You are on page 1of 2

1-Jan Beginning Inventory 80,000

31-Mar 94,000
A

1-Jan Beginning inventory 80,000


31-Mar Sales 180,000
31-Mar Purchases 94,000
10-Apr Purchases (Cash, from cancelled cheques) 4,200
10-Apr Sales (Cash, 40% from total deposits) 7,400
10-Apr Purchases (On account, less FOB destination) 10,800
10-Apr Sales (Credit, less bad debt expense) 22,900

Total Sales 210,300


Total Purchases 109,000

B
2015 2014
Net Sales 600,000 480,000
Cost of goods purchased 416,000 356,000
Beginning inventory 60,000 40,000
Ending inventory 80,000 60,000
COGS 396,000 336,000
Gross Profit 204,000 144,000
Gross Profit Ratio 34% 30%
Average 32%

Net Sales 180000


Cost of goods purchased 109000
Beginning inventory 80000
Ending inventory 66600
COGS 122400
Gross Profit 57600
Gross Profit Ratio 0.32

Gross profit= Net Sales - COGS


Gross Profit Ratio = Gross Profit/ Net Sales
COGS= (B.I+Purchases)-EI

Inventory Losses 49600

You might also like