MAC Session5

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

Valves Pumps Flow Controller Total

Production Units 7500 12500 4000 24000


Selling Price $86.00 $87.00 $105.00
Revenue $645,000.00 $1,087,500.00 $420,000.00 $2,152,500.00

Overhead Costs
Machine exp $112,500.00 $187,500.00 $36,000.00 $336,000.00
Setup labor $8,421.05 $10,526.32 $21,052.63 $40,000.00
Used 9/19
Rec & Prod Cont $37,894.74 $47,368.42 $94,736.84 $180,000.00
Engineering $20,000.00 $30,000.00 $50,000.00 $100,000.00
Pack & Shipping $5,000.00 $35,000.00 $110,000.00 $150,000.00
Total $183,815.79 $310,394.74 $311,789.47 $806,000.00
Cost per unit $24.51 $24.83 $77.95 $33.58

Direct Cost
Labour Cost $75,000.00 $156,250.00 $40,000.00 $271,250.00
Material Cost $120,000.00 $250,000.00 $88,000.00 $458,000.00
Total $195,000.00 $406,250.00 $128,000.00 $729,250.00
Cost per unit $26.00 $32.50 $32.00 $30.39

Total Cost $378,815.79 $716,644.74 $439,789.47 $1,535,250.00


cost per unit $50.51 $57.33 $109.95 $63.97

Profit per unit $35.49 $29.67 -$4.95

Gross Margin 41.27% 34.10% -4.71% 28.68%

You might also like

pFad - Phonifier reborn

Pfad - The Proxy pFad of © 2024 Garber Painting. All rights reserved.

Note: This service is not intended for secure transactions such as banking, social media, email, or purchasing. Use at your own risk. We assume no liability whatsoever for broken pages.


Alternative Proxies:

Alternative Proxy

pFad Proxy

pFad v3 Proxy

pFad v4 Proxy