Professional Documents
Culture Documents
COGS:
December 12
From Beginning 10,000 52.0 520,000.00
From Dec 7 Purchases 10,000 50.0 500,000.00
December 28
From Dec 7 Purchases 20,000 50.0 1,000,000.00
From Dec 17 Purchases 50,000 45.0 2,250,000.00
90,000 4,270,000.00
Ending Inventory
December 22 Purchases 20,000 43.0 860,000.00
December 17 Purchases 10,000 45.0 450,000.00
30,000 1,310,000.00
4,185,000.00
GAS at Cost 5,580,000.00
Divide GAS in Units 120,000.00
Average Cost per unit 46.50
UNITS UC TOTAL
Beginning 10,000 52.00 520,000.00
Purchases 30,000 50.00 1,500,000.00
40,000 50.50 2,020,000.00
Sale (20,000) 50.50 (1,010,000.00)
20,000 50.50 1,010,000.00
Purchases 60,000 45.00 2,700,000.00
80,000 46.38 3,710,000.00
Purchases 20,000 43.00 860,000.00
100,000 45.70 4,570,000.00
Sales (70,000) 45.70 (3,199,000.00)
30,000 1,371,000.00
(4,209,000.00)
FIFO WAVE MAVE
Sale 8,100,000 8,100,000 8,100,000
COGS (4,270,000) (4,185,000) (4,209,000)
GP 3,830,000 3,915,000 3,891,000
Beginning xx Selling Price
Net Purchases xx 600.00
Goods Available for Sale xx
Ending (xx)
COGS xx
FIFO:
UNITS UC TOTAL
Beginning 6,000 150.00 900,000.00
Purchases
January 5 2,000 200.00 400,000.00
January 20 2,500 300.00 750,000.00
January 25 2,000 400.00 800,000.00
Goods Available for Sale 12,500 2,850,000.00
Ending Inventory (4,500) (1,550,000.00)
COGS 8,000 1,300,000.00
Ending Inventory:
January 25 2,000 400.00 800,000.00
January 20 2,500 300.00 750,000.00
1,550,000.00
WAVE:
UNITS UC TOTAL
Beginning 6,000 150.00 900,000.00
Purchases
January 5 2,000 200.00 400,000.00
January 20 2,500 300.00 750,000.00
January 25 2,000 400.00 800,000.00
Goods Available for Sale 12,500 2,850,000.00
Ending Inventory (4,500) (1,026,000.00)
COGS 8,000 1,824,000.00
MAVE:
UNITS UC TOTAL
Beginning 6,000 150.00 900,000.00
Purchases
January 5 2,000 200.00 400,000.00
January 20 2,500 300.00 750,000.00
January 25 2,000 400.00 800,000.00
Goods Available for Sale 12,500 2,850,000.00
Ending Inventory (4,500) (1,222,490.00)
COGS 8,000 1,627,510.00
UNITS UC TOTAL
Beginning 6,000 150.00 900,000.00
Purchase 2,000 200.00 400,000.00
8,000 162.50 1,300,000.00
Sale (4,000) 162.50 (650,000.00)
4,000 162.50 650,000.00
Sale (1,000) 162.50 (162,500.00)
3,000 162.50 487,500.00
Purchases 2,500 300.00 750,000.00
5,500 225.00 1,237,500.00
Purchase 2,000 400.00 800,000.00
7,500 271.67 2,037,500.00
Sale (3,000) 271.67 (815,010.00)
4,500 1,222,490.00
Selling Price
600.00
4,000.00
1,000.00
3,000.00
8,000.00
FIFO:
October 1 15,000 60.00 900,000.00
WAVE:
UNITS COST
Beginning 10,000 400,000.00
Purchases
April 15,000 750,000.00
October 25,000 1,500,000.00
GAS 50,000 2,650,000
Ending (15,000) (795,000.00)
COGS 35,000 1,855,000.00
MAVE:
Balance 10,000 40.00 400,000.00
Sale (5,000) 40.00 (200,000.00)
5,000 200,000.00
Purchases 15,000 50.00 750,000.00
20,000 47.50 950,000.00
Sale (18,000) 47.50 (855,000.00)
2,000 95,000.00
Purchases 25,000 60.00 1,500,000.00
27,000 59.07 1,595,000.00
Sale (12,000) 59.07 (708,840.00)
15,000 886,160.00
UNITS COST
Beginning 10,000 400,000.00
Purchases
April 15,000 750,000.00
October 25,000 1,500,000.00
GAS 50,000 2,650,000
Ending (15,000) (886,160.00)
COGS 35,000 1,763,840.00
FIFO MAVE WAVE
COGS 1,750,000.00 1,763,840.00 1,855,000.00
EI 900,000.00 886,180.00 795,000.00
3,000 2,500
7,500 6,500
4,000 3,000
6,000 6,000
3,500 4,500
2,500
26,500 22,500 4,000
FIFO:
June 30 2,500 313.00 782,500.00
June 21 1,500 330.00 495,000.00
1,277,500.00
WAVE:
3,000 300 900,000.00
7,500 304 2,280,000.00
4,000 320 1,280,000.00
6,000 325 1,950,000.00
3,500 330 1,155,000.00
2,500 313 782,500.00
26,500 315.00 8,347,500.00
WAVE:
4,000 315.00 1,260,000.00
Lots SP per Lot Sales Value Fraction
1 20.00 3,000,000.00 60,000,000.00 0.571
2 10.00 2,500,000.00 25,000,000.00 0.238
3 10.00 2,000,000.00 20,000,000.00 0.190
105,000,000.00
70,350,000.00
Sales
Divide by: SP
Units Sold
FIFO:
Begining
Purchases - 7/25
Purchases - 8/25
Purchases - 9/5
1,753,500.00
42,000
41.75
2,800,000.00
100.00
28,000
41.75
28,000.00
1,169,000.00
FIFO (ENDING)
Lot 5 14,500
Lot 4 500
WAVE (ENDING)
GAS (Cost)
GAS (Units)
Average Cost
Multiply by: EI
Ending Inventory
SPECIFIC ID (ENDING)
Lot 3 6,000
Lot 4 9,000
UC TOTAL COSTS
80.00 800,000.00
100.00 200,000.00
110.00 880,000.00
120.00 720,000.00
100.00 950,000.00
90.00 1,305,000.00
4,855,000.00
4,855,000.00
90.00 1,305,000.00
100.00 50,000.00
1,355,000.00
GAS 4,855,000.00
EI (1,355,000.00)
COGS 3,500,000.00
4,855,000.00
50,000.00
verage Cost 97.10
ultiply by: EI 15,000.00
nding Inventory 1,456,500.00
GAS 4,855,000.00
EI (1,456,500.00)
COGS 3,398,500.00
120.00 720,000.00
100.00 900,000.00
1,620,000.00
GAS 4,855,000.00
EI (1,620,000.00)
COGS 3,235,000.00
Beginning
Purchases
Apri 5
October 1
Ending
COGS
FIFO (Ending)
October 1
WAVE (Ending
GAS (Cost)
GAS (units)
Average Cost per unit
Multiply by Units
200 7,500.00 1,500,000
GAS 9,200,000
EI (3,000,000)
COGS 6,200,000
9,200,000.00
1,000.00
age Cost per unit 9,200.00
iply by Units 300.00
2,760,000.00
GAS 9,200,000
EI (2,760,000)
COGS 6,440,000
Purchase Price 18,000,000.00
Appraisal Cost 500,000.00
Construction 41,500,000.00
Total Cost 60,000,000.00