Exercises

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 5

(a) FIFO - Periodic

Total units available for sale 5,300.00 units BI


Less: Units sold 4,500.00 units Purchases
Units in ending inventory 800.00 units TGAS
Less: EI
Apr. 29 (500 units @ 6.79) 3,395.00 COGS
Apr. 21 (300 units @ 6.60) 1,980.00
Ending Inventory 5,375.00

(b) FIFO - Perpetual

Date Purchases COGS Balance


Apr. 1 600.00 6.00
Apr. 3 500.00 6.00 3,000.00 100.00 6.00
Apr. 4 1,500.00 6.08 9,120.00 100.00 6.00
1,500.00 6.08
Apr. 8 800.00 6.40 5,120.00 100.00 6.00
1,500.00 6.08
800.00 6.40
Apr. 9 100.00 6.00 600.00 300.00 6.08
1,200.00 6.08 7,296.00 800.00 6.40
Apr. 11 300.00 6.08 1,824.00 500.00 6.40
300.00 6.40 1,920.00
Apr. 13 1,200.00 6.50 7,800.00 500.00 6.40
1,200.00 6.50
Apr. 21 700.00 6.60 4,620.00 500.00 6.40
1,200.00 6.50
700.00 6.60
Apr. 23 500.00 6.40 3,200.00 500.00 6.50
700.00 6.50 4,550.00 700.00 6.60
Apr. 27 500.00 6.50 3,250.00 300.00 6.60
400.00 6.60 2,640.00 - -
Apr. 29 500.00 6.79 3,395.00 300.00 6.60
500.00 6.79
4,700.00 30,055.00 4,500.00 28,280.00 800.00

(a) WAVE

TGAS 33,655.00
divided by units available for sale 5,300.00 units
WACu 6.35

Ending Inventory (800 units x 6.35) 5,080.00


COGS (4,500 units x 6.35) 28,575.00

(b) MAVE

Date Purchases COGS Balance


Units Per Unit Total Units Per Unit Total Units Per Unit
Apr. 1 600.00 6.0000
Apr. 3 500.00 6.0000 3,000.00 100.00 6.0000
Apr. 4 1,500.00 6.0800 9,120.00 1,600.00 6.0750
Apr. 8 800.00 6.4000 5,120.00 2,400.00 6.1833
Apr. 9 1,300.00 6.1833 8,038.33 1,100.00 6.1833
Apr. 11 600.00 6.1833 3,710.00 500.00 6.1833
Apr. 13 1,200.00 6.5000 7,800.00 1,700.00 6.4069
Apr. 21 700.00 6.6000 4,620.00 2,400.00 6.4632
Apr. 23 1,200.00 6.4632 7,755.83 1,200.00 6.4632
Apr. 27 900.00 6.4632 5,816.88 300.00 6.4632
Apr. 29 500.00 6.7900 3,395.00 800.00 6.6674
30,055.00 28,321.04
3,600.00
30,055.00
33,655.00
5,375.00
28,280.00

Balance
3,600.00
600.00
600.00
9,120.00
600.00
9,120.00
5,120.00
1,824.00
5,120.00
3,200.00

3,200.00
7,800.00
3,200.00
7,800.00
4,620.00
3,250.00
4,620.00
1,980.00
-
1,980.00
3,395.00
5,375.00
Balance
Total
3,600.00
600.00
9,720.00
14,840.00
6,801.67
3,091.67
10,891.67
15,511.67
7,755.83
1,938.96
5,333.96
Sales xx
Less: COGS
BI xx
Add: Purchases xx
TGAS xx
Less: EI xx xx
GP xx
Less: OPEX xx
NI xx

Inventory Purchases A/P Net Sales A/R Net Income


Item 1 234,890
Item 2 10,420 10,420
Item 3 - 12,800 - 12,800 - 12,800
Item 4 15,630 15,630 - 15,630
Item 5 8,540 8,540
Item 6 - 10,438 - 10,438
Item 7 - 11,520 - 11,520
Item 8 1,500 - 2,600 - 2,600 - 1,100
233,392

You might also like