Download as pdf or txt
Download as pdf or txt
You are on page 1of 120

Review for Midterm I of

Financial Accounting (2)


2021/4/1


 
Part I: Multiple-Choice Questions (60 points)

1. Sawyer Company uses the perpetual inventory system and the LIFO method to value inventories. On August 1, there were 10,000 units valued at $60,000 in
the beginning inventory. On August 10, 20,000 units were purchased for $12 per unit. On August 15, 24,000 units were sold for $24 per unit. The
amount charged to ending inventory on August 15 was
a. $36,000.
b. $60,000.
c. $240,000.
d. $264,000.


 
A

LIFO Unit UC TC

Begin INV 10,000 $6.0 60,000


Purchase#1 20,000 $12.0 240,000

30,000 $300,000

End INV

6,000 $6.0 36,000


0 $12.0 0


 
2. Sawyer Company uses the perpetual inventory system and the LIFO method to value inventories. On August 1, there were 10,000 units valued at $60,000 in
the beginning inventory. On August 10, 20,000 units were purchased for $12 per unit. On August 15, 24,000 units were sold for $24 per unit. The
amount charged to cost of goods sold on August 15 was
a. $36,000.
b. $60,000.
c. $240,000.
d. $264,000.


 
D

LIFO Unit UC TC

Begin INV 10,000 $6.0 60,000


Purchase#1 20,000 $12.0 240,000

30,000 $300,000

End INV

6,000 $6.0 36,000


0 $12.0 0

6,000 $36,000

COGA $300,000
Less: End INV 36,000
COGS $264,000


 
3. Sawyer Company uses the perpetual inventory system and the FIFO method to value inventories. On August 1, there were 10,000 units valued at $60,000 in
the beginning inventory. On August 10, 20,000 units were purchased for $12 per unit. On August 15, 24,000 units were sold for $24 per unit. The
amount charged to ending inventory on August 15 was
a. $60,000.
b. $72,000.
c. $240,000.
d. $228,000.


 
B

FIFO Unit UC TC

Begin INV 10,000 $6.0 60,000


Purchase#1 20,000 $12.0 240,000

30,000 $300,000

End INV

0 $6.0 0
6,000 $12.0 72,000


 
4. Sawyer Company uses the perpetual inventory system and the FIFO method to value inventories. On August 1, there were 10,000 units valued at $60,000 in
the beginning inventory. On August 10, 20,000 units were purchased for $12 per unit. On August 15, 24,000 units were sold for $24 per unit. The
amount charged to cost of goods sold on August 15 was
a. $60,000.
b. $72,000.
c. $240,000.
d. $228,000.


 
D
FIFO Unit UC TC

Begin INV 10,000 $6.0 60,000


Purchase#1 20,000 $12.0 240,000

30,000 $300,000

End INV

0 $6.0 0
6,000 $12.0 72,000

6,000 $72,000

COGA $300,000
Less: End INV 72,000
COGS $228,000


 
5. Sawyer Company uses the perpetual inventory system and the weighted average method to value inventories. On August 1, there were 10,000 units valued at
$60,000 in the beginning inventory. On August 10, 20,000 units were purchased for $12 per unit. On August 15, 24,000 units were sold for $24 per unit.
The amount charged to ending inventory on August 15 was
a. $60,000.
b. $72,000.
c. $240,000.
d. $228,000.

10 
 
A

AC Unit UC TC

Begin INV 10,000 $6.0 60,000


Purchase#1 20,000 $12.0 240,000

30,000 $300,000

End INV $10.0

6,000 $10.0 60,000


0 $10.0 0

11 
 
6. Sawyer Company uses the perpetual inventory system and the moving-average (or average-cost) method to value inventories. On August 1, there were
10,000 units valued at $60,000 in the beginning inventory. On August 10, 20,000 units were purchased for $12 per unit. On August 15, 24,000 units
were sold for $24 per unit. The amount charged to cost of goods sold on August 15 was
a. $60,000.
b. $72,000.
c. $240,000.
d. $228,000.

12 
 
C
AC Unit UC TC

Begin INV 10,000 $6.0 60,000


Purchase#1 20,000 $12.0 240,000

30,000 $300,000

End INV $10.0

6,000 $10.0 60,000


0 $10.0 0

6,000 $60,000

COGA $300,000
Less: End INV 60,000
COGS $240,000

13 
 
7. Bordeaux Corp., a French subsidiary of a US company, sells one product and uses a perpetual inventory system. The beginning inventory consisted of 40
units that cost €2,000 per unit. During the current month, the company purchased: 240 units at €2,100 each. Sales during the month totaled 180 units for
€4,350 each. What is the cost of goods sold using the LIFO cost flow assumption?
a. €360,000.
b. €374,000.
c. €378,000.
d. €375,429.

