CH 06 SM
CH 06 SM
CH 06 SM
Inventory Costing
ASSIGNMENT CLASSIFICATION TABLE
Study Objectives
Brief
Exercises
Questions
Problems
Set A
Exercises
Problems
Set B
1, 2, 3, 4
1, 2
6, 8
2, 10
2, 8, *9
2, 8, *9
5, 7, 8
4, 5
3, 4
5, 6
2, 3
2, 3
10, 11, 12
6, 7, 8, 9
4, 5, 8, *9
4, 5, 8, *9
13, 14
8, 9, 10
4, 5, 6, *10
4, 5, 6
15
9, 10
11, 12
6, 7
6, 7
16, 17, 18
11
13
*19
*12, *13
*14
*9, *10
*9, *10
*14, *15
*15, *16
*11, *12
*11, *12
6-1
Description
Difficulty
Level
Time
Allotted min.)
1A
Moderate
25-30
2A
Simple
30-40
3A
Simple
15-20
4A
Simple
20-30
5A
Moderate
20-35
6A
Moderate
20-25
7A
Simple
15-20
8A
Moderate
25-30
*9A
Moderate
25-35
*10A
Moderate
20-30
*11A
Moderate
15-20
*12A
Moderate
15-20
1B
Moderate
25-30
2B
Simple
30-40
3B
Simple
15-20
4B
Simple
20-30
5B
Moderate
20-35
6B
Moderate
20-25
7B
Simple
15-20
6-2
Problem
Number
Description
Difficulty
Level
Time
Allotted min.)
8B
Moderate
25-30
*9B
Moderate
25-35
*10B
Moderate
20-30
*11B
Moderate
15-20
*12B
Moderate
15-20
6-3
Knowledge
Q6-2
BE6-1
Q6-7
Comprehension
Q6-1
Q6-3
Q6-4
Application
BE6-2
Analysis
E6-1
P6-1A
P6-1B
Q6-6
Q6-8
BE6-3
E6-2
P6-2A
P6-8A
E6-10
Q6-5
Q6-8
BE6-4
BE6-5
E6-3
P6-2A
P6-2B
BE6-5
BE6-6
E6-5
P6-2A
P6-3A
Q6-9
Q6-10
BE6-7
E6-7
E6-8
E6-9
6. Demonstrate the
effects on the
financial
statements of each
of the inventory
cost flow methods.
Q6-13
Q6-14
E6-8
E6-9
*P6-10A
7. Determine the
effects of inventory
errors on the
financial
statements.
Q6-15
BE6-9
BE6-10
E6-11
Q6-16
Q6-17
BE6-11
E6-13
P6-8A
P6-8B
Q6-11
Q6-12
Q6-18
6-4
*P6-9A
P6-2B
P6-8B
*P6-9B
Synthesis
E6-4
P6-2B
P6-3B
P6-8A
*P6-9A
P6-8B
*P6-9B
E6-6
P6-4A
P6-5A
P6-4B
P6-5B
BE68
E610
P64A
P65A
P6-6A
P6-7A
P6-6B
P6-7B
P6-6A
P6-4B
P6-5B
P6-6B
E6-12
Evaluation
Study Objective
Knowledge
*Q6-19
*Q6-20
Comprehension
Application
*BE6-12
*P6-10A
*BE6-13
*P6-9B
*E6-14
*P6-10B
*P6-9A
*Q6-21
*Q6-22
*BE6-14
*BE6-15
*E6-15
BYP6-5
6-5
Analysis
Synthesis
Evaluation
BYP6-7
BYP6-8
*E6-16
*P6-11A
*P6-12A
*P6-11B
*P6-12B
BYP6-1
BYP6-2
BYP6-3
BYP6-4
BYP6-6
ANSWERS TO QUESTIONS
01. Agree. Effective inventory management is frequently the key to
successful business operations. Management attempts to maintain
sufficient quantities and types of goods to meet expected customer
demand. It also seeks to avoid the cost of carrying inventories that
are clearly in excess of anticipated sales.
02. Inventory items have two common characteristics: (1) they are owned
by the company and (2) they are in a form ready for sale to customers
in the ordinary course of business.
03. Taking a physical inventory involves counting, weighing or measuring
each kind of inventory on hand. This is normally done when the store
is closed. Tom will probably count items, and mark the quantity,
description, and inventory number on prenumbered inventory tags.
Retailers, such as a hardware store, generally have thousands of
different items to count. Later, unit costs will likely be applied to the
inventory quantities using either specific identification or an assumed
cost flow method.
04. (a) (1) The goods will be included in Janine Company's inventory if
the terms of sale are FOB destination.
(2) They will be included in Laura Corporation's inventory if the
terms of sale are FOB shipping point.
(b) Janine Company should include goods shipped to a consignee in
its inventory. Goods held by Janine Company on consignment
should not be included in its inventory.
5.
Account
Purchases
Purchase returns
and allowances
Freight in
Credit
Debit
6-6
7.
(1)
(2)
(3)
(4)
8.
9.
Beginning inventory
+ Cost of goods purchased
+ Purchases
- Purchase returns and allowances
= Net purchases
+ Freight in
= Cost of goods purchased
= Goods available for sale
- Ending inventory
= Cost of goods sold
10. Actual physical flow may be impractical because many items are
indistinguishable from one another. And, even if the items are
individually identifiable, it may be too costly and too complex to track
the physical flow of each inventory item. Actual physical flow may
also be inappropriate because management may be able to
manipulate net income through specific identification of items sold.
6-7
Sales CGS = NI
-O=U
(b) Milas 2003 net income will be overstated $5,000 since the ending
inventory of 2002 becomes the beginning inventory of 2003.
BI + CGP EI = CGS
U
=U
Sales CGS = NI
-U=O
(c) The combined net income for the two years will be correct
because the errors offset each other (U$5,000 in 2002 and O$5,000
in 2003).
6-8
Maureen & Nathan Company should disclose (1) the major inventory
classifications, (2) the basis of accounting (cost or lower of cost and
market), and (3) the costing method used (specific identification,
FIFO, average cost, or LIFO).
6-9
$400,000
120,000
$280,000
$300,000
280,000
$ 20,000
6-10
2.
The goods in transit should not be included in the inventory count because ownership by Helgeson does not occur until the goods reach
its warehouse.
3.
