1A

2D
3D
4D
5A
6A
7B
8C
9C
10 C
11 B
12 A
13 B
14 A
15 B
16 A
17 A
18 C
19 B
20 A
21 B
22 C
23 C
24 B
25 B
26 D
27 B
28 B

9 BWIP 4000
STARTED 18000
22000

10 BWIP 800 BWIP 800 60% 480

STARTED 2500 STARTED 2200 100% 2200
3300 EWIP 300 30% 90
3300 2770

11 300
4200
4500

4500 100% 4500

 2000 60% 1200
6500 5700

12 BWIP 1000
TRANSFER 6000
total 7000

13/14
actual m cc

BWIP 1000 300 200

TRANSFER 5500 5500 5500
EWIP 500 250 250
7000 6050 5950

15/16 A T M CC
BWIP 13000 2000 4000 7000
Current Period cost 145000 15000 50000 80000
Total cost to account for 158000 17000 54000 87000
CPU 23.8527 2.142857 8.264463 13.44538

17
BWIP 1000 300 200
EUP 9 16
TOTAL 5900 2700 3200

18 M C
BWIP 1000 0 400
STARTED 9000 9000 9000
EWIP 2000 2000 600
TOTAL 21000 11000 10000

19 COST 55000 25000

CPU 5 2.272727

20 Cost last month 80000 55000 25000

Cost this month 1000 0 1000
Fin & Trans 77500 55000 22500

21 Actual M CC
BWIP 3000
Started 8000
Total 11000

BWIP 3000 0 1000

 Sta & Fin 4000 4000 4000
EWIP 4000 4000 2000
Total 11000 8000 7000

22 Cost schedule Total T-in Materials CC

Current Cost 473000 235000 140000 98000
CPU 29.375 17.5 14

BWIP
Cost last month 25000 16000 5000 4000
Cost this month 14000 0 0 14000
Star & Fin 243500 117500 70000 56000
Total cost 282500 133500 75000 74000

23 215500 117500 70000 28000

24 Actual M CC
BWIP 35000
Started 75000
Total 110000

BWIP 35000 10500 21000

Sta & Fin 55000 55000 55000
EWIP 20000 16000 12000
25 Total 110000 81500 88000

Cost schedule Total Mat CC

26/27 Current Period 331000 180000 151000
CPU 3.924498 2.208589 1.715909

28 EWIP 55928.33 35337.42 20590.91