AUDIT OF INVENTORIES PROBLEM NO. 1 Presented below is a list of items that may or may not reported as inventory in a company’s December 31 balance sheet. 1. Goods out on consignment at another company’s store 2. Goods sold on installment basis 3. Goods purchased f.o.b. shipping point that are in transit at December 31 4. Goods purchased f.o.b. destination that are in transit at December 31 5. Goods sold to another company, for which our company has signed an agreement to repurchase at a set price that covers all costs related to the inventory 6. Goods sold where large returns are predictable 7. Goods sold f.o.b. shipping point that are in transit December 31 8. Freight charges on goods purchased 9. Factory labor costs incurred on goods still unsold 10. Interest cost incurred for inventories that are routinely manufactured 11. Costs incurred to advertise goods held for resale 12. Materials on hand not yet placed into production 13. Office supplies 14. Raw materials on which a the company has started production, but which are not completely processed 15. Factory supplies 16. Goods held on consignment from another company 17. Costs identified with units completed but not yet sold 18. Goods sold f.o.b. destination that are in transit at December 31 19. Temporary investment in stocks and bonds that will be resold in the near future P800,000 100,000 120,000 200,000 300,000 280,000 120,000 80,000 50,000 40,000 20,000 350,000 10,000 280,000 20,000 450,000 260,000 40,000 500,000 Question: How much of these items would typically be reported as inventory in the financial statements? a. P2,300,000 c. P2,260,000 b. P2,000,000 d. P2,220,000 Suggested Solution: PAS 2 a. b. c. par. 6 defines “Inventories” as assets held for sale in the ordinary course of business; in the process of production for such sale; or in the form of materials or supplies to be consumed in the production process or in the rendering of services. Par. 10 further states that the cost of inventories shall comprise all costs of purchase, costs of conversion and other costs incurred in bringing the inventories to their present location and condition. Therefore, items 1, 3, 5, 8, 9, 12, 14, 15, 17 and 18 would be reported as inventory in the financial statements. The other items will be reported as follows: Item Item Item Item Item Item Item 2 4 6 7 10 11 13 - Item 16 Item 19 - Cost of goods sold in the income statement Not reported in the financial statements Cost of goods sold in the income statement Cost of goods sold in the income statement Interest expense in the income statement Advertising expense in the income statement Office supplies in the current asset section of the balance sheet Not reported in the financial statements Trading securities in the current asset section of the balance sheet Answer: A 1 PROBLEM NO. 2 In connection with your audit of the Alcala Manufacturing Company, you reviewed its inventory as of December 31, 2016 and found the following items: (a) A packing case containing a product costing P100,000 was standing in the shipping room when the physical inventory was taken. It was not included in the inventory because it was marked “Hold for shipping instructions.” The customer’s order was dated December 18, but the case was shipped and the costumer billed on January 10, 2017. (b) Merchandise costing P600,000 was received on December 28, 2016, and the invoice was recorded. The invoice was in the hands of the purchasing agent; it was marked “On consignment”. (c) Merchandise received on January 6, 2017, costing P700,000 was entered in purchase register on January 7. The invoice showed shipment was made FOB shipping point on December 31, 2016. Because it was not on hand during the inventory count, it was not included. (d) A special machine costing P200,000, fabricated to order for a particular customer, was finished in the shipping room on December 30. The customer was billed for P300,000 on that date and the machine was excluded from inventory although it was shipped January 4, 2017. (e) Merchandise costing P200,000 was received on January 6, 2017, and the related purchase invoice was recorded January 5. The invoice showed the shipment was made on December 29, 2016, FOB destination. (f) Merchandise costing P150,000 was sold on an installment basis on December 15. The customer took possession of the goods on that date. The merchandise was included in