Download as XLSX, PDF, TXT or read online from Scribd
Download as xlsx, pdf, or txt
You are on page 1/ 3
SP 12.
00 Direct Materials 2.00 Direct Labor 4.00 Contibution Margin 6.00 0.50 FOH 0.80 41,600.00 156,000.00 33,280.00
DM Beg 24,000.00 DM end 22,000.00 41,600.00 Finished Goods, beg 2,000.00 Cost of Goods manufactured 20,500.00 Finished Goods, end 2,500.00 Sales Sales 20,000.00 Direct materials
Budget Sales 20,000*12 240,000.00
Direct Materials 40,000.00 Direct Labor 80,000.00 Contribution Margin 120,000.00 Less Fixed Overhead 20,000*.8 16,000.00 104,000.00
32,800.00
Direct Materials 41,000.00
Direct labor 82,000.00 Factory Overhead 16,400.00 Total Budgeted Costs 139,400.00
20,800.00
Finished Goods, beg 2,000.00 306,000.00
Cost of Goods manufactured 26,000.00 153,000.00 Finished Goods, end 2,500.00 20,800.00 COGS 25,500.00 41,600.00 499,200.00 3,466.67 249,600.00 33,280.00
Sales 41,600.00 Prime Cost (3,466.67 * (2+4)) 20,800.00 Contribution Margin 20,800.00 Fixed Overhead 20,800.00 Net Income - 499,200.00 156,000.00
