Name PRICE Beginning Add Purch TOTAL INVCOGAFS END Inveto

TOTAL SOLD COGS

COFFE STICK, MATE 2.5 180 0 180 450 108 72 180
COFFE BLACK, SAN 6 54 0 54 324 34 20 120
COFFEE SINGLE, BUSOG 7 232 0 232 1624 172 60 420
BIRCH, MILO, SPREAD 8 201 0 201 1608 17 184 1472
ALASKA, KOPIKO BLACK 10 18 0 18 180 6 12 120
COFFEE TWIN 11 357 0 357 3927 225 132 1452
BEAR BRAND 14 19 0 19 266 4 15 210
JUICE 15 34 0 34 510 8 26 390
TOTAL 8889 521 4364
COGLef Beginning
Add Purchases
TOTAL INVENTORY
COGAFSEND Invetory
TOTAL SOLD COGS
270 108 0 108 270
204 34 20 54 324
1204 172 110 282 1974
136 17 248 265 2120
60 6 54 60 600
2475 225 40 265 2915
56 4 32 36 504
120 8 32 40 600
4525 9307
 capital expenses total other expenses COH
10000 6970 3030 1980 1050

beginning inventory
purchases COGAFSEnd Inventory COGS EXPENSESNET INCOME SALARY NET COH
8889 0 8889 4525 4364 6970 1919 950 3414 1050
4525 4782 9307 4009 773
TOTAL COHEXPENSES COH SALARY NET
4464 4009 455 950 3575