Worksheet Stage 2: Apple Cu

Group: 4

Initial amount of Total demand for

Round Apple harvest Internal transfer price
stock apples

(t) (t) ($) (t)

(A) (B) (C) (D) (E)

1 0 50 21.68 50
2 0 180 10 0
3 180 230 10 0
4 410 70 17 79
5 401 50 20 72
6 379 90 12 95
SUM

Important: There must be a balance between supply of and demand for apples: (G) = (E) + (F) - (C) - (B)

* If the external selling price of apples is negative, '0' should be used as the external selling price.
ksheet Stage 2: Apple Cultivator

Closing inventory Purchase of apples Revenue Costs*

(t) (t) ($) ($)

(I) = 10 * [(E) - (G)] + 200 +

(F) (G) (H) = (D) * (E) (G) * [39 - (6 * (C))^(1/2)]
0 0 1084 700
180 0 0 200
410 0 0 200
401 0 1343 990
379 0 1440 920
374 0 1140 1150

+ (F) - (C) - (B)

g price.
 Profits

($)

(J) = (H) - (I)

384
-200
-200
353
520
-10
847