The goods being held belong to the customer. They should not be included in Helgesons inventory.
4.
5.
6-11
(c) March 29
Purchases ...............................
Accounts Payable............
900,000
Accounts Payable...................
Purchases Returns and
Allowances ..................
130,000
900,000
130,000
770,000
900,000
900,000
130,000
770,000
770,000
6-12
$400,000
11,000
389,000
16,000
$405,000
630,000
90,000
11,000
476,000
6-13
731,000
60,000
400,000
16,000
300 x $6 = $1,800
300 x $7 = 2,100
600
= $3,900
EI:
300 x $8 = $2,400
100 x $7 =
700
400
= $3,100
600 x $7 = $4,200
EI:
400 x $7 = $2,800
6-14
300 x $8 = $2,400
300 x $7 = 2,100
600
= $4,500
EI:
300 x $6 = $1,800
100 x $7 =
700
400
= $2,500
6-15
6-16
Liabilities +
Owners Equity
2002
U$25,000
No Effect
U$25,000
2003
No Effect
No Effect
No Effect
2002
BI + CGP = GAS EI
= CGS
- U$25,000 = O$25,000
Sales CGS
= NI
- O$25,000 = U$25,000
Note that if Net Income is understated $25,000, then Owners Equity is also
understated $25,000.
2003
BI + CGP = GAS
EI = CGS
U$25,000 = U$25,000
= U$25,000
Sales CGS
= NI
- U$25,000 = O$25,000
Note that if net income is overstated $25,000 and added to the prior years
understatement of $25,000, that the two errors cancel out. The Owners
Equity at the end of the period is correct. The ending inventory is also
correct at the end of 2003.
6-17
Cost
Market
LCM
Cameras
Camcorders
VCRs
Total valuation
$12,000
9,000
14,000
$35,000
$11,200
9,500
12,800
$33,500
$33,500
900,000
Accounts Payable...................
Merchandise Inventory ...
130,000
Accounts Payable...................
Cash..................................
770,000
900,000
130,000
770,000
(b) March 6
(c) March 29
900,000
620,689
900,000
620,689
89,655
Cash.........................................
Accounts Receivable ......
770,000
6-18
130,000
89,655
770,000
Purchased
(50 X $10)
(30 X $10)
(25 X $12)
Balance
$500
June 1
July 29
Sold
$300
$300
(20 X $10)
(15 X $12)
Aug. 27
$380
(50 X $10)
$500
(20 X $10)
$200
(20 X $10)
(25 X $12)
$500
(10 X $12)
$120
Purchased
(50 X $10)
Aug. 27
(30 X $10)
(25 X $12)
Balance
$500
June 1
July 29
Sold
$300
$300
6-19
(50 X $10)
$500
(20 X $10)
$200
(20 X $10)
(25 X $12)
$500
Average $500 45
= $11.11
(10 X $11.11) $111
Purchased
(50 X $10)
Sold
$500
June 1
July 29
(30 X $10)
(25 X $12)
Balance
$300
$300
(25 X $12)
(10 X $10)
Aug. 27
$400
(50 X $10)
$500
(20 X $10)
$200
(20 X $10)
(25 X $12)
$500
(10 X $10)
$100
FIFO
$680
120
$800
Moving
Average
$689
111
$800
6-20
LIFO
$700
100
$800
$350,000
140,000
$210,000
$310,000
210,000
$100,000
At Retail
$50,000
40,000
$10,000
6-21
SOLUTIONS TO EXERCISES
EXERCISE 6-1
Ending inventoryphysical count ..............................................
1. No effect: Title passes to purchaser upon shipment
when terms are FOB shipping point .....................................
2. No effect: Title does not transfer to Novotna until
goods are received .................................................................
3. Add to inventory: Title passed to Novotna when
goods were shipped ...............................................................
4. Add to inventory: Title remains with Novotna until
purchaser receives goods .....................................................
5. No effect: Title does not transfer to Novotna until goods
are received.............................................................................
Correct inventory ...............................................................................
6-22
$297,000
0
0
25,000
40,000
0
$362,000
EXERCISE 6-2
(1)
Olaf Company
April 5
April 6
April 7
April 8
April 30
(2)
Purchases ...............................................
Accounts Payable..............................
18,000
Freight In .................................................
Cash ....................................................
900
Equipment...............................................
Accounts Payable..............................
26,000
3,000
15,000
18,000
900
26,000
3,000
15,000
DeVito Company
April 5
April 8
April 30
18,000
3,000
15,000
18,000
3,000
15,000
6-23
EXERCISE 6-3
LEBLANC COMPANY
Income Statement (Partial)
For the Year Ended August 31, 2003
Cost of goods sold:
Inventory, September 1, 2002.........................
Purchases ........................................................
Less: Purchase returns and allowances ......
Net purchases..................................................
Add: Freight in...............................................
Cost of goods purchased ...............................
Cost of goods available for sale.....................
Inventory, August 31, 2003 .............................
Cost of goods sold ..........................................
6-24
$017,200
$142,400
2,000
140,400
4,000
144,400
161,600
0 26,000
$135,600
EXERCISE 6-4
Co. 1
BI
$ 250
+P
$1,500
- PR&A
40
= NP
(a) 1,460
+ FI
110
= CGP + CGP
(b) 1,570 (b) 1,570
= CGAS
1,820
- EI
310
=CGS
(c) 1,510
Co. 2
Co. 3
Co. 4
$ 120
$1,000
(j) $ 2,960
$1,080
(g) $7,500
$44,590
(d)
60
290
(k) 260
1,020
7,210
44,330
(e) 210
(h)
730
2,240
1,230 1,230
7,940
7,940 (l) 46,570 (l) 46,570
1,350
(i) 8,940
49,530
(f) 100
1,450
6,230
1,250
7,490
43,300
Supporting Detail:
(a) $1,460 ($1,500 - $40)
(b) $1,570 ($1,460 + $110)
(c) $1,510 ($1,820 - $310)
(d) $60 ($1,080 - $1,020)
(e) $210 ($1,230 - $1,020)
(f) $100 ($1,350 - $1,250)
6-25
EXERCISE 6-5
(a)
OKANAGAN COMPANY
Income Statement
For the Year Ended January 31, 2003
Sales revenues
Sales .............................................................................
Less: Sales returns and allowances..........................
Net sales ..........................................................................
