Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 2

FIFO Assumption

DATE PURCHASES COGS BALANCE


1-Mar (100 @$40) $4000
3-Mar (60 @50) $3000 (100 @$40)
$7000
(60 @$50)
4-Mar (70 @40) $2800 (30 @$40)
$4200
(60 @$50)
10-Mar (200 @55) $11000 (30 @$40)
(60 @$50) $15200
(200 @$55)
16-Mar (30 @$40) (10 @$50)
$11500
(50 @$50) $3700 (200 @55)
19-Mar (40 @$60) $2400 (10 @$50)
(200 @55) $13900
(40 @$60)
25-Mar (10 @$50) (90 @$55)
$7350
(110 @$55) $6550 (40 @$60)

Cost of Goods Sold = (2800 + 3700 + 6550) = $13050


Net Sales = (70 x 80) + (80 x 90) + (120 x 90) =$23600
Gross Profit = $23600 - $13050 = $10550
Inventory = $7350
LIFO Assumption

DATE PURCHASE COST OF GOODS SOLD BALANCE


1-Mar (100 @$40) $4000
3-Mar (60 @$50) $3000 (100 @$40)
$7000
(60 @$50)
4-Mar (60 @$50)
(10 @$40) $3400 (90 @$40) $3600
10-Mar (200 @$55) $11500 (90 @$40)
$14600
(200 @$55)
16-Mar (80 @$55) $4400 (90 @$40)
$10200
(120 @$55)
19-Mar (40 @$60) $2400 (90 @$40)
(120 @$55) $12600
(40 @$60)
25-Mar (40 @$60) (90 @$40)
$5800
(80 @$55) $6800 (40 @$55)

Cost of Goods Sold = (3400 + 4400 + 6800) = $14600


Net Sales = (70 x 80) + (80 x 90) + (120 x 90) = $23600
Gross Profit = $23600 - $14600 = $9000
Inventory = 5800

You might also like