × = ` 6,00,000
40
Contribution = 6,00,000 × 30% = ` 1,80,000
Profit = M/S × P/V ratio = 2,40,000 × 30% = ` 72,000
Fixed cost = Contribution – Profit
= 1,80,000 – 72,000 = ` 1,08,000
Fixed Cost 1,08,000
(1) Break-even Sales = = = ` 3,60,000
P / V ratio 30%
Contribution 2,00,000
(b) P/V ratio = = = 25%
Sales 8,00,000
Profit 1,50,000
Margin of safety = = = ` 6,00,000
P/V ratio 25%
Alternatively:
(`)
Contribution in 2019 (1,20,000 × 25%) 30,000
Less: Profit 8,000
Fixed Cost* 22,000
*Contribution = Fixed cost + Profit
∴ Fixed cost = Contribution - Profit
Fixed cost 22,000
(ii) Break-even point = = = ` 88,000
P/V ratio 25%
8. N = 18,000 units
O = 9,000 units
Ratio (N : O) = 2:1
Let
t = No. of units of ‘O’ for BEP
2t = No. of units of ‘N’ for BEP
Contribution of ‘N’ = ` 10.5 per unit
Contribution of ‘O’ = ` 9 per unit
At Break Even Point:
10.5 x (2t) + 9 x t -15,000 = 0
30t = 15,000
t = 500 units
BEP of ‘N’ = 2t
= 1,000 units
BEP of ‘O’ = t= 500 units
9.
Particulars (`)
Suppose sales 100
Variable cost 60
Contribution 40
P/V ratio 40%
Fixed cost = ` 80,000
(i) Break-even point = Fixed Cost ÷ P/V ratio =80,000 ÷ 40% or ` 2,00,000
(ii) 15% return on ` 2,00,000 30,000
Fixed Cost 80,000
Contribution required 1,10,000
Sales volume required = ` 1,10,000 ÷ 40% or ` 2,75,000
(iii) Avoidable fixed cost if business is locked up = ` 80,000 - ` 25,000
= ` 55,000
3,750units
11. Margin of Safety (%) =
3,750units+1,250units
= 75%
`1,87,500
Total Sales = = ` 2,50,000
0.75
`56,250
= ×100
`1,87,500
= 30%
Break-even Sales = Total Sales × [100 – Margin of Safety %]
= ` 2,50,000 × 0.25
= ` 62,500
Fixed Cost = Sales × P/V Ratio – Profit
= ` 2,50,000 × 0.30 – ` 56,250
= ` 18,750
12. (i) Profit earned in 2019:
Particulars (`)
Total contribution (50,000 × ` 12) 6,00,000
Less: Fixed cost 3,60,000
Profit 2,40,000
Selling price to be fixed in 2020:
Revised variable cost (` 48 × 1.10) 52.80
Revised fixed cost (3,60,000 × 1.05) 3,78,000
P/V Ratio (Same as of 2019) 20%
Variable cost ratio to selling price 80%
Therefore, revised selling price per unit = ` 52.80 ÷ 80% = ` 66
(ii) No. of units to be produced and sold in 2020 to earn the same
profit:
We know that Fixed Cost plus profit = Contribution
(`)
Profit in 2019 2,40,000
Fixed cost in 2020 3,78,000
Desired contribution in 2020 6,18,000
Contribution per unit = Selling price per unit – Variable cost per unit.
= ` 60 – ` 52.80 = ` 7.20.
No. of units to be produced in 2020 = ` 6,18,000 ÷ ` 7.20 = 85,834 units.
Workings:
1. PV Ratio in 2019
(`)
Selling price per unit 60
Variable cost (80% of Selling Price) 48
Contribution 12
P/V Ratio 20%
200
(Rs.'00000)
'00000)
ine
esl e
l lin
Sa le s
160 sa
Revenue (`
e w
N
andRevenue
line
l c ost
a
120 Tot
Costand
B.E.P.
Cost
0
20 40 50 60 80 100
Sales Profit
North : Actual 1,100 135
Add : Under budgeted 400 180
Budgeted 1,500 315
Diferenece in Profit 315 − 135 180
P/V ratio = = = × 100 = × 100 = 45%
Difference in Sales 1,500 − 1,100 400
(` ‘000)
Sales Profit
East : Actual 1,450 210
Less : Over budgeted (150) (90)
Budgeted 1,300 120
90
P/V ratio = × 100 = 60%
150
(`’ 000)
Sales Profit
South : Actual 1,200 330
Add: Under budgeted 200 110
Budgeted 1,400 440
110
P/V ratio = × 100 = 55%
200
(i) Calculation of fixed cost
Fixed Cost = (Actual sales × P/V ratio) – Profit
North = (1,100 × 45%) – 135 = 360
East = (1,450 × 60%) – 210 = 660
South = (1,200 × 55%) – 330 = 330
Total Fixed Cost 1,350
(ii) Calculation of break-even sales (in `’ 000)
Fixed Cost
B.E. Sales =
P/V ratio
360
North = = 800
45%
660
East = = 1,100
60%
330
South = = 600
55%
Total 2,500
15. (i) Budgeted selling price = 2,10,000 lakhs/ 40,000 units = `5,25,000 per unit.