14 
 
C
LIFO Unit UC TC

Begin INV 40 $2,000.0 80,000


Purchase#1 240 $2,100.0 504,000

280 $584,000

End INV

40 $2,000.0 80,000
60 $2,100.0 126,000

100 $206,000

COGA $584,000
Less: End INV 206,000
COGS $378,000

15 
 
8. Bordeaux Corp., a French subsidiary of a US company, sells one product and uses a perpetual inventory system. The beginning inventory consisted of 40
units that cost €2,000 per unit. During the current month, the company purchased: 240 units at €2,100 each. Sales during the month totaled 180 units for
€4,350 each. What is the cost of goods sold using the FIFO cost flow assumption?
a. €360,000.
b. €374,000.
c. €378,000.
d. €375,429.

16 
 
B
FIFO Unit UC TC

Begin INV 40 $2,000.0 80,000


Purchase#1 240 $2,100.0 504,000

280 $584,000

End INV

0 $2,000.0 0
100 $2,100.0 210,000

100 $210,000

COGA $584,000
Less: End INV 210,000
COGS $374,000

17 
 
9. Bordeaux Corp., a French subsidiary of a US company, sells one product and uses a perpetual inventory system. The beginning inventory consisted of 40
units that cost €2,000 per unit. During the current month, the company purchased: 240 units at €2,100 each. Sales during the month totaled 180 units for
€4,350 each. What is the cost of goods sold using the weighted-average cost flow assumption?
a. €360,000.
b. €374,000.
c. €378,000.
d. €375,429.

18 
 
D
AC Unit UC TC

Begin INV 40 $2,000.0 80,000


Purchase#1 240 $2,100.0 504,000

280 $584,000

End INV $2,085.7

100 $2,085.7 208,571


0 $2,085.7 0

100 $208,571

COGA $584,000
Less: End INV 208,571
COGS $375,429

19 
 
10. Brocken Co. has the following data related to an item of inventory:
Inventory, May 1 3,000 units @ £4.20
Purchase, May 7 10,500 units @ £4.40
Purchase, May 16 2,100 units @ £4.50

Inventory, May 31 3,900 units

The value assigned to cost of goods sold if Brocken uses average-cost is


a. £51,188.
b. £50,700.
c. £50,883.
d. £51,690.

20 
 
A
AC Unit UC TC

Begin INV 3,000 $4.2 12,600


Purchase#1 10,500 $4.4 46,200
Purchase#2 2,100 $4.5 9,450

15,600 $68,250

End INV $4.38

3,900 $4.4 17,063


0 $4.4 0
0 $4.4 0

3,900 $17,063

COGA $68,250
Less: End INV 17,063
COGS $51,188

21 
 
11. Brocken Co. has the following data related to an item of inventory:
Inventory, May 1 3,000 units @ £4.20
Purchase, May 7 10,500 units @ £4.40
Purchase, May 16 2,100 units @ £4.50

Inventory, May 31 3,900 units

The value assigned to cost of goods sold if Brocken uses FIFO is


a. £50,700.
b. £50,880.
c. £51,207.
d. £51,690.

22 
 
B
FIFO Unit UC TC

Begin INV 3,000 $4.2 12,600


Purchase#1 10,500 $4.4 46,200
Purchase#2 2,100 $4.5 9,450

15,600 $68,250

End INV

0 $4.2 0
1,800 $4.4 7,920
2,100 $4.5 9,450

3,900 $17,370

COGA $68,250
Less: End INV 17,370
COGS $50,880

23 
 
12. Brocken Co. has the following data related to an item of inventory:
Inventory, May 1 3,000 units @ £4.20
Purchase, May 7 10,500 units @ £4.40
Purchase, May 16 2,100 units @ £4.50

Inventory, May 31 3,900 units

The value assigned to cost of goods sold if Brocken uses LIFO is


a. £50,700.
b. £50,880.
c. £51,207.
d. £51,690.

