For the year ending………………………. Amount Amount Particulars (₹) (₹) Sales (1000 units *15) 15000 Variable Manufacturing Cost: 1100 units * 7 Cost of goods produced 7700 Less Closing Stock (100 units * 7) (700) Cost of goods sold 7000
Variable selling and administration overhead (1000 units *0.5) 500
Total Variable cost (7500) Contribution (Sales- Variable Cost) 7500 Less Fixed overheads: Manufacturing overhead 2200 Selling and Administration overhead 400 (2600) Profit 4900