inventory because Alcala still holds legal title. Historical experience suggests that full payment on installment sale is received approximately 99% of the time. (g) Goods costing P500,000 were sold and delivered on December 20. The goods were included in the inventory because the sale was accompanied by a purchase agreement requiring Alcala to buy back the inventory in February 2017. Question: Based on the above and the result of your audit, how much of these items should be included in the inventory balance at December 31, 2016? a. P1,300,000 c. P1,650,000 b. P 800,000 d. P1,050,000 Suggested Solution: Unshipped goods Purchased merchandise shipped FOB shipping point Goods used as collateral for a loan Total P 100,000 700,000 500,000 P1,300,000 Reasons for including and excluding the items: a) b) c) d) e) f) g) Included - Merchandise should be included in the inventory until shipped. An exception would be special orders. Excluded - Alcala Manufacturing has the merchandise on a consignment basis and therefore does not possess legal title. Included - The merchandise was shipped FOB shipping point and therefore would be included in the inventory on the shipping date. Excluded - Title may pass on special orders when segregated for shipment. Excluded - The merchandise was shipped FOB destination and was not received until January 3, 2016. Excluded - Historical experience suggests that Alcala will collect the full purchase price, so the sale is recognized even though legal title has not passed. Included - This is not a sale of inventory but instead is a loan with the inventory as collateral. Answer: A 2 PROBLEM NO. 3 You were engaged by Asingan Corporation for the audit of the company’s financial statements for the year ended December 31, 2016. The company is engaged in the wholesale business and makes all sales at 25% over cost. The following were gathered from the client’s accounting records: SALES Date Reference Balance forwarded 12/27 SI No. 965 12/28 SI No. 966 12/28 SI No. 967 12/31 SI No. 969 12/31 SI No. 970 12/31 12/31 PURCHASES Amount P7,800,000 60,000 225,000 15,000 69,000 102,000 SI No. 971 Closing entry Date Reference Balance forwarded 12/28 RR #1059 12/30 RR #1061 12/31 RR #1062 12/31 RR #1063 12/31 Closing entry Amount P4,200,000 36,000 105,000 63,000 96,000 (4,500,000) P - 24,000 (8,295,000) P - Note: SI = Sales Invoice RR = Receiving Report Accounts receivable Inventory Accounts payable P750,000 900,000 600,000 You observed the physical inventory of goods in the warehouse on December 31 and were satisfied that it was properly taken. When performing sales and purchases cut-off tests, you found that at December 31, the last Receiving Report which had been used was No. 1063 and that no shipments had been made on any Sales Invoices whose number is larger than No. 968. You also obtained the following additional information: a) Included in the warehouse physical inventory at December 31 were goods which had been purchased and received on Receiving Report No. 1060 but for which the invoice was not received until the following year. Cost was P27,000. b) On the evening of December 31, there were two trucks in the company siding: Truck No. XXX 888 was unloaded on January 2 of the following year and received on Receiving Report No. 1063. The freight was paid by the vendor. Truck No. MGM 357 was loaded and sealed on December 31 but leave the company premises on January 2. This order was sold for P150,000 per Sales Invoice No. 968. c) Temporarily stranded at December 31 at the railroad siding were two delivery trucks enroute to ABC Trading Corporation. ABC received the goods, which were sold on Sales Invoice No. 966 terms FOB Destination, the next day. d) Enroute to the client on December 31 was a truckload of goods, which was received on Receiving Report No. 1064. The goods were shipped FOB Destination, and freight of P2,000 was paid by the client. However, the freight was deducted from the purchase price of P800,000. QUESTIONS: Based on the above and the result of your audit, determine the following: 1. Sales for the year ended December 31, 2016 a. P8,100,000 c. P7,875,000 b. P7,725,000 d. P8,025,000 2. Purchases for the year ended December 31, 2016 a. P4,500,000 c. P5,631,000 b. P5,727,000 d. P4,527,000 3. Accounts receivable as of December 31, 2016 a. P330,000 c. P525,000 b. P555,000 d. P180,000 4. Inventory as of December 31, 