24 
 
D
LIFO Unit UC TC

Begin INV 3,000 $4.2 12,600


Purchase#1 10,500 $4.4 46,200
Purchase#2 2,100 $4.5 9,450

15,600 $68,250

End INV

3,000 $4.2 12,600


900 $4.4 3,960
0 $4.5 0

3,900 $16,560

COGA $68,250
Less: End INV 16,560
COGS $51,690

25 
 
13. Shandy Shutters has the following inventory information.
Nov. 1 Inventory 45 units @ €6.00
8 Purchase 180 units @ €6.45
17 Purchase 90 units @ €6.30
25 Purchase 135 units @ €6.60

A physical count of merchandise inventory on November 30 reveals that there are 150 units on hand. Assume a periodic inventory system is used. Cost
of goods sold under the average-cost method is
a. €1,904.
b. €1,926.
c. €1,942.
d. €2,011.

26 
 
B
AC Unit UC TC

Begin INV 45 $6.0 270


Purchase#1 180 $6.5 1,161
Purchase#2 90 $6.3 567
Purchase#3 135 $6.6 891

450 $2,889

End INV $6.4

150 $6.4 963


0 $6.4 0
0 $6.4 0
0 $6.4 0

150 $963

COGA $2,889
Less: End INV 963
COGS $1,926

27 
 
14. Shandy Shutters has the following inventory information.
Nov. 1 Inventory 45 units @ €6.00
8 Purchase 180 units @ €6.45
17 Purchase 90 units @ €6.30
25 Purchase 135 units @ €6.60

A physical count of merchandise inventory on November 30 reveals that there are 150 units on hand. Assume a periodic inventory system is used. Cost
of goods sold under the FIFO method is
a. €1,904.
b. €1,926.
c. €1,942.
d. €2,011.

28 
 
A
FIFO Unit UC TC

Begin INV 45 $6.0 270


Purchase#1 180 $6.5 1,161
Purchase#2 90 $6.3 567
Purchase#3 135 $6.6 891

450 $2,889

End INV

0 $6.0 0
0 $6.5 0
15 $6.3 95
135 $6.6 891

150 $986

COGA $2,889
Less: End INV 986
COGS $1,904

29 
 
15. Shandy Shutters has the following inventory information.
Nov. 1 Inventory 45 units @ €6.00
8 Purchase 180 units @ €6.45
17 Purchase 90 units @ €6.30
25 Purchase 135 units @ €6.60

A physical count of merchandise inventory on November 30 reveals that there are 150 units on hand. Assume a periodic inventory system is used. Cost
of goods sold under the LIFO method is
a. €1,904.
b. €1,926.
c. €1,942.
d. €2,011.

30 
 
C
LIFO Unit UC TC

Begin INV 45 $6.0 270


Purchase#1 180 $6.5 1,161
Purchase#2 90 $6.3 567
Purchase#3 135 $6.6 891

450 $2,889

End INV

45 $6.0 270
105 $6.5 677
0 $6.3 0
0 $6.6 0

150 $947

COGA $2,889
Less: End INV 947
COGS $1,942

31 
 
16. Neighborly Industries has the following inventory information.
July 1 Beginning Inventory 30 units at $60
5 Purchases 180 units at $56
14 Sale 120 units
21 Purchases 90 units at $57.50
30 Sale 84 units

Assuming that a periodic inventory system is used, what is the amount allocated to ending inventory on a LIFO basis?
a. $5,496
b. $5,511
c. $11,544
d. $11,559

32 
 
A
LIFO Unit UC TC

Begin INV 30 $60.0 1,800


Purchase#1 180 $56.0 10,080
Purchase#2 90 $57.5 5,175

300 $17,055

End INV

30 $60.0 1,800
66 $56.0 3,696
0 $57.5 0

96 $5,496

33 
 
17. Neighborly Industries has the following inventory information.
July 1 Beginning Inventory 30 units at $60
5 Purchases 180 units at $56
14 Sale 120 units
21 Purchases 90 units at $57.50
30 Sale 84 units

Assuming that a periodic inventory system is used, what is the amount allocated to cost of goods sold (COGS) on a LIFO basis?
a. $5,496
b. $5,511
c. $11,544
d. $11,559

34 
 
D
LIFO Unit UC TC

Begin INV 30 $60.0 1,800


Purchase#1 180 $56.0 10,080
Purchase#2 90 $57.5 5,175

300 $17,055

End INV

30 $60.0 1,800
66 $56.0 3,696
0 $57.5 0

96 $5,496

COGA $17,055
Less: End INV 5,496
COGS $11,559

35 
 
18. Neighborly Industries has the following inventory information.
July 1 Beginning Inventory 30 units at $60
5 Purchases 180 units at $56
14 Sale 120 units
21 Purchases 90 units at $57.50
30 Sale 84 units

