成本核算实例(1)

  • 格式:xls
  • 大小:1.20 MB
  • 文档页数:299

0.00% 3.04% 2.42% 2.92% 32.25% 31.00% 29.59% 30.08%
0 2,846 546 3,392 513 291 750 70
0 0 0 0 8,736 5,810 9,702 780
0 10,448 2,010 12,458 1,896 1,077 2,769 257
FA01125 FA01125 FA01125 FA03125 FA10100 FA10101 FA03125 FA10101 FA04123 FA04123 FA04123 FA04123 FA04123 FA06054 FA09057 FA10101 FA20045 FA06054 FA09057 FA10101 FA20045 FA06054 FA09057 FA10101 FA20045 FA10104 FV04148 FW10072
第 1 页,共 299 页
東莞維信五金塑膠制品有限公司
----產品銷售損益分析表
部門:產二部
客戶名稱 批號 型號 类别 銷售收入 數量 單價(USD) 74.00 74.00 74.00 178.80 68.00 106.00 178.80 106.00 46.80 46.80 46.80 46.80 46.80 34.00 24.80 106.00 123.20 34.00 24.80 106.00 123.20 34.00 24.80 106.00 123.20 转一部未出 转一部未出 转一部未出 0 232.00 56.00 111.20 174.40 66.40 58.40 11,600 2,800 14,400 3,558 2,442 4,382 350 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 金額(USD) 7,030 7,030 7,030 4,291 2,380 1,590 4,291 6,890 9,079 9,079 9,079 9,079 9,079 170 1,314 1,272 8,870 170 1,314 1,696 8,870 170 1,314 1,696 8,870 匯率 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 金額(RMB) 56,667 56,667 56,667 34,591 19,185 12,817 34,591 55,539 73,186 73,186 73,186 73,186 73,186 1,370 10,595 10,253 71,503 1,370 10,595 13,671 71,503 1,370 10,595 13,671 71,503 直接材料 26,220 26,220 26,220 14,304 10,115 7,350 14,304 31,850 37,389 37,389 37,389 37,389 37,389 707 4,982 5,880 35,424 707 4,982 7,840 35,424 707 4,982 7,840 35,424 % 46.27% 46.27% 46.27% 41.35% 52.72% 57.35% 41.35% 57.35% 51.09% 51.09% 51.09% 51.09% 51.09% 51.63% 47.02% 57.35% 49.54% 51.63% 47.02% 57.35% 49.54% 51.63% 47.02% 57.35% 49.54% 49.81% 间接材料 4,156 4,156 4,156 2,935 1,748 731 2,935 3,168 8,824 8,824 8,824 8,824 8,824 68 450 585 4,598 68 450 780 4,598 68 450 780 4,598 % 7.33% 7.33% 7.33% 8.49% 9.11% 5.70% 8.49% 5.70% 12.06% 12.06% 12.06% 12.06% 12.06% 5.00% 4.25% 5.70% 6.43% 5.00% 4.25% 5.70% 6.43% 5.00% 4.25% 5.70% 6.43% 8.73% 人工 3,558 3,558 3,558 2,409 1,032 748 2,409 3,241 6,863 6,863 6,863 6,863 6,863 116 728 598 3,314 116 728 798 3,314 116 728 798 3,314
488,429
85,602
69,501
69,501
-
219,114
60 306 80
446
FV02074 SUNLOOM FV06074 SUNLOOM FP01894 FP02894 FP04136 FP06053
SUNLOOM SUNLOOM SUNLOOM SUNLOOM
50 50
100
0 44,286 14,950 59,236 11,584 9,352 15,972 1,320
0.00% 11.17% 8.91% 10.73% 6.61% 5.47% 7.84% 9.09%
32 14 66 6
核准:
பைடு நூலகம்
审核:
制表:刘德佳
第 2 页,共 299 页
東莞維信五金塑膠制品有限公司
----產品銷售損益分析表
部門:產二部
客戶名稱 批號 型號 类别 銷售收入 數量 單價(USD) 金額(USD) 1,344 1,064 1,944 187 230 2,640 3,168 1,176 1,680 560 1,560 720 600 2,080 4,670 664 1,920 3,336 3,320 960 960 2,880 匯率 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 8.0608 127,232 104.80 52.00 2,620 15,912 8.0608 8.0608 金額(RMB) 10,834 8,577 15,670 1,509 1,857 21,281 25,537 9,480 13,542 4,514 12,575 5,804 4,836 16,766 37,647 5,352 15,477 26,891 26,762 7,738 7,738 23,215 直接材料 4,480 3,514 6,660 596 702 6,095 8,243 742 5,740 1,634 3,989 1,767 330 5,660 15,204 2,420 5,224 10,860 12,100 3,200 3,200 9,520 % 41.35% 40.97% 42.50% 39.50% 37.80% 28.64% 32.28% 7.83% 42.39% 36.19% 31.72% 30.44% 6.83% 33.76% 40.39% 45.21% 33.76% 40.39% 45.21% 41.35% 41.35% 41.01% 38.48% 43.34% 70.46% 69.32% 58.40% 40.60% 51.98% 62.89% 72.56% 45.93% 47.66% 0.00% 47.58% 61.92% 28.66% 间接材料 233 596 0 0 18 754 157 34 241 56 5 105 0 16 367 55 359 262 275 166 166 517 % 2.15% 6.95% 0.00% 0.00% 0.96% 3.54% 0.62% 0.36% 1.78% 1.24% 0.04% 1.82% 0.00% 0.10% 0.98% 1.03% 2.32% 0.98% 1.03% 2.15% 2.15% 2.23% 1.29% 16.19% 5.68% 8.43% 11.00% 3.20% 4.41% 2.65% 3.22% 3.87% 6.00% 0.00% 4.00% 11.27% 6.30% 人工 1,578 1,326 2,560 211 391 8,207 10,976 3,363 7,370 1,669 3,523 1,776 1,746 10,699 12,140 1,584 4,337 8,671 7,918 1,127 1,127 6,424
FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM FEILOOM SUNLOOM FEILOOM
0.00% 47.36% 66.24% 51.03% 40.39% 47.52% 45.21% 46.73%
0 1,739 1,153 2,892 280 5 363 0
0.00% 1.86% 5.11% 2.49% 0.98% 0.03% 1.03% 0.00%
0 2,846 546 3,392 9,249 6,101 10,452 850
95 95 95 24 35 15 24 65 194 194 194 194 194 5 53 12 72 5 53 16 72 5 53 16 72