Escolar Documentos
Profissional Documentos
Cultura Documentos
Chapter 6
Inventories and Cost of Sales
QUESTIONS
1.
(a) FIFO: The cost of the first (earliest) items purchased in inventory flow to cost of
goods sold first. (b) LIFO: The cost of the last (most recent) items purchased in
inventory flow to cost of goods sold first.
2.
3.
Incidental costs sometimes are ignored in computing the cost of inventory because
the expense of tracking such costs on a precise basis can outweigh the benefits
gained from the increased accuracy. The accounting constraint of materiality
permits such practices when the effects on the financial statements are not
significant (that is, when such practices do not impact business decisions).
4.
LIFO will result in the lower cost of goods sold when costs are declining because it
assigns the most recent, lower cost purchases to cost of goods sold.
5.
The full-disclosure principle requires that the nature of the accounting change, the
justification for the change, and the effect of the change on net income be disclosed
in the notes or in the body of a company's financial statements.
6.
No; changing the inventory method each period would violate the accounting
concept of consistency.
7.
No; the consistency concept does not preclude changes in accounting methods
from ever being made. Instead, a change from one acceptable method to another is
allowed if the company justifies the change as an improvement in financial
reporting.
8.
9.
An inventory error that causes an understatement (or overstatement) for net income
in one accounting period, if not corrected, will cause an overstatement (or
understatement) in the next. Since an understatement (overstatement) of one period
offsets the overstatement (understatement) in the next, such errors are said to
correct themselves.
6-1
10. Market usually means replacement cost of inventory when applied in the LCM.
11. The accounting constraint of conservatism guides preparers of accounting reports
to select the less optimistic estimate in uncertain situations where two estimates of
amounts are about equally likely. Users of information must also be cognizant of
the potential conservatism in accounting reports when making business decisions.
12. Factors that contribute to inventory shrinkage are breakage, loss, deterioration,
decay, and theft.
13.A Accounts that are used only in a periodic inventory system include Purchases,
Purchase Discounts, Purchase Returns and Allowances, and Transportation-In.
14. On February 27, 2010, inventory as a percent of current assets is ($ in thousands):
$622 / $5,813 = 10.7%.
15. Cost of goods available for sale equals ending inventory plus cost of sales. As of
September 26, 2009, this is computed as ($ millions):
Ending Inventory of $455 + Cost of Sales of $25,683 = $26,138
16. Cost of goods available for sale equals ending inventory plus cost of sales. As of
December 31, 2009, this is computed as (in EUR millions):
Ending Inventory of 1,865 + Cost of Sales of 27,720 = 29,585
17. Merchandise inventory ($ thousands) comprises 5.6% ($19,716 / $353,579) of Palms
current assets as of May 31, 2009, and 12.5% ($67,461 / $540,086) of its current
assets as of May 31, 2008.
18.B For interim reporting, companies can estimate costs of goods sold and ending
inventory by either the retail inventory method or the gross profit method.
6-2
QUICK STUDIES
Quick Study 6-1 (10 minutes)
FIFO
Date
Goods Purchased
1/ 1
1/ 9
85 @ $6.40
1/25
110 @ $6.60
1/26
$ 726
288
$1,014
6-3
Inventory Balance
320 @ $6.00
320 @ $6.00
85 @ $6.40
320 @ $6.00
85 @ $6.40
110 @ $6.60
45 @ $6.40
110 @ $6.60
= $1,920
= $2,464
= $3,190
= $1,014
Goods Purchased
1/ 1
1/ 9
85 @ $6.40
1/25
110 @ $6.60
1/26
$ 930
Inventory Balance
320 @ $6.00
320 @ $6.00
85 @ $6.40
320 @ $6.00
85 @ $6.40
110 @ $6.60
155 @ $6.00
= $1,920
= $2,464
= $3,190
= $ 930
Goods Purchased
1/ 1
1/ 9
Inventory Balance
320 @ $6.00
320 @ $6.00
85 @ $6.40
85 @ $6.40
= $1,920
= $2,464
1/25
110 @ $6.60
320 @ $6.00
85 @ $6.40
110 @ $6.60
= $3,190
1/26
*rounded
6-4
155 @ $6.194
= $ 960*
$1,920
544
726
$3,190
6-5
10 units @ $50
$ 500
10 units @ $51
10 units @ $52
10 units @ $55
10 units @ $60
50 units
510
520
550
600
$2,680
Goods Purchased
12/ 7
10 @ $ 9 = $ 90
10 @ $ 9
= $ 90
12/14
20 @ $10 = $200
10 @ $ 9
20 @ $10
= $290
12 @ $10
= $120
12 @ $10
15 @ $12
= $300
12/15
12/21
10 @ $ 9
8 @ $10 = $170
15 @ $12 = $180
____
$170
6-6
Inventory Balance
Goods Purchased
12/ 7
10 @ $ 9 = $ 90
10 @ $ 9
= $ 90
12/14
20 @ $10 = $200
10 @ $ 9
20 @ $10
= $290
10 @ $ 9
2 @ $10
= $110
10 @ $ 9
2 @ $10
15 @ $12
= $290
12/15
12/21
18 @ $10 = $180
15 @ $12 = $180
____
$180
6-7
Inventory Balance
Goods Purchased
Inventory Balance
12/ 7
10 @ $ 9 = $ 90
10 @ $ 9
= $ 90
12/14
20 @ $10 = $200
10 @ $ 9
20 @ $ 10
= $290
12/15
12/21
18 @ $9.667 =$174
15 @ $12 = $180
12 @ $9.667
12 @ $9.667
____
15 @ $ 12
(avg
cost is $10.963)
$174
Specific identification
LIFO
LIFO
LIFO
FIFO
6-8
= $116
= $296
6-9
1,500 units
(30)
250
70
1,790 units
$3,000
150
200
50
$3,400
The $25 advertising cost and the $250 cost for sales staff salaries are
included in operating expensesnot part of inventory costs. Those two
costs are not necessary to get the vehicle in a place and condition for
sale.
