Document 5D3YdNE4MYV2JxVMNJOJyqQe5
`#
.' i
A
CM CM
v9 >V** ^ ^^ O ^ft '" n*
Trade Name; Slat Tone
Category; Interior Flat Wall Paint
Color;
White
'lumber; 15185
duality; First
Actual - March, 19k2
Pigments
'-"r
61.2$
.
Lithopone
Zinc Sulphide
Calcium Carbonate
Altaiinum Stearate
Cglcium Linoleate Base
Tield in I-bs. Gallons Unit Cost
Total Cost
1(01 11.23' $.Qkk per . Lb. H7.6U
267 8.01 .082 K 21.39
122 5.k9 - .010 II
1.22
k .kk .21(1 II
.96
2k 2.96
.100 If & ^ 21|0
T ehicle
V
I
38.8$
Special Vehicle for Flat
. Wall Paint 88
Mixing Varnish
Ik
Treated Linseed Oil Zinol
31 16
Enamel Solvent 3
112
Mineral Spirits
163
Resinate Oil Driers
30
12.00 10.00
k.oo
2.00 16.00 26.00
k.00
.689 per Gal.
.776 If
1.003
If
.660 " It
.079 " It *093 II
.k53 " if
8.27 7.76
luOl
1.32 1.26
2. h2
1.81
Calculated Yield:
1,337 102.13
;
Manufacturing Loss 2,1$
2.13
Actual Yield
100.00
370.96
Replacement' - March 31,
~~9k2
Total
Unit Cost
Cost
O pC *O
3.0kk per Lb
II tt
.010 II It .2la II It .100 n 11
317.6k 22.k3 1.22/' .96 2.k0
.770 .820
1.185 .660 .079 .093 .1(80
her Gal.
It It It II It II It It II . 1! It tt
9.2k 8.20
k.7k/ 1.32 1.26 2.k2 1.92
373.75
Cost Analysis
,
Material Cost Per Gallon
.
0 .71
"
Direct Labor and Expense Per Gallon :
.02
Factoiy Overhead Fer Gallon
'
.06 '
Sulk Cost Per Gallon
,"
_
Complete Package Cost (l's) F--r Gallon (Container, Fills
.79
filling, Packaging, etc.)
.22
;'aci~iy Cost in One Gallon Cans - Per Gallon LCL
li'.Q'I... CL'
(A) To A Company owned or controlled unit
1.62
(B) To an Independent -Wholesaler' '
1.62
(C) Ry Company owned or controlled Outlet to
1.5k 1.5k
_ Retail Customer 2.65
"-
(D) To an. Independent Dealer -4560 and up
annually
1.62
l.5k
(-} To an Independent "`ealer - up tr^CO
1 .7k w .02
. .06
.85 . 0 ^ ; U-
.22 pl.Ok.
'r -
ij.cr.j name* Flat Tone-
Category* Interior* Flat Wall Paint
Colors
White
Number* 15185
Quality: First
Pigment* Vehicle
61.2* Lithopone Zinc Sulphide Calcium Carbonate Aluminum Stearate Calcium Linoleate Base
Yield in I.bs. Gallons
1*01 267
11.23 8.01
m
122 5.1*9 *rir
h .1*1*
21* 2.96
38.8*
Special Vehicle for Elat
. Wall Paint 88
Mixing Varnish
71*
Treated linseed Oil
31
Zinol
16
Enamel Solvent 3
112
Mineral Spirits
168
Uesinate Oil Driers
30
12.00 10.00
li.00 2.00 16.00 26,00 1*.00
:ms
. //?/
. *ni
,6ir>^ .tin .ini
.Mir
Calculated Yield Manufacturing Loss 2.1$ Actual Yield
1,337
102,13 2.13
100.00
Cost Analysis
Material Cost Per Gallon
Direct Labor and Expense Per Gallon
Faotoxy Overhead Per Gallon
`
Bulk Cost Per Gallon
.
Complete Package Coat (l*s) Pei* Gallon (Container, Plus
'"
filling. Packaging, etc.)
.22
Factory Cost in One Gallon Cans - Per Gallon
w.
85' To A Company owned or controlled unit
To an Independent Wholesaler
(c) Ey Company owned or controlled outlet to
LCL
1.62 1.62
v .a
U51* 1.5U
. Retail Customer 2.65
(D) To an. independent Dealer -$500 and up
1--
annually
(E) To an Independent Dealer - up to$!?00
1.62
1.5U
annually
1.71
M