Budgeted variable cost = 1,32,000 lakhs/ 40,000 units = ` 3,30,000 per unit.
Increased selling price = `5,25,000 + 10% = ` 5,77,500 per unit
New volume 40,000 – 10% = 36,000 units
Statement of Calculation of Profit:
(` In lakhs)
Sales 36,000 units at ` 5,77,500 = 2,07,900
Less: Variable cost: 36,000 × `3,30,000 = 1,18,800
Contribution 89,100
Less: fixed costs 60,750
Profit 28,350
(ii) Budgeted Material Cost = 79,200 Lakhs/ 40,000 Units = `1,98,000 per Unit
`92,800
= = 32,000Bottles
`2.90
(in Sales Value) = 32,000 Bottles × `14
= `4,48,000
Working Note
W.N.-1
Let the Sales Price be ‘x’
8x
Commission =
100
10x
Profit =
100
8x 10x
x = 4,92,000 + +
100 100
100x - 8x - 10x = 4,92,00,000
82x = 4,92,00,000
x = 4,92,00,000 / 82 = `6,00,000
W.N.-2
Total Variable Cost (`)
Material 2,10,000
Labour 1,20,000
Factory Overheads 55,200
Administrative Overheads 14,000
Commission [(40,000 Bottles × `14) × 8%] 44,800
4,44,000
17. Income Statement (Absorption Costing) for the year ending
30th June 2020
(`) (`)
Sales (1,50,000 units @ `20) 30,00,000
Production Costs:
Variable (1,60,000 units @ `11) 17,60,000
Add: Increase 35,000 17,95,000
Fixed (1,60,000 units @ `2*) 3,20,000
Cost of Goods Produced 21,15,000
Add: Opening stock (10,000 units @ `13) * 1,30,000
22,45,000
` 21,15,000 2,64,375
Less: Closing stock ×20,000 units
1,60,000 units
Cost of Goods Sold 19,80,625
Add: Under absorbed fixed production overhead 40,000
(3,60,000 – 3,20,000)
20,20,625
* Working Notes:
1. Fixed production overhead is absorbed at a pre-determined rate based
on normal capacity, i.e. `3,60,000 ÷ 1,80,000 units = ` 2.
2. Opening stock is 10,000 units, i.e., 1,50,000 units + 20,000 units –
1,60,000 units. It is valued at `13 per unit, i.e., `11 + `2 (Variable +
fixed).
Income Statement (Marginal Costing) for the year ended
30th June, 2020
(`) (`)
Sales (1,50,000 units @ `20) 30,00,000
Variable production cost (1,60,000 units @ 17,95,000
`11 + `35,000)
Variable selling cost (1,50,000 units @ `3) 4,50,000
22,45,000
Add: Opening Stock (10,000 units @ `11) 1,10,000
23,55,000
Less: Closing stock
`17,95,000 2,24,375
×20,000 units
1,60,000 units
Variable cost of goods sold 21,30,625
Contribution (Sales – Variable cost of 8,69,375
goods sold)
Less: Fixed cost – Production 3,60,000
– Selling 2,70,000 6,30,000
Profit 2,39,375
Interpretation of Results
At activity level below the indifference points, the alternative with lower
fixed costs and higher variable costs should be used. At activity level
above the indifference point alternative with higher fixed costs and
lower variable costs should be used.
Products
Total
A B C
Selling Price (`) 300 400 200
Less: Variable Cost (`) 150 200 120
Contribution per unit (`) 150 200 80
P/V Ratio 50% 50% 40%
Sales Mix 40% 35% 25%
Contribution per rupee of sales (P/V
20% 17.5% 10% 47.5%
Ratio × Sales Mix)
Present Total Contribution (` 60,00,000
` 28,50,000
× 47.5%)
Less: Fixed Costs ` 18,00,000
Present Profit ` 10,50,000
Present Break-Even Sales
` 37,89,473.68
(` 18,00,000/0.475)
Products
A B E Total
Selling Price (`) 300 400 300
Less: Variable Cost (`) 150 200 150
Contribution per unit (`) 150 200 150
P/V Ratio 50% 50% 50%
Sales Mix 45% 30% 25%
Contribution per rupee of sales
22.5% 15% 12.5% 50%
(P/V Ratio x Sales Mix)
Proposed Total Contribution ` 32,00,000
(` 64,00,000 × 50%)
Less: Fixed Costs ` 18,00,000
Proposed Profit ` 14,00,000
Proposed Break-Even Sales ` 36,00,000
(` 18,00,000/0.50)
(iii) The proposed sales mix increases the total contribution to sales ratio
from 47.5% to 50% and the total profit from ` 10,50,000 to ` 14,00,000.
Thus, the proposed sales mix should be accepted.