PART I
Income Statement
For the year ended December 31, 2009
Particulars
Amount $
Sales Revenue
54000
Less: Purchases of merchandise
(27000)
Add: Opening Stock
15000
Less: Closing Stock
(10250)
Gross Profit
31750
Less:Operating Expenses
(Other Indirect cost, Expenses and losses)
Rent for shop
4000
Sales Commission
2300
Utilities for shop
2450
Net Profit
23000
Part 2
For the year ended December 31, 2010
Particulars
Amount
Amount
Opening Stock of Raw Material
Add: Purchase of Raw materials
Add: Purchase Expenses
Less: Closing stock of Raw Materials
Raw Materials Consumed
Direct Wages (Labour)
Direct Charges
13500
31000
0
9275
35,225
18300
0
Prime cost (1)
53,525
Add :- Factory Over Heads:
Rent on Manufacturing Plant
Plant Janitorial Service
Utilities of plant
9000
1250
4600
Works cost Incurred
14850
Add: Opening Stock of WIP
Less: Closing Stock of WIP
0
720
Works cost (2)
67655
Add:- Administration Over Heads:-
0
Cost of Production (3)
67655
Add: Opening stock of Finished Goods
Less: Closing stock of Finished Goods
0
5700
Cost of Goods Sold
61955
PART 2 (b) Income Statement
For the year ended December 31, 2010
Particulars
Amount
Amount
105000
Less: Cost of Goods Sold As per Above
(61955)
Gross profit
43045
Less : Selling and Distribution OH
Customer service hotline Exp
1000
Delivery Exp
1500
Sales Salaries
5000
7500
Net Profit
35545
PART 2 (c)
The Major differencein income statement of Best friends Manufacturing and hannah\'s pets is in
Calculation of cost of goods sold
Cost of goods sold of Best friends Manufacturing includes
(i) Manufacturing cost
(ii) administration expenses and
(iii) Opening and Closing Stock of Raw material,WIP and FG
BUT
Cost of goods sold of hannah\'s pets includes only administration expenses and Finished goods
Stock
The method for reporting earnings is the same for merchandisers and manufacturers. Each type
of company has sales and the total of these sales is the earnings figure. This figure does not
reflect cost-of-goods expenses.
Cost of Goods for Merchandisers
Merchandisers buy goods and resell them. The cost of those goods must be subtracted from the
earnings figure. The method for calculating this figure is to add inventory on hand at the
beginning of the accounting period to inventory purchased during the accounting period.
Subtract the inventory on hand at the end of the period, and subtract any freight charges. This is
the cost-of-goods figure for a merchandiser. The merchandiser\'s income statement will show
gross revenues minus this cost-of-goods number.
Cost of Goods for Manufacturers
Manufacturers break the cost of goods into categories. Raw materials expenses make up the first
category of manufacturing expenses. This cost covers any components, parts or materials
required to make the company’s product. The manufacturer must also inventory goods-in-
progress. These are partially manufactured products that could not be finished before the end of
the accounting period. In addition, manufacturers must count fi.
