Analyzing and Interpreting the Financial Statement Effects of Periodic FIFO, LIFO, and Weighted Average Cost [LO 7-3]
Orion Iron Corp. tracks the number of units purchased and sold throughout each year but applies its inventory costing method at the end of the year, as if it uses a periodic inventory system. Assume its accounting records provided the following information at the end of the annual accounting period, December 31. |
Transactions | Units | Unit Cost | ||||
a. Inventory, Beginning | 300 | $ | 12 | |||
For the year: | ||||||
b. Purchase, April 11 | 900 | 10 | ||||
c. Purchase, June 1 | 800 | 13 | ||||
d. Sale, May 1 (sold for $40 per unit) | 300 | |||||
e. Sale, July 3 (sold for $40 per unit) | 600 | |||||
f. Operating expenses (excluding income tax expense), $19,500 |
Expert Answer
Calculation of cost of goods sold ,ending inventory value and Net Operating Incomeusing FIFO periodic inventory system | |||||||||||
Units in ending Inventory = Beginning Inventory + Purchases – Sales = 300 units + 1700 units – 900 units = 1100 units | |||||||||||
As we are following FIFO method , the Units in ending inventory will be out of latest purchases. | |||||||||||
Value of Units in ending Inventory = (800 units * $13) + (300 units * $10) = $13400 | |||||||||||
Cost of goods sold = Value of beginning Inventory + Cost of purchases – Value of Ending Inventory | |||||||||||
Cost of goods sold = (300 units * $12) + [(900 units *$10)+(800 units * $13)] – $13400 = $9600 | |||||||||||
Calculation of Net Operating Income (FIFO Method) | |||||||||||
Sales | $36,000 | ||||||||||
Less : Cost of goods sold | $9,600 | ||||||||||
Gross Margin | $26,400 | ||||||||||
Less : Operating Expenses | $19,500 | ||||||||||
Net operating Income | $6,900 | ||||||||||
Calculation of cost of goods sold ,ending inventory value and Net Operating Incomeusing LIFO periodic inventory system | |||||||||||
Units in ending Inventory = Beginning Inventory + Purchases – Sales = 300 units + 1700 units – 900 units = 1100 units | |||||||||||
As we are following LIFO method , the Units in ending inventory will be out of old purchases. | |||||||||||
Value of Units in ending Inventory = (300 units * $12) + (800 units * $10) = $11600 | |||||||||||
Cost of goods sold = Value of beginning Inventory + Cost of purchases – Value of Ending Inventory | |||||||||||
Cost of goods sold = (300 units * $12) + [(900 units *$10)+(800 units * $13)] – $11600 = $13400 | |||||||||||
Calculation of Net Operating Income (LIFO Method) | |||||||||||
Sales | $36,000 | ||||||||||
Less : Cost of goods sold | $13,400 | ||||||||||
Gross Margin | $22,600 | ||||||||||
Less : Operating Expenses | $19,500 | ||||||||||
Net operating Income | $3,100 | ||||||||||
Calculation of cost of goods sold ,ending inventory value and Net Operating Income using Weighted Average periodic inventory system | |||||||||||
Units in ending Inventory = Beginning Inventory + Purchases – Sales = 300 units + 1700 units – 900 units = 1100 units | |||||||||||
Weighted Average cost per unit = (Cost of beginning Inventory+Cost of purchases) / (Units in Beginning Inventory + Purchased Units) | |||||||||||
Weighted Average cost per unit = ($3600 + $19400) / (300 units + 1700 Units) = $11.50 per unit | |||||||||||
Cost of goods sold = Units sold * Weighted Average cost per unit | |||||||||||
Cost of goods sold = 900 units * $11.50 = $10350 | |||||||||||
Value of ending Inventory = 1100 units * $11.50 = $12650 | |||||||||||
Calculation of Net Operating Income (Weighted Average Method) | |||||||||||
Sales | $36,000 | ||||||||||
Less : Cost of goods sold | $10,350 | ||||||||||
Gross Margin | $25,650 | ||||||||||
Less : Operating Expenses | $19,500 | ||||||||||
Net operating Income | $6,150 | ||||||||||
Analysis | |||||||||||
Net operating Income and value of ending inventory using FIFO method is on higher side compared to LIFO and Weighted average method. |