In: Accounting
The details relating to the purchase and sales of Material X is given below. Calculate the Ending inventory and Cost of goods sold for the Material X:
Date |
PARTICULARS |
OMR |
1.1.2014 |
Opening stock of Material X 250 units at |
1.200 |
5.1.2014 |
Purchased 350 units of Material X at |
1.275 |
7.12014 |
Purchased 425 units of Material X at |
1.340 |
10.1.2014 |
Sold 800 units |
|
12.1.2014 |
Purchased 550 units of Material X at |
1.425 |
15.1.2014 |
Sold 620 units |
1.500 |
20.1.2014 |
Sold 120 units |
Date | Particulars | Unit | Price | Amount | |||||
1.1.2014 | Opening Stock | 250 | 1.200 | 300.00 | |||||
5.1.2014 | Purchased | 350 | 1.275 | 446.25 | |||||
7.1.2014 | Purchased | 425 | 1.340 | 569.50 | |||||
10.1.2014 | Sold | 800 | |||||||
12.1.2014 | Purchased | 550 | 1.425 | 783.75 | |||||
15.1.2014 | Sold | 620 | |||||||
20.1.2014 | Sold | 120 | |||||||
Closing Inventory | 35 | ||||||||
FIFO Method | |||||||||
Note: Closing inventory is 35 units (250+350+425-800+550-620-120) | |||||||||
the same is clearly remaining from the units purchased on 12.1.2014 | |||||||||
therefore the rate is used 1.425 for valuing ending inventory from FIFO method | |||||||||
and the value from FIFO method is 49.88 | |||||||||
COGS from FIFO is 2049.63 (Total purchase less ending inventory value i.e. 2099.50 less 49.88) | |||||||||
WAC Method | |||||||||
WAC of the material is = (Opening inventory value + Purchase Value)/ (Opening unit + Purchase Unit) | |||||||||
= | (300+446.25+569.50+783.75)/(250+350+425+550) | ||||||||
= | 1.333 | ||||||||
therefore Closing inventory from WAC method is 46.66 (1.333*35) | |||||||||
COGS from WAC is 2052.84 (Total purchase less ending inventory value i.e. 2099.50 less 46.66) |