Particulars
|
Rupees
|
Stock of
material on 1.1.2008
|
67,200
|
Materials
Purchased
|
2,59,000
|
Drawing
Office Salaries
|
9,100
|
General Office Salaries
|
17,640
|
Bad Debts
Written Off
|
9,100
|
Traveller’s
Salaries and Commission
|
10,780
|
Depreciation
written off on office furniture
|
420
|
Rent, rates,
taxes and insurance (factory)
|
11,900
|
Productive
wages
|
1,76,400
|
General
Expenses
|
4,760
|
Gas and Water
|
1.680
|
Travelling
Expenses
|
2,940
|
Sales
|
6,45,540
|
Manager’s
Salary (two-third factory, one-third office)
|
15,000
|
Depreciation
written off on Plant, Machinery & Tools
|
9,100
|
Cash discount
allowed
|
4,060
|
Repairs of
Plant, Machinery & Tools
|
6,230
|
Carriage
Outwards
|
6,020
|
Direct
Expenses
|
10,010
|
Rent, Rates,
Taxes and Insurance (Office)
|
2,800
|
Gas and Water
(Office)
|
560
|
Stock of
material on 31.12.2008
|
87,920
|
Particulars
|
Rupees
|
Stock of
material on 1st September, 2008
|
75,000
|
Stock of
material on 30th September,
2008
|
91,000
|
Direct Wages
|
52,500
|
Indirect
Wages
|
2,750
|
Sales
|
4,31,000
|
Work-in-progress
on 1st September, 2008
|
28,000
|
Work-in-progress
on 30th September, 2008
|
35,000
|
Purchase of
Raw Materials
|
2,15,000
|
Factory rent,
rates and power
|
15,500
|
Depreciation
of Plant & Machinery
|
66,500
|
Expenses on
purchases
|
54,500
|
Carriage
outward
|
3,500
|
Advertising
|
3,500
|
Office rent
and taxes
|
2,500
|
Travellers
wages and commission
|
6,500
|
Stock of
finished goods on 1st September, 2008
|
54,000
|
Stock of
finished goods on 30th
September, 2008
|
31,000
|
Particulars
|
Rupees
|
Stock of
material on 31st March, 2008
|
47,000
|
Stock of
material on 31st March, 2009
|
50,000
|
Materials
Purchased
|
2,08,000
|
Drawing
Office Salaries
|
9,600
|
Counting house Salaries
|
14,000
|
Carriage
inwards
|
8,200
|
Carriage
outwards
|
5,100
|
Cash discount
allowed
|
3,400
|
Bad Debts
Written Off
|
4,700
|
Repairs of
plant, machinery & tools
|
10,600
|
Rent, rates,
taxes and insurance (Factory)
|
3,000
|
Rent, Rates,
Taxes and Insurance (Office)
|
1,000
|
Travelling
Expenses
|
3,100
|
Traveller’s
Salaries and Commission
|
8,400
|
Productive
wages
|
1,40,000
|
Depreciation
written off on Plant, Machinery & Tools
|
7,100
|
Depreciation
written off on furniture
|
600
|
Directors
fees
|
6,000
|
Gas and Water
charges (Factory)
|
1,500
|
Gas and Water
charges (Office)
|
300
|
General
Expenses
|
5,000
|
Managers
Salary
|
12,000
|
Particulars
|
Rupees
|
Inventories:
|
|
Finished Goods
|
80,000
|
Raw Materials
|
1,40,000
|
Work-in-progress
|
2,00,000
|
Office
Appliances
|
17,400
|
Plant &
Machinery
|
4,60,500
|
Buildings
|
2,00,000
|
Sales
|
7,68,000
|
Sales Return
and Rebates
|
14,000
|
Materials
Purchased
|
3,20,000
|
Freight
incurred on materials
|
16,000
|
Purchase
returns
|
4,800
|
Direct Labour
|
1,60,000
|
Indirect
Labour
|
18,000
|
Factory
Supervision
|
10,000
|
Repairs and
Upkeep – Factory
|
14,000
|
Heat, Light
and Power
|
65,000
|
Rates &
Taxes
|
6,300
|
Miscellaneous
Factory Expenses
|
18,700
|
Sales
Commission
|
33,600
|
Sales
Travelling
|
11,000
|
Sales
Promotion
|
22,500
|
Distribution
Department Salaries and Expenses
|
18,000
|
Office
salaries and expenses
|
8,600
|
Interest on
borrowed funds
|
2,000
|
Particulars
|
Rupees
|
Cotton
consumed
|
10,00,000
|
Direct Labour
in Factory
|
10,00,000
|
Carriage
Inwards
|
50,000
|
Indirect Labour in
Factory
|
4,00,000
|
Salary of
Works Director and other staff in the factory
|
2,50,000
|
Water, Power,
Local Taxes (Factory)
|
5,00,000
|
Dyeing,
Bleaching, etc.
