FORMAT OF COST SHEET
Opening stock of Raw Material
XX
Add: Raw material purchased
XX
Less: Closing Stock of Raw Material
XX
Raw Material Consumed
ZZ
Direct Labor
XX
Direct Expenses.
XX
PRIME COST
ZZ
Add: Factory Overheads:
Indirect Material
XX
Indirect Labor
XX
Indirect Expenses
XX
GROSS WORKS COST/FACTORY COST
ZZ
Add: Opening WIP
XX
Less: Closing WIP
XX
COST OF GOODS MANUFACTURED
ZZ
Add: Opening stock of Finished Goods
XX
COST OF GOODS AVAILABLE FOR SALE
Less: Closing stock of Finished Goods
XX
COST OF SALES/COST OF GOODS SOLD
ZZ
FORMAT OF INCOME STATEMENT
Particulars
Amount
Sales
Less: Cost of Goods Sold
Gross Margin
Less: Selling, General and Administrative Overheads
Operating Income
Less:Income Tax
Profit after Tax
1. Alexandria Aluminum Company, a manufacturer of recyclable soda cans, had the following inventory balances at the beginning and end of 2005:
Inventory classification
January1,2005
December31,2005
Raw material
Rs.60,000
Rs.70,000
Work in Progress 1,20,000 1,15,000
Finished goods 1,50,000 1,65,000
During 2005, the company purchased Rs.2,50,000 of raw material and spent Rs.4,00,000 on labour. Manufacturing overheads were as follows:
Indirect material
Rs.10,000
Indirect labour
Rs.25,000
Depreciation on plant and equipment
Rs.100,000
Utilities
Rs.25,000
Other
Rs.30,000
Sales revenue was Rs.11,05,000/- for the year. Administrative and Selling expenses for the year amounted to Rs.1,10,000/- The firm’s tax rate is 40%
Required:
1. Prepare a schedule of cost of goods manufactured
2. Prepare a schedule of cost of goods sold
3. Prepare an income statement.
2. Data pertaining to X Ltd which produces a single product is given as:
Particulars
Units
`
Sales
80,000
800,000
material inventory(1-1-08)
40,000
material