Assuming that a periodic inventory system is used, what is the amount allocated to ending inventory on a FIFO basis?
a. $5,496
b. $5,511
c. $11,544
d. $11,559

36 
 
B
FIFO Unit UC TC

Begin INV 30 $60.0 1,800


Purchase#1 180 $56.0 10,080
Purchase#2 90 $57.5 5,175

300 $17,055

End INV

0 $60.0 0
6 $56.0 336
90 $57.5 5,175

96 $5,511

37 
 
19. Neighborly Industries has the following inventory information.
July 1 Beginning Inventory 30 units at $60
5 Purchases 180 units at $56
14 Sale 120 units
21 Purchases 90 units at $57.50
30 Sale 84 units

Assuming that a periodic inventory system is used, what is the amount allocated to cost of goods sold (COGS) on a FIFO basis?
a. $5,496
b. $5,511
c. $11,544
d. $11,559

38 
 
C
FIFO Unit UC TC

Begin INV 30 $60.0 1,800


Purchase#1 180 $56.0 10,080
Purchase#2 90 $57.5 5,175

300 $17,055

End INV

0 $60.0 0
6 $56.0 336
90 $57.5 5,175

96 $5,511

COGA $17,055
Less: End INV 5,511
COGS $11,544

39 
 
20. Neighborly Industries has the following inventory information.
July 1 Beginning Inventory 30 units at $60
5 Purchases 180 units at $56
14 Sale 120 units
21 Purchases 90 units at $57.50
30 Sale 84 units

Assuming that a periodic inventory system is used, what is the amount allocated to cost of goods sold (COGS) on a weight-average cost basis?
a. $5,200
b. $5,253
c. $11,541
d. $13,253

40 
 
C

AC Unit UC TC

Begin INV 30 $60.0 1,800


Purchase#1 180 $56.0 10,080
Purchase#2 90 $57.5 5,175

300 $17,055

End INV $56.85

96 $56.9 5,458
0 $56.9 0
0 $56.9 0

96 $5,458

COGA $17,055
Less: End INV 5,458
COGS $11,597

41 
 
21. Neighborly Industries has the following inventory information.
July 1 Beginning Inventory 30 units at $60
5 Purchases 180 units at $56
14 Sale 120 units
21 Purchases 90 units at $57.50
30 Sale 84 units

Assuming that a perpetual inventory system is used, what is the amount allocated to cost of goods sold (COGS) on a weight-average cost basis?
a. $5,200
b. $5,253
c. $11,541
d. $13,253

42 
 
C (rough answer)

AC Unit UC TC

Begin INV 30 $60.0 1,800


Purchase#1 180 $56.0 10,080
Purchase#2 90 $57.5 5,175

210 $11,880 $56.57

End INV
6 $56.6 339
0 $56.0 0
90 $57.5 5,175

96 $5,514

COGA $17,055
Less: End INV 5,514
COGS $11,541

43 
 
(specific answer)
The difference between rough answer and specific answer is less than 1%.
11,541/11,580 = 0.9966. 1-0.9966 = 0.003368.

AC Unit UC TC

Begin INV 30 $60.0 1,800


Purchase#1 180 $56.0 10,080
Purchase#2 90 $57.5 5,175

210 $11,880 $56.57


-120 -$6,788.57
180 10,266 $57.04

End INV
6 $57.0 342
0 $56.0 0
90 $57.0 5,133

96 $5,475

COGA $17,055
Less: End INV 5,475
COGS $11,580

0.003368

$56.57 = $11,880 / 210


210 = 30 + 180
Sales of 120 units has the COGS of $6,788.57
$6,788.57 = 120*$56.57
$10,266 = $11,880 -$6,788.57 + $5,175
180 = 210 - 120 + 90
$57.04 = $10,266 / 180
44 
 
22. Neighborly Industries has the following inventory information.
July 1 Beginning Inventory 30 units at $60
5 Purchases 180 units at $56
14 Sale 120 units
21 Purchases 90 units at $57.50
30 Sale 84 units

Assuming that a perpetual inventory system is used, what is the amount allocated to cost of goods sold (COGS) on a FIFO basis?
a. $5,496
b. $5,511
c. $11,544
d. $12,559

