In: Accounting
The Concord Company counted physically their beginning balance on January 02, 2020 and subsequent inventory purchases made by the company during the month of January 2020 are given below:
Date Description Units Rate
Jan. 02 Beginning Inventory 300 $10
Jan. 11 Purchased 600 12
Jan 23 Purchased 700 11
The company sold 1,300 units during the month of January 2020.
Instructions: The company uses periodic inventory system. Compute the cost of goods sold and ending inventory on January 31, 2020 using the following inventory costing methods:
a) First in, first out (FIFO) method.
b) Weighted Average cost method.
a,Computation of Cost of goods sold & cost of the ending inventory using FIFO cost method is as follows: (Periodic)
Date | Number of Units Purchased | Cost per Unit | Purchase Cost | Number of Units Sold | Cost per Unit | Cost of Goods Sold | Number of Units Balance | Cost per Unit | Inventory Balance |
Jan 02 | 300 | $ 10.00 | $ 3,000.00 | ||||||
Jan 11 | 600 | $ 12.00 | $ 7,200.00 | 300 | $ 10.00 | $ 3,000.00 | |||
600 | $ 12.00 | $ 7,200.00 | |||||||
Jan 23 | 700 | $ 11.00 | $ 7,700.00 | 300 | $ 10.00 | $ 3,000.00 | |||
600 | $ 12.00 | $ 7,200.00 | |||||||
700 | $ 11.00 | $ 7,700.00 | |||||||
Jan | 300 | $ 10.00 | $ 3,000.0 | 400 | $ 11.00 | $ 4,400.00 | |||
600 | $ 12.00 | $ 7,200.0 | |||||||
300 | $ 11.00 | $ 3,300.0 | |||||||
Total | 1300 | $ 14,900.00 | 1200 | $ 13,500.0 | 400 | $ 4,400.00 |
As per above table,
Cost of goods sold is $ 13,500
Cost of ending Inventory is $ 4,400
b.Computation of Cost of goods sold & cost of the ending inventory using weighted-average cost method is as follows: (Periodic)
Date | Number of Units Purchased | Cost per Unit | Purchase Cost | Number of Units Sold | Cost per Unit | Cost of Goods Sold | Number of Units Balance | Cost per Unit | Inventory Balance |
Jan 02 | 300 | $ 10.00 | $ 3,000.00 | ||||||
Jan 11 | 600 | $ 12.00 | $ 7,200.00 | 300 | $ 10.00 | $ 3,000.00 | |||
600 | $ 12.00 | $ 7,200.00 | |||||||
Jan 23 | 700 | $ 11.00 | $ 7,700.00 | 300 | $ 10.00 | $ 3,000.00 | |||
600 | $ 12.00 | $ 7,200.00 | |||||||
700 | $ 11.00 | $ 7,700.00 | |||||||
1600 | $ 11.1875 | $17,900.00 | |||||||
Jan | 1200 | $ 11.1875 | $ 13,425.00 | 400 | $ 11.19 | $ 4,475.00 | |||
Total | 1300 | $ 14,900.00 | 1200 | $ 13,425.0 | 400 | $ 4,475.00 |
As per above table,
Cost of goods sold is $ 13,425
Cost of ending Inventory is $ 4,475
Alternative for Weighted average cost method:
Calculation of Cost of Goods Sold is as follows:
Cost of Goods Sold = Sales units * Weighted average unit cost
= 1200 * $ 11.1875
= $ 13,425
Calculation of Cost of Ending Inventory is as follows:
Cost of Ending Inventory = Ending inventory units * Weighted average unit cost
= 400 * $ 11.1875
= $ 4,475
Working note:
Calculation of weighted average unit cost is as follows:
Weighted average unit cost = (Cost of beginning inventory + cost of purchases) / ( Beginning inventory + Purchases )
= $ 17,900 / 1600
= $ 11.1875 per unit