(c)Product profitability 3: activity basedDriver
Total cost
No.
Cost each
Cryod
Genet
Yogen
Total
Purchase orders
700
100
7
40
10
50
(orders)
280
70
350
700
Set-ups
1,000
20
50
10
5
5
(batches)
500
250
250
1,000
Scheduling
1,000
40
25
10
20
10
(work orders)
250
500
250
1,000
Despatch
800
50
16
30
10
10
(deliveries)
480
160
160
800
Total
1,510
980
1,010
3,500
Cryod
Genet
Yogen
Total
Sales £’000
4,500
2,300
2,500
9,300
Contribution margin
2,100
760
1,350
4,210
Mfg overhead allocation
1,510
980
1,010
3,500
Gross profit
590
−
220
340
710
Less non-mfg overhead
600
Net profit
110
(continued overleaf
)