|
10,00,000
|
Depreciation
(Factory)
|
2,00,000
|
Excise and
other Taxes
|
30,00,000
|
Miscellaneous
Expenses (Factory)
|
1,00,000
|
Office
Salaries
|
10,00,000
|
Salary of
Managing Director
|
1,00,000
|
Depreciation
of Machines (Office)
|
1,00,000
|
Miscellaneous
Office Expenditure
|
1,00,000
|
Purchase of
computer for office
|
20,00,000
|
Miscellaneous
purchase of furniture and machines for office
|
5,00,000
|
Dividends
paid
|
12,00,000
|
Directors fees
|
2,00,000
|
Advertising
and publicity
|
10,00,000
|
Commission
paid on sales
|
10,00,000
|
Commission
paid to Foreign Buyers
|
1,00,000
|
Packing and
forwarding (Sales)
|
2,00,000
|
Expenditure
on Sales Depots.
|
4,00,000
|
Raw Materials
used
|
Rs
40,000
|
Direct Wages
|
Rs
24,000
|
Machine Hours
Worked
|
9,500
|
Machine Hour
Rate
|
Rs
4 per hour
|
Office
Overheads
|
20%
on works cost
|
Selling
Overheads
|
Re
1 per unit
|
Units
Produced
|
20,000
|
Units Sold
|
18,000
at Rs 10 per unit
|
Particulars
|
Litres
|
Rupees
|
Stock on
January 1st 2008
|
|
|
Raw Materials
|
2,000
|
200
|
Finished Mixture
|
500
|
175
|
Factory Stores
|
|
725
|
Purchases
|
|
|
Raw Materials
|
1,60,000
|
18,000
|
Factory Stores
|
|
2,425
|
Sales
|
|
|
Finished Mixture
|
1,53,050
|
91,800
|
Scrap
(Factory)
|
|
817
|
Factory Wages
|
|
17,805
|
Power
|
|
3,040
|
Machine
Depreciation (Factory)
|
|
1,800
|
Salaries
|
|
|
Factory
|
|
7,222
|
Selling
|
|
4,150
|
Office
|
|
3,772
|
Expenses
|
|
|
Direct
|
|
1,850
|
Selling
|
|
1,800
|
Office
|
|
1,820
|
Interest
on Capital
|
|
|
Factory
|
|
700
|
General
|
|
300
|
Advertising
|
|
1,400
|
Cash
discounts on sales
|
|
1,450
|
Bank
interest paid
|
|
125
|
Stock on
December 31st 2008
|
|
|
Raw Materials
|
1,200
|
?
|
Finished Mixture
|
450
|
?
|
Factory Stores
|
|
555
|
|
August
1
|
August 31
|
Particulars
|
Rupees
|
Rupees
|
Raw Materials
|
8,000
|
8,600
|
Work-in-progress
|
8,000
|
12,000
|
Finished
Goods
|
14,000
|
18,000
|
Selling Expenses
|
|
3,400
|
General & Administration Expenses
|
|
2,600
|
Purchase of
Finished Goods
|
|
4,000
|
Particulars
|
Holly
|
Jolly
|
Materials
|
Rs 1,40,000
|
Rs
96,000
|
Wages
|
Rs
1,80,000
|
Rs
1,20,000
|
Number of
transistors manufactured and sold during the year end 31st March,
2009
|
4,000
|
2,400
|
Sales price
per transistor
|
Rs
175
|
Rs
200
|
Particulars
|
Rupees
|
Stock of raw
material (opening)
|
90,000
|
Stock of raw
material (closing)
|
30,000
|
Purchases
|
60,000
|
Wages
(productive)
|
51,000
|
Factory rent, rates and
insurance
|
5,000
|
Depreciation
on Machinery
|
500
|
Repairs to
machinery
|
2,000
|
Factory
Heating and Lighting
|
800
|
Works
Administration Expenses
|
4,000
|
Office
Administration Expenses
|
3,000
|
Salaries to
Director and Managers
|
3,000
|
Office rent
and taxes
|
1,200
|
Postage and
Telephone
|
300
|
Printing and
Stationery
|
100
|
Legal
Expenses
|
500
|
Particulars
|
Rupees
|
Stock of
Finished Goods on 1.1.2008
|
72,800
|
Stock of Raw
Materials on 1.1.2008
|
33,280
|
Purchases of
Raw Materials
|
7,59,200
|
Productive
Wages
|
5,16,880
|
Sale of Finished Goods
|
15,39,200
|
Stock of
Finished Goods on 31.12.2008
|
78,000
|
Stock of Raw
Materials on 31.12.2008
|
35,360
|
Works
overhead charges
