LIFO valuation under periodic
inventory system
Date |
Transactions |
Units Sold |
Unit Cost |
Inventory
Units |
May 1 |
Beginning
Inventory |
700 |
$10 |
700 |
May 3 |
Purchase |
100 |
$12 |
800 |
May 8 |
Sale
(*1) |
(500) |
?? |
300 |
May 15 |
Purchase |
600 |
$14 |
900 |
May 19 |
Purchase |
200 |
$15 |
1,100 |
May 25 |
Sale
(*2) |
(400) |
?? |
700 |
May 27 |
Sale
(*3) |
(100) |
?? |
600 |
May 31 |
Ending
Inventory |
|
?? |
|
Under periodic inventory system, cost of
inventories is calculated at the end of each accounting period (on May 31 in
this example).
[May 31, 2010]
Quantity of ending inventory
= Beginning inventory
+ Units purchased - Units sold
= 700 + 900 - 1,000 =
600 units
Using LIFO, units purchased last are assumed to be
sold first.
1,000 units sold
= 200 units
from May 19 purchases at $15 unit cost
+ 600 units
from May 15 purchases at $14 unit cost
+ 100 units
from May 3 purchases at $12 unit cost
+ 100 units
from beginning inventory at $10 unit cost
Cost of goods sold =
200x$15 + 600x$14 + 100x$12 + 100x$10
= $3,000 +
$8,400 + $1,200 + $1,000 = $13,600
600 units of inventory left
= 600 units
from beginning inventory at $10 unit cost
Cost of ending inventory
= 600x$10 = $6,000
|
Moving Average valuation under
perpetual inventory system
Date |
Transactions |
Units Sold |
Unit Cost |
Inventory
Units |
Moving
Average Unit Cost |
May 1 |
Beginning
Inventory |
700 |
$10 |
700 |
$10 |
May 3 |
Purchase |
100 |
$12 |
800 |
$10.25 (*1) |
May 8 |
Sale |
(500) |
?? |
300 |
$10.50 |
May 15 |
Purchase |
600 |
$14 |
900 |
$12.75 (*2) |
May 19 |
Purchase |
200 |
$15 |
1,100 |
$13.16 (*3) |
May 25 |
Sale |
(400) |
?? |
700 |
700 |
May 27 |
Sale |
(100) |
?? |
600 |
600 |
May 31 |
Ending
Inventory |
|
?? |
|
|
(*1) Average cost of 800 units
= (700x$10 +
100x$12) / (700 + 100)
= ($7,000 +
$1,200) / 800 = $8,200 / 800 = $10.25
Cost of goods
sold on May 8 = 500x$10.25 = $5,125
(*2) Average cost of 900 units
= (300x$10.25 +
600x$14) / (300 + 600)
= ($3,075 +
$8,400) / 900 = $11,475 / 900 = $12.75
(*3) Average cost of 1,100 units
= (900x$12.75 +
200x$15) / (900 + 200)
= ($11,475 +
$3,000) / 1,100 = $14,475 / 1,100 = $13.16
Cost of goods
sold on May 25 = 400x$13.16 = $5,264
Cost of goods
sold on May 27 = 100x$13.16 = $1,316
Total cost of goods sold
= 500x$10.25 +
400x$13.16 + 100x$13.16
= $5,125 +
$5,264 + $1,316 = $11,705
Cost of ending inventory
= Beginning
inventory + Cost of purchases - Cost of goods sold
= $7,000 +
(100x$12 + 600x$14 + 200x$15) - $11,705
= $7,000 +
$12,600 - $11,705 = $7,895
[Checking]
Quantity of ending inventory
= Beginning inventory
+ Units purchased - Units sold
= 700 + 900 - 1,000 =
600 units
Cost of ending inventory
= 600 x $13.16
(Moving Average cost per unit as of May 31)
= $7,896
$7,896 - $7,895 = $1 (rounding error)
|
Weighted Average valuation under
periodic inventory system
Date |
Transactions |
Units Sold |
Unit Cost |
Inventory
Units |
May 1 |
Beginning
Inventory |
700 |
$10 |
700 |
May 3 |
Purchase |
100 |
$12 |
800 |
May 8 |
Sale
(*1) |
(500) |
?? |
300 |
May 15 |
Purchase |
600 |
$14 |
900 |
May 19 |
Purchase |
200 |
$15 |
1,100 |
May 25 |
Sale
(*2) |
(400) |
?? |
700 |
May 27 |
Sale
(*3) |
(100) |
?? |
600 |
May 31 |
Ending
Inventory |
|
?? |
|
Under periodic inventory system, cost of
inventories is calculated at the end of each accounting period (on May 31 in
this example).
[May 31, 2010]
Quantity of ending inventory
= Beginning inventory
+ Units purchased - Units sold
= 700 + 900 - 1,000 =
600 units
Weighted average cost per unit
= (700x$10 + 100x$12
+ 600x$14 + 200x$15) / (700+100+600+200)
= ($7,000 + $1,200 +
$8,400 + $3,000) / 1,600
= $19,600 / 1,600 =
$12.25
Cost of goods sold
= (500 + 400 + 100) x
$12.25
= 1,000 x $12.25 = $12,250
Cost of ending inventory
= 600 x $12.25 =
$7,350
[Checking]
Cost of ending inventory
= Beginning
inventory + Purchases - Cost of Goods Sold
= $7,000 +
(100x$12 + 600x$14 + 200x$15) - $12,250
= $7,000 +
$12,600 - $12,250 = $7,350
|