Document NE1K5JLZ8p0xKxp18MqJqZ4BR

Trade Nanei Seal Lustre . Category* Interior Seal Gloss Feint Colon White Number* 16270 Qualityt first Actual - March, I9li2 Pi;pent 61.9* Lithopooe Titanium Diomids Aluoinun Stearate Lbs. 781* 138 3 yield in Gallons Unit Cost Total Cost 21.95 ti.2o .33 $.01*1* per Lb. 331i.50 .151 " 20.81* .2lil .72 Vehicle 38.1* Alkyd Mixing Varnish 219 Heat treated linseed Oil 32 Ester Gua Solution 27 Naphthenete Drier -Co. Un. Pb 21 Naphthenate Drier -21** Fb 10 Mineral Spirits 258 Anti Skinning Agent 3 26.51* 3.97 3.1*9 3.05 1.00 liO.OO .1*9 1.217 per Gal . 1.091* * .551 .1*60 1.31*7 * " .093 " 1.511* 32.30 l*.3l* 1.92 1.1*0 1.35 3.72 .71* Calculated yield Manufacturing Lons lt.8* Actual yield 1,1*95 105.08 5.08 100.00 101.93 Cost Analysis "aterial Cost Per Gallon Direct Labor and Expense per Gal. Factory Overhead per Gallon !>0Lk Co3t Per Gallon Complete Package Cost (l's) par 0 lion (Container, Plus 'filling. Packaging etc.) 1'actory Cost in Cne Gallon Cr'is - Tor Gallon 1.02 .03 .06 1.11 .22 1.33 LCL !A) To A Company o>*ned or contrail ii v.rit 57T0 0) To an Independent 7/holssalor 2.30 (C) Cy Company owned or controllo<l outlet to detail Customer 3.65 ('j) - To an Indepondont Tealur - '500 ' id up annually 2.30 (X) To an Indopondont 'Vialer -up to '`/GO m rially 2.l|2 CL "7.1? 2.1? - 2.1? - Replacement - t-arch 31, I5C5 TotaT Unit Cost Cost .01*1* Per Lb, 33li.50 .151 " 20.8li .21*1 * .72 1.330per Gal. 1.275 " .551 " " .1*60 * 1.317 " .093 " 1.511* 11 35.30 5.55 l.?2 l.ltO 1.35 3.72 .71* 105.55 "l.06 .03 .06 "T7PT 22