Professional Documents
Culture Documents
OPERATING INCOME
TURNOVER Q(2) PV(3) T(2*3)
Market sales Boat A 45 2700 121500
Market sales Boat B 19 6500 123500
Market sales Boat C 12 13000 156000
Cash subcontract Boat A 0 0 0
Cash subcontract Boat B 0 0 0
Cash subcontract Boat C 0 0 0
Cash sales Plastic 0 0 0
Cash sales Wood 0 0 0
TOTAL (a) 401000
OPERATING EXPENSES
VARIATION IN MATERIALS
SI(2) STOCK
SF(3) Var.(2-3)
Plastic 0 0 0
Wood 0 0 0
TOTAL (f) 0
FINISHED PRODUCTS
Q(2)
PURCHASES
PU(3) T(2*3)
Boat A 40 1500 60000
Boat B 80 3000 240000
Boat C 50 6000 300000
TOTAL (g) 600000
OPERATING EXPENSES
Variable costs
Q (1)
machineQhours
MH/B(2) CU(3) T(1*2*3)
Moulding Boat A 0 0 0 0
Moulding Boat B 0 0 0 0
Moulding Boat C 0 0 0 0
Finishing Boat A 0 0 0 0
Finishing Boat B 0 0 0 0
Finishing Boat C 0 0 0 0
Fixed maintenance expenses
Q(2) CU(3) T(2*3)
Moulding 0 0 0
Finishing 0 0 0
Advertising
Boat A 3000
Boat B 20000
Boat C 14000
Variable expenses SalesTurnover
force net of tax(2)
-3% T(2*3)/100
Boat A 121500 10 12150
Boat B 123500 10 12350
Boat C 156000 10 15600
Costs representative Q(2) CU(3) T(2*3)
Fixed costs representatives 14 6000 84000
Severance costs representatives
Administrative fixed charges 25000
Provision of services 0
Other operating costs 0
TOTAL (h) 186100
INTEREST INCOME
M(2) -3% I(2*3/1200)
Loan or placement interest
Other capital gains 0
TOTAL INTEREST INCOME (l) 0
INTEREST AND FEES
Loan interest at ST 100000 8 666.67
Loan interest to M<766666.67 6 3833.33
Negotiated loan interest
Overdraft charges
Other interest and fees 0
TOTAL INTEREST AND FEES (m) 4500
Licence accorded to
IUT GEA
LE HAVRE