Costsheet (Subham)

You might also like

Download as pdf or txt
Download as pdf or txt
You are on page 1of 3

Problem-1: Prepare Cost Sheet of ABC Company

Limited for the year-ended 31.03.2018 .


Opening Stock
Raw Material 430000.00
Work In Progress 20000.00
Finish Goods 30000.00
Purchase of Raw Materials 500000.00
Direct Wages 300000.00
Direct Expenses 100000.00
Factory Overhead 60% on direct wages
Office Overhead 90000.00
Selling & Distribution Overhead 80000.00
Profit 20% on cost
Closing Stock
Raw Material 430000.00
Work In Progress 10000.00
Finished Goods 20000.00
ABC COMPANY LIMITED
For the year ended 31.03.2018
COST SHEET
PARTICULARS AMOUNT AMOUNT(RS)
Raw Materials Consumed:-
Opening Stock Of Raw Materials 430000
ADD- Purchase Of Raw Materials 500000
930000
Less- Closing Stock Of Raw materials 430000 500000
Direct Wages 300000
Direct Expenses 100000
PRIME COST 900000
Add- Factory Overhead
60% of Direct Wages 180000
GROSS WORKS COST 1080000
Add-Opening Stock of Work-in-
progress 20000
1100000
Less- Closing Stock of Works in
Progress 10000
NET WORKS COST 1090000
Add- Office and administration
Overhead 90000
GROSS COST OF PRODUCTION 1180000
Add-Opening stock of finished
goods 30000
1210000
Less-Closing stock of finished goods 20000
NET COST OF PRODUCTION 1190000
Add-Selling & Distribution Overhead 80000
COST OF SALES 1270000
Add- Profit 254000
SALES 1524000
ABC COMPANY LIMITED
For the year ended 31.03.2018
COST SHEET
PARTICULARS AMOUNT AMOUNT(RS)
Raw Materials Consumed:-
Opening Stock Of Raw Materials 430000
ADD- Purchase Of Raw Materials 500000
=D6+D7
Less- Closing Stock Of Raw materials 430000 =D8-D9
Direct Wages 300000
Direct Expenses 100000
PRIME COST =SUM(E9:E11)
Add- Factory Overhead
60% of Direct Wages =E10*60%
GROSS WORKS COST =SUM(E12:E14)
Add-Opening Stock of Work-in-progress 20000
=SUM(E15:E16)
Less- Closing Stock of Works in Progress 10000
NET WORKS COST =E17-E18
Add- Office and administration Overhead 90000
GROSS COST OF PRODUCTION =SUM(E19:E20)
Add-Opening stock of finished goods 30000
=SUM(E21:E22)
Less-Closing stock of finished goods 20000
NET COST OF PRODUCTION =E23-E24
Add-Selling & Distribution Overhead 80000
=
COST OF SALES SUM(E25:E26)
Add- Profit =E27*20%
SALES =SUM(E27:E28)

You might also like