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 | |||||||||||||