Вы находитесь на странице: 1из 3

Activities

Overheads
Indirect Labour+Fringe
Computer Systems
Machinery
Maintenance
Energy
TOTAL COST OF O/H

Total

ACTIVITIES
Handling Production Runs
Setup Machines
Parts Administration
Running of Machine

COST

28000
10000
8000
4000
2000
52000

22000
11200
4800
14000
Blue

Sales
Material Costs
Direct Labour
Fringe Benefits
Handling Production Runs
Setup Machines
Parts Administration
Running of Machine
EXPENSES
INCOME
Return on Sales

Handling Production Runs


14000
8000

22000

COST DRIVER
Production Runs
Total Setup Time
Parts Administration
Machine Hours/Unit
Black

75000
25000
10000
4000
7333.333333
4258.555133
1200
7000
58791.88847
16208.11153
22%

60000
20000
8000
3200
7333.333333
1064.638783
1200
5600
46397.97212
13602.02788
23%

Activities
Setup Machines
Parts Administration Running of Machine
11200
2800
2000
8000
4000
2000
11200
4800
14000

COST DRIVER TOTAL


150
526
4
10000
Red

RATE
146.6666667
21.29277567
1200
1.4
Purple

13950
4680
1800
720
5573.333333
4854.752852
1200
1260
20088.08619
-6138.086185
-44%

Total
1650
550
200
80
1760
1022.053232
1200
140
4952.053232
-3302.053232
-200%

150600
50230
20000
8000
22000
11200
4800
14000
130230
20370
14%

Вам также может понравиться