In: Accounting
Use the following information to complete the charts and calculate cost of goods sold, ending inventory, and gross profit under the FIFO, LIFO, and Weighted Average methods. Units Cost Units Retail Oct. 1 Beginning Inventory 120 $39 Oct. 3 Sales 90 $100 Oct. 5 Purchase 140 $40 Oct. 12 Sales 110 $100 Oct. 18 Sales 45 $100 Oct. 26 Purchase 160 $43
Inventory Method | Ending inventory | Cost of goods sold | Sales | Gross profit | |||
Note 1 | First-in-First-out (FIFO) | 7,480 | 9,680 | 24,500 | 14,820 | ||
Note 2 | Last-in-First-out LIFO) | 6,880 | 10,280 | 24,500 | 14,220 | ||
Note 3 | Weighted Average | 7,150 | 10,010 | 24,500 | 14,490 | ||
Data in the questions is shown as below:- | |||||||
Transaction | Date | Units | Rate | Amount ($) | |||
Beg Inv | Oct 1 | 120 | 39 | 4,680 | |||
Sales | Oct 3 | 90 | 100 | 9,000 | |||
Purchases | Oct 5 | 140 | 40 | 5,600 | |||
Sales | Oct 12 | 110 | 100 | 11,000 | |||
Sales | Oct 18 | 45 | 100 | 4,500 | |||
Purchases | Oct 26 | 160 | 43 | 6,880 | |||
Total sales unit = (90+110+45) = 245 units | |||||||
Ending inventory = (120+140+160-245) = 175 units | |||||||
Total sales = (9,000+11,000+4,500) = 24,500 | |||||||
Note 1 | First-in-First-out (FIFO):- | ||||||
Under this method, 245 units sold means 120 units of Oct,1 ,125 units of Oct 5 must have been sold. | |||||||
Ending Inventory | (140-125) | Oct 5 | 15 | 40 | 600 | ||
Oct 26 | 160 | 43 | 6,880 | ||||
175 | 7,480 | ||||||
Cost of goods Sold | Oct 1 | 120 | 39 | 4,680 | |||
Oct 5 | 125 | 40 | 5,000 | ||||
245 | 9,680 | ||||||
Note 2 | Last-in-First-out LIFO):- | ||||||
Under this method, 245 units sold means 160 units of Oct 26 and 85 units of Oct 5 must have been sold | |||||||
Ending Inventory | (140-85) | Oct 5 | 55 | 40 | 2,200 | ||
Oct 1 | 120 | 39 | 4,680 | ||||
175 | 6,880 | ||||||
Cost of goods Sold | Oct 26 | 160 | 43 | 6,880 | |||
Oct 5 | 85 | 40 | 3,400 | ||||
245 | 10,280 | ||||||
Note 3 | Weighted average cost:- | ||||||
Ending inventory and cost of inventory sold will be calculated using Weighted average cost | |||||||
Units | Rate | Amount ($) | |||||
Oct 1 | 120 | 39 | 4,680 | ||||
Oct 5 | 140 | 40 | 5,600 | ||||
Oct 26 | 160 | 43 | 6,880 | ||||
420 | 17,160 | ||||||
Average cost = (17,160/420) = $40.86 | |||||||
Hence, Ending Inventory is (40.86*175) = 7,150 | |||||||
And, Cost of goods Sold is (40.86*245) = 10,010 |