You are on page 1of 1

Quantity Schedule

WIP, beg,
started in process
TUTBAF
Physical %
C&T
33000
WIP, end
5000
units loss
2000
Total
40000

5000
35000
40000
EUP
100
100
0

%
33000
100
5000 1 / 2
0 1 / 2
38000

EUP
33000
2500
1000
36500

Total
Per EUP
Materials
406000 10.6842 406000/38000
Labor
533000 14.6027 533000/36500
FOH
584000
16 584000/36500
Total
1523000 41.2869

C&T
(33000*41.2869)
WIP, end:
Mat.
(5000@10.6842)
Labor
(2500@14.6027)
FOH
(2500@16)
TCAAF

1362467.7
53421
36506.75
40000

129927.75
1492395.5

You might also like