Total
Per Unit
Cost Market
Cost
$360
$330 $ 3,240
210
270
2,520
480
420 12,000
$17,760
Total
LCM Applied
to Items
Market
$ 2,970
$ 2,970
3,240
2,520
10,500
10,500
$15,990
$15,990
6-10
Cost of
Goods Sold
$2,176
Cost of
Goods Sold
$2,260
6-11
Cost of
Goods Sold
$2,230*
FIFO
(12 x $10) + (15 x $12) ........................................
(10 x $9) + (8 x $10) ............................................
Cost of
Goods Sold
$300
$170
LIFO
(10 x $9) + (17 x $10) ..........................................
(15 x $12) + (3 x $10) .........................................
Cost of
Goods Sold
$260
$210
Cost of
Goods Sold
$282*
$188*
*rounded
Specific Identification
(3 x $9) + (9 x $10) + (15 x $12) ..........................
(7 x $9) + (11 x $10) ............................................
6-12
Cost of
Goods Sold
$297
$173
6-13
EXERCISES
Exercise 6-1 (10 minutes)
1. The consignor is Jolie Company. The consignee is China Company. The
consignor, Jolie Company, should include any unsold and consigned
goods in its inventory.
2. The title will pass at destination which is China Companys receiving
dock. Jolie should show the $850 in its inventory at year-end as Jolie
retains title until the goods reach China Company.
Ending
Inventory
Computations
Cost of
Goods Sold
6-14
$1,505
Goods Purchased
3/ 1
3/10
90 @ $ 7.00 = $ 630
3/20
220 @ $6.00
Inventory Balance
150 @ $7.000
= $1,050
60 @ $7.000
= $ 420
60 @ $7.000
220 @ $6.000
= $1,740
3/25
3/30
90 @ $5.00
135 @ $6.214
135 @ $6.214
_____
90 @ $5.000
$1,531 (avg. cost is $5.729*)
= $ 839*
= $1,289
*rounded
c. FIFO Perpetual
Date
Goods Purchased
3/ 1
3/10
3/20
3/30
150 @ $7.00
= $1,050
60 @ $7.00
= $ 420
60 @ $7.00
220 @ $6.00
= $1,740
60 @ $7.00
85 @ $6.00 = $ 930
135 @ $6.00
= $ 810
_____
$1,560
135 @ $6.00
90 @ $5.00
= $1,260
90 @ $7.00 = $ 630
220 @ $6.00
3/25
Inventory Balance
90 @ $5.00
d. LIFO Perpetual
Date
Goods Purchased
3/ 1
3/10
3/20
90 @ $7.00
220 @ $6.00
3/25
3/30
= $ 630
145 @ $6.00
= $ 870
90 @ $5.00
_____
$1,500
6-15
Inventory Balance
150 @ $7.00
= $1,050
60 @ $7.00
= $ 420
60 @ $7.00
220 @ $6.00
= $1,740
60 @ $7.00
75 @ $6.00
= $ 870
60 @ $7.00
75 @ $6.00
90 @ $5.00
= $1,320
Ending
Inventory
Cost of
Goods Sold
$1,260
$1,560
$1,320
$1,500
Sales...................................... $3,525
Weighted
Average
FIFO
LIFO
$3,525
$3,525
$3,525
1,531
1,994
1,600
394
118*
$ 276
1,560
1,965
1,600
365
110*
$ 255
1,500
2,025
1,600
425
128*
$ 297
1,505
2,020
1,600
420
Income tax expense (30%) ........
126
Net income ........................... $ 294
* Rounded to nearest dollar.
6-16
Goods Purchased
1/1
100 @ $10
1/10
3/14
90 @ $10 = $ 900
250 @ $15 = $ 3,750
3/15
7/30
10 @ $10
130 @ $15 = $2,050
400 @ $20 = $ 8,000
10/5
10/26
Inventory Balance
120 @ $15
180 @ $20 = $5,400
600 @ $25 = $15,000
_____
$8,350
10 @ $10
= $ 1,000
=$
100
10 @ $10
250 @ $15
= $ 3,850
120 @ $15
= $ 1,800
120 @ $15
400 @ $20
= $ 9,800
220 @ $20
= $ 4,400
220 @ $20
600 @ $25
= $19,400
b. LIFO Perpetual
Date
Goods Purchased
1/1
100 @ $10
1/10
3/14
90 @ $10 = $ 900
250 @ $15 = $ 3,750
3/15
140 @ $15 = $2,100
7/30
10/5
300 @ $20 = $6,000
10/26
Inventory Balance
_____
$9,000
6-17
10 @ $10
= $ 1,000
= $
100
10 @ $10
250 @ $15
= $ 3,850
10 @ $10
110 @ $15
= $ 1,750
10 @ $10
110 @ $15
400 @ $20
= $ 9,750
10 @ $10
110 @ $15
100 @ $20
= $ 3,750
10 @ $10
110 @ $15
100 @ $20
600 @ $25
= $ 18,750
Cost of
Goods Sold
$19,400
$8,350
$18,750
$9,000
$21,200
8,350
$12,850
$21,200
9,000
$12,200
$27,750
18,900
$ 8,850
6-18
$21,200
8,850
$12,350
Units
Helmets ........... 22
Bats ................. 15
Shoes .............. 36
Uniforms ......... 40
Per Unit
Cost Market
$50
78
95
36
$54
72
91
36
Total
Cost
$1,100
1,170
3,420
1,440
$7,130
Total
Market
LCM Applied
to Items
$1,188
1,080
3,276
1,440
$6,984
$1,100
1,080
3,276
1,440
$6,896
Year 2011
$900,000
Year 2012
$900,000
Sales ..................................