Cost of goods sold
Inventory, February 1, 2002 ........................................
Purchases ................................................... $200,000
Less: Purchase returns and allowances ..
6,000
Net purchases............................................. 194,000
Add: Freight in............................................
10,000
Cost of goods purchased ...........................................
Cost of goods available for sale ................................
Inventory, January 31, 2003 .......................................
Cost of goods sold..........................................................
Gross profit......................................................................
Operating expenses
Salary expense ............................................................
Rent expense ...............................................................
Insurance expense ......................................................
Freight out....................................................................
Total operating expenses .....................................
Net income.......................................................................
6-26
$312,000
13,000
$299,000
$ 42,000
204,000
246,000
63,000
183,000
116,000
$ 61,000
20,000
12,000
7,000
100,000
$ 16,000
Sales................................................................
Merchandise Inventory (Jan. 31, 2003) ........
Purchase Returns and Allowances ..............
Capital .....................................................
312,000
63,000
6,000
Capital .............................................................
Merchandise Inventory (Feb. 1, 2002) ..
Purchases...............................................
Freight In.................................................
Salary Expense ......................................
Rent Expense .........................................
Insurance Expense ................................
Freight Out..............................................
Sales Returns and Allowances .............
365,000
381,000
42,000
200,000
10,000
61,000
20,000
12,000
7,000
13,000
EXERCISE 6-6
(a) FIFO
Cost of Goods Sold: (#1012) $500 + (#1045) $450 = $950
(b) It could choose to sell specific units purchased at specific costs if it
wished to impact income selectively. If it wished to minimize net
income, it would choose to sell the units purchased at higher costs.
In this case, the cost of goods sold would be $950 [(#1012) $500 +
(#1045) $450]. If it wished to minimize net income, it would choose to
sell the units purchased at lower costs. In this case, the cost of
goods sold would be $850 [(#1045) $450 + (#1056) $400].
(c) I recommend Discount uses the FIFO method. FIFO provides a more
relevant balance sheet valuation for decision making (closer to
replacement cost) and reduces the opportunity to manipulate net
income.
Note to Instructor: This answer may vary depending on the method
the student chooses.
6-27
EXERCISE 6-7
(a)
FIFO
Cost of Goods Sold:
Date
Units
Unit Cost
5/1
5/15
5/24
30
25
15
70
$08
010
012
Date
Units
Unit Cost
5/24
20
$12
Total Cost
$240
0250
180
$670
Ending Inventory:
Proof:
CGS + EI = GAS
$670 + $240 = $910
(b)
WEIGHTED AVERAGE
$910 90 = $10.11 average unit cost
Cost of Goods Sold:
70 x $10.11 = $708 (rounded)
Ending Inventory:
20 x $10.11 = $202 (rounded)
Proof:
CGS + EI = GAS
$708 + $202 = $910
6-28
Total Cost
$240
EXERCISE 6-8
Beginning inventory (200 X $5)..........................................
$1,000
Purchases: June 12 (300 X $6)............................................ $1,800
June 23 (500 X $7) ........................................... 03,500 5,300
Cost of goods available for sale (1,000 units) ...................
6,300
Less: Ending inventory (180 units)
Cost of goods sold (820 units)
(a)
(1) FIFO
Cost of Goods Sold:
Date
Units
Unit Cost
6/1
6/12
6/23
200
300
320
820
$5
6
7
Date
Units
Unit Cost
6/23
180
$7
Total Cost
$1,000
1,800
2,240
$5,040
Ending Inventory:
Total Cost
$1,260
Proof: CGS
+ EI
= GAS
$5,040 + $1,260 = $6,300
(2) LIFO
Cost of Goods Sold:
Date
6/23
6/12
6/1
Units
Unit Cost
$7
6
5
500
300
20
820
Total Cost
$3,500
1,800
100
$5,400
Ending Inventory:
Date
6/1
Units
Unit Cost
180
$5
Total Cost
$900
6-30
EXERCISE 6-9
(a)
Cost of Goods
Available for Sale
$6,300
Total Units
Available for Sale
1,000
Weighted Average
Unit Cost
$6.30
Ending Inventory:
180 X $6.30 = $1,134
Cost of Goods Sold:
820 X $6.30 = $5,166
Proof: CGS + EI
= GAS
$5,166 + $1,134 = $6,300
(b) Ending inventory is lower than FIFO ($1,260) and higher than LIFO
($900). In contrast, cost of goods sold is higher than FIFO ($5,040)
and lower than LIFO ($5,400). When prices are changing, the
average cost method will always produce this type of result. That is,
average results will fall somewhere between those of FIFO and
LIFO.
(c) The average cost method uses a weighted average unit cost, not a
simple average of unit costs ($5 + $6 + $7 = $18 3 = $6).
6-31
EXERCISE 6-10
(a)
1,000
1,050
1,000
1,050
(b)
1,000
1,050
700
1. FIFO
2. LIFO
3. Specific Identification
4. LIFO
6-32
1,000
1,050
700
EXERCISE 6-11
SELES HARDWARE
Income Statement (Partial)
Beginning inventory ...............................................
Cost of goods purchased.......................................
Cost of goods available for sale............................
Corrected ending inventory ...................................
Cost of goods sold .................................................
2002
2003
$020,000
150,000
0170,000
a
0025,000
$145,000
$025,000
175,000
0200,000
b
0 39,000
$161,000
EXERCISE 6-12
(a)
BRASCAN COMPANY
Income Statement (Partial)
2002
2003
Sales .....................................................................
Cost of goods sold
Beginning inventory ....................................
Cost of goods purchased ...........................
Cost of goods available for sale.................
Ending inventory ($40,000 $3,000) ..........
Cost of goods sold ..............................
$210,000
$250,000
0032,000
0173,000
0205,000
0037,000
0168,000
0037,000
0202,000
0239,000
0052,000
0187,000
Gross profit..........................................................
$ 42,000
$ 63,000
6-33
$105,000
105,000
$
0
6-34
EXERCISE 6-13
Cameras
Minolta
Canon
Total
Light Meters
Vivitar
Kodak
Total
Total inventory
Cost
Market
$ 875
1,050
1,925
$ 800
1,064
1,864
1,500
1,150
2,650
1,428
1,350
2,778
$4,575
$4,642
LCM
$4,575
Since the market value of the total inventory is higher than its cost, the
lower of cost and market value is the inventorys cost, $4,575.
