Variable Cost Amount (Rs.) Fixed Cost Amount (Rs.) Electricity Charges 10,560.00 License Fee 20,900.00 Printing & Stationery 32,498.00 IOCL Charges(Automation ) 1,75,335.00 Repair & Maintenance 2,05,800.00 CSR 60,750.00 Staff Salary 13,80,500.00 Solar Panel Expenses 1,56,420.00 Staff welfare 1,05,640.00 Audit Fees 25,000.00 Loading Charges 2,32,500.00 Accounting Charges 84,000.00 Test & Laboratory Expenses 48,435.38 Bank Charges 19,351.20 Travelling & Conveyance 1,50,600.00 Bank Interest 1,87,460.25 Telephone Expenses 35,610.00 General Expenses 49,650.00 Mess Expenses 54,890.23 Vehicle Insurance 2,76,520.00 Uniform Expenses 26,540.00 Total 22,83,573.61 Total 10,55,386.45 Total Cost= Variable Cost + Fixed Cost = 22,83,573.61+10,55,386.45 = 33,38,960.06 Cost Analysis