You are on page 1of 1

31-Mar-20

Maaldaar Company Ltd. - New trading Co. Inventory Position FY ending: Wt. Avg. Cost DERIVE COGS UNDER:
Purchases: under FIFO / FIFO:
No. of Units Unit Cost Total Cost LIFO No. of Units Unit Cost COGS
1-Apr-19 5,00,00,000 Rs 10 50,00,00,000 Rs 10.00 5,00,00,000 Rs 10 Rs 50,00,00,000
23-Jun-19 3,00,00,000 Rs 12 36,00,00,000 Rs 10.75 3,00,00,000 Rs 12 Rs 36,00,00,000
15-Oct-19 2,00,00,000 Rs 14 28,00,00,000 Rs 11.40 1,00,00,000 Rs 14 Rs 14,00,00,000
6-Feb-20 1,00,00,000 Rs 15 15,00,00,000 Rs 11.73 9,00,00,000 Total COGS Rs 100,00,00,000
Net Realisable Value NRV as on 31-Mar-20 Rs 17
Total Purchases 11,00,00,000 129,00,00,000 Rs 11.73 Cl. Inventory: Lower of Cost or Net Realisable Value
2,00,00,000 COST IN (INR) Rs 29,00,00,000
Sales for Yr. ending
No. of Units Wt. Avg. Selling Price Net Sales NRV in (INR) Rs 34,00,00,000
31-Mar-20 9,00,00,000 Rs 18 Rs 162,00,00,000
AVERAGE COST METHOD: Notes: (1) Wt. Avg. Cost will not be revised at point of sale. It will be revised when fresh purchases are made.
(2) When fresh purchases made - revised Wt. Avg. Cost will be derived from Remaining no. of units in stock (SAY A) & Wt Avg Cost per unit (say B) on one hand
AND Fresh number of units purchased (say C) & Cost per fresh unit purchased (say D) - on the other. Revised Wt. Avg. Cost = ((A x B) + (C x D)) / (A + C)
COGS (Op. Stock + Pur
Op. Inventory before Purchases Sold / Revised Wt. - Cl. Stock = Units Sold
fresh purchase (incremental) Consumed Average Cost or Consumed) X Wt.
For Sales From: To: Will be: (units) (units) (units) (per unit) Avg. Cost per unit
1-Apr-19 22-Jun-19 Rs 10.00 0 500,00,000 450,00,000 Rs 10.00 Rs 45,00,00,000
23-Jun-19 14-Oct-19 Rs 10.75 50,00,000 300,00,000 250,00,000 Rs 11.71 Rs 29,28,57,143
15-Oct-19 5-Feb-20 Rs 11.40 1,00,00,000 200,00,000 175,00,000 Rs 13.24 Rs 23,16,66,667
6-Feb-20 31-Mar-20 Rs 11.73 1,25,00,000 100,00,000 25,00,000 Rs 14.02 Rs 3,50,52,910
CLOSING INVENTORY: 2,00,00,000 Total COGS Rs 100,95,76,720
Closing Inventory: Lower of
Cost or NRV @ 14.02 Rs 28,04,23,280
LIFO:
No. of Units Unit Cost Total Cost
1,00,00,000 Rs 15 Rs 15,00,00,000
2,00,00,000 Rs 14 Rs 28,00,00,000
3,00,00,000 Rs 12 Rs 36,00,00,000
3,00,00,000 Rs 10 Rs 30,00,00,000
9,00,00,000 Total COGS Rs 109,00,00,000

Cl. Inventory: Lower of Cost or Net Realisable Value


2,00,00,000 Rs 20,00,00,000

You might also like