Cost of goods sold
Beginning inventory ..... $200,000
$180,000
$200,000
Cost of purchases ......... 500,000
500,000
500,000
Good available for sale.... 700,000
680,000
700,000
Ending inventory ........... 180,000
200,000
200,000
Cost of goods sold........
520,000
480,000
500,000
Gross profit ......................
$380,000
$420,000
$400,000
6-19
$426,650/[($91,500 + $86,750)/2]
= 4.8 times
$643,825/[($86,750 + $96,400)/2]
= 7.0 times
6-20
$1,505
b. Weighted Average
($2,820 / 460 units = $6.130* average cost per unit)
$1,441*
c. FIFO
(90 x $5.00) + (135 x $6.00) .......................................... $1,260
(150 x $7.00) + (85 x $6.00) .........................................
$1,560
d. LIFO
(150 x $7.00) + (75 x $6.00) .......................................... $1,500
(90 x $5.00) + (145 x $6.00) ..........................................
*rounded
6-21
$1,320
a. FIFO
(600 x $25) + (220 x $20) ............................................ $19,400
(90 x $10) + (10 x $10) + (130 x $15) +
(120 x $15)+ (180 x $20) ...........................................
$8,350
b. LIFO
(100 x $10) + (250 x $15) + (400 x $20) + (70 x $25) .... $14,500
$13,250
c.
FIFO Gross Margin
Sales Revenue (530 units sold x $40 selling price) ............... $21,200
Less: FIFO cost of goods sold ...............................................
8,350
Gross margin............................................................................. $12,850
LIFO Gross Margin
Sales Revenue (530 units sold x $40 selling price) ............... $21,200
Less: LIFO cost of goods sold ............................................... 13,250
Gross margin............................................................................. $ 7,950
6-22
a. Specific identification
(100 x $2.90) + (100 x $2.80) + (100 x $2.50) .......
$7,706 - $820 ..........................................................
b. Weighted average ($7,706/3,000 = $2.57*)
$2.57 x 300 .............................................................
$7,706 - $771 ..........................................................
c. FIFO
(300 x $2.90) ..........................................................
(200 x $2.00) + (440 x $2.25) + (1,080 x $2.50) +
(960 x $2.80) + (20 x 2.90) ...............................
d. LIFO
(200 x $2.00) + (100 x $2.25) .................................
(320 x $2.90) + (960 x $2.80) + (1,080 x $2.50) +
(340 x $2.25) ......................................................
Cost of
Goods Sold
$820
$6,886
771
6,935
870
6,836
625
7,081
*rounded
Income effect: FIFO provides the lowest cost of goods sold, the highest
gross profit, and the highest net income.
a. Specific identification
(100 x $2.00) + (100 x $2.30) + (100 x $2.50) .......
$7,550 - $680 ..........................................................
b. Weighted average ($7,550/3,030 = $2.49*)
$2.49 x 300 .............................................................
$7,550 - $747 ..........................................................
c. FIFO
(250 x $2.00) + (50 x $2.30) ...................................
(280 x $3.00) + (600 x $2.80) + (800 x $2.50) +
(1,050 x $2.30) ..................................................
d. LIFO
(280 x $3.00) + (20 x $2.80) ...................................
(250 x $2.00) + (1,100 x $2.30) + (800 x $2.50) +
(580 x $2.80) .....................................................
Cost of
Goods Sold
$680
$6,870
747
6,803
615
6,935
896
6,654
*rounded
Income effect: FIFO provides the highest cost of goods sold, the lowest
gross profit, and the lowest net income.
6-23
At Retail
$ 64,200
98,400
162,600
130,000
$ 32,600
6-24
PROBLEM SET A
Problem 6-1A (40 minutes)
1. Compute cost of goods available for sale and units available for sale
Beginning inventory ........................... 50 units @ $50
March 5 ................................................ 200 units @ $55
$ 2,500
11,000
3,600
6,200
$23,300
Goods Purchased
Mar. 1
Mar. 5
Mar. 9
Mar. 18
Mar. 25
Mar. 29
50 @ $50 = $ 2,500
160 @ $55 = $ 8,800
60 @ $60 = $ 3,600
100 @ $62 = $ 6,200
40 @ $55 = $ 2,200
40 @ $60 = $ 2,400
$15,900
6-25
Inventory Balance
50 @ $50
= $ 2,500
50 @ $50
200 @ $55
= $13,500
40 @ $55
= $ 2,200
40 @ $55
60 @ $60
= $ 5,800
40 @ $55
60 @ $60
100 @ $62
= $12,000
20 @ $60
100 @ $62
= $ 7,400
Goods Purchased
Mar. 1
Mar. 5
Mar. 9
Mar. 18
Mar. 25
Mar. 29
80 @ $62 = $ 4,960
______
$16,460
Inventory Balance
50 @ $50
= $ 2,500
50 @ $50
200 @ $55
= $13,500
40 @ $50
= $ 2,000
40 @ $50
60 @ $60
= $ 5,600
40 @ $50
60 @ $60
100 @ $62
= $11,800
40 @ $50
60 @ $60
20 @ $62
= $ 6,840
Goods Purchased
Mar. 1
Mar. 5
Inventory Balance
50 @ $50
= $ 2,500
50 @ $50
200 @ $55
= $13,500
(avg. = $54)
Mar. 9
40 @ $54
= $ 2,160
(avg. = $54)
Mar. 18
60 @ $60 = $ 3,600
40 @ $54
60 @ $60
= $ 5,760
(avg. = $57.60)
Mar. 25
40 @ $54
60 @ $60
100 @ $62
= $11,960
(avg. = $59.80)
Mar. 29
80 @ $59.8 = $ 4,784
________
$16,124
6-26
120 @ $59.80
(avg. = $59.80)
= $ 7,176
Goods Purchased
Mar. 1
Mar. 5
Mar. 9
Mar. 18
Mar. 25
Mar. 29
40 @ $50 = $ 2,000
170 @ $55 = $ 9,350
60 @ $60 = $ 3,600
20 @ $60 = $ 1,200
60 @ $62 = $ 3,720
______
$16,270
Inventory Balance
50 @ $50
= $ 2,500
50 @ $50
200 @ $55
= $13,500
10 @ $50
30 @ $55
= $ 2,150
10 @ $50
30 @ $55
60 @ $60
= $ 5,750
10 @ $50
30 @ $55
60 @ $60
100 @ $62
= $11,950
10 @ $50
30 @ $55
40 @ $60
40 @ $62
= $ 7,030
4.
