Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 3

Cost Center # / Cost Center Name /

D/C Costing Relevant Expenses


Cost Element # Cost Element Name

Transaction: KA01, KA06, KS01 KP06 (Planned) FB50 (Actual)


D/C 2-5000 Cooking Machine Cost CenterAnnual Expenses Monthly ExpensesMonthly Expenses
Debit 420000 Direct wages 3,125,000 € 260,417 € 210,526 €
Debit 481000 Depreciation 15,000,000 € 1,250,000 € 1,250,000 €
Debit 416200 Energy costs 1,000,000 € 83,333 € 83,333 €
Debit 683000 M&M costs 7,500,000 € 625,000 € 625,000 €
Credit 682000 Machine hour costs 26,625,000 € 2,218,750 € 2,168,860 €

D/C 2-6000 Bleaching Machine Cost CenteAnnual Expenses Monthly ExpensesMonthly Expenses
Debit 420000 Direct wages 1,562,500 € 130,208 €
Debit 481000 Depreciation 5,000,000 € 416,667 € 416,667 €
Debit 416200 Energy costs 400,000 € 33,333 €
Debit 683000 M&M costs 4,500,000 € 375,000 €
Credit 682000 Machine hour costs 11,462,500 € 955,208 € 416,667 €

D/C 2-7000 Baling Machine Cost Center Annual Expenses Monthly ExpensesMonthly Expenses
Debit 420000 Direct wages 312,500 € 26,042 €
Debit 481000 Depreciation 1,000,000 € 83,333 € 83,333 €
Debit 416200 Energy costs 100,000 € 8,333 €
Debit 683000 M&M costs 3,000,000 € 250,000 €
Credit 682000 Machine hour costs 4,412,500 € 367,708 € 83,333 €

D/C 2-8000 Direct Wages Cost Center Annual Expenses Monthly ExpensesMonthly Expenses
Debit 420000 Direct wages 5,000,000 € 416,667 € 400,000 €
Credit 420000 Direct wages 5,000,000 € 416,667 € 400,000 €

D/C 2-4000 Maintenance & Management Annual Expenses Monthly ExpensesMonthly Expenses
Debit 430000 Salaries 5,000,000 € 416,667 € 416,667 €
Debit 451000 Building maintenance 5,000,000 € 416,667 € 416,667 €
Debit 466000 Insurance 5,000,000 € 416,667 € 416,667 €
Credit 683000 M&M costs 15,000,000 € 1,250,000 € 1,250,001 €

D/C 2-9000 Energy Cost Center Annual Expenses Monthly ExpensesMonthly Expenses
Debit 416200 Energy costs 1,500,000 € 125,000 € 125,000 €
Credit 416200 Energy costs 1,500,000 € 125,000 € 125,000 €

D/C 2-3000 Admin Overhead Cost Center Annual Expenses Monthly ExpensesMonthly Expenses
Debit 476500 Other admin expenses 500,000 € 41,667 € 41,667 €
Credit 684000 Admin costs 500,000 € 41,667 € 41,667 €

Material Number
RAW001
RAW002
RAW003
BY001
50065990
Allocations Activity Type (planned costs)

Dist: KP46 -> KSV7 -> KSVBDist: KB31N -> KSV1 -> K KL01 -> KP26 KSS4 -> KSPI
SKFs / Fixed (planned) SKFs / Fixed (actual) Activity Type & Quantit Activity Price / Hour
LABOR: 5,000 h/month LABOR: 4,000 h/month

ENER: 1,666,667 kWh/monthENER: 1,666,667 kWh/month


Fixed %: 50% Fixed %: 50%
MACHN: 720 h/month 3,081.60 €

SKFs / Fixed (planned) SKFs / Fixed (actual) Activity Type & Quantit Activity Price / Hour
LABOR: 2,500 h/month LABOR: 3,000 h/month

ENER: 666,667 kWh/month ENER: 666,667 kWh/month


Fixed %: 30% Fixed %: 30%
MACHN: 720 h/month 1,326.68 €

SKFs / Fixed (planned) SKFs / Fixed (actual) Activity Type & Quantit Activity Price / Hour
LABOR: 500 h/month LABOR: 600 h/month

ENER: 166,667 kWh/month ENER: 166,667 kWh/month


Fixed %: 20% Fixed %: 20%
MACHN: 720 h/month 510.71 €

SKFs / Fixed (planned) SKFs / Fixed (actual) Activity Type & Quantit Activity Price / Hour

LABOR LABOR

SKFs / Fixed (planned) SKFs / Fixed (actual) Activity Type & Quantit Activity Price / Hour

Fixed percentage Fixed percentage

SKFs / Fixed (planned) SKFs / Fixed (actual) Activity Type & Quantit Activity Price / Hour

ENER ENER

SKFs / Fixed (planned) SKFs / Fixed (actual) Activity Type & Quantit Activity Price / Hour

Costing Sheet: CO02

Material Name UoM Standard Price Pur. Info Rec. Price


SULFURIC ACID KG 0.90 € 0.95 €
EUCALYPTUS GRANDIS M3 84.00 € 85.00 €
CAUSTIC SODA KG 1.00 € 1.00 €
BLACK LIQUOR KG 2.50 € -
EUCALYPTUS PULP T 350.00 € -
BOM / Master Recipe (planned costs)

CS01 -> C201 CK40N


Planned Quantity Planned Costs

1.75 5,392.80 €

Planned Quantity Planned Costs

1.75 2,321.69 €

Planned Quantity Planned Costs

1.75 893.74 €

Planned Quantity Planned Costs

Planned Quantity Planned Costs

Planned Quantity Planned Costs

Planned Quantity Planned Costs

344.33 €

BOM Quantity Stand. cost est.


1200 KG 1,140 €
300 KG 25,500 €
1200 1,200 €
-700 KG -1,750 €
100 T 34,698.22 €

You might also like