Cost Apportionment
MAC A
IW
CONS
RENT
BUILDING
POWER
HEAT
DEP
78,560.00
16,900.00
16,700.00
2,400.00
8,600.00
3,400.00
40,200.00
###
Reallocate
Reallocate
###
value of mach
Power usage
direct lab
mach usage
area
402000
100
35000
25200
45000
MAC B
8,586.00
6,400.00
3,711.00
533.00
4,730.00
756.00
20,100.00
44,816.00
7,600.00
4,752.00
57,168.00
201000
55
8000
7200
10000
ASSEMBLY
9,190.00
8,700.00
4,453.00
640.00
3,440.00
907.00
17,900.00
45,230.00
5,890.00
11,880.00
63,000.00
15,674.00
1,200.00
5,567.00
800.00
258.00
1,133.00
2,200.00
26,832.00
19,760.00
0
46,592.00
179000
40
6200
18000 12000
22000
3
20800
3.50
2.24
15000
Ovehead Obsorption rate
7.94
Actual exp
Overhead ab
Mac a
MAC B
Assembly
176,533.00
57962
65,450.00
49,056.00
Under obsorption
4,065.00
over
172468
17000
180000
10000
Marginal Costing
valued at variable production cost
variable cost
sales
fixed
4
6
2000
Absorption costing
the absorption rate for fixed production overheads
full absorbed cost per unit
Period 1
Sales
Production cost
Variable
Fixed
Add: open inv
Less: clg inv
Prod. Cost of sales
Under Absorbed oh
Total cost
Gross Profit
Less: Other cost
Net Profit
Marginal Costing
Sales
Variable prod cost
Add: op inv
Less closing inv
variable cost of sales
Contribution
Fixed cost
Period 2
7200
10200
-6000
-1500
7500
0
-1500
6000
-5600
-1400
7000
-1500
6000
8500
100
8600
1200
-500
700
1600
-500
1100
cost per unit
7200
-6000
0
-1200
10200
-5600
1200
4800
6800
2400
-2000
3400
-2000
Profit
400
1400
Q2)
Marginal costing
31.03.03
Sales
variable prod cost
Opn Inventory
Less : Clg Inv
980000
416500
30.09.03
-73500
343000
1120000
343000
73500
-24500
392000
637000
728000
Variable selling cost
196000
441000
224000
504000
Fixed cost
selling
160000
90000
160000
90000
250000
250000
191000
254000
980000
586500
-103500
483000
-10000
1120000
103500
483000
-34500
552000
20000
473000
572000
Gross Profit
507000
548000
selling and so on cost
variable
196000
90000
224000
90000
221000
234000
Net Profit
Absorption Costing
Sales
Opening inv
std cost
Closing inv
over/under obsp
6.4 SP
VC
FPC
10 per U
4 per U
50000
a) Absorption costing
SP
Production cost
variable
fixed
Less: Cl Inv
Less: over obsorption
80000
60000
75000
135000
63000
25000
47000
33000
b) Marginal Costing
SP
VC - 15000*4
Less: Closing Inv
80000
60000
28000
32000
Gross Profit
Fixed cost
Loss
48000
50000
-2000
CANTEEN
MAINTANENANCE
29,650.00
600.00
2,227.00
320.00
453.00
33,250.00
-33250
-
Basis of apportionment
15,460.00 Actual
Actual
742.00 Area
107.00 Area
172.00 power usage
151.00 Area
val of mach
16,632.00
direct lab
-16632 Machine usage
-
6000
2000
1
5
Total
open inv
prod
SALES
15000
-8000
7000
31.03.03
0
8500
-7000
1500
30.09.03
1500
7000
-8000
500
under/over obsorption
31.03.03
Normal output
Budgeted ouput
std fixed prod oh
8000
8500
500
20
10000
30.03.03
8000
7000
1000
20
20000