You are on page 1of 4

FIFO PERPETUAL

Units Total Amount


Inventory, beg 2,000.00 50.00 100,000.00
Purchases: 3,000.00 55.00 165,000.00
2,000.00 60.00 120,000.00 400.00
1,000.00 65.00 65,000.00
CGAS 8,000.00 450,000.00

1,500.00 50.00 75,000.00


3,600.00 500.00 50.00 25,000.00
3,000.00 55.00 165,000.00
100.00 60.00 6,000.00
1,500.00 60.00 90,000.00
COGS 6,600.00 361,000.00

400.00 60.00 24,000.00


1,000.00 65.00 65,000.00
Inventory,end 1,400.00 89,000.00 450,000.00

Sales 6,600.00 80.00 528,000.00


COGS (361,000.00)
Gross Profit 167,000.00

WEIGHTED AVERAGE (PERIODIC)


Total Amount of CGAS 450,000.00
Total units Available for Sale 8,000.00
Average Cost per unit 56.25
Units on hand 1,400.00
Inventory, end 78,750.00

CGAS 450,000.00 Units sold 6,600.00


Inventory, end (78,750.00) Average cost/ unit 56.25
COGS 371,250.00 371,250.00

Sales 528,000.00
COGS (371,250.00)
Gross Profit 156,750.00

MOVING AVERAGE (PERPETUAL)


Receipt Issuances
2,000.00 50.00 100,000.00
3,000.00 55.00 165,000.00
1,500.00 53.00 79,500.00
2,000.00 60.00 120,000.00
3,600.00 55.55 199,963.64
1,000.00 65.00 65,000.00
1,500.00 58.81 88,208.46
COGS 6,600.00 367,672.10

Sales 528,000.00 Inventory, end


COGS (6,600.00) COGS
Gross Profit 521,400.00 CGAS
Balance
2,000.00 50.00 100,000.00
5,000.00 53.00 265,000.00
3,500.00 53.00 185,500.00
5,500.00 55.55 305,500.00
1,900.00 55.55 105,536.36
2,900.00 58.81 170,536.36
1,400.00 58.81 82,327.90 Inventory, end

82,327.90
367,672.10
450,000.00

You might also like