In: Accounting
Appex company can produce 4,000 units of a product at 100%
capacity. Following information is abailable from its
records:
Units produced | 2800 | 3600 |
power | 1800 | 2000 |
repair and maintenance | 500 | 560 |
indirect labor | 700 | 900 |
consumable stores | 1400 | 1800 |
inspection | 200 | 240 |
depreciation | 1400 | 1400 |
salary | 1000 | 1000 |
Direct Material cost $1 per unit
Direct wage cost $4 per hour
Rate of the prodcution per hour is 10 units
You are required to compute the cost of the production at 100%,
80% and 60% capacity level showing variable, semi variable and
fixed items under flexible budget
Units produced | 2800 | 3600 | |
power | 1800 | 2000 | Semi-variable |
repair and maintenance | 500 | 560 | Semi-variable |
indirect labor | 700 | 900 | Variable |
consumable stores | 1400 | 1800 | Variable |
inspection | 200 | 240 | Semi-Variable |
depreciation | 1400 | 1400 | Fixed |
salary | 1000 | 1000 | Fixed |
Power =
Variable cost = (2000 - 1800) / (3600-2800) = 0.25
Fixed cost = 1800 - 2800*.25 = 1100
Repair and maintenance =
Variable Cost = (560 - 500) / (3600 - 2800) = 0.075
Fixed cost = 500 - 2800 * 0.075 = 290
Inspection =
Variable cost = (240 - 200) / (3600 - 2800) = 0.05
Fixed cost = 200 - 2800 * 0.05 = 60
Total variable cost = Direct material ($1) + Direct wage cost
($4/10) + Power + Repair and maintenance + indirect labor +
Consumables + inspection
= 1 + 0.4 + 0.25 + 0.075 + 0.05
= 1.775
Total fixed cost = Power + Repair and maintenance + inspection +
Depreciation + salary
= 1100+ 290 + 60 + 1400 +1000
= 3850
Cost of production at 100% = Units * Variable cost + Fixed
cost
= 4000 units * 1.775 + 3850
= 10,950
Cost of production at 80% = Units * Variable cost + Fixed
cost
= 3200 units * 1.775 + 3850
= 9530
Cost of production at 60% = Units * Variable cost + Fixed
cost
= 2400 units * 1.775 + 3850
= 8110