45 
 
C

FIFO Unit UC TC

Begin INV 30 $60.0 1,800


Purchase#1 180 $56.0 10,080
Purchase#2 90 $57.5 5,175

300 $17,055

End INV

0 $60.0 0
6 $56.0 336
90 $57.5 5,175

96 $5,511

COGA $17,055
Less: End INV 5,511
COGS $11,544

46 
 
23. Neighborly Industries has the following inventory information.
July 1 Beginning Inventory 30 units at $60
5 Purchases 180 units at $56
14 Sale 120 units
21 Purchases 90 units at $57.50
30 Sale 84 units

Assuming that a perpetual inventory system is used, what is the amount allocated to cost of goods sold (COGS) on a LIFO basis?
a. $15,496
b. $15,511
c. $11,550
d. $12,559

47 
 
C

LIFO Unit UC TC Balance

Begin INV 30 $60.0 1,800 30


Purchase#1 180 $56.0 10,080 60
Purchase#2 90 $57.5 5,175 6

End INV
30 $60.0 1,800
60 $56.0 3,360
6 $57.5 345

96 $5,505

COGA $17,055
Less: End INV 5,505
COGS $11,550

Sales of 120 units reduce 180 to be 60


Sales of 84 units reduce 90 to be 6
48 
 
24. If the month-end bank statement shows a balance of $75,000, outstanding checks are $30,000, a deposit of $10,000 was in transit at month end, and a check
for $1,250 was erroneously charged by the bank against the account, the correct balance in the bank account at month end is
a. $53,750.
b. $56,250.
c. $36,250.
d. $93,750.

49 
 
Answer: B
Adjusted cash balance per bank
= Balance per bank statement - outstanding checks + deposit in transit + bank error (restore to the account)
$56,250 = $75,000 - $30,000 + $10,000 + $1,250.
 

50 
 
25. Wynn Company developed the following reconciling information in preparing its September bank
reconciliation:

Cash balance per bank statement, 9/30 $9,000


Note receivable collected by bank 4,000
Outstanding checks 6,000
Deposits in transit 3,000
Bank service charge 50
NSF check 800

Determine the cash balance per books (before adjustments) for Wynn Company.
a. $6,850.
b. $12,000.
c. $2,850.
d. $10,000.

51 
 
Answer: C
Adjusted cash balance per bank
= Cash balance per bank statement + Deposits in transit - Outstanding checks
= $6,000 = $9,000 + $3,000 - $6,000.

Adjusted cash balance per books


= unadjusted balance per books - NSF check - Bank service charge + Note receivable collected by bank
= $6,000 = unadjusted balance per books - $800 - $50 + $4,000.

Unadjusted balance per books


= $6,000 + $800 + $50 - $4,000 = $2,850.

52 
 
26. Osborn Company assembled the following information in completing its March bank reconciliation:
balance per bank $3,820; outstanding checks $775; deposits in transit $1,250; NSF check $80; bank service
charge $25; cash balance per books $4,400. As a result of this reconciliation, Osborn will
a. reduce its cash (per books) account by $475.
b. reduce its cash (per books) account by $25.
c. increase its cash (per books) account by $55.
d. reduce its cash (per books) account by $105.

53 
 
Answer: D
Adjusted cash balance per bank
= balance per bank $3,82 - outstanding checks $775 + deposits in transit $1,250
= $4,295 = $3,820 - $775 + $1,250.

Adjusted cash balance per books


= cash balance per books $4,400 - NSF check $80 - bank service charge $25
= $4,295 = $4,400 - $80 - $25.

Adjusted cash balance per books decreases by $105 from $4,400 to $4,295 (or equivalently, $80 + $25).

54 
 
27. Tavarez Company assembled the following information in completing its July bank reconciliation:
balance per bank $7,640; outstanding checks $1,550; deposits in transit $2,500; NSF check $160; bank
service charge $50; cash balance per books $8,800. As a result of this reconciliation, Tavarez will
a. reduce its cash (per books) account by $950.
b. reduce its cash (per books) account by $50.
c. increase its cash (per books) account by $110.
d. reduce its cash (per books) account by $210.

55 
 
Answer: D
Adjusted cash balance per bank
= balance per bank $7,640 - outstanding checks $1,550 + deposits in transit $2,500
= $8,590 = $7,640 - $1,550 + $2,500.

Adjusted cash balance per books


= cash balance per books $8,800 - NSF check $160 - bank service charge $50
= $8,590 = $8,800 - $160 - $50.

