Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 4

1st method

Paramol Ibuparra
Per B 20 B Per B 45 B
Material cost 3600 72000 5760 259200
Run Labour Cost 1200 24000 1800 81000
Overhead Cost 2823 56461 4235 190556
total 7623 152461 11795 530756
sales 9000 180000 14400 648000
profit 27539 117244
profit % 15.29944 18.09321

2nd method

Paramol Ibuparra
Per B 20 B Per B 45 B
Material cost 3600 72000 5760 259200
Run Labour Cost 1200 24000 1800 81000
Setup Cost 500 10000 700 31500
storekeeeper's Salary 131 2631 210.24 9471
Supervisior Salary 225.48 4510 338 15221
Other Overheads 2219 44387 4161 187257
total 7878 157528 12970 583649
Sales 9000 180000 14400 648000
profit 1124 22472 1430 64351
pr % 12.48889 12.48444 9.930556 9.93071

ABC

Paramol Ibuparra
Per B 20 B Per B 45 B
Material cost 3600 72000 5760 259200
Run Labour Cost 1200 24000 1800 81000
Setup Cost 500 10000 700 31500
store Keeper (80) 80 1600 100 4500
Store Keeper(20) 36 724 36 1629
dd
Acelofen Plus total
Per B 60 B
4800 288000 619200
2250 135000 240000
5293 317593 564610
12343 740593 1423810
12000 720000 1548000
20593 124190
2.78061

Acelofen Plus total


Per B 60 B
4800 288000 619200
2250 135000 240000
400 24000 65500
175 10523 22625
423 25369 45100
3329 199741 431385
11377 682633 1423810
12000 720000 1548000
621 37367 124190
5.175 5.189861 8.02261

Acelofen Plus total


Per B 60 B
4800 288000 619200
2250 135000 240000
400 24000 65500
200 12000 18100
36 2172 4525

You might also like