# Nestle and Cadbury Cost Sheet Analysis

Satisfactory Essays
340 Words
Grammar
Plagiarism
Writing
Score
Nestle and Cadbury Cost Sheet Analysis

The cost sheet shows that in 2009 the company started with an opening stock of Rs 222.81 crores.After making a purchase of of Rs 832.28 crores it was left with a closing stock of Rs 199.82.Thus the raw materials consumed amounts to Rs 855.27.There is no direct cost.The total of factory overheads amounts to Rs 43.77 crores.The net works cost becomes Rs 899.04 crores as there is no work in progress.The administrative expenses include employee cost,depreciation and miscellaneous expenses amounting to a total of Rs 818.64 crores.The cost of sales is then Rs 1717.68.The company earns a profit of Rs 216.69 and then makes a sales of Rs 1934.37.

Analysis of Nestle’s cost sheet

The cost sheet shows that in 2009 the company started with an opening stock of Rs 43,49,117 thousand.After making a purchase of of Rs 24,50,317 thousand it was left with a closing stock of Rs 49,87,379 thousand.Thus the raw materials consumed amounts to Rs 18,12,055.There is no direct cost.The total of factory overheads amounts to Rs 25,97,095 thousand.With closing work in progress of Rs 86,545 thousand the net work in progress is Rs 43,22,605.The administrative expenses include employee cost, freight,transport, distribution,travelling,IT and MIS , maintenance and repairs,building,others,rates and taxes,training expenses,lab expenses,milk collection and district development expenses and miscellaneous expenses.The cost of production amounts to Rs 1,33,52,221 thousand and cost of goods sold becomes Rs 1,30,16,618 thousand.It incurs selling and distribution expenses amounting to a total of Rs 27,61,755 thousand.The cost of sales hence comes to Rs 1,57,78,373 thousand.With a profit of Rs 3,55,15,394 thousand the company made a net sales of Rs

## You May Also Find These Documents Helpful

• Good Essays

As we can see from the figures and the information given in the present case, the company is very profitable due to the ambition and well management done by its owner Mr. Jones. In this regard, we can see in “Table 2 in the spreadsheet”, that the company is taking advantage of the 2% discount offered by suppliers saving around \$75,000.00 per year.…

• 1070 Words
• 5 Pages
Good Essays
• Satisfactory Essays

Cost of goods sold—operating revenue: 180,000 divided by ending inventory of 5000; 180,000/5000 = 36…

• 546 Words
• 3 Pages
Satisfactory Essays
• Good Essays

Part 2 Payback Period \$200,000 / \$58,351 = 3.43 years Part 3 Annual rate of return Accounting income as result of decreased costs Annual cash savings Less Depreciation Before tax income Tax at 35% rate After tax income \$26351/200,000 = Part 4 Net Present Value Item Cost of machine Cost of training Annual cash savings Tax savings due to depreciation Disposal value Net Present Value Year 0 0 1-5 1-5 5…

• 636 Words
• 3 Pages
Good Essays
• Powerful Essays

Firstly, the setting up cost is 85,000 including 5,000 the cost of old kitchen equipment. According to the conservative principle in the accounting theory, the fair value of the old machine actually is 5,000 rather than 20,000 (book value). Due to the market price of the machine is only one-quarter of original price, even it just has been used for one year, it is advisable for the managers to decide using the old but servable machine rather than purchasing a new one. On the other hand, the market price of the machine should be regarded as an opportunity cost. Selling the old machine could have brought 9,500 cash inflow to the company including the tax-related benefits which results from the difference between book value and market price. The formula is given by:…

• 1518 Words
• 5 Pages
Powerful Essays
• Good Essays

Sales volume (units) 14,400 16,230 Cost of sales \$1,094,400 \$1,233,480 Selling and administrative costs \$617,800…

• 1325 Words
• 13 Pages
Good Essays
• Good Essays

manufacturing overhead applied to Work in Process was \$74,000. The company's Cost of Goods Sold was…

• 1647 Words
• 7 Pages
Good Essays
• Better Essays

The sales have dropped in the year 2007 but with the increase in production the sales have increased. The production has increased as new machinery is being purchased in the corresponding year. Following the increase in sales, the gross profit has increased. The net profit though has seen a downward trend. This is due to the fact that the operating expenses have increased which include depreciation due to buying of new machinery. The finance cost also plays a vital role in decreasing the overall profitability for the company.…

• 4971 Words
• 20 Pages
Better Essays
• Powerful Essays

STATEMENT OF FINANCING NEEDED: Initial financing required of the company is 4,00,00,000 taka loan to be paid off over five years from Prime Bank Ltd. This debt will cover office space, office equipment, and for supplies two leased vans, advertising and selling cost. The Directors provided 11,00,00,000 taka jointly. So, the total cost of the project estimated at 15,00,00,000 taka.…

• 4273 Words
• 18 Pages
Powerful Essays
• Good Essays

As we know from the case, the Superior is implementing the standard cost system which was introduced in early 2005---“Next year’s standard costs were last year’s actual per unit costs adjusted for anticipated cost changes”. By looking at Exhibit 2 and Exhibit 4, we could compare the level of all the costs under the items. The applicable way is to focus on “Variances” which indicate the degrees of changes of all the direct and indirect costs between 2004 & 2005. In addition, the mark of “+” indicates favorable and positive improvement and the mark of “-“indicates unfavorable and negative declines. Therefore, we could obviously observe the major changes in the company are mainly Rent (+259), Indirect Labor (+213) and Depreciation (+642), others factors remain comparatively small different from last years. We could thus conclude that these 3 factors are the main reasons that enabled Superior to improve profitability.…

• 473 Words
• 2 Pages
Good Essays
• Powerful Essays

Cost of goods sold . . . . . . . . . . . . . . . . . . . . .\$840,000 \$ 960,000 \$1,080,000…

• 560 Words
• 3 Pages
Powerful Essays
• Good Essays

customers using a simple strategy first and allocate the costs based on revenues are: .The company’s total support and distribution costs are \$240,000. Sales based off units are at…

• 804 Words
• 5 Pages
Good Essays
• Satisfactory Essays

Horizontal Analysis Year 14 REVENUE: Net Sales Cost of Goods Sold Gross Profit 7,357,700 5,118,400 2,239,300 Year 13 6,697,600 4,659,200 2,038,400 Year 12 6,552,700 4,558,400 1,994,300 Years 14 and 13 Change % Inc (Dec) 660,100 9.86% 459,200 9.86% 200,900 9.86%…

• 4548 Words
• 19 Pages
Satisfactory Essays