Product L S

Sell Price 10.9 6.6

Wages 4.5 1.5
Yarn Cost 5.5 4.5
Contribution 0.9 0.6
Production Rate 0.2 0.083333
40 Y 0.06 0.1
60 Y 0.04 0
Quantity 6666.667 20000

Total Loom Days 3000 3000

Total 60 Y 266.6667 480
Total 40 Y 2400 2400
Demand for L 11000
Demand for S 22000
Total Contribution 18000
 Assets Liabilities
Cash 345000 Account Pay 50000 Cash 345000
Account Rec 75000
Inventory 35000
Furniture 117000

Equity
Paid Up Capital 500000
Retained Earnings 22000
Total Asset 572000 Toal L&E 572000

Revenue 500000
Cost of Goods 315000
Other Exp 100000
Wage Expense 30000
Rent Expense 30000
Furniture Exp 3000
Earnings 22000