MOH Budget

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

monthly (taka) quarterly

Rent 10000 30000


Utility 1000 3000
Salary 16000 48000

VMOH per unit VMOH per day/ unit produced per day
Fixed MOH 1000
Non Cash Overhead 0

MOH budget 2021


Manufacturing Overhead Budget Quarter 1 Quarter 2
Budget Labour Hour 608 562
VOH Per uit 25.71 25.71
Total VMOH 15631.68 14449.02
Fixed MOH 1000 1000
Total MOH 16631.68 15449.02
Non Cash Overhead 0 0
Cash Disbursed for MOH 16631.68 15449.02

MOH budget 2022


Manufacturing Overhead Budget Quarter 1 Quarter 2
Budget Labour Hour 692 637
VOH Per uit 25.71 25.71
Total VMOH 17791.32 16377.27
Fixed MOH 1000 1000
Total MOH 18791.32 17377.27
Non Cash Overhead 0 0
Cash Disbursed for MOH 18791.32 17377.27
Cost per day
333.33
33.33
533.33

ced per day 25.71 (Garrison, Noreen, Brewe, Mardini, 2003)

Quarter 3 Quarter 4 Total


601 622 2393
25.71 25.71 25.71
15451.71 15991.62 61524.03
1000 1000 1000
16451.71 16991.62 62524.03
0 0 0
16451.71 16991.62 62524.03

Quarter 3 Quarter 4 Total


704 746 2779
25.71 25.71 25.71
18099.84 19179.66 71448.09
1000 1000 1000
19099.84 20179.66 72448.09
0 0 0
19099.84 20179.66 72448.09

You might also like