Solution

You might also like

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

SOLUTION

Sales 1500
Less: Variable Cost
Direct 418
Material
Direct Labor 200 (618)
Contribution Margin 882

SALES BUDGET

April May June Total


Produ
Qt Pric Amou Qt Pric Amou Qt Pric Amoun Pric Amoun
ct Qty
y e nt y e nt y e t e t
A 50 150 75000 60 150 90000 80 150 120000 190 150 285000
0 0 0 0 0 0 0 0 0 0 0 0

April May June Total


No. of units to be sold 500 600 800 1900
Add closing Finish goods stock 300 200 100 100
Unit of goods available for sale 800 800 900 2000
Less opening stock (500) (300) (200) (500)

No of units to be manufacture 300 500 700 1500

You might also like