You are on page 1of 1

Cost Sheet

Particular Amount Amount


Opeining stock of Maw material 120,000
(+) Purchase of Raw Materials 700,000
(+) Carriage 30,000
(-) Closing stock of Raw Material 180,000
(i) Value of Raw Materials 670,000
Productive Wages 300,000
(ii) Prime Cost 970,000
(+) Factory Overhead
Unproductive wages 28,000 28,000
(-) Sales of wastage 5,000
Work Cost incurred 993,000
(+) Opeining WIP 45,000
(-) Colsing WIP 22,000
(iii) Work Cost 1,016,000
(+) Office and administrative OHs
Salary(office) 38,500
Rent and Rates(Office) 25,500 64,000
(iv) Cost of Production 27000 Units 1,080,000
(+) Opening FGs 8000 Units 200,000
(-) Closing FGs 3000 units 120,000
(v) Cost of Goods sold 32000 units 1,160,000
(+) Selling and distribution OHs
Advertisement expenses 160,000
(vi) Cost of Sales / Total Cost 1,320,000
(+) Profit (25% on sales) 440,000
(vii) Sales 1,760,000

Working Notes
1.Calculation of Closing stock of finished Goods
We know,
Opening FGs units + Production units = Sales units + Closing FGs units

or, 27000 + 8000 = 32000 + Closing FGs Units


Closing FGs Units = 3,000 Units

2. Calculation of Profit
Profit on sales = x/100-x × total cost
= 25/(100-25) × 1320000
= 440,000

You might also like