In: Economics
| Fixed Costs | Amount | |||
| Depreciation per month | (14000-2000)/(12*10) | 100 | Depreciable value/(10 years*12 months | |
| Rent | 200 | |||
| Municipal tax | 50 | |||
| Labour | 450 | |||
| Total Fixed Cost (Sum of above) | A | 800 | ||
| Variable Cost | ||||
| Seed Cost | B | 0.5 | Cost per kilo | |
| Utilization (Seed Kg) | C | 1,000 | 15,000 | |
| Oil | D=C*0.2 | 200 | 3,000 | Ratio of oil to seed is 1:5 | 
| Fixed Costs | A | 800 | 800 | |
| Average Fixed Cost | E=A/D | 4.00 | 0.27 | |
| Variable Cost | F=C*B | 500 | 7,500 | |
| Average Variable Cost | G=F/D | 2.50 | 2.50 | |
| Total Cost | H=A+F | 1,300 | 8,300 | |
| Average Total Cost | I=H/D | 6.50 | 2.77 | |
| Revenue | J=4*D | 800 | 12,000 | |
| Profit | K=J-H | -500 | 3,700 | 
Please Upvote and Support!!.
Thanks