Coursework
Coursework
Coursework
SCIENCE
SCHOOL OF BUSINESS
Unrealized profits
DR CR
Balance carried down Shs 700,000 Balance brought down Shs 500,000
Increase in provision Shs 200,000
Shs 700,000 Shs 700,000
Apportionment of costs
1
Ogikuteko Industries
Manufacturing Account
For The Period Ended 31st Dec 2021
Detail Amount Amount
Opening stock of raw materials 10,000,000
Purchase of raw materials 50,000,000
Returns outwards (3,000,000)
47,000,000
Carriage on Raw material 4,000,000 51,000,000
Cost of materials available for production 61,000,000
Less closing stock of raw material (15,000,000)
Material cost 46,000,000
Direct wages 21,000,000
Royalties 6,000,000
PRIME COSTS 73,000,000
Factory Overheads
Indirect material cost 5,000,000
salaries 5,000,000
power 3,200,000
insurance 450,000
Total manufactured goods 86,650,000
Opening work in progress 3,000,000
89,650,000
Closing work in progress 2,000,000
Cost of goods fully manufactured 87,650,000
Manufacturing profit 17,530,000
Transfer value of manufactured goods 105,180,000
2
Ogikuteko Industries
Income Statement
For The Period Ended 31/12/2021
Detail shs Shs
sales 350,000,000
Sales returns (2,000,000)
Net sales 348,000,000
Cost of finished goods
Salaries 2,500,000
Power 1,600,000
Insurance 450,000
Office stationery 500,000
Administrative allowance 4,500,000
Selling and distribution
salaries 2,500,000
power 3,200,000
Insurance 600,000
Delivery expenses 5500,000
Advertising 2,500,000
Financial Charges
Increase in provision 200,000
Increase in unrealised profit 2,000,000 (26,050,000)
Net profit 206,300,000