Professional Documents
Culture Documents
Units
Cost
2,65,000
Rs. 10,300
1,40,000
7,800
1,25,000
Rs. 2,500
Total Cost
Rs. 8,800
9,200
9,200
8,500
9,800
10,000
10,000
7,800
8,000
10,200
10,300
10,200
Variable Portion
Rs. 3,800 (1,90,000 0.02)
4,200 (2,10,000 0.02)
4,200 (2,10,000 0.02)
3,000 (1,75,000 0.02)
4,800 (2,40,000 0.02)
5,000 (2,50,000 0.02)
5,000 (2,50,000 0.02)
2,000 (1,40,000 0.02)
3,000 (1,50,000 0.02)
5,200 (2,60,000 0.02)
5,300 (2,65,000 0.02)
5,200 (2,60,000 0.02)
Fixed Portion
Rs. 5,000
5000
5000
5000
5000
5000
5000
5000
5000
5000
5000
5000
Solution 1.2
Fixed Cost
1. 75,000 Units Manufactured
Unit material & labour cost
Unit overhead cost (Rs. 1,03,000 75,000)
Total unit manufacturing cost
Rs. 2.52
1.38
Rs. 3.90
2
2. 60,000 Units Manufactured
Unit Material and labour cost
Unit overhead cost: Variable Rs. 27,000 75,000 units
Fixed
Rs. 76,500 60,000 units
Total unit manufacturing Cost
3. 50,000 Units Manufactured
Unit Material and labour cost
Unit overhead cost: Variable Rs. 27,000 75,000 units
Fixed
Rs. 76,500 50,000 units
Total unit manufacturing Cost
Rs. 2.520
0.360
1.275
Rs. 4.155
Rs. 2.52
0.36
1.53
Rs. 4.41
3. When lesser number of units are manufactured the total fixed costs are spread over this
smaller production. In view of this at lower level of production the per unit fixed cost
as well as per unit total cost is higher.
Solution 1.3
UNIT COSTS TO MANUFACTURE AND SELL PAINT REMOVER
For the year ended June 30, 19A
Manufacturing costs
Variable selling costs:
Cartons
Freight
Delivery
Fixed selling costs:
Store operating costs
Sales office costs
Shipping department Cost:
Sales Salaries
Total unit cost to manufacture and sell
Company
Direct
Fact Stores
ory
Rs. 1.2000
1.200
Jobbers
Industrial
1.200
1.200
-------
0.030
0.080
0.120
0.080
0.150
---
0.080
0.200
---
0.0935
0.0620
0.0200
0.0560
Rs. 1.4315
0.126
0.062
0.020
0.056
1.694
--0.062
0.020
0.056
1.568
--0.062
0.020
0.056
1.618
ALI BROS
Selling Price
Cost to manufacture & sell
Unit profit after selling expenses
Rs. 2.1600
1.4315
0.7285
2.160
1.694
0.466
1.728
1.568
0.160
1.944
1.618
0.326
ALI BROS
Rs. 1.350
1.350
1.350
1.350
-------
0.030
0.080
0.120
0.080
0.150
---
0.080
0.200
---
0.187
0.093
0.030
0.084
Rs. 1.744
0.189
0.093
0.030
0.084
1.976
--0.093
0.030
0.084
1.787
--0.093
0.030
0.084
1.837
Selling Price
Cost to manufacture & sell
Unit profit after selling expenses
Rs. 2.430
1.744
Rs. 0.686
2.430
1.976
0.454
1.944
1.787
0.157
2.187
1.837
0.350
Solution # 1.4
(a) Calculation of Estimated Annual Operating Cost for 1993:
Fixed Cost:
Depreciation
License Fee
Insurance
Total fixed cost
Total variable Cost (W-1)
Estimated Annual operating cost for 1993
Rs.
6000
600
600
Rs.
7200
15600
22,800
4
Estimated Kilometers to be driven during 1993 = 13000 + 7000 = 20,000
Estimated annual operating costs
Estimated Cost per kilometer =
----------------------------------------------------Estimated kilometer to be driven
22800
------------ = Rs. 1.14
20000
(c) Calculation of cost per kilometer for personal use.
Estimated annual operating cost for 1993
= Rs. 22,800
Less: Receipts from corporation (7000 x 1.50)
= Rs. 10,500
Net operating cost for personal use
= Rs.12,300
Net cost for personal use
Cost per kilometer for personal use = --------------------------------------------------------------Estimated kilometer driven for personal use
12,300
Cost per kilometer for personal use =
---------------- = Rs. 0.946
13000
Estimated Cost per kilometer =
Working:
(W-1)
Repair
= Rs.3,000
Petrol etc.
= Rs.4,800
= Rs.7,800
= 10,000 km
7,800
= ---------- = Re. 0.78
10000
Note:
Assuming that depreciation, license fee and insurance are treated as fixed costs of
the period whereas repairs expenses and petrol etc. are considered as variable costs.