Professional Documents
Culture Documents
Total cost = VC + FC
Co ABC is preparing budget for year 2, but the management accountant doesn’t hav
Estimated MH will be used in year 2 is 50.000 MH, how much estimated maintenance
Co ABC is trying to make relationship between Machine Hours (MH) activity and Mai
Data in Company ABC in the first year of operation as follows :
Month MH MC Method 1 :
Jan 4,000 125,500 High & Low Point metho
Feb 3,900 122,400
Mar 2,800 89,000
Apr 2,900 92,500 High
May 1,800 59,000 Low
Jun 1,700 56,000
Jul 3,500 110,000
Aug 3,300 104,000 b = VC / MH = $69500/230
Sep 2,950 94,400
Oct 3,459 109,700 High :
Nov 3,333 105,900 125.500 = a + (30,22 x 4.0
Dec 2,777 89,300 a=
36,419 1,157,700
Average 3,035 96,475 y = 4630,43 + 30,22x
Example in electricity :
FC per month = Rp 100.000
Cost / kwh = Rp 200
In January, usage of electricity = 2900 kwh
Total cost = 100.000 + (200 x 2900) = 680,000
y = 100.000 + 200x
b = VC
xi = MH
x = average MH
yi = MC
y = average MC
(xi) (yi)
Month MH MC (xi-x) (yi-y) (xi-x)(yi-y)
Jan 4,000 125,500 965 29,025 28,011,544
Feb 3,900 122,400 865 25,925 22,427,285
Mar 2,800 89,000 - 235 - 7,475 1,756,002
Apr 2,900 92,500 - 135 - 3,975 536,294
May 1,800 59,000 - 1,235 - 37,475 46,278,502
Jun 1,700 56,000 - 1,335 - 40,475 54,030,752
Jul 3,500 110,000 465 13,525 6,290,252
Aug 3,300 104,000 265 7,525 1,994,752
Sep 2,950 94,400 - 85 - 2,075 176,202
Oct 3,459 109,700 424 13,225 5,608,502
Nov 3,333 105,900 298 9,425 2,809,435
Dec 2,777 89,300 - 258 - 7,175 1,850,552
36,419 1,157,700 171,770,075
Average 3,035 96,475
(x) (y)
b = vc = 30.19
y = a + bx
96.475 = a + (30,19 x 3035)
a= 4,843.36
y = 4843,36 + 30,19x
Cost Volume Profit (CVP) Analysis
BEP :
total revenue - total cost = 0
20Q - 25.000 - 12Q = 0
8Q = 25.000
Q = 25.000 / 8 = 3,125 unit
MH MC
4,000 125,500
1,700 56,000
2,300 69,500
/ MH = $69500/2300 = 30.22
Low :
0 = a + (30,22 x 4.000) 56.000 = a + (30,22 x 1.700)
4,630.43 a= 4,630.43
0,43 + 30,22x
t for year 2 :
0,43 + (30,22 x 50.000) = 1,515,500
(xi-x)^2
931,386
748,369
55,186
18,203
1,525,019
1,782,003
216,303
70,269
7,211
179,847
88,854
66,521
5,689,169
%
100%
60%
Contribution margin (CM) 40%
2 x 1.700)
Company XYZ is new company that has been running for 1 year.
The electricity cost during 12 months (4 quarters) in 2016 are as follows :
(Notes : electricity cost is triggered by Machine Hours)
Q1 23,200 1,000
Q2 23,900 1,200
Q3 23,500 1,150
Q4 25,900 1,600
Company will prepare a budget for 2017 and needs the data about the behaviour of c
Company needs separating fixed and variable cost.
Required :
Determine Fixed and Variable cost using :
a. High & Low Point method
b. Method of least square
he behaviour of cost.
No. 1
Actual unit sold 2,500
Selling price per unit 200
Variable cost :
DM per unit 20
DL per unit 30
FOH per unit 15
General, admin, selling per unit 15
80
Fixed cost 240,000