Professional Documents
Culture Documents
Nhóm 6 - CTy Thanh Bình
Nhóm 6 - CTy Thanh Bình
NGÂN SÁCH BÁO CÁO KẾT QUẢ HOẠT ĐỘNG KINH DOANH
Đơn vị: nghìn đồng
Chi phí sản xuất cho một đơn vị sản phẩ Số lượng Chi phí
NVL trực tiếp
NVL A 15 4.9
NVL B 3 11.5
NC trực tiếp 3.5 15
Chi phí SXC 3.5 9.571
Tổng chi phí sản xuất
5,800,000
49,000,000
9,000,000 90,000,000
72,000,000 12,000,000 120,000,000
45,000,000 90,000,000 135,000,000
72,000,000 72,000,000
126,000,000 174,000,000 471,800,000
15 15 15
8,400,000 10,350,000 30,000,000
2,070,000.0 1,400,000 1,400,000.0
1,680,000 2,070,000 1,400,000
8,790,000 9,680,000 30,000,000
4.9 4.9 4.9
43,071,000 47,432,000 147,000,000
10,578,000
23,569,000
9,878,400.0 32,928,000
30,149,700.0 12,921,300 43,071,000
33,202,400 33,202,400
40,028,100 46,123,700 143,348,400
3 3 3
1,680,000 2,070,000 6,000,000
310,500 200,000 200,000
252,000 310,500 200,000
1,738,500 1,959,500 6,000,000
11.5 11.5 11.5
19,992,750 22,534,250 69,000,000
10,079,000
11,258,500
7,607,250 15,214,500
9,996,375 9,996,375 19,992,750
11,267,125 11,267,125
17,603,625 9,996,375 56,544,750
57,631,725 56,120,075 199,893,150
57,631,72556,120,075 199,893,150
29,400,00036,225,000 105,000,000
18,370,00022,530,000 65,800,000
16,400,00026,000,000 65,600,000
500,000 - 500,000
- - 1,440,000
300,000 500,000 800,000
280,000 280,000
300,000 200,000 500,000
122,901,725 141,855,075 439,813,150
10,391,925 42,536,850 32,536,850
10,000,000
10,000,000 10,000,000
1,200,000 1,200,000
10,391,925 31,336,850 31,336,850
nghìn đồng
Total
73.5
34.5
52.5
33.5
194