A company is currently running at 50% capacity and produces 5,000 units at a cost of Rs. 90 per unit as per the given following details:

Rs

Material

50

Labour

15

Factory Overheads [Rs. 6 fixed]

15

Administrative Overheads [Rs. 5 variable]

10

Current Selling Price

100

At 60% Working Capacity, the Material Cost per unit increases by 2% and the Selling Price per unit falls by 2%.

At 80% Working Capacity, the Material Cost per unit increases by 5% and the Selling Price per unit falls by 5%.

Estimate the Profits of the factory at 50%, 60% and 80% Working Capacity and offer your comments.