In: Accounting
A company manufactures 2 core trade items, A and B. Both products need manufacturing time in 3 stages which is shown below:
Stage | Capacity of stage | Item A | Item B |
---|---|---|---|
Cutting | 100 | 8 | 1 |
Coating | 50 | 1 | 1 |
Assembling | 100 | 1 | 4 |
TOTAL HOURS PER ITEM: | 10 | 6 |
The chief plant officer (CPO) says that product A has a profit contribution (Price sold minus Variable Cost) of 20000 USD and product B of 16000 USD. The production capability is defined by the capacity of each stage. Questions: 1. If somebody could produce only product A, which could be the official contribution in the profits? 2. If the added time was used for production of product B, which could the total profit be? 3. Could you suggest to the CPO another production mix in order to achieve higher total profit and if yes which would be the percentage for each stage?
PARTICULARS | ITEM A (In Units No.) | ITEM B (In Units No.) | |
CUTTING | (100/8)=12.5 | (100/1)=100 | |
COATING | (50/1)=50 | (50/1)=50 | |
ASSEMBLING | (100/1)=100 | (100/4)=25 |
All the three process are required for manufacturing Item A or Item B.As a result of which
Max. No.s of Item A that can be produced with the given capacity hours at the each stage is 12 Units.(As Part cannot be produced so rounding off 12.5 to 12)
Max. No of Item B is 25 Units.
If only product A is produced the total profit contribution would be USD 2,40,000 (12 Unit*20000 USD profit contribution per unit)
Added time at each stage after producing 12 Units of ITEM A
Item A | Total Capacity | Excess Hours capacity | ||
Cutting | 12 Units*8 Hours Per unit of item A= 96 Hours | 100 | 4 Hours | |
Coating | 12 Unit * 1 hour Per Unit of Item A= 12 Hours | 50 | 38 Hours | |
Assembling | 12 Unit * 1 Hour Per unit of Item A= 12 Hours | 100 | 88 Hours |
If Maximum added capacity of cutting stage of 4 Hours is used to produce B
Total of 4 Units of Item B can be produced (4 Hours/ cutting Hours required to produce Item B) (4/1)= 4 Units
Total Profit would be (12UNITS *20000 USD +4UNITS*16000 USD)= USD 3,04,000/-
If only Item B is produced total profit would be 25Units OF ITEM B as calculated in Part 1 * 16000USD profit contribution per Unit OF ITEM B = 4,00,000 USD
AS PRODUCING ITEM B IS MORE PROFITABLE WE WOULD ARRIVE AT THE BEST POSSIBLE MIX BY REDUCING 1 UNIT OF B AND ADDING THE POSSIBLE MANUFACTURING OF UNITS OF A IN EXCESS HOURS OF ASSEMBLING.
BEST PRODUCTION MIX OF ITEM A AND ITEM B
POSSIBLE PRODUCTION MIX ON BASIS OF AVAILABLE CAPACITY HOURS
ITEM B UNITS IN NUMBER | 25 | 24 | 23 |
ITEM A UNITS IN EXCESS HOURS | 0 | 4 | 8 |
TOTAL CONTRIBUTION IN USD 4,00,000 4,64,000 5,28,000
(iTEM B*16000+ITEM A*20000)
THE BEST POSSIBLE MIX IS 23 UNITS OF ITEM B AND 8 UNITS OF ITEM A.
% FOR EACH STAGE A B TOTAL CAPACITY USED % OF CAPACITY USED
CUTTING 8*8=64 HOURS 23*1=23 HOURS 64+23=87 HOURS 87/100*100=87%
COATING 8*1=8HOURS 23*1=23HOURS 23+8=31 HOURS 31/50HOURS*100=62%
ASSEMBLING 8*1=8 HOURS 23*4=92 HOURS 8+92=100 HOURS 100/100*100= 100%