2016 a. P1,452,000 b. P1,221,000 c. P1,200,000 d. P1,296,000 5. Accounts payable as of December 31, 2016 a. P600,000 c. P 531,000 b. P627,000 d. P1,827,000 3 Suggested Solution: Questions No. 1 to 5 Unadjusted balances AJE No. 1 AJE No. 2 AJE No. 3 AJE No. 4 AJE No. 5 AJE No. 6 Adjusted balances Sales Purchases AR Inventory AP P8,295,000 (195,000) (225,000) - P4,500,000 27,000 - P750,000 (195,000) (225,000) - P900,000 96,000 120,000 180,000 P600,000 27,000 - P7,875,000 P4,527,000 P330,000 P1,296,000 P627,000 Adjusting entries: 1) Sales (P69,000+P102,000+P24,000) Accounts receivable P195,000 P195,000 To adjust unshipped goods recorded as sales (SI No. 969, 970 and 971) 2) Purchases Accounts payable P27,000 P27,000 To take up unrecorded purchases (RR No. 1060) 3) Inventory Cost of sales P96,000 P96,000 To take up goods under RR No. 1063 4) Inventory (P150,000/1.25) Cost of sales P120,000 P120,000 To take up unshipped goods under SI No. 968 5) Sales Accounts receivable P225,000 P225,000 To reverse entry made to record SI No. 966 6) Inventory (P225,000/1.25) Cost of sales P180,000 P180,000 To take up goods under SI No. 966 Answers: 1) C; 2) D; 3) A; 4) D, 5) B PROBLEM NO. 4 The Mangaldan Merchandising Company is a leading distributor of kitchen wares. The company uses the first-in, first-out method of calculating the cost of goods sold. The following information concerning two of the company’s products is taken from the month of May: May 1, beginning inventory PANS No. of Unit units cost 10,000 P 60 Purchases: May 15 May 25 14,000 6,000 Sales for the month 65 75 20,000 (@ P80) KETTLES No. of Unit units cost 6,000 P 40 9,000 P 42 10,000 (@ P44) On May 31, Mangaldan’s suppliers reduced their price from the last purchase price by the following percentages: Pans…………………..25% Kettles…………………20% Accordingly, the company agreed to reduce selling prices by 15% on all items beginning June 1. Mangaldan Merchandising Company’s selling costs are calculated at 10% of selling price. products have a normal profit of 30% on sales prices (after selling costs). QUESTIONS: Based on the above and the result of your audit, answer the following: 4 Both 1. Total cost of Pans as of May 31 is a. P710,000 b. P653,300 c. P600,000 d. P612,000 2. Total cost of Kettles as of May 31 is a. P210,000 b. P206,000 c. P200,000 d. P168,300 3. The inventory at May 31 should be valued at a. P768,300 c. P920,000 b. P780,300 d. P890,000 4. The loss on inventory write down for the month of May is a. P139,700 c. P29,300 b. P137,300 d. P27,600 5. The cost of sales, before loss on inventory write down, for the month of May is a. P1,778,000 c. P1,797,700 b. P1,685,600 d. P1,658,000 Suggested Solution: Question No. 1 4,000 units @ P65 6,000 units @ P75 Total cost of Pans P260,000 450,000 P710,000 Question No. 2 Total cost of Kettles (5,000 units @ P42) P210,000 Question No. 3 Item Pans Kettles Units 4,000 6,000 5,000 Unit Cost P65 75 42 NRV* P61.20 61.20 33.66 Inventory Amount** P244,800 367,200 168,300 P780,300 * Estimated selling price – Estimated cost to sell ** Lower of cost or NRV Question No. 4 Total cost of inventory (P710,000 + P210,000) Less inventory value (see no. 3) Required allowance for inventory writedown Less allowance, May 1 (6,000 x P0.40) Loss on inventory writedown for May P920,000 780,300 139,700 2,400 P137,300 Question No. 5 Pans: 10,000 units @ P60 10,000 units @ P65 Kettles: 6,000 units @ P40 4,000 units @ P42 Total cost of sales Alternative computation: Inventory, 5/1: Pans (10,000 units x P60) Kettles (6,000 units x P40) Add purchases: Pans [(14,000 units x P65) + (6,000 x P75)] Kettles (9,000 units x P42) Total goods available for sale Less inventory, 5/31 (at cost) Cost of sales, before inventory writedown P600,000 650,000 240,000 168,000 P600,000 240,000 1,360,000 378,000 P1,250,000 408,000 P1,658,000 P 840,000 1,738,000 2,578,000 920,000 P1,658,000 Answers: 1) A; 2) A; 3) B; 4) B, 5) D 5 PROBLEM NO. 5 On March 31, 2016 San Fabian Company had a fire which completely destroyed the factory building and inventory of goods in process; some of the equipment was saved. After the fire, a physical inventory was taken. finished goods at P620,000. The material was valued at P750,000 and the The inventories on January 1, 2016 consisted of: Materials Goods in process Finished goods Total P 310,000 1,215,000 1,700,000 P3,225,000 A review of the accounting records