PART IIncome StatementFor the year ended December 31, 2009Part.pdf
1. PART I
Income Statement
For the year ended December 31, 2009
Particulars
Amount $
Sales Revenue
54000
Less: Purchases of merchandise
(27000)
Add: Opening Stock
15000
Less: Closing Stock
(10250)
Gross Profit
31750
Less:Operating Expenses
(Other Indirect cost, Expenses and losses)
Rent for shop
4000
Sales Commission
2300
Utilities for shop
2450
Net Profit
23000
Part 2
For the year ended December 31, 2010
Particulars
Amount
Amount
Opening Stock of Raw Material
Add: Purchase of Raw materials
Add: Purchase Expenses
Less: Closing stock of Raw Materials
Raw Materials Consumed
2. Direct Wages (Labour)
Direct Charges
13500
31000
0
9275
35,225
18300
0
Prime cost (1)
53,525
Add :- Factory Over Heads:
Rent on Manufacturing Plant
Plant Janitorial Service
Utilities of plant
9000
1250
4600
Works cost Incurred
14850
Add: Opening Stock of WIP
Less: Closing Stock of WIP
0
720
Works cost (2)
67655
Add:- Administration Over Heads:-
0
Cost of Production (3)
67655
Add: Opening stock of Finished Goods
Less: Closing stock of Finished Goods
0
5700
Cost of Goods Sold
3. 61955
PART 2 (b) Income Statement
For the year ended December 31, 2010
Particulars
Amount
Amount
105000
Less: Cost of Goods Sold As per Above
(61955)
Gross profit
43045
Less : Selling and Distribution OH
Customer service hotline Exp
1000
Delivery Exp
1500
Sales Salaries
5000
7500
Net Profit
35545
PART 2 (c)
The Major differencein income statement of Best friends Manufacturing and hannah's pets is in
Calculation of cost of goods sold
Cost of goods sold of Best friends Manufacturing includes
(i) Manufacturing cost
(ii) administration expenses and
(iii) Opening and Closing Stock of Raw material,WIP and FG
BUT
Cost of goods sold of hannah's pets includes only administration expenses and Finished goods
Stock
The method for reporting earnings is the same for merchandisers and manufacturers. Each type
of company has sales and the total of these sales is the earnings figure. This figure does not
reflect cost-of-goods expenses.
Cost of Goods for Merchandisers
Merchandisers buy goods and resell them. The cost of those goods must be subtracted from the
4. earnings figure. The method for calculating this figure is to add inventory on hand at the
beginning of the accounting period to inventory purchased during the accounting period.
Subtract the inventory on hand at the end of the period, and subtract any freight charges. This is
the cost-of-goods figure for a merchandiser. The merchandiser's income statement will show
gross revenues minus this cost-of-goods number.
Cost of Goods for Manufacturers
Manufacturers break the cost of goods into categories. Raw materials expenses make up the first
category of manufacturing expenses. This cost covers any components, parts or materials
required to make the company’s product. The manufacturer must also inventory goods-in-
progress. These are partially manufactured products that could not be finished before the end of
the accounting period. In addition, manufacturers must count finished products that are available
for sale. Manufacturers also count the cost of manufacturing labor and factory overhead in
determining expenses that are related to the cost of goods. This is quite different from
merchandisers who do not include labor in cost-of-goods figures. Manufacturers do not count
freight as an expense in the manufacturing process, because freight is usually paid for by the
merchandiser.
Cost of Goods Manufactured
The expenses for merchandisers and manufacturers are so different that they often call their
expense statements by different names. The merchandiser refers to expenses as “cost of goods
sold.” Manufacturers often refer to expenses and “cost of goods manufactured.” The income
statements for each of these types of companies may reflect this terminology.
Separate Documents
Manufacturers who generate a “cost of goods manufactured statement” may make this a separate
document that is attached to the income statement. The total of the manufacturing expenses must
be included in the actual income statement.
PART3
(a)
Balance sheet as at December 31, 2009
Liabilities Amount Assets Amount
Current Assets
Inventories $10,250
PART 3 (b) Balance sheet as at December 31, 2010
Assets
Inventories 1 15695
(As per schedule)
Schedule no 1 Inventories
5. At lower of cost or net reliable value
(a) Raw material 9275
(b) Work in progress 720
(c) Finished goods 5700
Total 15695
Particulars
Amount $
Sales Revenue
54000Less; Cost of goods sold
Less: Purchases of merchandise
(27000)
Add: Opening Stock
15000
Less: Closing Stock
(10250)
Gross Profit
31750
Less:Operating Expenses
(Other Indirect cost, Expenses and losses)
Rent for shop
4000
Sales Commission
2300
Utilities for shop