6-35
*EXERCISE 6-14
(1)
Date
FIFO
Sold
Purchased
Balance
Jan. 1
(2 X $600)
8
10
$1,200
(6 X $700) $4,200
15
(2 X $600)
(2 X $700)
$2,600
(4 X $600)
$2,400
(2 X $600)
1,200
(2 X $600)
(6 X $700)
5,400
(4 X $700)
2,800
Date
Sold
Jan. 1
(2 X $600)
8
10
15
$1,200
(6 X $700) $4,200
(4 X $675)
$2,700
Balance
(4 X $600)
$2,400
(2 X $600)
1,200
(8 X $675)*
5,400
(4 X $675)
2,700
*EXERCISE 6-15
Net sales ($51,000 $1,000) ...............................................................
Less: Estimated gross profit (30% X $50,000).................................
Estimated cost of goods sold ............................................................
$50,000
015,000
$35,000
$25,000
028,000
53,000
035,000
$18,000
*EXERCISE 6-16
Women's
Department
Cost
Retail
$045,000
0 180,000
225,000
0 185,000
$ 40,000
Men's
Department
Cost
Retail
$060,000
185,000
245,000
195,000
$ 50,000
Beginning inventory
Goods purchased
Goods available for sale
Net sales
Ending inventory at retail
$032,000
0148,000
$180,000
$180,000 = 80%
$225,000
$183,750 = 75%
$245,000
$40,000 X 80%
= $32,000
$50,000 X 75%
= $37,500
Estimated cost of
ending inventory
6-37
$046,450
0137,300
$183,750
SOLUTIONS TO PROBLEMS
PROBLEM 6-1A
1.
Title to the goods does not transfer to the customer until March 2.
Include the $800 in ending inventory.
2.
3.
4.
5.
6.
6-38
PROBLEM 6-2A
(a)
GENERAL JOURNAL
Account Titles and Explanation
Date
Apr.
5
7
9
10
12
14
17
20
21
27
30
30
Debit
Purchases .........................................................
Accounts Payable.....................................
1,600
Freight In...........................................................
Cash ...........................................................
80
100
900
Purchases .........................................................
Accounts Payable.....................................
660
1,500
60
700
600
30
Cash ..................................................................
Sales ..........................................................
600
Cash ..................................................................
Accounts Receivable................................
1,100
6-39
J1
Credit
1,600
80
100
900
660
1,500
60
700
600
30
600
1,100
1
7
14
21
30
30
Explanation
Ref.
Balance
9
J1
J1
J1
J1
J1
Debit
Credit
80
1,500
600
600
1,100
Balance
2,500
2,420
920
320
920
2,020
Accounts Receivable
Date
Explanation
Apr. 10
20
27
30
Ref.
Debit
J1
J1
J1
J1
Credit
900
700
30
1,100
Balance
900
1,600
1,570
470
Merchandise Inventory
Date
Apr.
Explanation
1
Balance
Ref.
Debit
Credit
Balance
3,500
Accounts Payable
Date
Apr.
Explanation
5
9
12
14
17
21
Ref.
J1
J1
J1
J1
J1
J1
6-40
Debit
Credit
1,600
100
1,500
60
600
660
Balance
1,600
1,500
2,160
660
600
0
Explanation
Ref.
Balance
Debit
Credit
Balance
6,000
Sales
Date
Explanation
Apr. 10
20
30
Ref.
Debit
J1
J1
J1
Credit
900
700
600
Balance
900
1,600
2,200
Explanation
Apr. 27
Ref.
J1
Debit
Credit
30
Balance
30
Purchases
Date
Apr.
Explanation
5
12
Ref.
J1
J1
Debit
Credit
Balance
1,600
2,260
1,600
660
Explanation
9
17
Ref.
Debit
Credit
100
60
J1
J1
Balance
100
160
Freight In
Date
Apr.
Explanation
7
Ref.
J1
6-41
Debit
80
Credit
Balance
80
Debit
$2,020
470
3,500
Credit
$6,000
2,200
30
2,260
160
80
$8,360
$8,360
Sales revenues
Sales ..........................................................
Less: Sales returns and allowances.....
Net sales ...................................................
Cost of goods sold
Inventory, April 1 ......................................
Purchases .................................................
Less: Purchase returns and allowances
Net purchases...........................................
Add: Freight in.......................................
Cost of goods purchased ........................
Cost of goods available for sale..............
Inventory, April 30 ....................................
Cost of goods sold..............................
Gross profit.....................................................
6-42
$2,200
30
$2,170
$3,500
$2,260
160
2,100
80
2,180
5,680
4,200
1,480
$ 690
PROBLEM 6-3A
(a)
METRO DEPARTMENT STORE
Income Statement
For the Year Ended November 30, 2003
Sales revenues
Sales ...........................................................................
$848,000
Less: Sales returns and allowances......................
10,000
Net sales ....................................................................
838,000
Cost of goods sold
Inventory, Dec. 1, 2002 ...............................
$ 34,360
Purchases ................................................... $630,000
Less: Purchase returns
and allowances..........................
3,000
Net purchases............................................. 627,000
Add: Freight in.........................................
5,060
Cost of goods purchased ..........................
632,060
Cost of goods available for sale................
666,420
Inventory, Nov. 30, 2003.............................
36,200
Cost of goods sold................................
630,220
Gross profit......................................................
207,780
Operating expenses
Salaries expense...................................................... $140,000
Utilities expense ......................................................
19,600
Sales commissions expense ..................................
12,000
Amortization expensebuilding..............................
9,500
Insurance expense ..................................................
9,000
Delivery expense .....................................................
8,200
Amortization expensedelivery equipment...........
4,000
Property tax expense ..............................................
3,500
Total operating expenses ................................
205,800
Net income.......................................................................
$ 1,980
6-43
Sales .............................................................
Merchandise Inventory (Nov. 30, 2003)......
Purchase Returns and Allowances ............
Hachey, Capital .......................................
848,000
36,200
3,000
887,200
12,000
6-44
34,360
630,000
5,060
140,000
19,600
12,000
9,500
9,000
8,200
4,000
3,500
10,000
12,000
PROBLEM 6-4A
(a)
Explanation
Beginning inventory
Purchase
Purchase
Purchase
Purchase
Total
(b)
Units
100
300
200
300
100
1,000
FIFO
(1)
Date
Sept.