|
1,29,220
|
Office and
General Expenses
|
70,161
|
Particulars
|
No.1
(Rs)
|
No.2 (Rs)
|
Materials
|
30,000
|
50,000
|
Labour
|
60,000
|
70,000
|
Units
Produced
|
Direct
Materials
|
Direct
Labour
|
Factory Overheads
(partly variable & partly fixed)
|
|
Rupees
|
Rupees
|
Rupees
|
800
|
3,200
|
1,200
|
5,600
|
1,000
|
4,000
|
1,500
|
6,400
|
1,600
|
6,400
|
2,400
|
8,800
|
Materials
|
|
|
Rs 5 per unit
|
Labour Cost
|
|
|
Rs 4 per unit
|
Direct Expenses
|
|
|
Rs 2 per unit
|
Months
|
October
|
November
|
December
|
Production in units
|
6,000
|
8,000
|
7,000
|
Factory overheads in
Rupees
|
8,000
|
9,000
|
8,500
|
Particulars
|
Rs
(Lacs)
|
Rs (Lacs)
|
Sales
|
|
96
|
Costs:
|
|
|
Materials
|
36
|
|
Direct Labour
|
15
|
|
Indirect Labour
|
6
|
|
Other Costs
|
18
|
75
|
Profit
|
|
21
|
Particulars
|
Rupees
|
Material
|
1,98,000
|
Wages
|
12,000
|
Stores
Overheads
|
19,800
|
Running
expense of machine
|
4,400
|
Depreciation
|
2,200
|
Labour
amenities
|
1,500
|
Work General
Expenses
|
30,000
|
Administration
and Selling Expenses
|
26,800
|
Other
Information
|
A
: B
|
Material Cost
ratio per unit
|
1
: 2
|
Wages Cost
ratio per unit
|
2
: 3
|
Machine
utilisation ratio per unit
|
1
: 2
|
Particulars
|
Rupees
|
Particulars
|
Rupees
|
To Cost of Material
|
80,000
|
By Sales
|
4,00,000
|
To Direct Wages
|
1,20,000
|
|
|
To Manufacturing Cost
|
50,000
|
|
|
To Gross Profit
|
1,50,000
|
|
|
Total
|
4,00,000
|
Total
|
4,00,000
|
To Management & Staff
Salaries
|
60,000
|
By Gross profit b/f
|
1,50,000
|
To Rent, Rates &
Insurance
|
10,000
|
|
|
To Selling Expenses
|
30,000
|
|
|
To General Expenses
|
20,000
|
|
|
To Net Profit
|
30,000
|
|
|
Total
|
1,50,000
|
Total
|
1,50,000
|
Particulars
|
Rupees
|
Materials
Consumed
|
20,00,000
|
Direct Wages
|
12,00,000
|
Factory
Overheads
|
10,00,000
|
Total
|
42,00,000
|
Particulars
|
Rupees
|
Direct
Materials
|
15,00,000
|
Direct Wages
|
8,40,000
|
Production
Overheads
|
3,60,000
|
Total
|
27,00,000
|
Particulars
|
Rupees
|
Materials
|
80,000
|
Direct Wages
|
1,20,000
|
Manufacturing
Costs
|
50,000
|
Selling Expenses
|
40,000
|
Other Overheads
Expenses
|
90,000
|
|
Stools
|
Chairs
|
Tables
|
Particulars
|
Rupees
|
Rupees
|
Rupees
|
Materials (per unit)
|
36
|
60
|
440
|
Wages (per unit)
|
48
|
40
|
120
|
Particulars
|
Rupees
|
Direct
Materials
|
2,00,000
|
Direct Wages
|
1,50,000
|
Factory
Expenses
|
1,37,500
|
Administration
Expenses
|
60,000
|
Selling Expenses
|
45,000
|
Sales
|
7,30,000
|
Particulars
|
Rupees
|
Cost of
Materials
|
6,00,000
|
Wages of
Labour
|
5,00,000
|
Factory
Overheads
|
3,00,000
|
Administration
Charges (Total)
|
3,36,000
|
Selling Charges
|
2,24,000
|
Distribution
Charges
|
1,40,000
|
Profit
|
4,20,000
|
Particulars
|
Rupees
|
Material
|
8,000
|
Wages of
Labour
|
5,000
|
Particulars
|
Rupees
|
Materials
|
20,000
|
Wages
|
25,000
|
Chargeable
Expenses
|
400
|
Fixed Factory
Overheads
|
16,000
|
Variable Factory
Overheads
|
4,000
|
Particulars
|
Rupees
|
Materials
|
Proportionately
|
Wages
|
10% less than
proportionately
|
Chargeable
Expenses
|
No extra cost whatsoever
|
Fixed Factory
Overheads
|
Rs 2,000 extra
|
Variable Factory
Overheads
|
25% less than
proportionately
|