Professional Documents
Culture Documents
Chapter 6 & 7 Exercises Excel
Chapter 6 & 7 Exercises Excel
8 Average VC/UNIT
MU-LU 20000-2000 18000
= 90000+18000
20-4
= 90000+18000
6
= 117000
6
= 19500
A. FC = 90000 = 90000 = 30000
SP/VARIABLE COST 10 _7 3
5990
110000 = 5X
140000 = 5X
X= 28000 UNITS
SALES 72500
C.O.G.S
Direct material 8000
Direct labor 5000
VMOH 1360
FMOH 12100-26460
GROSS PROFIT 46040
OPERATING EXPENSES
USGA 11500
FSGA 6400-7900
Net Income 28140
CM I/S
SALES 72500
(VC)
Direct material 8000
Direct labor 5000
VMOH 1360
11500-25800
GROSS PROFIT 46640
OPERATING EXPENSE 12100
6400-18500
NET INCOME $ 28,140.00