Dec.
Ending Inventory
Unit
Total
Units Cost
Cost
4
150
$ 28 $4,200
2
100
30
3,000
250*
$7,200
6-45
Unit Cost
$20
24
25
28
30
Total Cost
$ 2,000
7,200
5,000
8,400
3,000
$25,600
Ending Inventory
Unit
Total
Cost
Cost
$25.60
$6,400
(2)
Ending Inventory
Unit
Total
Units Cost
Cost
1
100
$ 20 $2,000
15
150
24
3,600
250
$5,600
Cost of Goods Sold
Unit
Total
Units Cost
Cost
15
150
$ 24 $ 3,600
20
200
25
5,000
4
300
28
8,400
2
100
30
3,000
750
$20,000
Check: EI
+ CGS
= GAS
$5,600 + $20,000 = $25,600
6-46
6-47
PROBLEM 6-5A
(a)
RAL NOVELTY
Condensed Income Statements
For the Year Ended December 31, 2003
Sales.........................................................
Cost of goods sold
Beginning inventory ........................
Cost of goods purchased ...............
Cost of goods available for sale.....
Ending inventory .............................
Cost of goods sold ..........................
Gross profit..............................................
Operating expenses................................
Net income...............................................
FIFO
Weighted
Average
$865,000
$865,000
34,000
591,500
625,500
55,000a
570,500
294,500
147,000
$147,500
34,000
591,500
625,500
51,000b
574,500
290,500
147,000
$143,500
6-48
2.
3.
Sincerely,
6-49
PROBLEM 6-6A
(a)
1.
2.
3.
4.
5.
2002:
Overstated
Understated
Understated
Overstated
No effect
BI + P - EI = CGS
-U =O
Sales - CGS = NI
-O =U
2003:
BI + P - EI = CGS
U
=U
Sales - CGS = NI
-U
=O
(b)
1.
2.
3.
4.
LIFO
LIFO
FIFO
Average cost
6-50
PROBLEM 6-7A
(a) (incorrect)
ALYSSA COMPANY
Income Statement
For the Year Ended July 31
Sales
Cost of goods sold
Beginning inventory
Purchases
Cost of goods available for sale
Ending inventory
Cost of goods sold
Gross profit
Operating expenses
Net income
2002
$300,000
2003
$320,000
30,000
200,000
230,000
22,000
208,000
92,000
60,000
$ 32,000
22,000
240,000
262,000
31,000
231,000
89,000
64,000
$ 25,000
(correct)
ALYSSA COMPANY
Income Statement
For the Year Ended July 31
Sales
Cost of goods sold
Beginning inventory
Purchases
Cost of goods available for sale
Ending inventory
Cost of goods sold
Gross profit
Operating expenses
Net income
(b)
2002
$300,000
2003
$320,000
30,000
200,000
230,000
27,000
203,000
97,000
60,000
$ 37,000
27,000
240,000
267,000
31,000
236,000
84,000
64,000
$ 20,000
The impact of this error on owners equity at July 31, 2003 is zero.
The error in the 2002 is offset by the error in 2003. The total income
for the two years is $57,000 in both the incorrect and correct
income statements.
6-51
PROBLEM 6-8A
(a) Amelia CompanyPurchaser
GENERAL JOURNAL
Account Titles and Explanation
Date
July
5
8
10
15
16
20
25
Debit
Purchases .........................................................
Cash ...........................................................
540
Cash ..................................................................
Sales ..........................................................
495
110
Purchases .........................................................
Cash ...........................................................
200
40
Cash ..................................................................
Sales ..........................................................
540
Purchases .........................................................
Cash ...........................................................
65
6-52
Credit
540
495
110
200
40
540
65
Date
July
5
15
16
25
Debit
Cash ...................................................................
Sales ...........................................................
540
Cash ...................................................................
Sales ...........................................................
200
40
Cash ...................................................................
Sales ...........................................................
65
(c)
Credit
540
200
40
65
Explanation
Beginning inventory
Purchase
Purchase
Purchase return
Purchase
Total
Units
25
60
25
(5)
10
115
Unit Cost
$10.00
9.00
8.00
8.00
6.50
Total Cost
$ 250
540
200
(40)
65
$1,015
115 45 + 10 - 60 = 20
*PROBLEM 6-9A
(a)
Date
9/1
9/5
9/12
Purchases
FIFOPerpetual
Sales
(12 @ $97)
9/16
9/19
(14 @ $97)
(36 @ $102) $5,030
(28 @ $104) $2,912
9/22
9/26
$1,164
( 9 @ $102)
(23 @ $104) $3,310
(40 @ $105) $4,200
Balance
(26 @ $97) $2,522
(14 @ $97) $1,358
(14 @ $97)
(45 @ $102) $5,948
( 9 @ $102) $918
( 9 @ $102)
(28 @ $104) $3,830
( 5 @ $104) $520
( 5 @ $104)
(40 @ $105) $4,720
6-54
Units
Unit Cost
26
45
23
94
$ 97
102
104
Total Cost
$2,522
4,590
2,392
$9,504
Units
Unit Cost
$105
104
40
5
45
Total Cost
$4,200
520
$4,720
Proof: CGS
+ EI
= GAS
$9,504 + $4,720 = $14,224
Note: FIFO periodic yields exactly the same results as does FIFO
perpetual.
6-55
5 Cash................................................
Sales ..........................................
2,388
1,164
4,590
16 Cash................................................
Sales ..........................................
9,950
5,030
2,912
22 Cash................................................
Sales ..........................................
6,688
3,310
4,200
6-56
2,388
1,164
4,590
9,950
5,030
2,912
6,688
3,310
4,200
5 Cash.................................................
Sales ...........................................
2,388
12 Purchases .......................................
Cash............................................
4,590
16 Cash.................................................
Sales ...........................................
9,950
19 Purchases .......................................
Cash............................................
2,912
22 Cash.................................................
Sales ...........................................
6,688
26 Purchases .......................................
Cash............................................
