You are on page 1of 2

particulars

cost per
unit

4,50,000
units

cost
perunit

5,40,000
units

RAW MATERIAL
sugar
cocoa butter
cocoa solids
peanuts
milk solids
chocolate coated rasins
almonds
vanillin
honey
Boston baked bean
direct labour
carriage on material

5.16

23,20,000

5.16

1.56
0.53

1.56
0.53

prime cost
FACTORY EXPESES
fixed

7.25

7,00,000
2,42,500
32,62,50
0

dep on plant
rent
power
factory insurance
supervisors salary
variable
electricity
power
running exp on machine

7.25

27,86,40
0

8,42,400
2,86,200
39,15,0
00

2,57,500
1,50,000
1,50,000
1,50,000
50,000

2,57,500
1,50,000
1,50,000
1,50,000
50,000

8.1

60,000
1,20,000
1,80,000
43,79,5
00

3.68

19,80,00
0

factory cost
OFFICES AND
ADMINISTRATIVE
EXPENSES
office staff salary
rent
computer
furniture
telephone

9.6

50,000
1,00,000
1,50,000
43,20,00
0

carriage outward
dep on furniture
salaries to administrative

4.4

19,80,000

staff
rent, rates and taxes
office and administration
cost
SELLING AND
DISTRIVUTION EXP

14

63,00,00
0

11.78

63,59,5
00

advertisement
petrol
delivery van
maintenance of delivery
van
packing rates
bad debt written off
total cost
NET PROFIT (20% on
selling price)
sales

9,00,000

10,80,00
0

16

72,00,00
0

13.78

80,92,50
0

4
20

18,00,00
0
90,00,00
0

3.44
17.22

18,59,8
75
92,99,3
75

You might also like