In: Accounting
Existing plan | Desired Plan | Total | |||||
Product A | Product B | Total | Product A | Product B | |||
A | Selling price | 5 | 3 | 5 | 3 | ||
B | Variable cost | 2.25 | 1.7 | 2.25 | 1.7 | ||
C | NO of units sold | 50000 | 42000 | (50000-15%) | 42500 | 84000 | (42000*2) |
D=A-B | Contribution Per unit | 2.75 | 1.3 | 2.75 | 1.3 | ||
E=C*D | Total Contribution | 137500 | 54600 | 116875 | 109200 | ||
F | Overall Contribution | (137500+54600) | 192100 | 226075 | |||
G | Fixed Cost | 108000 | 108000 | ||||
H=F-G | Total Profitability | 84100 | 118075 |
sales voulme of Product B will Double beacuse of Advertisement expenses so here the sales voulme of Product B is (42000*2)=84000.
Sales vouleme of Product A will Decerease by 15% since customers swift from Product A to Product B so in desired plan the sales voulme of Product A is (50000-15%)=42500.
Assume that here their is no increase in sales price and Varible cost
here due to advertisement we need to increase profit by 30% so desired profit is actucal profit +30%
=84100+30%=109330
In desired plan we got profit as 118075
so maximum expenditure we can inccur to maintain the desired profit is =118075-109330=8745