Specific
Identification
LIFO
Weighted
Average
$25,450
$25,450
$25,450
15,900
16,460
16,124
16,270
$ 8,990
$ 9,326
$ 9,180
FIFO
6-27
$26,400
8,000
2,000
Aug. 21 .................................................
Sept. 5 .................................................
9,600
13,440
6-28
$59,440
Goods Purchased
1/1
2/10
3/13
3/15
8/21
9/5
600 @ $44
= $26,400
600 @ $44
200 @ $40
= $34,400
600 @ $44
200 @ $40
100 @ $20
400 @ $44 = $17,600
200 @ $44
200 @ $40
100 @ $20
200 @ $44
200 @ $40
100 @ $20
160 @ $60
9/10
Inventory Balance
200 @ $44
200 @ $40
100 @ $20
160 @ $60
280 @ $48
200 @ $44 = $ 8,800
______
$26,400
$17,600
200 @ $44
8,800
200 @ $40
100 @ $20
160 @ $60
280 @ $48
$59,440
26,400
$33,040
200 @ $40
100 @ 20
160 @ 60
280 @ 48
740 units
6-29
$ 8,000
2,000
9,600
13,440
$33,040
= $36,400
= $18,800
= $28,400
= $41,840
= $33,040
Goods Purchased
1/1
2/10
3/13
3/15
8/21
9/5
100 @ $20
200 @ $40
100 @ $44
200 @ $48
= $ 9,600
______
$24,000
600 @ $44
= $26,400
600 @ $44
200 @ $40
= $34,400
600 @ $44
200 @ $40
100 @ $20
= $36,400
500 @ $44
= $22,000
500 @ $44
160 @ $60
= $31,600
= $14,400
9/10
Inventory Balance
500 @ $44
160 @ $60
280 @ $48
= $45,040
500 @ $44
160 @ $60
80 @ $48
= $35,440
$59,440
$ 2,000
8,000
4,400
9,600
24,000
$35,440
Ending Inventory
500 @ $44
160 @ 60
80 @ 48
740 units
6-30
$22,000
9,600
3,840
$35,440
$59,440
24,000
$35,440
Ending Inventory.
100 @ $44
200 @
40
160 @
60
280 @
48
740 units
$ 4,400
8,000
9,600
13,440
$35,440
Goods Purchased
1/1
2/10
Inventory Balance
600 @ $44.00
= $26,400
600 @ $44.00
200 @ $40.00
= $34,400
3/13
600 @ $44.00
200 @ $40.00
100 @ $20.00
= $36,400
3/15
8/21
500 @ $40.44
= $20,220
500 @ $40.44
160 @ $60.00
= $29,820
9/5
660 @ $45.18
280 @ $48.00
= $43,259**
9/10
740 @ $46.02
6-31
= $34,055***
Specific
Identification
Weighted
Average
$45,000
$45,000
$45,000
26,400
24,000
24,000
25,380
$21,000
$21,000
$19,620
FIFO
5. The companys manager would likely prefer the LIFO method or the
Specific Identification method since these methods gross profit is the
largest at $21,000. This would give the manager his/her highest bonus
based on gross profit. It is only by coincidence that the LIFO and
Specific Identification method have the same cost of goods sold and
gross profit. This would not necessarily be the case.
6-32
Inventory Items
Audio equipment:
Receivers....................
CD players..................
MP3 players ...............
Speakers.....................
Units
Per Unit
Cost Market
335 $ 90
250 111
316
86
194
52
Video equipment:
Handheld LCDs ......... 470
VCRs ........................... 281
Camcorders ............... 202
Car audio equip:
Satellite radios........... 175
CD/MP3 radios........... 160
Total...............................
Total
Cost
Total
Market
$ 98 $ 30,150 $ 32,830
100
27,750
25,000
95
27,176
30,020
41
10,088
7,954
LCM Applied
to Items
$ 30,150
25,000
27,176
7,954
150
93
310
125
84
322
70,500
26,133
62,620
58,750
23,604
65,044
58,750
23,604
62,620
70
97
84
105
12,250
15,520
$282,187
14,700
16,800
12,250
15,520
$263,024
6-33
19,163
Corrected .....................................
(b)
Net income
Reported .......................................
Adjustments: 12/31/2010 error ......
12/31/2011 error ......
Corrected .....................................
