The document analyzes inventory and cost of goods sold for four products over a period. It provides beginning and ending inventory levels and unit costs, production and sales figures, as well as a breakdown of ending inventory values between finished goods, work in progress and raw materials. Total cost of goods sold is calculated for each product and in total.
Tata AIG General Insurance Company - Insurer Innovation Award 2024
Â
ms_excel_2007_winxp
1. [Company Name]
Inventory/Cost of Goods Sold Analysis
[Date]
Dark gray cells will be calculated for you. You do not need to enter anything into them.
[Product A] [Product B]
Inventory unit analysis:
Number of units in inventoryâbeginning of period 1,200 1,000
Production 700 800
Units available for sale 1,900 1,800
Units sold 800 600
Number of units in inventoryâend of period 1,100 1,200
Cost of goods sold analysis:
Beginning inventory $800,000 $750,000
Add: purchases 400,000 400,000
Cost of goods available for sale 1,200,000 1,150,000
Less: ending inventory 770,000 900,000
Total cost of goods sold $430,000 $250,000
Inventory costing:
Cost per unitâbeginning of period $666.67 $750.00
Cost per unitâend of period $700.00 $750.00
Variance $(33.33) $0.00
Weighted average cost (Cost of goods available for
sale/Units available for sale) $631.58 $638.89
Ending inventory breakdown:
Value of ending inventory (from above) $770,000 $900,000
Finished goods inventorytttg $400,000 $375,000
Work in progress 300,000 325,000
Raw materials 70,000 200,000
Total ending inventory $770,000 $900,000