4,200
6-57
2,388
4,590
9,950
2,912
6,688
4,200
*PROBLEM 6-10A
(a)
(1)
FIFO
Date
Purchased
May 1
(7 X $150) $1,050
15
(2 X $150) $0,300
(2 X $150)
(8 X $170) $1,660
(8 X $170) $1,360
(2 X $150)
(3 X $170) $810
12
Balance
(7 X $150) $1,050
(5 X $150) $750
4
8
Sold
(5 X $170) $ 850
(5 X $170)
(5 X $180) $1,750
(5 X $180) $900
20
(4 X $170) $680
25
(1 X $170)
(1 X $180) $350
(1 X $170)
(5 X $180) $1,070
(4 X $180) $0,720
6-58
Purchased
May 1
(7 X $150) $1,050
15
(5 X $166) $830
(5 X $180)
(02 X $150)
$300
(8 X $170) $1,360
12
Balance
(07 X $150) $1,050
(5 X $150) $750
4
8
Sold
(05 X $166)
$830
(10 X $173)**$1,730
$900
20
(4 X $173) $692
25
(2 X $173) $346
(04 X $173)
$692
*PROBLEM 6-11A
(a)
November
Net sales ...........................................................
Cost of goods sold ..........................................
Beginning inventory .................................
Purchases .................................................
Less: Purchase returns & allowances ...
Net purchases ...........................................
Add: Freight in ........................................
Cost of goods purchased ........................
Cost of goods available for sale..............
Ending inventory ......................................
Cost of goods sold ...................................
Gross profit ......................................................
$500,000
$ 22,100
$314,975
11,800
303,175
4,402
0307,577
329,677
31,100
298,577
$201,423
$400,000
$ 31,100
6-60
161,200
$238,800
$236,000
4,000
232,000
3,700
235,700
266,800
238,800
$ 28,000
*PROBLEM 6-12A
(a)
Cost
Retail
$0,400,000
Purchases..................................... 01,180,000
1,800,000
Freight in ......................................
5,000
2,200,000
1,805,000
$ 395,000
6-61
PROBLEM 6-1B
(a) 1. The goods should not be included in inventory as they were
shipped FOB shipping point on February 26. Title to the goods
transfers to the customer on February 26, the date of shipping.
Since these items were not on the premises, they were not
counted in inventory. No correction is required.
2. The amount should not be included in inventory as they were
shipped FOB destination and not received until March 4. The seller
still owns the inventory. Since these items were not on the
premises, they were not counted in the ending inventory valuation.
No correction Is required.
3. Include $500 in inventory.
4. Include $400 in inventory.
5. $750 should be included in inventory as the goods were shipped
FOB shipping point on February 27. Title passes to Banff on
February 27, the date of shipping.
6. The sale will be recorded on March 2. The goods should be
included in inventory at the end of February at their cost of $280.
7. The damaged goods should not be included in inventory. They
were on the premises and counted during the inventory count,
therefore they must be deducted from the original ending
inventory valuation.
(b)
$48,000
+500
+400
+750
+280
-400
$49,530
6-62
PROBLEM 6-2B
(a)
GENERAL JOURNAL
Account Titles and Explanation
Date
Apr.
4
6
8
10
11
13
14
15
17
18
20
Debit
Purchases ...........................................................
Accounts Payable.......................................
640
Freight In.............................................................
Cash .............................................................
40
900
40
Purchases ...........................................................
Cash .............................................................
300
600
Purchases ...........................................................
Accounts Payable.......................................
700
Cash ....................................................................
Purchase Returns and Allowances ...........
50
Freight In.............................................................
Cash .............................................................
30
800
Cash ....................................................................
Accounts Receivable..................................
500
6-63
J1
Credit
640
40
900
40
300
600
700
50
30
800
500
Debit
700
30
900
Cash ....................................................................
Accounts Receivable..................................
500
6-64
J2
Credit
700
30
900
500
1
6
11
13
15
17
20
21
30
Explanation
Ref.
Balance
9
J1
J1
J1
J1
J1
J1
J2
J2
Debit
50
500
500
Credit
40
300
600
30
700
Balance
2,500
2,460
2,160
1,560
1,610
1,580
2,080
1,380
1,880
Accounts Receivable
Date
Apr.
Explanation
8
18
20
27
30
30
Ref.
Debit
J1
J1
J1
J2
J2
J2
Credit
900
800
500
30
900
500
Balance
900
1,700
1,200
1,170
2,070
1,570
Merchandise Inventory
Date
Apr.
Explanation
1
Balance
Ref.
Debit
Credit
Balance
1,700
Accounts Payable
Date
Apr.
Explanation
4
10
13
14
21
Ref.
J1
J1
J1
J1
J2
6-65
Debit
Credit
640
40
600
700
700
Balance
640
600
0
700
0
Explanation
1
Ref.
Debit
Credit
Balance
Balance
4,200
Sales
Date
Apr.
Explanation
8
18
30
Ref.
Debit
J1
J1
J2
Credit
900
800
900
Balance
900
1,700
2,600
Explanation
27
Ref.
J2
Debit
Credit
30
Balance
30
Purchases
Date
Apr.
Explanation
4
11
14
Ref.
J1
J1
J1
Debit
Credit
640
300
700
Balance
640
940
1,640
Explanation
Apr. 10
15
Ref.
Debit
Credit
40
50
J1
J1
Balance
40
90
Freight In
Date
Apr.
Explanation
6
17
Ref.
J1
J1
6-66
Debit
40
30
Credit
Balance
40
70
Cash .............................................................................
Accounts Receivable ..................................................
Merchandise Inventory ...............................................
J. Noya, Capital ...........................................................
Sales.............................................................................
Sales Returns and Allowances ..................................
Purchases ....................................................................
Purchase Returns and Allowances ...........................
Freight In......................................................................
Totals ....................................................................
(d)
Debit
$1,880
1,570
1,700
Credit
$4,200
2,600
30
1,640
90
70
$6,890
$6,890
Sales revenues
Sales ...........................................................................
Less: Sales returns and allowances......................
Net sales ....................................................................
Cost of goods sold
Inventory, April 1 .......................................................
Purchases .................................................... $1,640
Less: Purchase returns and allowances ...
90
Net purchases.............................................. 1,550
Add: Freight in .............................................
70
Cost of goods purchased .........................................
Cost of goods available for sale...............................
Inventory, April 30 .....................................................
Cost of goods sold...............................................
Gross profit......................................................................
