3.3 Allocation of direct expenses on the basis of weighted revenue

Other Expense

Amount (Tk)

Outdoor

Seat rent

Operation theater charge

General

VIP

Doctor’s salary

606000

224220

121200

133320

127260

Employees salary

37400

13838

7480

8228

7854

Manager’s salary

60000

22200

12000

13200

12600

Emergency medicine

110000

46700

22000

24200

23100

Total

813400

306958

162680

178948

170814

3.4 Allocation of total cost to the seat rent

 Particulars

General bed

VIP bed

Overhead expenses

113564

124920

Direct expense

162680

178948

Total

276244

303868

3.5 Calculation of cost per seat per day

 

For general bed,

 

Cost per seat per day= [100% - 30%= 70%] = 87.70

 

 

3.6.a Calculation of profit per seat in general bed:

 

                                      Seat rent = 150

                          Less:    Cost per seat = 87.70

                                      Profit per seat = 62.3

 

So profit from general bed = 62.3

 Percentage of profit from general bed = 41.53%

 

 

For VIP bed,

                

           Cost per seat per day= [100% - 50% = 50%]

                                             = 405

 

3.6.b Calculation of profit per seat for VIP bed:

 

                                      Seat rent = 700

                             Less: Cost per seat = 405

Profit per seat = 295

 

So profit from VIP bed = 295

Percentage of profit from VIP bed = 42.14%

 

 

3.7 Total cost allocation in per seat in a view

Particulars

Overhead expenses

Direct expenses

Total expenses

Per seat per day expense

Seat rent

Profit

%

General bed

113564

162680

276244

87.7

 

150

62.3

 

41.53%

 

VIP

bed

124920

178948

303868

405

 

700

295

 

42.14%

 

 

Calculation of Profit margin

Category

Total Expense

Revenue

Profit

Percentage

Out door

 

538191

864000

325809

37.71%

Operation Theater charge

337050

500000

162950

32.59%

Workings:

  

Calculation of total expense for out door =

 

                   Overhead expense + Direct expense

                  = 231233 + 306958

                  =538191

 

 Calculation of profit margin = 37.71%

   

Calculation of total expense for operation theater charge =

 

                                    Overhead expense + Direct expense

                                = 166242 + 170814

                                = 337056

 

Calculation of profit margin = 32.59%