Easy2Siksha.com
For now, let’s keep “Materials Consumed” as a balancing figure we’ll calculate later.
So, Prime Cost = Materials Consumed + Direct Labour (₹16,000).
(b) Factory Cost
Factory Cost = Prime Cost + Factory Overheads + Opening WIP – Closing WIP.
Factory Overheads = ₹20,000 Opening WIP = ₹8,000 Closing WIP = ₹12,000
So, Factory Cost = Prime Cost + 20,000 + 8,000 – 12,000.
(c) Cost of Production
Cost of Production = Factory Cost + Administrative Expenses. Administrative Expenses =
₹2,600.
(d) Cost of Goods Sold
Cost of Goods Sold = Cost of Production + Opening Finished Goods – Closing Finished Goods.
Opening FG = ₹14,000 Closing FG = ₹18,000
So, COGS = Cost of Production + 14,000 – 18,000. We are told COGS = ₹56,000. This will help
us back-calculate materials consumed.
(e) Cost of Sales
Cost of Sales = COGS + Selling Expenses. = ₹56,000 + ₹3,400 = ₹59,400.
(f) Profit
Sales = ₹75,000 Profit = Sales – Cost of Sales = ₹75,000 – ₹59,400 = ₹15,600.
Step 3: Back-Calculate Materials Consumed
We know COGS = ₹56,000. So, Cost of Production must be: COGS + Closing FG – Opening FG
= 56,000 + 18,000 – 14,000 = ₹60,000.
Now, Factory Cost = Cost of Production – Admin Expenses = 60,000 – 2,600 = ₹57,400.
Factory Cost = Prime Cost + 20,000 + 8,000 – 12,000 = Prime Cost + 16,000. So, Prime Cost =
57,400 – 16,000 = ₹41,400.
Prime Cost = Materials Consumed + Direct Labour (16,000). So, Materials Consumed =
41,400 – 16,000 = ₹25,400.
Final Cost Sheet