2. The cost of goods sold for the Tricky Ltd. for the month of June 2011 was £450,000. Work-in-progress
inventory at the end of June was 95 per cent of the work-in–progress inventory at the beginning of the
month. Overhead is 80 per cent of the direct labour cost. During the month, £110,000 of direct
materials were purchased. Revenues for Tricky were £600,000, and the selling and administrative
costs were £70,000. Other information about Tricky’s inventories and production for June was as
follows:
Ending inventories-June 30
Beginning inventories-June 1
Prepare a cost of goods manufactured and cost of goods sold statements.
Prepare an income statement.
What are the prime costs, conversion costs, and period costs?
DM used = £22,200 + £110,000 – £19,000 = £113,200
CGM = £450,000 + £105,000 – £208,500 = £346,500
£21,000 – £7,000 = £14,000
b.
£164,000 + £8,000 – £10,600 = £161,400
£16,000 + £164,000 – £20,000 = £160,000
d.
£21,000 + £160,000* = £181,000
e.
£10,400 + £62,400 – £12,400 = £60,400
f.
£161,400** – £60,400*** – £58,400 = £42,600
*Found in c.
**Found in b.
***Found in e.