You are on page 1of 2

Sheet1

Throughput accounting ratio

Bottleneck resource

Total processing time 225000 450000

Product Stretching Pressing Rolling


A 900000 450000 562500
B 562500 450000 900000
C 900000 562500 900000
2362500 1462500 2362500
Bottleneck process

TPAR= Throughput contribution per hour


Factory overheads per bottleneck hour

Throughput contribution
Product A B C
S.p 70 60 27
Material cost 3 2.5 1.8
T.c 67 57.5 25.2
Bottleneck (Pressing) 0.5 0.5 0.4
Throughput contribution per bottleneck 134 115 63

Factory overheads
Labour 2250000
other overheads 18000000
20250000

Factory overheads per bottleneck per h 90

TPAR 1.49 1.28 0.7

Shutdown decision

Incremental Revenue 800000


Incremental costs:
Incremental cost of sales 335000
Sales assistants 45000
supervisor bonus 8000
Heating and lit 18000 406000
394000

Page 1
Sheet1

Workings
(1) Incremental revenue and costs of sales
Increment Revenue on Sunday (year) 800000
Current revenue 3000000
New Revenue 3800000

Cost of sales
Current costs 900000
Incremental costs: 400000
1300000

New Gross profit 2500000


gross profit margin 0.658 Or 65.8%

Incremental costs of sales

(2) Discount on purchasing


Incremental purchasing (including discount) 1235000
Incremental cost of sales 335000

(3) Sales assistant


Incremental hours (year) 1500
Rate per hour 30
Incremental cost for the assistant 45000

(4) Heating
Cost on Sunday 9000

(5) lightning
Cost on Sunday 9000

(6) manager bonus 8000

Page 2

You might also like