南寧駿業(yè)生產(chǎn)與存貨業(yè)務(wù)循環(huán)審計(jì)底稿

主營(yíng)業(yè)務(wù)收入與成本分析表,,,,,,,,,,,,,,,,,,,

客戶：南寧駿業(yè),,,編制人：李宇翔,,日期：2017.5.20,,,索引號(hào)：,,,,,,,,,,,

會(huì)計(jì)期間：2016年度,,,復(fù)核人：魏韋越,,日期：2017.5.20,,,頁(yè)次：,,,,,,,,,,,

類別,全部產(chǎn)（商）品,,,其中主要產(chǎn)（商）品或大類,,,,,,,,,,,,,,,備注

,銷售收入,銷售成本,"銷售

成本率%",除氣機(jī),,,過(guò)濾袋,,,石墨桿φ75,,,石墨輪φ150,,,石墨輪φ180,,,

月份,,,,銷售收入,銷售成本,"銷售

成本率%",銷售收入,銷售成本,"銷售

成本率%",銷售收入,銷售成本,"銷售

成本率%",銷售收入,銷售成本,"銷售

成本率%",銷售收入,銷售成本,"銷售

成本率%",

1,"1,018,500.00",411955.42,40.45,"720,000.00",271821.72,37.75,"66,000.00",58280.00,88.30,"135,000.00",40546.50,30.03,"61,500.00",21186.00,34.45,"36,000.00",20121.20,55.89,

2,"612,600.00",257052.63,41.96,"360,000.00",136621.83,37.95,"56,100.00",49011.00,87.36,"108,000.00",32984.40,30.54,"48,000.00",21632.40,45.07,"40,500.00",16803.00,41.49,

3,"860,550.00",331923.45,38.57,"600,000.00",216037.60,36.01,"61,050.00",49543.00,81.15,"112,500.00",32138.75,28.57,"51,000.00",17180.10,33.69,"36,000.00",17024.00,47.29,

4,"730,200.00",269650.61,36.93,"480,000.00",171439.70,35.72,"50,040.00",35721.45,71.39,"111,200.00",29962.92,26.95,"43,900.00",16721.93,38.09,"45,060.00",15804.61,35.07,

5,"691,200.00",266218.18,38.52,"480,000.00",175867.74,36.64,"46,200.00",37648.17,81.49,"99,000.00",27764.42,28.04,"30,000.00",11789.18,39.30,"36,000.00",13148.67,36.52,

6,"843,600.00",312146.61,37.00,"600,000.00",209718.96,34.95,"47,850.00",39761.60,83.10,"117,000.00",32854.20,28.08,"36,000.00",14171.57,39.37,"42,750.00",15640.28,36.59,

7,"832,840.00",307325.41,36.90,"600,000.00",208743.51,34.79,"48,840.00",39862.51,81.62,"108,000.00",30052.86,27.83,"40,000.00",15579.53,38.95,"36,000.00",13087.00,36.35,

8,"722,750.00",294365.38,40.73,"480,000.00",196122.01,40.86,"49,500.00",36482.73,73.70,"112,500.00",31417.45,27.93,"38,000.00",14826.72,39.02,"42,750.00",15516.47,36.30,

9,"844,500.00",375300.29,44.44,"600,000.00",271573.09,45.26,"52,800.00",41948.45,79.45,"115,200.00",32577.07,28.28,"36,000.00",14276.82,39.66,"40,500.00",14924.86,36.85,

10,"721,480.00",286989.09,39.78,"480,000.00",181087.90,37.73,"51,480.00",41100.01,79.84,"99,000.00",28725.88,29.02,"38,000.00",18893.64,49.72,"53,000.00",17181.66,32.42,

11,"844,340.00",364994.97,43.23,"600,000.00",236202.70,39.37,"48,840.00",50624.04,103.65,"117,000.00",39430.13,33.70,"38,000.00",19577.95,51.52,"40,500.00",19160.15,47.31,

12,"710,020.00",355425.95,50.06,"480,000.00",232269.73,48.39,"47,520.00",45676.80,96.12,"99,000.00",34639.00,34.99,"34,000.00",23769.28,69.91,"49,500.00",19071.14,38.53,

未審數(shù)合計(jì),"9,432,580.00",3833347.99,40.64,"6,480,000.00",2507506.49,38.70,"626,220.00",525659.76,83.94,"1,333,400.00",393093.58,29.48,"494,400.00",209605.12,42.40,"498,560.00",197483.04,39.61,

確定的重點(diǎn)審計(jì)內(nèi)容,,,12月少計(jì)收入157280元，調(diào)整后12月份全部商品的銷售成本率為40.98%。除氣機(jī)8、9月共多計(jì)成本102771.60元，,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,,,,,,,,,,,,,

,,,,,,,,