Case 2

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 5

Month Sales Purchases

April 72,000 42,000 $


May 66,000 48,000
June 60,000 36,000
July 78,000 54,000
August 66,000 60,000

Month Collection disbursment


April 50400
May 60600 41160
June 61680 47040
July 72540 35280
August 67200 52920 1,080

UNITES SOLD PRICE SALES RAW MATERIAL RAW MATERIAL PRICE


April 10,000 50 500000 10 0.5
May 12,000 50 600000 10 0.5
June 15,000 50 750000 10 0.5
RAW MATERIAL COST BP RAW MATERIALINVENTORY EP RAW MATERIALINVENTORY
61000 2000 2400
73800 15000
67500 0
EP RAW MATERIALINVENTORY COST IRECT LABOUDL RATE DL COST
1200 1.5 20 300000
7500 1.5 20 360000
1.5 20 450000
FINISHED GOODS INVENTORY
2400
3000
0
Product Units Price Budjet
Light coil 61,000 310 18910000 $
Heavy coil 41,000 410 16810000

Amount Used per Unit Tota


Raww MateriLight Coil Heavy Coil
Sheet metal 4 5 lb.
Copper wire 2 3 lb.
Platform 1 unit

total total
Sheet metal 244000 205000
Copper wire 122000 123000 4
Platform 41000

You might also like