Illustration – Activity Based Costing
Exhibit 3 Activity-Based Costing Products Profitability Report
Particulars Blue Pens
Black
Pens
Red Pens
Purple
Pens
Total
Sales revenues 11,25,000 9,00,000 2,09,250 24,750 22,59,000
Material cost 3,75,000 3,00,000 70,200 8,250 7,53,450
Direct labour cost 1,50,000 1,20,000 27,000 3,000 3,00,000
Overheads:
50% fringe benefit on direct
labour
60,000 48,000 10,800 1,200 1,20,000
Handle production runs 1,15,500 1,07,250 82,500 24,750 3,30,000
Setup machines 58,800 32,760 58,800 17.640 1,68,000
Support products 18,000 18,000 18,000 18,000 72,000
Run machines 1,05,000 84,000 18,900 2,100 2,10,000
Total 3,57,300 2,90,010 1,89,000 63,690 9,00,000
Operating income 2,42,700 1,89,990 (76,950) (50,190) 3,05,500
Return on sales(%) 21.7 21.1 (36.8) (202.8) 13.5