_ Work & 4 Tk Details $. j aft TR Te OPening -matercials td Add. Materiah Purchayed 32,000 Freight Snwartd a @ GAp00 . ¢ JO, 52,000 | tern cloning smateriabs | | iS 00,000 Row material wred | @.52,000 | 238,000 50,000 28,000 ANE Cos} \1,40,000 \6,000 mexey 42,000 ; 22,000 | On plant and Machi.) 28.400 | | © Furcni}urce, 2 A0a | 30,00 Charges | | 48,000 | | G4000 | “a Fackouy cost | \ A@idlac | wolkilae Taal. — TAsissinei) Setting and adminis ot tale Overhead ¢ Freight our ward ne Soli ar salonies ond Comm Salonies ae +o adminishtative a mavelling €xPene 12 .A00 \ so Bae < 24,000 ene mal Rent me” ne paler AG.o00 prones office G400 4 ——~ | a A400 ooh cos} Aw Aq 200 S i 200 oti 45 AT? Sales 20,62 S82. as% on ales Bon tt provid 25 fo u et. 45 4.00 wf 25x10 a9 = 93.38" 200% 33. 38) = 3,'9,682ay Fixed cosh Wolk) © “Usa comteabudion = _3,00,000 \ 20 = \5000 uM % unt selling Price ol BE ay = BEP unit) =A\SO00% Go =~ 900,000 @ Conibution Nargyn o+ BED * = Ay FeSA BEP (usr) % Lond = \§000 20 | = 3,00,000 \ | | Soles unit Ocean ol ome Protil ‘ med cos: a Per wont@ 10% seling Pulc]e ic reduced we Sel\\ \ me Polos A3,00,000 (A, 50,000 48 50,000 _ dovibotion MSH {100 salen “ Peotit Vdume Rao = © pweduce 10% by SrmcLCOO Re atc o 43,540,000 = 28°lo p = Hed cont | PV wakio \ 00,000 2$% 10,42 ARS