(c)
Total current assets
Reported .......................................
Adjustments: 12/31/2010 error ......
12/31/2011 error ......
Corrected .....................................
(d)
Equity
Reported .......................................
Adjustments: 12/31/2010 error ......
12/31/2011 error ......
Corrected .....................................
2010
$ 725,000
- 50,000
.
$ 675,000
2011
$ 955,000
+ 50,000
+ 20,000
$1,025,000
2012
$ 790,000
2010
$ 268,000
+ 50,000
.
$ 318,000
2011
$ 275,000
- 50,000
- 20,000
$ 205,000
2012
$ 250,000
2010
$1,247,000
+ 50,000
.
$1,297,000
2011
$1,360,000
2012
$1,230,000
- 20,000
$1,340,000
.
$1,230,000
2010
$1,387,000
+ 50,000
_________
$1,437,000
2011
$1,580,000
2012
$1,245,000
- 20,000
$1,560,000
.
$1,245,000
- 20,000
$ 770,000
+ 20,000
$ 270,000
Part 2
Total net income for the combined three-year period ($793,000) is not affected
by the errors. This is because these errors are "self-correcting"that is, each
overstatement (or understatement) of net income is offset by a matching
understatement (or overstatement) in the following year.
Part 3
The understatement of inventory by $50,000 results in an overstatement of cost of
goods sold by that same amount. The $50,000 overstatement of cost of goods
sold results in an understatement of gross profit by the same amount. This
understatement of gross profit carries through to an understatement of net
income. Since the understated net income is closed to equity, the final equity
figure is understated by the amount of the inventory understatement.
6-34
$2,835,000
939,000
$1,896,000
b. LIFO periodic
Total cost of 131,000 units available for sale ........................
Less ending inventory on a LIFO basis
20,000 beginning inventory units @ $15 .............................
$300,000
15,000 units @ $18 ................................................................
270,000
Cost of units sold .....................................................................
$2,835,000
570,000
$2,265,000
6-35
$2,835,000
757,443
$2,077,557
*
*
Weighted
Average
$247,500
$247,500
10,800
10,800
10,800
123,500
134,300
18,400
123,500
134,300
20,662 *
115,900
113,638 *
131,600
133,862 *
33,000
33,000
33,000
98,600
100,862 *
30,660
29,580
30,259 *
$ 69,020
$ 70,603 *
FIFO
$ 10,800
LIFO
$ 10,800
Weighted
Average
$ 10,800
$123,500
$123,500
$123,500
$ 18,400
FIFO
Expenses .......................................................
Supporting calculations:
Dec. 31, 2010, inventory (600 x $18). ................
Purchases
1,500 x $19 = $28,500
700 x $20 = 14,000
400 x $21 = 8,400
3,300 x $22 = 72,600
6-36
$ 20,662*
Part 3
Advantages:
LIFO: Given the cost trends in the problem, the advantage of using LIFO is
that the lower net income will result in a lower tax obligation (tax deferral).
Also, LIFO is likely to better match current costs against revenues.
FIFO: The advantage of using FIFO is that the inventory figure reported on
the balance sheet is likely similar to the current replacement cost.
Disadvantages:
LIFO: Given the cost trends in the problem, the disadvantage of using LIFO
is that the inventory figure, which is also reported on the income
statement, will likely be understated in comparison to the current
replacement costs.
FIFO: The disadvantage of using FIFO is that it will produce a greater tax
obligation for the current period as a result of a higher reported net
income.
6-37
At Cost
At Retail
$ 471,350
3,276,030
$3,747,380
$ 927,150
6,279,350
$7,206,500
Sales .......................................................................
Less: Sales returns ...............................................
Net sales.................................................................
5,495,700
(44,600)
5,451,100
$1,755,400
Part 2
Estimated physical inventory at cost: $1,675,800 x 52% = $871,416
NILSON COMPANY
Inventory Shortage
December 31
At Cost
At Retail
$ 1,755,400
1,675,800
6-38
41,392
79,600
At Retail
939,050
$1,191,150
(9,450)
$1,181,700
(768,105)
471,205
6-39
PROBLEM SET B
Problem 6-1B (40 minutes)
1. Compute cost of goods available for sale and units available for sale
Beginning inventory ........................... 15 units @ $3,000
April 6 .................................................. 35 units @ $3,500
$ 45,000
122,500
36,000
45,800
68 units
$249,300
Goods Purchased
Inventory Balance
Apr. 1
15 @ $3,000
= $ 45,000
15 @ $3,000
35 @ $3,500
= $167,500
32 @ $3,500
= $112,000
32 @ $3,500
8 @ $4,500
= $148,000
32 @ $3,500
8 @ $4,500
10 @ $4,580
= $193,800
2 @ $3,500
8 @ $4,500
10 @ $4,580
= $ 88,800
Apr. 9
Apr. 17
15 @ $3,000 = $ 45,000
3 @ $3,500 = $ 10,500
8 @ $4,500 = $ 36,000
Apr. 30
30 @ $3,500 = $105,000
_______
$160,500
6-40
Inventory Balance
Apr. 1
15 @ $3,000
= $ 45,000
15 @ $3,000
35 @ $3,500
= $167,500
15 @ $3,000
17 @ $3,500
= $104,500
15 @ $3,000
17 @ $3,500
8 @ $4,500
= $140,500
15 @ $3,000
17 @ $3,500
8 @ $4,500
10 @ $4,580
= $186,300
15 @ $3,000
5 @ $3,500
= $ 62,500
Apr. 9
Apr. 17
18 @ $3,500 = $ 63,000
8 @ $4,500 = $ 36,000
10 @ $4,580 = $ 45,800
8 @ $4,500 = $ 36,000
12 @ $3,500 = $ 42,000
$186,800
Apr. 30
Inventory Balance
Apr. 1
15 @ $3,000
= $ 45,000
15 @ $3,000
35 @ $3,500
= $167,500
(avg. = $3,350)
Apr. 9
18 @ $3,350 = $ 60,300
32 @ $3,350
= $107,200
(avg. = $3,350)
Apr. 17
8 @ $4,500 = $ 36,000
32 @ $3,350
8 @ $4,500
= $143,200
(avg. = $3,580)
32 @ $3,350
8 @ $4,500
10 @ $4,580
= $189,000
(avg. = $3,780)
Apr. 30
30 @ $3,780 = $113,400
20 @ $3,780
_________
(avg. = $3,780)
$173,700
6-41
= $ 75,600
Goods Purchased
Inventory Balance
Apr. 1
15 @ $3,000
= $ 45,000
15 @ $3,000
35 @ $3,500
= $167,500
7 @ $3,000
25 @ $3,500
= $108,500
7 @ $3,000
25 @ $3,500
8 @ $4,500
= $144,500
7 @ $3,000
25 @ $3,500
8 @ $4,500
10 @ $4,580
= $190,300
7 @ $3,000
5 @ $3,500
8 @ $4,500
= $ 74,500
Apr. 9
Apr. 17
8 @ $3,000 = $ 24,000
10 @ $3,500 = $ 35,000
8 @ $4,500 = $ 36,000
Apr. 30
20 @ $3,500 = $ 70,000
10 @ $4,580 = $ 45,800
$174,800
4.