6-67
$2,600
30
2,570
$1,700
1,620
3,320
1,800
1,520
$1,050
PROBLEM 6-3B
(a)
N-MART DEPARTMENT STORE
Income Statement
For the Year Ended December 31, 2003
Sales revenues
Sales ...........................................................................
Less: Sales returns and allowances .......................
Net sales ....................................................................
Cost of goods sold
Inventory, January 1..................................................
Purchases ............................................... $442,000
Less: Purchase returns and allowances
6,400
Net purchases.......................................... 435,600
Add: Freight in .........................................
5,600
Cost of goods purchased .........................................
Cost of goods available for sale...............................
Inventory, December 31 ............................................
Cost of goods sold...............................................
Gross profit......................................................................
Operating expenses
Selling expenses
Sales salaries expense .................. $76,000
Sales commissions expense.........
14,500
Administrative expenses
Office salaries expense.................. $32,000
Utilities expense .............................
18,000
Amortization expenseequipment
13,300
Amortization expensebuilding ....
10,400
Insurance expense .........................
7,200
Property tax expense .....................
4,800
Total operating expenses..........................
Net income.......................................................................
6-68
$618,000
8,000
610,000
$ 40,500
441,200
481,700
75,000
406,700
203,300
$90,500
85,700
176,200
$ 27,100
GENERAL JOURNAL
Account Titles and Explanation
Debit
Sales .............................................................
Merchandise Inventory (Dec. 31, 2003)......
Purchase Returns and Allowances ............
S. Koo, Capital.........................................
618,000
75,000
6,400
672,300
28,000
6-69
J2
Credit
699,400
40,500
442,000
5,600
76,000
32,000
18,000
14,500
13,300
10,400
7,200
4,800
8,000
28,000
Explanation
Ref.
Jan. 1
Dec. 31
Dec. 31
Balance
Closing entry
Closing entry
9
J2
J2
Debit
Credit
75,000
40,500
Balance
40,500
115,500
75,000
S. Koo, Capital
Date
Explanation
Ref.
Jan. 1
Dec. 31
Dec. 31
Dec. 31
Balance
Closing entry
Closing entry
Closing entry
9
J2
J2
J2
6-70
Debit
Credit
699,400
672,300
28,000
Balance
178,600
878,000
205,700
177,700
PROBLEM 6-4B
(a)
Explanation
Beginning inventory
Purchase
Purchase
Purchase
Purchase
Total
(b)
Units
400
700
500
300
100
2,000
FIFO
(1)
Ending Inventory
Unit
Total
Date
Units Cost
Cost
Dec. 8
100 $ 12
$1,200
Aug.12
300
11
3,300
May 5
100
10
1,000
500*
$5,500
*2,000 1,500 = 500
Check: CGS + EI
= GAS
$13,500 + $5,500 = $19,000
6-71
Unit Cost
$8
9
10
11
12
Total Cost
$ 3,200
6,300
5,000
3,300
1,200
$19,000
Ending Inventory
Unit
Total
Cost
Cost
$9.50
$4,750
Check: CGS
+ EI
= GAS
$14,250 + $4,750 = $19,000
LIFO
(1)
Ending Inventory
Unit
Total
Date
Units Cost
Cost
Feb. 1
400
$ 8 $3,200
Feb.20
100
9
900
500
$4,100
Check: CGS
+ EI
= GAS
$14,900 + $4,100 = $19,000
6-72
(2)
FIFO results in the lowest cost of goods sold for the income
statement, $13,500.
6-73
PROBLEM 6-5B
(a)
AUDAS COMPANY
Condensed Income Statement
For the Year Ended December 31, 2003
Sales.........................................................................
Cost of goods sold
Beginning inventory ........................................
Cost of goods purchased ...............................
Cost of goods available for sale.....................
Ending inventory .............................................
Cost of goods sold ..........................................
Gross profit..............................................................
Operating expenses................................................
Net income...............................................................
a
b
6-74
FIFO
$665,000
LIFO
$665,000
35,000
478,000
513,000
112,000a
401,000
264,000
120,000
$144,000
35,000
478,000
513,000
98,000b
415,000
250,000
120,000
$130,000
6-75
PROBLEM 6-6B
(a)
1.
2.
3.
4.
5.
6.
7.
8.
9.
2002:
Understated
Overstated
Overstated
Understated
No effect
Overstated
No effect
Overstated
No effect
BI + P - EI = CGS
-O=U
Sales - CGS = NI
-U
=O
A = L + OE
O
+O
2003:
BI + P - EI = CGS
O
=O
Sales - CGS = NI
-O =U
A = L + OE
NE + NE
(The net income overstatement in 2002 and
understatement in 2003 cancel each other. At the
end of 2003, owners equity is correct.)
(b)
1.
2.
3.
4.
LIFO
LIFO
FIFO
Average cost
6-76
PROBLEM 6-7B
(a) (incorrect)
PELLETIER COMPANY
Income Statement
For the Year Ended July 31
Sales
Cost of goods sold
Beginning inventory
Purchases
Cost of goods available for sale
Ending inventory
Cost of goods sold
Gross profit
Operating expenses
Net income
2002
$300,000
2003
$320,000
30,000
200,000
230,000
22,000
208,000
92,000
60,000
$ 32,000
22,000
240,000
262,000
31,000
231,000
89,000
64,000
$ 25,000
(correct)
PELLETIER COMPANY
Income Statement
For the Year Ended July 31
Sales
Cost of goods sold
Beginning inventory
Purchases
Cost of goods available for sale
Ending inventory
Cost of goods sold
Gross profit
Operating expenses
Net income (loss)
2002
$300,000
2003
$320,000
30,000
200,000
230,000
25,000
205,000
95,000
60,000
$ 35,000
25,000
265,000
290,000
31,000
259,000
61,000
64,000
($ 3,000)
(b) The combined effect of the errors at July 31, 2003 before
correction is an overstatement of gross profit and net income of
$25,000. ($32,000 + $25,000 less $35,000 - $3,000). This is equal to
the understatement of purchases in 2003. The error in the 2002
inventory is reversed in 2003.
6-77
PROBLEM 6-8B
(a) PurchaserSchwinghamer Co.
GENERAL JOURNAL
Account Titles and Explanation
Date
Oct.
Debit
No entry required
Purchases .........................................................
Cash ..........................................................
480
Cash ..................................................................
Sales ..........................................................
675
150
Purchases .........................................................