2450
Net Profit
23000
Solution
PART I
Income Statement
For the year ended December 31, 2009
Particulars
Amount $
Sales Revenue
6. 54000
Less: Purchases of merchandise
(27000)
Add: Opening Stock
15000
Less: Closing Stock
(10250)
Gross Profit
31750
Less:Operating Expenses
(Other Indirect cost, Expenses and losses)
Rent for shop
4000
Sales Commission
2300
Utilities for shop
2450
Net Profit
23000
Part 2
For the year ended December 31, 2010
Particulars
Amount
Amount
Opening Stock of Raw Material
Add: Purchase of Raw materials
Add: Purchase Expenses
Less: Closing stock of Raw Materials
Raw Materials Consumed
Direct Wages (Labour)
Direct Charges
13500
31000
0
9275
35,225
7. 18300
0
Prime cost (1)
53,525
Add :- Factory Over Heads:
Rent on Manufacturing Plant
Plant Janitorial Service
Utilities of plant
9000
1250
4600
Works cost Incurred
14850
Add: Opening Stock of WIP
Less: Closing Stock of WIP
0
720
Works cost (2)
67655
Add:- Administration Over Heads:-
0
Cost of Production (3)
67655
Add: Opening stock of Finished Goods
Less: Closing stock of Finished Goods
0
5700
Cost of Goods Sold
61955
PART 2 (b) Income Statement
For the year ended December 31, 2010
Particulars
Amount
Amount
105000
8. Less: Cost of Goods Sold As per Above
(61955)
Gross profit
43045
Less : Selling and Distribution OH
Customer service hotline Exp
1000
Delivery Exp
1500
Sales Salaries
5000
7500
Net Profit
35545
PART 2 (c)
The Major differencein income statement of Best friends Manufacturing and hannah's pets is in
Calculation of cost of goods sold
Cost of goods sold of Best friends Manufacturing includes
(i) Manufacturing cost
(ii) administration expenses and
(iii) Opening and Closing Stock of Raw material,WIP and FG
BUT
Cost of goods sold of hannah's pets includes only administration expenses and Finished goods
Stock
The method for reporting earnings is the same for merchandisers and manufacturers. Each type
of company has sales and the total of these sales is the earnings figure. This figure does not
reflect cost-of-goods expenses.
Cost of Goods for Merchandisers
Merchandisers buy goods and resell them. The cost of those goods must be subtracted from the
earnings figure. The method for calculating this figure is to add inventory on hand at the
beginning of the accounting period to inventory purchased during the accounting period.
Subtract the inventory on hand at the end of the period, and subtract any freight charges. This is
the cost-of-goods figure for a merchandiser. The merchandiser's income statement will show
gross revenues minus this cost-of-goods number.
Cost of Goods for Manufacturers
Manufacturers break the cost of goods into categories. Raw materials expenses make up the first
9. category of manufacturing expenses. This cost covers any components, parts or materials
required to make the company’s product. The manufacturer must also inventory goods-in-
progress. These are partially manufactured products that could not be finished before the end of
the accounting period. In addition, manufacturers must count finished products that are available
for sale. Manufacturers also count the cost of manufacturing labor and factory overhead in
determining expenses that are related to the cost of goods. This is quite different from
merchandisers who do not include labor in cost-of-goods figures. Manufacturers do not count
freight as an expense in the manufacturing process, because freight is usually paid for by the
merchandiser.
Cost of Goods Manufactured
The expenses for merchandisers and manufacturers are so different that they often call their
expense statements by different names. The merchandiser refers to expenses as “cost of goods
sold.” Manufacturers often refer to expenses and “cost of goods manufactured.” The income
statements for each of these types of companies may reflect this terminology.
Separate Documents
Manufacturers who generate a “cost of goods manufactured statement” may make this a separate
document that is attached to the income statement. The total of the manufacturing expenses must
be included in the actual income statement.
PART3
(a)
Balance sheet as at December 31, 2009
Liabilities Amount Assets Amount
Current Assets
Inventories $10,250
PART 3 (b) Balance sheet as at December 31, 2010
Assets
Inventories 1 15695
(As per schedule)
Schedule no 1 Inventories
At lower of cost or net reliable value
(a) Raw material 9275
(b) Work in progress 720
(c) Finished goods 5700
Total 15695
Particulars
Amount $
10. Sales Revenue
54000Less; Cost of goods sold
Less: Purchases of merchandise
(27000)
Add: Opening Stock
15000
Less: Closing Stock
(10250)
Gross Profit
31750
Less:Operating Expenses
(Other Indirect cost, Expenses and losses)
Rent for shop
4000
Sales Commission
2300
Utilities for shop
2450
Net Profit
23000
