LIFO Costing Model
LIFO Costing Model           Units           2007          Cost
Beginning Inventory           15,000   ...
Net Income            $7,150,000   $6,402,500   -$8,132,500    $76,375
Profitabilty Margin        10.67         9.10      ...
ASSUMPTIONS




           Units                2008           Cost
                    15,000           900     13,500,00...
Sales Price
                                                Increment             5.00
                                   ...
2009 FIFO
FIFO Costing Model                 LIFO                           FIFO                           FIFO
                    ...
FIFO                            FIFO **
          Cost       Units      2009 Cost
         8,000,000     5,000   1,600    ...
Da = new fifo lifo
Da = new fifo lifo
Upcoming SlideShare
Loading in...5
×

Da = new fifo lifo

1,091

Published on

Published in: Education
0 Comments
1 Like
Statistics
Notes
  • Be the first to comment

No Downloads
Views
Total Views
1,091
On Slideshare
0
From Embeds
0
Number of Embeds
0
Actions
Shares
0
Downloads
0
Comments
0
Likes
1
Embeds 0
No embeds

No notes for slide

Da = new fifo lifo

  1. 1. LIFO Costing Model LIFO Costing Model Units 2007 Cost Beginning Inventory 15,000 900 13,500,000 Purchases,Q1 10,000 1,000 10,000,000 Purchases,Q2 10,000 1,100 11,000,000 Purchases,Q3 10,000 1,200 12,000,000 Purchases,Q4 10,000 1,300 13,000,000 Available for Sales 55,000 59,500,000 Less Sale 40,000 46,000,000 Ending Inventory 15,000 $13,500,000 FIFO Costing Model Units 2008 Cost Beginning Inventory 15,000 900 13,500,000 Purchases,Q1 10,000 1,400 14,000,000 Purchases,Q2 10,000 1,500 15,000,000 Purchases,Q3 10,000 1,600 16,000,000 Purchases,Q4 10,000 1,700 17,000,000 Available for Sales 55,000 75,500,000 Less Sale 40,000 50,500,000 Ending Inventory 15,000 $25,000,000 Income Statement 2007 - LIFO 2008 - FIFO 2008 - LIFO 2009 - FIFO Sales $67,000,000 $70,350,000 $70,350,000 $73,867,500 Cost of Goods Sold $46,000,000 $50,500,000 $62,000,000 $72,000,000 Gross Margin $21,000,000 $19,850,000 $8,350,000 $1,867,500 Selling and admin exp. $10,000,000 $10,000,000 $10,000,000 $10,000,000 Income before taxes $11,000,000 $9,850,000 -$1,650,000 -$8,132,500 Income tax(35%) $3,850,000 $3,447,500 $0 $0 Net Income $7,150,000 $6,402,500 -$1,650,000 -$8,132,500 Profitabilty Margin 10.67 9.10 (2.35) (11.01) Income Statement 2007 - LIFO 2008 - FIFO 2009 - FIFO 2009 - FIFO** Sales $67,000,000 $70,350,000 $73,867,500 $73,867,500 Cost of Goods Sold $46,000,000 $50,500,000 $72,000,000 $63,750,000 Gross Margin $21,000,000 $19,850,000 $1,867,500 $10,117,500 Selling and admin exp. $10,000,000 $10,000,000 $10,000,000 $10,000,000 Income before taxes $11,000,000 $9,850,000 -$8,132,500 $117,500 Income tax(35%) $3,850,000 $3,447,500 $0 $41,125
  2. 2. Net Income $7,150,000 $6,402,500 -$8,132,500 $76,375 Profitabilty Margin 10.67 9.10 (11.01) 0.10
  3. 3. ASSUMPTIONS Units 2008 Cost 15,000 900 13,500,000 10,000 1,400 14,000,000 10,000 1,500 15,000,000 10,000 1,600 16,000,000 10,000 1,700 17,000,000 55,000 75,500,000 40,000 62,000,000 15,000 $13,500,000 FIFO Costing Model Units 2009 Cost 5,000 1,600 8,000,000 10,000 1,700 17,000,000 10,000 1,800 18,000,000 10,000 1,900 19,000,000 10,000 2,000 20,000,000 10,000 2,100 21,000,000 55,000 103,000,000 40,000 72,000,000 15,000 $31,000,000 2009 - FIFO** 2009 LIFO $73,867,500 $73,867,500 $63,750,000 $78,000,000 15 $10,117,500 -$4,132,500 $10,000,000 $10,000,000 10 $117,500 -$14,132,500 $41,125 $0 5 $76,375 -$14,132,500 0 0.10 (19.13) -5 -10 -15
  4. 4. Sales Price Increment 5.00 Income Tax 35% Selling and Adminstrativ e Increase 30% Units 2009 Cost 15,000 900 13,500,000 10,000 1,800 18,000,000 10,000 1,900 19,000,000 10,000 2,000 20,000,000 10,000 2,100 21,000,000 55,000 91,500,000 40,000 78,000,000 15,000 $13,500,000 FIFO Costing Model Decreasing Costs Units 2009 Cost 5,000 1,600 8,000,000 10,000 1,700 17,000,000 10,000 1,550 15,500,000 10,000 1,550 15,500,000 10,000 1,550 15,500,000 10,000 1,550 15,500,000 55,000 87,000,000 40,000 63,750,000 15,000 $23,250,000 Profitability Margin 2007 LIFO 2008 FIFO 2009 FIFO
  5. 5. 2009 FIFO
  6. 6. FIFO Costing Model LIFO FIFO FIFO Units 2007 Cost Units 2008 Cost Units 2009 Beginning Inventory 15,000 900 13,500,000 15,000 900 13,500,000 5,000 1,600 10,000 1,700 Purchases,Q1 10,000 1,000 10,000,000 10,000 1,400 14,000,000 10,000 1,800 Purchases,Q2 10,000 1,100 11,000,000 10,000 1,500 15,000,000 10,000 1,900 Purchases,Q3 10,000 1,200 12,000,000 10,000 1,600 16,000,000 10,000 2,000 Purchases,Q4 10,000 1,300 13,000,000 10,000 1,700 17,000,000 10,000 2,100 Available for Sales 55,000 59,500,000 55,000 75,500,000 55,000 Less Sale 40,000 46,000,000 40,000 50,500,000 40,000 Ending Inventory 15,000 $13,500,000 15,000 $25,000,000 15,000 Units 2009 Cost 5,000 1,600 8,000,000 10,000 1,700 17,000,000 10,000 1,550 15,500,000 10,000 1,550 15,500,000 10,000 1,550 15,500,000 10,000 1,550 15,500,000 55,000 87,000,000 40,000 63,750,000 15,000 $23,250,000
  7. 7. FIFO FIFO ** Cost Units 2009 Cost 8,000,000 5,000 1,600 8,000,000 17,000,000 10,000 1,700 17,000,000 18,000,000 10,000 1,550 15,500,000 19,000,000 10,000 1,550 15,500,000 20,000,000 10,000 1,550 15,500,000 21,000,000 10,000 1,550 15,500,000 103,000,000 55,000 87,000,000 72,000,000 40,000 63,750,000 $31,000,000 15,000 $23,250,000

×