Adjusted cash balance per books decreases by $210 from $8,800 to $8,590 (or equivalently, $160 + $50).
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
56 
 
28. Bertram Company assembled the following information in completing its May bank reconciliation: balance per bank ₤15,640 outstanding checks ₤3,550;
deposits in transit ₤2,500; NSF check ₤1,360; bank service charge ₤50; cash balance per books ₤16,000.

As a result of this reconciliation, Bertram will


a. reduce its cash (per books) account by ₤50.
b. reduce its cash (per books) account by ₤1,410.
c. increase its cash (per books) account by ₤1,050.
d. increase its cash (per books) account by ₤360.

57 
 
Answer: B
Adjusted cash balance per books
= cash balance per books of ₤16,000 - NSF check of ₤1,360 - bank service charge of ₤50
= $14,590
-$1,410 = -$1,360 - $50.
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
 
58 
 
29. The following information is available for 2020 for Greenwich Company:

Beginning inventory £ 2,816,000


Purchases 7,999,000
Sales 15,000,000
Markup on sales (or gross profit ratio) 35%

In May 2020, a flood washed away Greenwich’s inventory. Using the gross profit method, the estimated value of the inventory destroyed is:
a. £3,785,250
b. £2,799,650
c. £1,065,000
d. £525,000

59 
 
C
COGS = Sales*(1-gross profit rate) = $15,000*0.65 = $9,750
End INV = Begin + Purchase – COGS = $2,816+$7,999-$9,750 = $1,065

60 
 
30. Quigley Company's records indicate the following information for the year:
Inventory, 1/1 ₤ 660,000
Purchases 2,700,000
Net sales 3,600,000

On December 31, a physical inventory determined that ending inventory of ₤720,000 was in the warehouse. Quigley's gross profit on sales has remained
constant at 30%. Quigley suspects some of the inventory may have been taken by some new employees. At December 31, what is the estimated cost of
missing inventory?
a. ₤120,000
b. ₤240,000
c. ₤360,000
d. ₤840,000

61 
 
A
COGS = Sales*(1-gross profit rate) = $3,600*0.7 = $2,520
End INV = Begin + Purchase – COGS = $660 + $2,700 - $2,520 = $840
Loss = End INV - Actual End INV = $840 - $720 = $120K

62 
 
Part II: Problem-Solving (40 points)

P1. Dyna Distribution markets CDs of the performing artist King James. At the beginning of March, Dyna had in beginning inventory 1,500 King James CDs
with a unit cost of €22. During March, Dyna made the following purchases of King James CDs.

March 5 3,500 @ €21; March 21 2,000 @ €19

March 13 4,000 @ €20; March 26 2,000 @ €18

During March, 10,000 units were sold. Dyna uses a periodic inventory system.

Instructions

a. Determine the cost of goods available for sale.

b. Determine (1) the ending inventory and (2) the cost of goods sold under the three assumed cost flow methods (FIFO, average-cost, LIFO).

c. Which cost flow method results in (1) the higher inventory amount for the statement of financial position and (2) the lower cost of goods sold for the income
statement?

Under FIFO:
cost of ending inventory x1
cost of goods sold x2

Under Weighted-Average:
cost of ending inventory x3
cost of goods sold x4

63 
 
Under LIFO:
cost of ending inventory x5
cost of goods sold x6

Higher ending inventory x7


Lower net income x8

64 
 
Under FIFO:
cost of ending inventory x1 $55,000
cost of goods sold x2 $205,500

Under Weighted-Average:
cost of ending inventory x3 $60,115
cost of goods sold x4 $200,385

Under LIFO:
cost of ending inventory x5 $64,500
cost of goods sold x6 $196,000

Higher ending inventory x7 LIFO


Lower net income x8 LIFO

65 
 
Under FIFO:
cost of ending inventory x1 $55,000
cost of goods sold x2 $205,500

FIFO Unit UC TC

Begin INV 1,500 $22.0 33,000


Purchase#1 3,500 $21.0 73,500
Purchase#2 4,000 $20.0 80,000
Purchase#3 2,000 $19.0 38,000
Purchase#4 2,000 $18.0 36,000

13,000 $260,500

End INV

0 $22.0 0
0 $21.0 0
0 $20.0 0
1,000 $19.0 19,000
2,000 $18.0 36,000

3,000 $55,000

COGA $260,500
Less: End INV 55,000
COGS $205,500

66 
 
Under Weighted-Average:
cost of ending inventory x3 $60,115
cost of goods sold x4 $200,385

