You are on page 1of 6

Unit Reconciliation

Opening Inventory of Finished Goods


Production
(Closing Inventory of Finished Goods)

Sales

Details

Fixed Manufacturing Overhead Per Annum (48000 units * 7.50)


Fixed Manufacturing Overhead Per Month (360000 / 12)

Fixed Selling & Administrative Overhead Per Annum (Given)


Fixed Selling & Administrative Overhead Per Month (180000 / 12)
January February

0 500
2000 3200
(500) (700)

1500 3000

Rs

360000
30000

180000
15000
PROFIT REPORTING (Under Absorption Costing Technique)

Sales (1500 * 52.50) & (3000 * 52.50)

EXPENDITURE

Direct Material Cost (2000 * 12) & (3200 * 12)


Direct Labour Cost (2000 * 7.50) & (3200 * 7.50)
Variable Production Overhead (2000 * 3) & (3200 * 3)
Fixed Production Overhead (2000 * 7.50) & (3200 * 7.50)

Total Cost of Production


Opening Inventory of Finished Goods
(Closing Inventory of Finished Goods)

Cost of Goods Sold

Sub Total (Sales - Cost of Goods Sold)

Adjustment for Fixed Production Overhead Under Charged


Variable Selling & Administrative Overhead (10% of Sales Value)
Fixed Selling & Administrative Overhead

FINAL PROFIT (LOSS)


January Februray

78750 157500

24000 38400
15000 24000
6000 9600
15000 24000

60000 96000
0 15000
(15000) (21000) (60000* 500 / 2000) & (96000 * 700 / 3200)

45000 90000

33750 67500

(15000) (6000)
(7875) (15750)
(15000) (15000)

(4125) 30750
PROFIT REPORTING (Under Marginal Costing Technique)

Sales (1500 * 52.50) & (3000 * 52.50)

VARIABLE MANUFACTURING COST

Direct Material Cost (2000 * 12) & (3200 * 12)


Direct Labour Cost (2000 * 7.50) & (3200 * 7.50)
Variable Production Overhead (2000 * 3) & (3200 * 3)

Total Variable Cost of Production


Opening Inventory of Finished Goods
(Closing Inventory of Finished Goods)

Total Variable Cost of Goods Sold

GROSS CONTRIBUTION (Sales - Variable Cost of Production)

(Variable Selling & Administrative Overhead) 10% of Sales Value

NET CONTRIBUTION

(Fixed Production Overheads)


(Fixed Selling & Administrative Overheads)

FINAL PROFIT (LOSS)


January Februray

78750 157500

24000 38400
15000 24000
6000 9600

45000 72000
0 11250
(11250) (15750) (45000* 500 / 2000) & (72000 * 700 / 3200)

33750 67500

45000 90000

(7875) (15750)

37125 74250

(30000) (30000)
(15000) (15000)

(7875) 29250

You might also like