You are on page 1of 1

Sales 5540000

Less: Sales Return* 35000

Net Sales 5505000


Less: Cost of Goods Sold (COGS)
Opening Stock 2000
Wages 250000
Manufacturing Expenses 800000

Carriage Inward 25000

Factory Electricity 55000

Fuel and Power 125000

Purchases 2550000

Depreciation on Machinery 25000


Less: Purchase Return* 20000 3812000

Gross Profit 1693000

Less: Operarting Expenses


Salaries 800000
Printing and Stationary 25000
Depreciation on Equipment 40000
Office Electricity 125000
Travel Bills 50000
Audit Fees 21000
Directors Fees 181000
Telephone Bills 45000
Miscellaneous Expenses 10000
Insurance Paid 5000
Legal Charges 11000 1313000
Operating Profit 380000
Add Commission received 25000

EBIT 405000
Less Interest 15000
EBT 390000
Less Tax 200000
EAT/Net Profit 190000

You might also like