esempio: product desks
absorbed on a unit basis
Variabili | ||||
material | 4 | $3.00 | $12.00 | |
lavoro | 4 | $2.00 | $8.00 | |
variabili | $5.00 | |||
Fissi | ||||
fissi | 10,000 | $20,000.00 | $2.00 | |
totale per unit | $27.00 | |||
prezzo vendita | $35.00 | |||
utile per unit | $8.00 | |||
Venduto | ||||
costo venduto | $1.00 | |||
costo fisso | $2,000.00 |
Mese | January | February |
Production | 11,000 | 9,500 |
Sales | 9,000 | 11,500 |
Ricavi | $315,000.00 (9,000 * $35) | $402,500.00 (11,500 * $35) |
Production | ||
materiale | $132,000.00 (11,000 * $12) | $114,000.00 (9,500 * $12) |
lavoro | $88,000.00 (11,000 * $8) | $76,000.00 (9,500 * $8) |
variabile | $55,000.00 (11,000 * $5) | $47,500.00 (9,500 * $5) |
fisso | $22,000.00 (11,000 * $2) | $19,000.00 (9,500 * $2) |
Totale | $297,000.00 | $256,500.00 |
Utile calcolato | $72,000.00 ($8 * 9,000) | $92,000.00 ($8 * 11,500) |
adjustment costi fissi | -2,000.00 ($20,000 - $22,000) | 1,000.00 ($20,000 - $19,000) |
Utile corretto | 74,000.00 | 91,000.00 |
Costi venduto | $11,000.00 | $13,500.00 |
Utile netto | $63,000.00 | $77,500.00 |
esempio:
calcolo overheads in base alla ore
budget production overheads $320,000 | / | ore hours production 80,000 | = | overhead aborption rate $4.00 |
actual hours 78,000 | * | overhead aborption rate $4.00 | = | calculate production overheads $312,00 |
actual production overheads $315,500 | - | calculate production overheads $312,00 | = | + (under-adsorbing) - (over adsorbing) $3,500 |