XYZ Ltd. Is currently working at 50% capacity and produces 10,000 units. At 60% capacity raw material cost increased by 2% and selling price falls by 2 percent. At 8% capacity raw material cost increased by 5% and selling price falls by 5%. At 50% capacity the product costs Rs. 180 per unit and is sold at Rs. 200 per unit. The unit cost of Rs. 180 comprises the following.
| Particular | Rs. |
| Material | 100 |
| Wages | 30 |
| Factory overheads | 30 (40% fixed) |
| Administrative Overheads | 20 (50% fixed) |
Prepare a marginal cost statement showing the estimated profit of the business when it is operating at 60% and 80% of capacity.
To prepare the marginal cost statement and calculate the estimated profit for XYZ Ltd. at 60% and 80% capacity, we need to calculate the variable cost per unit and then determine the revenue and total cost at each level of capacity.
Let's start with the calculation:
- Variable cost per unit: Variable cost per unit = Material + Wages + Variable Factory overheads + Variable Administrative Overheads
At 50% capacity: Variable cost per unit = Rs. 100 + Rs. 30 + 60% of Rs. 30 + 50% of Rs. 20 Variable cost per unit = Rs. 100 + Rs. 30 + Rs. 18 + Rs. 10 Variable cost per unit = Rs. 158
-
Revenue per unit at 50% capacity: Selling price per unit = Rs. 200
______ ________ ____ _________ _________ ____ __________ ___ ________ _______ ________ ____.
___ ___ ________ _______ ______ _______ ___ __________ _______ __________.
_____ __________ ___ _________ ____.
__________ ___ _________ ___ __________.
_______ ___ ______ ________ ___ __________ ____ ______ _______ ___ _______.
______ ___ _______ _________ _________ ___ _______ _________ ______ ___.
______ _____ ________ ________ _____ _______.
____ ___ ___ _______ ______ ______ _____.
_________ _______ ________ ___ _______ ______ _________ _________.
________ ______ ___ _________ ____ _______.
__________ _______ ________ ____ ________.
__________ ________ ____ __________ _________ ________ ____ _________ _________ ____.
___ _______ _____ __________ ______.
_______ ____ ______ ____ _______ ___ _____ ____ ____ ____ _____ __________.
________ _________ _______ ________ ________.
___ _________ ________ ____ ______ ___ ______ ___ _____ ________ ________ ___.
_______ __________ _____ ________ ______ _______ ___ ____ ________.
________ ____ _______ _________ __________.
_______ ___ ______ ______ _________ _________ ________ __________.
_________ __________ ____ _______ _______ ____ ____.
_________ _________ ________ ________ _______ _____.
___ _______ ______ _________ ______ ________ _______ ________ ___ _____.
____ _________ _____ ____ _____ __________.
_______ _________ ____ _________ _______ _________ ___ ________ ________ __________ __________.
____ _______ _________ ___ __________ ____.
_______ _______ _________ ____ _____ _____ _____ ________.
_________ ______ _______ ________ ____ __________ _____ _____ _____ ___ ______.
_____ ___ ______ ________ ____.
________ _______ _______ ________ ________ _____.
__________ ________ _____ _____ _________ ___ __________ ______.
______ ____ ________ __________ __________.
_________ _______ __________ ________ _____ ___ ____ _________ _____ __________ _________ ____.
_________ ___ ______ _________ __________ _____ __________ ______ _________.
_________ ________ ________ __________ _____ ____ __________ _____.
______ _______ ______ __________ ____ ____ ________ ______ _______ __________ ___.
____ ______ ________ _______ _______ _________ _______ ____ _______ ____ __________ _________.
______ ____ __________ __________ ______ _________ ________ __________ ____.
__________ __________ _______ __________ _________ __________ _____.
_________ _________ ________ ________ __________.
_____ ______ _____ ________ _____ __________ ________ _____ _________ _____ _______.
______ ________ _________ __________ ___ ________ _____ _________ ________ __________ ______ _______.
__________ ____ _________ _______ ___ _____.
______ ___ ________ ______ ________ _______ ___ _______ ______ ____.
__________ _______ __________ ______ ___ ___ ________.
_________ _______ ________ ___ ___.
___ ____ _____ _______ ____ ___.
_______ ______ _____ _______ __________ ___ __________ ___ __________ ____.
____ _______ _________ ______ ___ ___ _________ _________ ______.
_____ ___ ___ _________ ______ ___ _____ ____ __________ _____ _______ ______.
___ ______ _________ _______ _______ _________ _________ _______ ____ ________.
________ __________ ____ _____ ________ ______ ___.
__________ __________ ______ _____ ___ __________ ________ ________ ________ ___.
_______ _____ ________ ___ _____ ______ _____ ____ __________ ___ _______.
______ _________ ______ __________ _______ _________ ____ ______ ____ _____ ___ _________.
____ ____ _________ _____ ______ ______ ___ __________ _______ ___ ______.
_____ ________ _________ __________ ______ ____.
____ ________ _____ ____ ________ _____ ______ _________ __________ ____.
____ __________ _________ _________ ________ _____ ____ ________ _______ _________ ___ ___.
__________ ___ ____ __________ __________ ____ _________ ________ ______ _________ _________ ____.
_______ _________ _____ _____ ___ _____ ____ __________.
__________ _________ _____ ___ __________.
_______ ____ ____ _________ _____.
_________ ______ ________ _________ ______.
Get Full Answer on WhatsApp