Weighted
Average
Specific
Identification
$636,000
$636,000
186,800
173,700
174,800
$462,300
$461,200
FIFO
LIFO
6-42
$ 33,000
11,400
13,340
20,355
6-43
25,200
$103,295
Goods Purchased
1/1
Inventory Balance
600 @ $55
= $33,000
= $58,200
1/10
600 @ $55
450 @ $56
2/13
600 @ $55
450 @ $56
200 @ $57
= $69,600
170 @ $55
450 @ $56
200 @ $57
= $45,950
170 @ $55
450 @ $56
200 @ $57
230 @ $58
= $59,290
170 @ $55
450 @ $56
200 @ $57
230 @ $58
345 @ $59
= $79,645
2/15
7/21
8/5
8/10
170 @ $55
165 @ $56 = $18,590
______
$42,240
285 @ $56
200 @ $57
230 @ $58
345 @ $59
$103,295
42,240
$ 61,055
Ending Inventory
285 @ $56
200 @ 57
230 @ 58
345 @ 59
1,060 units
6-44
$ 15,960
11,400
13,340
20,355
$ 61,055
= $61,055
Goods Purchased
1/1
1/10
2/13
2/15
7/21
8/5
200 @ $57
230 @ $56 = $24,280
230 @ $58 = $13,340
8/10
______
$44,045
Inventory Balance
600 @ $55
= $33,000
600 @ $55
450 @ $56
= $58,200
600 @ $55
450 @ $56
200 @ $57
= $69,600
600 @ $55
220 @ $56
= $45,320
600 @ $55
220 @ $56
230 @ $58
= $58,660
600 @ $55
220 @ $56
230 @ $58
345 @ $59
= $79,015
600 @ $55
220 @ $56
230 @ $58
10 @ $59
= $59,250
$103,295
44,045
$ 59,250
6-45
$ 33,000
12,320
13,340
590
$ 59,250
$103,295
42,405
$ 60,890
$25,200
1,995
13,340
20,355
$60,890
Goods Purchased
1/1
1/10
Inventory Balance
600 @ $55.00
= $33,000
600 @ $55.00
450 @ $56.00
= $58,200
2/13
600 @ $55.00
450 @ $56.00
200 @ $57.00
= $69,600
2/15
7/21
820 @ $55.68
= $45,658**
820 @ $55.68
230 @ $58.00
= $58,998**
8/5
820 @ $55.68
230 @ $58.00
345 @ $59.00
= $79,353**
8/10
1,060@ $56.88
= $60,293**
6-46
Weighted
Average
$68,850
$68,850
44,045
42,405
42,997
$26,445
$25,853
FIFO
LIFO
5. The manager of Venus Company likely will prefer the FIFO method
because it would yield the largest gross profit. This would give the
manager his/her highest bonus based on gross profit.
6-47
Inventory Items
Office furniture
Desks ....................
Total
Cost
Per Unit
Units Cost Market
436 $261
Total
Market
LCM Applied
to Items
$113,796
Credenzas ............
295
227
256
66,965
75,520
66,965
Chairs....................
587
49
43
28,763
25,241
25,241
Bookshelves ........
321
93
82
29,853
26,322
26,322
Two-drawer ..........
214
81
70
17,334
14,980
14,980
Four-drawer .........
398
135
122
53,730
48,556
48,556
Lateral ...................
175
104
118
18,200
20,650
18,200
430
168
200
72,240
86,000
72,240
Copiers .................
545
317
288 172,765
156,960
156,960
Telephones ..........
352
125
117
41,184
41,184
Filing cabinets
Office equipment
Total .........................
44,000
$617,646
$584,444
6-48
33,202
Corrected ..................................
(b)
Net income
Reported ...................................
Adjustments: 12/31/2010 error
12/31/2011 error
Corrected ..................................
(c)
Total current assets
Reported ...................................
Adjustments: 12/31/2010 error
12/31/2011 error
Corrected ..................................