AC Unit UC TC

Begin INV 1,500 $22.0 33,000


Purchase#1 3,500 $21.0 73,500
Purchase#2 4,000 $20.0 80,000
Purchase#3 2,000 $19.0 38,000
Purchase#4 2,000 $18.0 36,000

13,000 $260,500

End INV $20.04

3,000 $20.0 60,115


0 $20.0 0
0 $20.0 0
0 $20.0 0
0 $0.0 0

3,000 $60,115

COGA $260,500
Less: End INV 60,115
COGS $200,385

67 
 
Under LIFO:
cost of ending inventory x5 $64,500
cost of goods sold x6 $196,000

LIFO Unit UC TC

Begin INV 1,500 $22.0 33,000


Purchase#1 3,500 $21.0 73,500
Purchase#2 4,000 $20.0 80,000
Purchase#3 2,000 $19.0 38,000
Purchase#4 2,000 $18.0 36,000

13,000 $260,500

End INV

1,500 $22.0 33,000


1,500 $21.0 31,500
0 $20.0 0
0 $19.0 0
0 $18.0 0

3,000 $64,500

COGA $260,500
Less: End INV 64,500
COGS $196,000

68 
 
Higher ending inventory x7 LIFO
Lower net income x8 LIFO

FIFO Unit UC TC AC Unit UC TC LIFO Unit UC TC

Begin INV 1,500 $22.0 33,000 Begin INV 1,500 $22.0 33,000 Begin INV 1,500 $22.0 33,000
Purchase#1 3,500 $21.0 73,500 Purchase#1 3,500 $21.0 73,500 Purchase#1 3,500 $21.0 73,500
Purchase#2 4,000 $20.0 80,000 Purchase#2 4,000 $20.0 80,000 Purchase#2 4,000 $20.0 80,000
Purchase#3 2,000 $19.0 38,000 Purchase#3 2,000 $19.0 38,000 Purchase#3 2,000 $19.0 38,000
Purchase#4 2,000 $18.0 36,000 Purchase#4 2,000 $18.0 36,000 Purchase#4 2,000 $18.0 36,000

13,000 $260,500 13,000 $260,500 13,000 $260,500

End INV End INV $20.04 End INV

0 $22.0 0 3,000 $20.0 60,115 1,500 $22.0 33,000


0 $21.0 0 0 $20.0 0 1,500 $21.0 31,500
0 $20.0 0 0 $20.0 0 0 $20.0 0
1,000 $19.0 19,000 0 $20.0 0 0 $19.0 0
2,000 $18.0 36,000 1 $0.0 0 0 $18.0 0

3,000 $55,000 3,001 $60,115 3,000 $64,500

COGA $260,500 COGA $260,500 COGA $260,500


Less: End INV 55,000 Less: End INV 60,115 Less: End INV 64,500
COGS $205,500 COGS $200,385 COGS $196,000

Higher inventory LIFO

Lower cost of goods sold LIFO

69 
 
P2. The cost of goods sold computations for Gouda Company and Edam Company are shown below.

Gouda Edam
Company Company
Beginning inventory € 47,000 € 71,000
Cost of goods purchased 200,000 290,000
Cost of goods available 247,000 361,000
for sale
Ending inventory 58,000 69,000
Cost of goods sold €189,000 €292,000

Instructions

a. Compute inventory turnover and days in inventory for each company.

b. Which company moves its inventory more quickly?

Days in Inventory for Gouda Company x9

Which company has higher days in inventory x10

70 
 
Days in Inventory for Gouda Company x9 101 days

Which company has higher days in inventory x10 Gouda

EXERCISE 6.13

(a) Gouda Company Edam Company


Inventory Turnover €189,000 €292,000
(€47,000 + €58,000)/2 (€71,000 + €69,000)/2
= 3.60 = 4.17

Days in Inventory 365/3.60 = 101 days 365/4.17 = 88 days

(b) Edam Company is moving its inventory quicker, since its inventory turnover is higher, and its days in inventory is lower.

71 
 
P3. This information is available for Sepia Photos for 2018, 2019, and 2020.

2018 2019 2020


Beginning £ 100,000 £ 330,000 £ 400,000
inventory
Ending inventory 330,000 400,000 480,000
Cost of goods 900,000 1,120,000 1,300,000
sold
Sales revenue 1,200,000 1,600,000 1,900,000

Instructions

Calculate inventory turnover, days in inventory, and gross profit rate for Sepia Photos for 2018, 2019, and 2020. Comment on any trends.

