In: Accounting
FIFO –LIFO
The Inventory Company has provided you with three months of their inventory and purchases for the last three months:
|
Date |
Item |
Quantity |
Unit Price |
|
July 1 |
Begin Inventory |
2,500 |
$38 |
|
July 15 |
Purchase |
3,300 |
$37 |
|
July 29 |
Purchase |
5,500 |
$36 |
|
Aug 11 |
Purchase |
4,100 |
$36 |
|
Aug 30 |
Purchase |
6,700 |
$35 |
|
Sept 14 |
Purchase |
3,900 |
$34 |
During three months the company sold 23,200 units.Selling price is $78 and the company’s tax rate is 32%.
Required:
A.Complete the worksheet for FIFO, LIFO and the income statement for the above information – similar to the example we completed in class and also posted on the Excel worksheet created during this week’s class.
Example --- Worksheet for FIFO and LIFO
|
Date |
Item |
Qty |
Unit $ |
Total $ |
End Inventory |
CGS |
||
B.Complete the required income statement comparison
|
FIFO |
LIFO |
||
|
Sales $$ |
|||
|
CGS (Cost of Goods Sold) |
|||
|
Gross Profit |
|||
|
Sales Tax |
|||
|
Profit after Taxes |
|||
C.Explain which method you would recommend that the company should use and explain the reason for your decision.
| Please hit LIKE button if this helped. For any further explanation, please put your query in comment, will get back to you. | |||||||||||||
| Part A: | FIFO | LIFO | |||||||||||
| Date | Item | Qty | Unit $ | Total $ | End Inventory | CGS | End Inventory | CGS | |||||
| Jul 1 | Begin Inventory | 2500 | $ 38.00 | $ 95,000 | $ 95,000 | 2500*38 | $ 95,000 | $ - | |||||
| Jul 15 | Purchase | 3300 | $ 37.00 | $ 122,100 | $ 122,100 | 300*37 | $ 11,100.00 | $ 111,000 | |||||
| Jul 29 | Purchase | 5500 | $ 36.00 | $ 198,000 | $ 198,000 | $ 198,000 | |||||||
| Aug 11 | Purchase | 4100 | $ 36.00 | $ 147,600 | $ 147,600 | $ 147,600 | |||||||
| Aug 30 | Purchase | 6700 | $ 35.00 | $ 234,500 | $ 234,500 | $ 234,500 | |||||||
| Sep 14 | Purchase | 3900 | $ 34.00 | $ 132,600 | 2800*34 | $ 95,200 | $ 37,400 | $ 132,600 | |||||
| 26000 | $ 929,800 | $ 95,200 | $ 834,600 | $ 106,100 | $ 823,700 | ||||||||
| Sold | 23200 | ||||||||||||
| Ending Inventory | 2800 | ||||||||||||
| Part B: | |||||||||||||
| FIFO | LIFO | ||||||||||||
| Sale | 23200*78 | $ 1,809,600 | $ 1,809,600 | ||||||||||
| Less: Cogs of Goods Sold | $ 834,600 | $ 823,700 | |||||||||||
| Gross Margin | $ 975,000 | $ 985,900 | |||||||||||
| Less Tax | 32% | $ 312,000 | $ 315,488 | ||||||||||
| Net Income | $ 663,000 | $ 670,412 | |||||||||||
| Part C: | |||||||||||||
| if think financial perspective, should follow FIFO, wherein higher COGS bringing GM down and hence low tax liability | |||||||||||||