Professional Documents
Culture Documents
Montly Statement
Montly Statement
Montly Statement
OPERATING INCOME
TURNOVER Q(2) PV(3) T(2*3)
Market sales Boat A 187 2700 504900
Market sales Boat B 150 6000 900000
Market sales Boat C 23 12500 287500
Cash subcontract Boat A 0 0 0
Cash subcontract Boat B 0 0 0
Cash subcontract Boat C 0 0 0
Cash sales Plastic 0 0 0
Cash sales Wood 0 0 0
TOTAL (a) 1692400
OPERATING EXPENSES
VARIATION IN MATERIALS
SI(2) STOCK
SF(3) Var.(2-3)
Plastic 0 0 0
Wood 0 0 0
TOTAL (f) 0
FINISHED PRODUCTS
Q(2)
PURCHASES
PU(3) T(2*3)
Boat A 200 1500 300000
Boat B 150 3000 450000
Boat C 0 6000 0
TOTAL (g) 750000
OPERATING EXPENSES
Variable costs
Q (1)
machineQhours
MH/B(2) CU(3) T(1*2*3)
Moulding Boat A 0 0 0 0
Moulding Boat B 0 0 0 0
Moulding Boat C 0 0 0 0
Finishing Boat A 0 0 0 0
Finishing Boat B 0 0 0 0
Finishing Boat C 0 0 0 0
Fixed maintenance expenses
Q(2) CU(3) T(2*3)
Moulding 0 0 0
Finishing 0 0 0
Advertising
Boat A 6000
Boat B 25000
Boat C 30000
Variable expenses SalesTurnover
force net of tax(2)
-3% T(2*3)/100
Boat A 504900 10 50490
Boat B 900000 10 90000
Boat C 287500 10 28750
Costs representative Q(2) CU(3) T(2*3)
Fixed costs representatives 25 6000 150000
Severance costs representatives
Administrative fixed charges 25000
Provision of services 9000
Other operating costs 0
TOTAL (h) 414240
INTEREST INCOME
M(2) -3% I(2*3/1200)
Loan or placement interest
Other capital gains 0
TOTAL INTEREST INCOME (l) 0
INTEREST AND FEES
Loan interest at ST 83333.33 8 555.56
Loan interest to M< 700000 6 3500
Negotiated loan interest 700000 8 4666.67
Overdraft charges 308100 15 3851.25
Other interest and fees 0
TOTAL INTEREST AND FEES (m) 12573.47
Licence accorded to
IUT GEA
LE HAVRE