2010
$ 655,000
+ 70,000
_________
$ 725,000
2011
$ 957,000
- 70,000
- 55,000
$ 832,000
2012
$ 799,000
2010
$ 225,000
- 70,000
_________
$ 155,000
2011
$ 277,000
+ 70,000
+ 55,000
$ 402,000
2012
$ 244,000
2010
$1,251,000
- 70,000
_________
$1,181,000
2011
$1,360,000
2012
$1,200,000
+ 55,000
$1,415,000
_________
$1,200,000
2011
$1,520,000
2012
$1,250,000
+ 55,000
$1,575,000
_________
$1,250,000
(d)
Equity
2010
Reported ........................................... $1,387,000
Adjustments: 12/31/2010 error
- 70,000
12/31/2011 error
_________
Corrected .......................................... $1,317,000
+ 55,000
$ 854,000
- 55,000
$ 189,000
Part 2
Total net income for the combined three-year period ($746,000) is not affected by
the errors. This is because these errors are "self-correcting"that is, each
overstatement (or understatement) of net income is offset by a matching
understatement (or overstatement) in the following year.
Part 3
The overstatement of inventory by $70,000 results in an understatement of cost of
goods sold by that same amount. The $70,000 understatement of cost of goods
sold results in an overstatement of gross profit by the same amount. This
overstatement of gross profit carries through to an overstatement of net income.
Since the overstated net income is closed to equity, the final equity figure is
overstated by the amount of the inventory overstatement.
6-49
$ 220,500
346,500
416,000
348,000
403,000
$1,734,000
0
Part 2
a. FIFO periodic
Total cost of 57,300 units available for sale.............
Less ending inventory on a FIFO basis
15,500 units @ $26................................................... $403,000
1,000 units @ $29................................................... 29,000
Cost of units sold .......................................................
$1,734,000
432,000
$1,302,000
b. LIFO periodic
Total cost of 57,300 units available for sale.............
Less ending inventory on a LIFO basis
6,300 beg. inv. units @ $35 ..................................... $220,500
10,200 units @ $33..................................................... 336,600
Cost of units sold .......................................................
$1,734,000
557,100
$1,176,900
6-50
$1,734,000
499,319*
$1,234,681*
LIFO
Weighted
Average
$245,000
$245,000
42,920
42,920
Cost of purchases.......................................
161,900
161,900
161,900
204,820
54,560
204,820
48,820
204,820
51,512 *
150,260
156,000
153,308 *
94,740
89,000
91,692 *
Expenses .......................................................
Income before taxes .....................................
35,000
59,740
35,000
54,000
35,000
56,692 *
14,935
13,500
14,173 *
$ 40,500
$ 42,519 *
Supporting calculations:
Dec. 31, 2010, inventory (740 x $58) ..................
Purchases
700 x $59 = $41,300
600 x $61 = 36,600
500 x $64 = 32,000
800 x $65 = 52,000
Dec. 31, 2011, inventory
FIFO:
800 x $65 = $52,000
40 x $64 =
2,560
LIFO:
W.A.:
FIFO
$ 42,920
LIFO
$ 42,920
Weighted
Average
$ 42,920
$161,900
$161,900
$161,900
$ 54,560
$ 48,820
($204,820/3,340) x 840
$ 51,512*
6-51
Part 3
Advantages:
LIFO: Assuming a trend of increasing costs, the advantage of using LIFO is
that the lower net income will result in a lower tax obligation (tax deferral).
Also, LIFO is likely to better match current costs against revenues.
FIFO: The advantage of using FIFO is that the inventory figure reported on
the balance sheet is likely similar to the current replacement cost.
Disadvantages:
LIFO: Assuming a trend of increasing costs, the disadvantage of using
LIFO is the inventory figure, which is also reported on the income
statement, will likely be understated in comparison to the current
replacement costs.
FIFO: The disadvantage of using FIFO is that it will produce a greater tax
obligation for the current period as a result of a higher reported net
income.
6-52
At Cost
At Retail
$ 81,670
492,250
$573,920
$114,610
751,730
$866,340
Sales ..........................................................................
Less: Sales returns ..................................................
Net sales ...................................................................
786,120
(4,480)
781,640
$ 84,700
Part 2
Estimated physical inventory at cost: $78,550 x 66% = $51,843
SATURN CO.
Inventory Shortage
December 31
At Cost
At Retail
$55,902
$84,700
51,843
78,550
$ 4,059
$ 6,150
6-53
SERIAL PROBLEM
At Retail
$ 752,880
2,159,630
2,912,510
$3,710,250
(74,200)
$3,636,050
(2,545,235)
$ 367,275
SP 6
Per Unit
Cost Market
$ 76
$ 74
103
100
90
96
Total
Cost
$228
206
270
$704
Total
Market
$222
200
288
$710
Assuming LCM is applied to the whole of inventory, the $704 total cost
of inventory is less than the $710 total market value. Thus, the company
would not adjust the currently reported inventory value of $704.
6-54
Per Unit
Cost Market
$ 76
$ 74
103
100
90
96
Total
Cost
$228
206
270
$704
6-55
6-1
Cost of sales
Average inventory
Ending inventory
Cost of sales
x 365
6-56
Comparative Analysis
BTN 6-2
($ millions)
1. Inventory turnover =
Cost of sales
Average inventory
$8,369
($622 + $682)/2
= 12.8 times
= 11.1 times
$25,683
($455 + $509)/2
= 53.3 times
$24,294
($509 + $346)/2
= 56.8 times
6-57
= 27.1 days
= 41.7 days
= 49.3 days
x 365
= 6.5 days
x 365
= 7.6 days
x 365
= 7.7 days
3. For all years examined here, Apple manages its inventory more
efficiently than does Research In Motion. Apples inventory turnover is
higher, and its days sales in inventory is shorter. Apple compares
favorably to (exceeds) the industry average of 10 for inventory
turnover; Research In Motions inventory turnover slightly exceeds the
industry average.
