You are on page 1of 2

Case 1

Jan 1
Purchases

500,000
Cash

Feb 28
IAR

Case 2
Jan 1
[Same]
500,000

700,000
Inst sales

May 15
Cash

Feb 28
[Same]
700,000

100,000
IAR

Jun 30
Repo - merch
Loss on repo

[Same]
100,000

100,000
100,000
IAR

200,000

Jun 30
Repo - merch
DGP
Loss on repo

100,000
76,571
23,429
IAR

Dec 31
COS
Invty, end

700,000
100,000
Invty, beg
Purchases
Repo-merch

Inst sales

Dec 31
[Same]
200,000
500,000
100,000

700,000
COS
DGP

GP rate

[Same]
420,000
280,000

40%

DGP

40,000
RGP

To correct repo entry


DGP
80,000
Loss on repo

[Same]
40,000

80,000

To correct repo entry


DGP
3,429
Loss on repo

Inst sale as % of total sales

200,000

3,429

60%

COS estimate:
Invty, beg
Purchases
Repo - merch
Invty, end (June 30, 2014)
COS

200,000
500,000
100,000
80,000
720,000

COS estimate to inst sales


GP rate estimate

432,000
38%

Should be DGP related to repo


80,000

You might also like