Cost Sheet Proforma Details Total Cost Per Unit Rs Rs Rs Add Less Less Less 75000

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 10

Cost Sheet Proforma

Details Total Cost per Unit


Rs Rs Rs
Raw Materials (Opening) 20000
Add Purchase of Raw Material 80000

Less Return Outward

Less Abnormal Loss of material


Less Raw material Closing 25000
75000 75000
Details Total Cost per Unit
Rs Rs Rs
Material Consumed 10000
Direct Wages 22000
Direct Expenses 5000
Carriage inwards
Hire of Special Plant
Chargeable Expenses 5000
PRIME COST 42000
117000
Indirect Factory Expenses
Indirect Wages
Factory Expenses 5000
Factory rent and rates 2000
Factory Lighting and heating 1000
Factory Fuel and power 500
Indirect material
Repairs to plant 1000
Depreciation on plant
Loose tools
9500
Less Sale of Scrap

9500
Add Work in Progress(Opening) 10000

Less Work in Progress(Closing) 6000


Factory Cost/Work cost/Production Cost 4000 130500

Office Administrative Expns Overheads


Office Rent and Taxes 1000
office salary,Lighting,Insurance 2000
Establishment charges,Postage
Repairs,Legal expenses,Audit fees
Dep of Furnitures
Management Expenses 1000
4000
Cost of production 134500

Add Finished Goods(Opening 5000

Less Finished Goods Closing 10000


5000
Cost of Production of Goods Sold 129500

Selling and Distribution Expenses 1000


Overhead Godown rent/Storage

Advertisement/Carriage Outward 2500

Selling Expenses,commission ,Showroom Rent 1500

Salesman Salaries,Debt.Collection charges


5000
Toatl Cost/Cost of Goods Sold 134500

profit 26900

Sales 161400
Step I = Prime Cost = Direct Material + Direct Labour + Direct Expenses.
Step II = Works Cost = Prime Cost + Factory/Indirect Expenses.
Step III = Cost of Production = Works Cost + Office and Administration Expen
Step IV = Total Cost = Cost of Production + Selling and Distribution Expenses
If we consider 20% profit margin on cost of sales
Expenses.
xpenses.
Administration Expenses.
Distribution Expenses. Profit = Sales – Total Cost
Cost Sheet Proforma
Details Total Cost per Unit
Rs Rs Rs
Raw Materials (Opening) 0
Add Purchase of Raw Material 80000

Less Return Outward

Less Abnormal Loss of material


Less Raw material Closing 0
80000 80000
Details Total Cost per Unit
Rs Rs Rs
Material Consumed 10000
Direct Wages 22000
Direct Expenses 5000
Carriage inwards
Hire of Special Plant
Chargeable Expenses 5000
PRIME COST 42000
122000
Indirect Factory Expenses
Indirect Wages
Factory Expenses 5000
Factory rent and rates 2000
Factory Lighting and heating 1000
Factory Fuel and power 500
Indirect material
Repairs to plant 1000
Depreciation on plant
Loose tools
9500
Less Sale of Scrap

9500
Add Work in Progress(Opening) 0

Less Work in Progress(Closing) 0


Factory Cost/Work cost/Production Cost/COGM 0 131500

Office Administrative Expns Overheads


Office Rent and Taxes 1000
office salary,Lighting,Insurance 2000
Establishment charges,Postage
Repairs,Legal expenses,Audit fees
Dep of Furnitures
Management Expenses 1000
4000
Cost of production 135500

Add Finished Goods(Opening 0

Less Finished Goods Closing 0


0
Cost of Production of Goods Sold 135500

Selling and Distribution Expenses 1000


Overhead Godown rent/Storage

Advertisement/Carriage Outward 2500

Selling Expenses,commission ,Showroom Rent 1500

Salesman Salaries,Debt.Collection charges


5000
Toatl Cost/Cost of Goods Sold 140500

profit 28100

Sales 168600
Step I = Prime Cost = Direct Material + Direct Labour + Direct Expenses.
Step II = Works Cost = Prime Cost + Factory/Indirect Expenses.
Step III = Cost of Production = Works Cost + Office and Administration Expen
Step IV = Total Cost = Cost of Production + Selling and Distribution Expenses
If we consider 20% profit margin on cost of sales
Expenses.
xpenses.
Administration Expenses.
Distribution Expenses. Profit = Sales – Total Cost

You might also like