6-58
Ethics Challenge
BTN 6-3
6-59
Communicating in Practice
BTN 6-4
The body of the memo would likely recommend use of the LIFO method for
this start-up business. The memo should explain that this would allow for
the matching of the most recent (higher) costs against revenue through
cost of goods sold. It should further explain that this would result in a
lower net income (and taxable income) and, therefore, lower tax (cash)
payments. The justification for this method is a better matching of current
costs against revenue to more fairly reflect the results of operation. A
statement could be made that the actual physical flow of goods does not
dictate the inventory method a business uses.
BTN 6-5
$1,565,887
(1,172,668)
$ 393,219
=
= 5.8 times
=
= 56 days
* $ thousands
6-60
Teamwork in Action
BTN 6-6
Goods Purchased
Jan. 1
50 @ $10 = $ 500
Jan.10
Jan.14
Inventory Balance
30 @ $10 = $ 300
150 @ $12 = $1,800
Feb.15
20 @ $10 = $ 200
20 @ $10 = $ 200
150 @ $12 =
1,800
$2,000
100 @ $ 12 = $1,200
20 @ $10 = $ 200
50 @ $12 =
600
$ 800
Apr.30
20 @ $10 = $ 200
50 @ $12 =
600
200 @ $15 =
3,000
$3,800
Sept 26
20
50
200
300
@
@
@
@
$10
$12
$15
$20
= $ 200
=
600
=
3,000
=
6,000
$9,800
20
50
100
50
@
@
@
@
$10
$12
$15
$20
= $ 200
=
600
=
1,500
=
1,000
Oct. 5
100 @ $ 15 = $1,500
250 @ $ 20 = $5,000
_____
$8,000
6-61
$3,300
Goods Purchased
Jan. 1
Jan.10
Jan.14
30 @ $10 = $
300
Feb.15
Inventory Balance
50 @ $10 =
500
20 @ $10 =
200
20 @ $10 =
150 @ $12 =
20 @ $10 =
50 @ $12 =
200
1,800
$ 2,000
$
Apr.30
20 @ $10 =
50 @ $12 =
200 @ $15 =
Sept 26
20
50
200
300
=
=
=
=
20 @ $10 =
50 @ $12 =
150 @ $15 =
Oct. 5
6-62
@
@
@
@
$10
$12
$15
$20
200
600
800
200
600
3,000
$ 3,800
200
600
3,000
6,000
$ 9,800
200
600
2,250
$ 3,050
Goods Purchased
Inventory Balance
Jan. 1
Jan.10
Jan.14
30 @ $10 = $
300
Feb.15
50 @ $10 = $
500
20 @ $10 = $
200
20 @ $10 = $ 200
150 @ $12 = 1,800
$ 2,000
20 @ $ 10 = $
80 @ $ 12 =
200
960
70 @ $12 = $
840
Apr.30
70 @ $12 = $ 840
200 @ $15 = 3,000
$ 3,840
Sept 26
70 @ $12 = $ 840
200 @ $15 = 3,000
300 @ $20 = 6,000
$ 9,840
Oct. 5
70 @ $12 = $ 840
200 @ 15 = 3,000
80 @ 20 = 1,600
______
$ 6,900
6-63
Goods Purchased
Jan. 1
Jan.10
Jan.14
30 @ $10
= $ 300
Inventory Balance
50 @ $10
= $ 500
20 @ $10
= $ 200
Feb.15
Apr.30
70 @ $11.7647 = $ 824*
270 @ $14.163* = $3,824*
(824+3,000) / (70+200)
Sept 26
Oct. 5
* rounded
6-64
6-65
Entrepreneurial Decision
BTN 6-7
Part 1
(a) Current inventory turnover
Current days sales in inventory
Ending inventory
Cost of goods sold x 365
Part 2
The owners proposal for his company would yield a much improved
inventory turnover of 8 vis--vis the current turnover of 4. On the
downside, its days sales in inventory would dramatically decline from
91 days to 46 days. Assuming an inventory buffer of 46 days is
sufficient, then the proposal should be implemented.
We need to recognize that the major concern with this proposal is with
the companys confidence in both maintaining its current sales level and
with not losing or alienating its current and future customers due to
delays in acquiring merchandise. Assuming the companys predictions
are reasonable, we need to focus on the customer concern. That is, we
need to be certain that the company can continue to satisfactorily serve
customers with a 46-day buffer in inventory. If not, then current and
future sales could suffer to an extent that would outweigh the benefit of
slashing inventory.
BTN 6-8
There is no formal solution for this field activity. The required solution
does allow students to see the relevance of studying merchandise
activities and inventory accounting.
6-66
Global Decision
1. Inventory turnover =
BTN 6-9
Cost of sales
Average inventory
Inventory turnover =
= 12.6 times
= 12.3 times
x 365
= 24.6 days
Company
x 365
= 27.7 days
Inventory Turnover
Current Prior Year
Nokia ..................................................
12.6
12.3
24.6
27.7
11.1
27.1
41.7
Apple ......................................................
53.3
56.8
6.5
7.6
Note: Computations for Research In Motion and Apple are in BTN 6-2.
2. For the current year, Nokia and Research In Motion have fairly
comparable inventory turnover and days sales in inventory. For the
prior year, Nokia outperformed Research In Motion in both inventory
turnover and days sales in inventory. Apple manages its inventory
more efficiently than both Nokia and Research In Motion for both years.
6-67