In: Accounting
Cast Iron Grills, Inc., manufactures premium gas barbecue grills. The company reports inventory and cost of goods sold based on calculations from a LIFO periodic inventory system. Cast Iron’s December 31, 2021, fiscal year-end inventory consisted of the following (listed in chronological order of acquisition): Units Unit Cost 8,800 $ 600 5,900 700 9,800 800 The replacement cost of the grills throughout 2022 was $900. Cast Iron sold 46,000 grills during 2022. The company's selling price is set at 200% of the current replacement cost. What needs to be calculated: 1. & 2. Compute the gross profit (sales minus cost of goods sold) and the gross profit ratio for 2022 under two different assumptions. First, that Cast Iron purchased 47,000 units and, second, that Cast Iron purchased 24,500 units during the year. 4. Please help me compute the gross profit (sales minus cost of goods sold) and the gross profit ratio for 2022 assuming that Cast Iron purchased 47,000 units (as per the first assumption) and 24,500 units (as per the second assumption) during the year and uses the FIFO inventory cost method rather than the LIFO method. Thanks!
LIFO | |||||||
47000 Units Purchased | |||||||
PARTICULARS (a) | UNIT(b) | UNIT PRICE (c) | TOTAL VALUE (d)=c*b | COST OF GOODS SOLD(e) | GROSS PROFIT(d-e) | CLOSING INVENTORY | COST OF GOODS SOLD CALCULATION |
Purchase 1 | 8,800.00 | 600.00 | 52,80,000.00 | 52,80,000.00 | |||
Purchase 2 | 5,900.00 | 700.00 | 41,30,000.00 | 94,10,000.00 | |||
Purchase 3 | 9,800.00 | 800.00 | 78,40,000.00 | 1,72,50,000.00 | |||
Purchase 4 | 47,000.00 | 900.00 | 4,23,00,000.00 | 5,95,50,000.00 | |||
Sales | 46,000.00 | 1,800.00 | 8,28,00,000.00 | 4,14,00,000.00 | 4,14,00,000.00 | 1,81,50,000.00 | (46000*900) |
Cost of goods sold | 4,14,00,000.00 | ||||||
Closing Inventory | 1,81,50,000.00 | ||||||
Gross Profit | 4,14,00,000.00 | ||||||
Gross Profit Ratio | Gross profit/ Net sales | ||||||
13800000/82800000 | |||||||
50.00% | |||||||
LIFO 24500 UNITS PURCHASE | |||||||
Cost of Goods Sold of 46000 Units | |||||||
Last Purchase | 24500*900 | 2,20,50,000.00 | |||||
Purchase 3 | 9800*800 | 78,40,000.00 | |||||
Purchase 2 | 5900*700 | 41,30,000.00 | |||||
Purchase 1 | 5800*600 | 34,80,000.00 | |||||
3,75,00,000.00 | |||||||
Sale Value | 46000*1800 | 8,28,00,000.00 | |||||
Gross Profit | 4,53,00,000.00 | ||||||
Gross Profit Ratio | 37500000/82800000 | 54.71% | |||||
Closing Inventory | 3000*600 | 18,00,000.00 | |||||
FIFO 47000 UNITS PURCHASE | |||||||
Cost Of Goods Sold of 46000 Units | |||||||
Purchase 1 | 8800*600 | 52,80,000.00 | |||||
Purchase 2 | 5900*700 | 41,30,000.00 | |||||
Purchase 3 | 9800*800 | 78,40,000.00 | |||||
Purchase 4 | 21500*900 | 1,93,50,000.00 | |||||
3,66,00,000.00 | |||||||
Sale Value | 8,28,00,000.00 | ||||||
Gross profit | 4,62,00,000.00 | ||||||
Gross Profit Ratio | 46200000/82800000 | 55.80% | |||||
Clossing Inventory | 25500*900 | 2,29,50,000.00 | |||||
FIFO 24500 UNITS PURCHASE | |||||||
Cost Of Goods Sold of 46000 Units | |||||||
Purchase 1 | 8800*600 | 52,80,000.00 | |||||
Purchase 2 | 5900*700 | 41,30,000.00 | |||||
Purchase 3 | 9800*800 | 78,40,000.00 | |||||
Purchase 4 | 21500*900 | 1,93,50,000.00 | |||||
3,66,00,000.00 | |||||||
Sale value | 8,28,00,000.00 | ||||||
Gross Profit | 4,62,00,000.00 | ||||||
Gross Profit ratio | 55.80% | ||||||
Clossing Inventory | 3000*900 | 27,00,000.00 |