You are on page 1of 2

CGS

Detail Amount
Opening Inventory/Balance 8k
Add) Purchases 132k
Add) Transport/Carriage in -
Cost of Goods available for use 140k
Less) Closing Inventory/Balance 10k
Direct labour Consumed 130k
Add) Direct labour cost 90k
Prime Cost 220k
Add) FOH Actual (W-1) 210k
Product Cost 430k
Add) Opening Balance W-I-P Inventory 5k
Cost of Goods available for manufacture 435k
Less) Closing Balance W-I-P Inventory 20k
Cost of Goods manufactured 415k
Add) Opening Balance Finished Goods 70k
Cost of Goods Available for Sale 485k
Less) Closing Balance Finished Goods 25k
CGS 460k

INCOME STATEMENT

Sales 35k
Less) CGS 460k
Gross Loss (425k)
Operating Expenses
 Advertising 100k
 Dep Office Equipment 8k
Total operating Expenses 108k
Net Loss (533k)

You might also like