Case 6-2 Lewis Corp

You might also like

Download as xlsx, pdf, or txt
Download as xlsx, pdf, or txt
You are on page 1of 9

USING FIFO METHOD OF INVEN

FIFO METHOD
Particulars
1 Opening Balance

Total of Opening Balance


2 Purchases

Total of Purchase
3 Sales
4 Cost of Goods Sold

Total of COGS
5 Inventory

6 Gross Profit
7 Taxes @ 40 %
8 Profit After Tax

2009
Quantity Rate Total Quantity
1840 20.00 36800
420
400
200
1020
600 20.25 12150
700
800 21.00 16800
700
400 21.25 8500
700
200 21.50 4300
1000
2000
41750
3100
2820 34.00 95880
3080
1840 20.00 36800
420
600 20.25 12150
400
380 21.00 7980
200
700
700
660
2820
56930
420 21.00 8820
40
400 21.25 8500
1000
200 21.50 4300
1020
21620
38950
15580
23370

2010

METHOD OF INVENTORY CALCULATION


2010
2011
2012
Rate
Total
Quantity Rate
Total
Quantity Rate
Total
21
8820
40
22
880
490
23
11270
21.25
8500
1000
22.25
22250
700
23.5
16450
21.5
4300
0
21620
1040
23130
27720
21.5
15050
1000
22.5
22500
1510
24
36240
21.5
15050
700
22.75
15925
400
24
9600
22
15400
700
23
16100
22.25
22250
700
23.5
16450
67750
3100
70975
45840
35.75
110110
2950
35.75 105462.5
2700
35.75
96525
21
8820
40
22
880
490
23
11270
21.25
8500
1000
22.25
22250
700
23.5
16450
21.5
4300
1000
22.5
22500
1510
24
36240
21.5
15050
700
22.75
15925
21.5
15050
210
23
4830
22
14520
66240
66385
63960
22
880
490
23
11270
400
24
9600
22.25
22250
700
23.5
16450
23130
43870
17548
26322

27720
39077.5
15631
23446.5

9600
32565
13026
19539

USING LIFO METHOD OF INVENT


Particulars
1 Opening Balance

Total of Opening Balance


2 Purchases

Total of Purchase
3 Sales
4 Cost of Goods Sold

Total of COGS
5 Inventory

6 Gross Profit
7 Taxes @ 40 %
8 Profit After Tax

2009
Quantity Rate Total Quantity
1840 20.00 36800
1020

600
800
400
200
2000
2820
200
400
800
600
820

20.25
21.00
21.25
21.50
34.00
21.50
21.25
21.00
20.25
20.00

36800
12150
16800
8500
4300
41750
95880
4300
8500
16800
12150
16400

2820
58150
1020 20.00 20400
0
0
1020
20400
37730
15092
22638

1020
700
700
700
1000
3100
3080
1000
700
700
680

20
1020

2010

METHOD OF INVENTORY CALCULATION


2010
2011
2012
Rate
Total
Quantity Rate
Total
Quantity Rate
Total
20
20400
1020
20
20400
1020
20
20400
0
20
21.5
430
20
21.5
430
0
0
150
22.5
3375
20400
1040
20830
24205
21.5
15050
1000
22.5
22500
1510
24
36240
21.5
15050
700
22.75
15925
400
24
9600
22
15400
700
23
16100
22.25
22250
700
23.5
16450
67750
3100
70975
45840
35.75
110110
2950
35.75 105462.5
2700
35.75
96525
22.25
22250
700
23.5
16450
1910
24
45840
22
15400
700
23
16100
150
22.5
3375
21.5
15050
700
22.75
15925
20
21.5
430
21.5
14620
850
22.5
19125
620
20
12400
0
0
0
67320
2950
67600
62045
21.5
430
150
22.5
3375
400
20
8000
20
20400
20
21.5
430
1020
20
20400
20830
24205
8000
42790
37862.5
34480
17116
15145
13792
25674
22717.5
20688

USING AVERAGE COST METHOD OF IN


Particulars
1 Opening Balance

Total of Opening Balance


2 Purchases

Total of Purchase
AVERAGE COST
3 Sales
4 Cost of Goods Sold
Total of COGS
5 Inventory

2009
Quantity Rate Total
Quantity
1840 20.00
36800
1020

1840
600
800
400
200
2000
3840
2820
2820
2820
1020

1020
6 Gross Profit
7 Taxes @ 40 %
8 Profit After Tax

20.25
21.00
21.25
21.50

34.00
20.46
20.46

36800
12150
16800
8500
4300
41750
20.45573
95880
57685.16
57685.16
20864.84
0
0
20864.84
38194.84
15277.94
22916.9

1020
700
700
700
1000
3100
4120
3080
3080
1040

2010

OST METHOD OF INVENTORY CALCULATION


2010
2011
2012
Rate
Total
Quantity Rate
Total
Quantity Rate
Total
20.45573 20864.84
1040 21.50846 22368.8
1190 22.54681 26830.7
0
0
0
0
0
0
20864.84
1040
22368.8
1190
26830.7
21.5
15050
1000
22.5
22500
1510
24
36240
21.5
15050
700
22.75
15925
400
24
9600
22
15400
700
23
16100
22.25
22250
700
23.5
16450
67750
3100
70975
1910
45840
21.50846
4140
22.54681
3100
23.44216
35.75
110110
2950
35.75 105462.5
2700
35.75
96525
21.50846 66246.05
2950 22.54681 66513.09
2700 23.44216 63293.84
66246.05
2950
66513.09
63293.84
21.50846 22368.8
1190 22.54681 26830.7
400 23.44216 9376.865
0
0
0
22368.8
26830.7
9376.865
43863.95
38949.41
33231.16
17545.58
15579.76
13292.46
26318.37
23369.65
19938.7

COMPARISONS BETWE
Particulars
Sales
Cost of Goods Sold
Gross Profit
Taxes @ 40 %
Profit After Tax

2009
95880
56930
38950
15580
23370
G

FIFO
2010
2011
110110.00 105462.50
66240.00 66385.00
43870
39077.5
17548
15631
26322
23446.5
G
G

2012
96525
63960
32565
13026
19539

OBSERVATIONS :
1. PROFIT AFTER TAX IS ON HIGHER SIDE IF WE USE FIFO METHOD.
2. WHEN STOCK PRICE ON AN INCREASING TREND THEN WE SHOULD USE FIFO METHOD
3. WHEN STOCK PRICE ARE ON DECREASING TREND THEN WE SHALL USE LIFO TO MAX

RISONS BETWEEN THE METHODS


2009
95880
58150
37730
15092
22638

LIFO
2010
2011
110110.00 105462.50
67320.00 67600.00
42790
37862.5
17116
15145
25674
22717.5

2012
96525
62045
34480
13792
20688
G

2009
95880
57685.156
38194.844
15277.938
22916.906

AVERAGE COST
2010
2011
110110.00 105462.50
66246.05 66513.09
43863.952 38949.409
17545.581 15579.764
26318.371 23369.645

LD USE FIFO METHOD.


LL USE LIFO TO MAXIMIZE PROFIT PROVIDED STOCKS ARE NOT OF PERISHABLE NATURE.

COST

URE.

2012
96525
63293.839
33231.161
13292.464
19938.696

You might also like