In: Accounting
Lopez Company reported the following current-year data for its
only product. The company uses a periodic inventory system, and its
ending inventory consists of 360 units—120 from each of the last
three purchases.
Jan. | 1 | Beginning inventory | 220 | units | @ $2.80 | = | $ | 616 |
Mar. | 7 | Purchase | 480 | units | @ $3.25 | = | 1,560 | |
July | 28 | Purchase | 1,120 | units | @ $3.30 | = | 3,696 | |
Oct. | 3 | Purchase | 1,000 | units | @ $3.60 | = | 3,600 | |
Dec. | 19 | Purchase | 400 | units | @ $3.70 | = | 1,480 | |
Totals | 3,220 | units | $ | 10,952 | ||||
Determine the cost assigned to ending inventory and to cost of
goods sold for the following. (Do not round intermediate
calculations and round your answers to 2 decimal
places.)
Which method yields the highest net income?
LIFO
Specific identification
FIFO
Weighted average
Solution 1:
Computation of COGS and ending inventory - Periodic FIFO | |||||||||
Particulars | Cost of goods available for sale | Cost of goods sold | Ending Inventory | ||||||
Nos of units | Unit Cost | Cost of goods available for sale | Nos of units sold | Unit Cost | Cost of goods sold | Nos of units in ending inventory | Unit Cost | Ending inventory | |
Beginning inventory | 220 | $2.80 | $616 | 220 | $2.80 | $616.00 | 0 | $2.80 | $0.00 |
Purchases: | |||||||||
7-Mar | 480 | $3.25 | $1,560 | 480 | $3.25 | $1,560.00 | 0 | $3.25 | $0.00 |
28-Jul | 1120 | $3.30 | $3,696 | 1120 | $3.30 | $3,696.00 | 0 | $3.30 | $0.00 |
3-Oct | 1000 | $3.60 | $3,600 | 1000 | $3.60 | $3,600.00 | 0 | $3.60 | $0.00 |
19-Dec | 400 | $3.70 | $1,480 | 40 | $3.70 | $148.00 | 360 | $3.70 | $1,332.00 |
Total | 3220 | $10,952 | 2860 | $9,620.00 | 360 | $1,332.00 |
Computation of COGS and ending inventory - Periodic LIFO | |||||||||
Particulars | Cost of goods available for sale | Cost of goods sold | Ending Inventory | ||||||
Nos of units | Unit Cost | Cost of goods available for sale | Nos of units sold | Unit Cost | Cost of goods sold | Nos of units in ending inventory | Unit Cost | Ending inventory | |
Beginning inventory | 220 | $2.80 | $616 | 0 | $2.80 | $0.00 | 220 | $2.80 | $616.00 |
Purchases: | |||||||||
7-Mar | 480 | $3.25 | $1,560 | 340 | $3.25 | $1,105.00 | 140 | $3.25 | $455.00 |
28-Jul | 1120 | $3.30 | $3,696 | 1120 | $3.30 | $3,696.00 | 0 | $3.30 | $0.00 |
3-Oct | 1000 | $3.60 | $3,600 | 1000 | $3.60 | $3,600.00 | 0 | $3.60 | $0.00 |
19-Dec | 400 | $3.70 | $1,480 | 400 | $3.70 | $1,480.00 | 0 | $3.70 | $0.00 |
Total | 3220 | $10,952 | 2860 | $9,881.00 | 360 | $1,071.00 |
Computation of COGS and ending inventory - Periodic Weighted Average cost method | |||||||||
Particulars | Cost of goods available for sale | Cost of goods sold - Average cost | Ending Inventory - Average cost | ||||||
Nos of units | Unit Cost | Cost of goods available for sale | Nos of units sold | Unit Cost | Cost of goods sold | Nos of units in ending inventory | Unit Cost | Ending inventory | |
Beginning inventory | 220 | $2.80 | $616 | ||||||
Purchases: | |||||||||
7-Mar | 480 | $3.25 | $1,560 | ||||||
28-Jul | 1120 | $3.30 | $3,696 | ||||||
3-Oct | 1000 | $3.60 | $3,600 | ||||||
19-Dec | 400 | $3.70 | $1,480 | ||||||
Total | 3220 | $3.40 | $10,952 | 2860 | $3.40 | $9,728 | 360 | $3.40 | $1,224 |
Computation of COGS and ending inventory - Specific identification | |||||||||
Particulars | Cost of goods available for sale | Cost of goods sold | Ending Inventory | ||||||
Nos of units | Unit Cost | Cost of goods available for sale | Nos of units sold | Unit Cost | Cost of goods sold | Nos of units in ending inventory | Unit Cost | Ending inventory | |
Beginning inventory | 220 | $2.80 | $616 | 220 | $2.80 | $616.00 | 0 | $2.80 | $0.00 |
Purchases: | |||||||||
7-Mar | 480 | $3.25 | $1,560 | 480 | $3.25 | $1,560.00 | 0 | $3.25 | $0.00 |
28-Jul | 1120 | $3.30 | $3,696 | 1000 | $3.30 | $3,300.00 | 120 | $3.30 | $396.00 |
3-Oct | 1000 | $3.60 | $3,600 | 880 | $3.60 | $3,168.00 | 120 | $3.60 | $432.00 |
19-Dec | 400 | $3.70 | $1,480 | 280 | $3.70 | $1,036.00 | 120 | $3.70 | $444.00 |
Total | 3220 | $10,952 | 2860 | $9,680.00 | 360 | $1,272.00 |
Solution 2:
Cost of goods sold under FIFO method is lowest, therefore FIFO method yields the highest net income.