disclosed that the sales and gross profit on sales for the last three years were: 2013 2014 2015 Sales P8,000,000 7,600,000 5,000,000 Gross profit P2,400,000 2,215,000 1,776,000 The sales for the first three months of 2016 were P3,000,000. Material purchases were P1,250,000, transportation on purchases was P100,000 and direct labor cost for the three months was P1,000,000. For the past two years, factory overhead cost has been 80% of direct labor cost. QUESTIONS: Based on the above and the result of your audit, compute the following: 1. The most likely gross profit rate to be used in estimating the inventory of goods in process destroyed by fire a. 31.55% c. 35.52% b. 32.76% d. 36.00% 2. Total cost of goods placed in process a. P2,710,000 b. P973,500 c. P3,925,000 d. P4,375,000 3. Total cost of goods manufactured a. P3,133,500 b. P 973,500 c. P 854,400 d. P3,014,400 4. Inventory of goods in process lost a. P 791,500 b. P1,360,600 c. P 119,100 d. P2,951,500 Suggested Solution: Question No. 1 Gross profit Divide by Sales Gross profit rate Average gross profit rate 2013 P2,400,000 P8,000,000 30.00% 2014 P2,215,000 P7,600,000 29.14% 2015 P1,776,000 P5,000,000 35.52% 31.55% Questions No. 2 to 4 Raw materials, 1/1/16 Purchases Freight-in Raw materials available for use Raw materials, 3/31/16 Raw materials used Direct labor Factory overhead (P1,000,000 x 80%) Total manufacturing cost Work-in-process, 1/1/16 Total cost placed in process Less work-in-process, 3/31/16 (squeeze) Cost of goods manufactured Finished goods, 1/1/16 P 310,000 1,250,000 100,000 1,660,000 (750,000) 910,000 1,000,000 800,000 2,710,000 1,215,000 3,925,000 (2,951,500) 973,500 1,700,000 6 (2) (4) (3) Total goods available for sale Less finished goods, 3/31/16 Cost of goods sold (P3,000,000 x 68.45%) 2,673,500 (620,000) P2,053,500 Answers: 1) A; 2) C; 3) B; 4) D PROBLEM NO. 6 You obtained the following information in connection with your audit of Villasis Corporation: Beginning inventory Sales Purchases Freight in Mark ups Mark up cancellations Markdown Markdown cancellations Cost P1,987,200 4,688,640 94,560 Retail P2,760,000 7,812,000 6,512,000 720,000 120,000 240,000 40,000 Villasis Corp. uses the retail inventory method in estimating the values of its inventories and costs. QUESTIONS: Based on the above and the result of your audit, answer the following: 1. The cost ratio to be used considering the provisions of PAS 2 is a. 68.58% c. 70.00% b. 69.20% d. 75.78% 2. The estimated ending inventory at retail is a. P2,300,000 c. P1,940,000 b. P2,060,000 d. P1,860,000 3. The estimated ending inventory at cost is a. P1,412,786 c. P1,302,000 b. P1,275,588 d. P1,287,120 4. The estimated cost of goods sold is a. P5,468,400 b. P5,494,812 c. P5,357,614 d. P4,685,117 Suggested Solution: Question No. 1 Beginning inventory Purchases Freight in Net mark up (P720,000 - P120,000) Net mark down (P240,000 - P40,000) Goods available for sale Cost P1,987,200 4,688,640 94,560 ___________ P6,770,400 Cost ratio (P6,770,400/P9,672,000) Retail P2,760,000 6,512,000 720,000 120,000 P9,672,000 70% PAS 2 par. 22 states that the retail inventory method is often used in the retail industry for measuring inventories of large numbers of rapidly changing items with similar margins for which it is impracticable to use other costing methods. The cost of inventory is determined by reducing the sales value of the inventory by the appropriate percentage gross margin. The percentage used takes into consideration inventory that has been marked down to below its original selling price. An average percentage for each retail department is often used. Previously, the conventional approach (lower of average cost or market valuation) is often used if the problem is silent. The conventional approach ignores markdown in the computation of cost ratio. However, since PAS 2 specifically states that the percentage should take into consideration inventory that has been marked down to below its original selling price, the cost ratio was computed using the average method. Question No. 2 Goods available for sale at retail Less sales Ending inventory, at retail P9,672,000 7,812,000 P1,860,000 7 Question No. 3 Ending inventory, at cost (P1,860,000 x 70%) P1,302,000 Question No. 4 Goods available for sale at cost Less ending inventory, at cost Estimated cost of sales P6,770,400 1,302,000 P5,468,400 Answers: 1) C; 2) D; 3) C; 4) A 8