Вы находитесь на странице: 1из 4

Mumbai Poster Paint Commercial

EX 3 EX 4 EX 5
Income 355231.00 206261.00 81363.00
Variable Cost 107621.00 72305.00 54719.00
Contribution to Mumbai Fixed OH 247610.00 133956.00 26644.00
Sunk Cost 96155.00 32344.00
Escapable Fixed Cost 89651.00 51502.00 2300.00
Total Fixed Cost 185806.00 83846.00 2300.00
Contributin to Local Company OH 61804.00 50110.00 24344.00
Contribution Margin 0.17 0.24 0.30

Mumbai Poster Paint Commercial


EX 3 EX 4 EX 5
Income 355231.00 206261.00 81363.00
Variable Cost 107621.00 72305.00 54719.00
Contribution to Mumbai Fixed OH 247610.00 133956.00 26644.00
Escapable Fixed cost 89651.00 51502.00 2300.00
Contribution to operating Income 157959.00 82454.00 24344.00
Contribution Margin 0.44 0.40 0.30
Location Total

642855.00
234645.00
408210.00
128499.00
143453.00
271952.00
136258.00
0.21

Location Total

642855.00
234645.00
408210.00
143453.00
264757.00
0.41
Delhi Poster Paint Commercial
EX 6 EX 7 EX 8
Income 99,899 23,318 14,516
Variable Co 40,619 3,867 9,884
Contributio 59,280 19,451 4,632
Sunk Cost 13,608 4,068
Escapable 15,938 5,518 592
Total Fixe 29,546 9,586 592
Contributi 29,734 9,865 4,040

43,342 13,933 4,040


0.4338581968 0.5975212282 0.278314
Commercial

137,733 137,733
54,370 54,370
83,363 83,363
(28,993) (28,993)
112,356 112,356
83,363
43,639 43,639
Mumbai Delhi

Contribution from all the products of mumbai


to profit, local and company overhead 136258 43639
Location OH 89482 31011

Contribution to Company overhead and profit 46776 12628


Interms of percentage 0.34329 0.289374
0.072763 0.091685

Вам также может понравиться