Cash ..........................................................
225
Cash ..................................................................
Purchase Returns and Allowances .........
45
Cash ..................................................................
Sales ..........................................................
960
Purchases .........................................................
Cash ...........................................................
100
8
10
15
16
20
25
6-78
Credit
480
675
150
225
45
960
100
Date
Oct.
5
15
16
25
(c)
Debit
Cash ...................................................................
Sales ...........................................................
480
Cash ...................................................................
Sales ...........................................................
225
45
Cash ...................................................................
Sales ...........................................................
960
Ending Inventory
Unit
Date
Units Cost
Oct. 25
10
$ 10
Oct. 15
10
9
20*
Credit
480
225
45
960
Total
Cost
$100
90
$190
*25 + 60 45 + 10 + 25 5 60 + 10 = 20
(d) Cost: $190
Market: 20 x $11 = $220
The inventory should be valued at its cost of $190. This is the lower
of cost and market.
6-79
*PROBLEM 6-9B
(a)
Date
4/1
4/5
4/12
4/16
4/19
4/22
4/26
a
b
c
$2,364
Ending inventory
Cost of goods sold
Balance
$5,122
$2,758
$15,888
$5,838
$13,590
$1,004
$9,204
26 12 + 65 = 79
79 - 50 + 38 = 67
$9,204
$2,364 + $10,050 + $12,586 = $25,000
Check: EI
+ CGS
= GAS
$9,204 + $25,000 = $34,204
(b)
WEIGHTED AVERAGE COST
Weighted average unit cost = $34,204 169d = $202.39
Ending inventory:
45 x $202.39 = $9,107.55
Cost of goods sold: 124e x $202.39 = $25,096.36
d
e
26 + 65 + 38 + 40 = 169
12 + 50 + 62 = 124
Check: EI
+ CGS
= GAS
$9,107.55 + $25,096.36 = $34,203. 91 (rounding discrepancy only)
6-80
3,588
2,364
13,130
14,950
10,050
7,752
19,158
12,586
8,200
6-81
3,588
2,364
13,130
14,950
10,050
7,752
19,158
12,586
8,200
3,588
12 Purchases ......................................
Accounts Payable.....................
13,130
14,950
19 Purchases ......................................
Accounts Payable.....................
7,752
19,158
26 Purchases ......................................
Accounts Payable.....................
8,200
6-82
3,588
13,130
14,950
7,752
19,158
8,200
*PROBLEM 6-10B
(a)
FIFO
Date
Purchased
Sold
Balance
(60 X $13)
Oct. 1
9
17
(60 X $13)
(40 X $14) $1,340
$800
28
22
25
(60 X $13)
(120 X $14) $2,460
11
$780
(50 X $15)
$750
(20 X $15)
(50 X $16) $1,100
6-83
$8,540
3,210
$5,330
*PROBLEM 6-11B
February
Net sales..........................................................
Cost of goods sold .........................................
Beginning inventory ...............................
Net purchases.........................................
Add: Freight in .......................................
Cost of goods purchased ......................
Cost of goods available for sale............
Less: Ending inventory ..........................
Cost of goods sold .................................
Gross profit .....................................................
$300,000
$ 16,500
$200,800
0002,900
203,700
220,200
00 25,200
0195,000
$105,000
6-84
$260,000
0 91,000
$169,000
$ 25,200
194,500
219,700
169,000
50,700
10,140
$ 40,560
*PROBLEM 6-12B
(a)
Sporting
Goods
Cost
Jewellery and
Cosmetics
Retail
Cost
Retail
$0,074,000
$038,000
$0,062,000
01,166,000
0731,000
01,158,000
(26,000)
(40,000)
(12,000)
(20,000)
Freight in ..........................
6,000
8,000
1,200,000
$765,000
01,200,000
Net sales...........................
(1,120,000)
(1,160,000)
80,000
Cost-to-retail ratio:
Sporting Goods$697,360 $1,200,000 = 58.11%
Jewellery and Cosmetics$765,000 $1,200,000 = 63.75%
Estimated ending inventory at cost:
$80,000 X 58.11% = $46,488Sporting Goods
$40,000 X 63.75% = $25,500Jewellery and Cosmetics
40,000
$107 thousand
$103 thousand
6-86
(a) Using a perpetual system will enable the coffee chain to keep its
gross profit and inventory up-to-date in a time of changing
prices.
(b) In a period of changing prices, the cost flow assumption can
have a significant impact on income and on evaluations based on
income. By using an average cost flow assumption, variations in
price will be smoothed and therefore net income will be
smoothed as well. Using the average cost flow assumption
allows the coffee chain to average its changing inventory prices
and avoid a distortion of net income in any one period.
6-87
6-88
6-89
6-90
(1)
Sales ..........................................................
Cash sales ($18,500 x 40%) .....................
Acknowledged credit sales April 1 10 .
Sales made but not acknowledged.........
Sales as of April 10 ..................................
$180,000
7,400
28,000
4,600
$220,000
(2)
Purchases .................................................
Cash purchases April 1-10 ......................
Credit purchases ......................................
Less: Items in transit ...............................
Purchases as of April 10..........................
$94,000
4,200
(b)
$12,400
1,800
2002
10,600
$108,800
2001
(d)
34%
30%
32%
Sales ..................................................................
Less: Gross profit ($220,000 x 32%) ...............
Cost of goods sold ...........................................
$220,000
70,400
$149,600
$ 80,000
108,800
188,800
149,600
$ 39,200
$39,200
19,000
$20,200
6-91
Not Affected
Ending inventory
Not affected
Gross profit
Net income
Total assets
Not affected
Owners equity
Not affected
2002:
BI + P - EI = CGS
-O=U
Sales - CGS = GP NI
-U
=O
A = L + OE
O
+O
2003:
BI + P - EI = CGS
O
=O
Sales - CGS = GP NI
-O =U
A = L + OE
NE + NE
(The net income overstatement in 2002 and
understatement in 2003 cancel each other. At the end of
2003, owners equity is correct)
6-92
From:
Student
6-93
BYP 6-8
ETHICS CASE
$433,000
238,750
$194,250
(b)
$433,000
Difference .........................................................
$1,500
Reconciliation of difference
20 x ($375 - $300) ............................................
$1,500
240,250
$192,750
$433,000
239,214
$193,786
(c)
(d)