Days in Inventory in 2018 x11

Which year has higher days in inventory x12

72 
 
Days in Inventory in 2018 x11 87 days

Which year has higher days in inventory x12 2020

EXERCISE 6.12

2018 2019 2020


Inventory £900,000 £1,120,000 £1,300,000
turnover
(£100,000 + £330,000) ÷ 2 (£330,000 + £400,000) ÷ 2 (£400,000 + £480,000) ÷ 2

£900,000 £1,120,000 £1,300,000


= 4.19 = 3.07 = 2.95
£215,000 £365,000 £440,000

Days in 365 365 365


inventory = 87.1 days = 118.9 days = 123.7 days
4.19 3.07 2.95

Gross £1,200,000 – £900,000 £1,600,000 – £1,120,000 £1,900,000 – £1,300,000


profit rate = .25 = .30 = .32
£1,200,000 £1,600,000 £1,900,000

The inventory turnover decreased by approximately 30% (2.95/4.19=0.704057) from 2018 to 2020 while the days in inventory increased by almost 42%
(123.7/87.1 = 1.42) over the same time period. Both of these changes would be considered negative since it’s better to have a higher inventory turnover with a
correspondingly lower days in inventory. However, Sepia Photo’s gross profit rate increased by 28% (0.32/0.25 = 1.28) from 2018 to 2020, which is a positive
sign.

73 
 
P4. Premier Bank and Trust is considering giving Alan Company a loan. Before doing so, management decides that further discussions with Alan’s accountant
may be desirable. One area of particular concern is the inventory account, which has a year-end balance of £297,000. Discussions with the accountant reveal the
following.

1. Alan sold goods costing £38,000 to Comerico Company, FOB shipping point, on December 28. The goods are not expected to arrive at Comerico until
January 12. The goods were not included in the physical inventory because they were not in the warehouse.

2. The physical count of the inventory did not include goods costing £91,000 that were shipped to Alan FOB destination on December 27 and were still in
transit at year-end.

3. Alan received goods costing £25,000 on January 2. The goods were shipped FOB shipping point on December 26 by Grant Co. The goods were not included
in the physical count.

4. Alan sold goods costing £35,000 to Emerick Co., FOB destination, on December 30. The goods were received at Emerick on January 8. They were not
included in Alan’s physical inventory.

5. Alan received goods costing £44,000 on January 2 that were shipped FOB shipping point on December 29. The shipment was a rush order that was supposed
to arrive December 31. This purchase was included in the ending inventory of £297,000.

Instructions

Determine the correct inventory amount on December 31.

The correct inventory amount x13

The correct inventory amount x14

74 
 
The correct inventory amount x13 357,000

The correct inventory amount x14 357,000

75 
 
1. Alan sold goods costing £38,000 to Comerico Company, FOB shipping point, on December 28. The goods are not expected to arrive at Comerico until
January 12. The goods were not included in the physical inventory because they were not in the warehouse.

76 
 
1. Alan sold goods costing £38,000 to Comerico Company, FOB shipping point, on December 28. The goods are not expected to arrive at Comerico until
January 12. The goods were not included in the physical inventory because they were not in the warehouse. (Ownership passed to the buyer: Comerico; in
transit on FOB shipping point; goods were not included in the physical inventory; so no action required)

77 
 
2. The physical count of the inventory did not include goods costing £91,000 that were shipped to Alan FOB destination on December 27 and were still in
transit at year-end.

78 
 
2. The physical count of the inventory did not include goods costing £91,000 that were shipped to Alan FOB destination on December 27 and were still in
transit at year-end. (Ownership not passed to the buyer: Alan; in transit on FOB destination; goods were not included in the physical inventory; so no action
required)

79 
 
3. Alan received goods costing £25,000 on January 2. The goods were shipped FOB shipping point on December 26 by Grant Co. The goods were not included
in the physical count.

80 
 
3. Alan received goods costing £25,000 on January 2. The goods were shipped FOB shipping point on December 26 by Grant Co. The goods were not included
in the physical count. (Ownership passed to the buyer: Alan; in transit on FOB shipping point; goods were not included in the physical inventory; so add
$25,000)

81 
 
4. Alan sold goods costing £35,000 to Emerick Co., FOB destination, on December 30. The goods were received at Emerick on January 8. They were not
included in Alan’s physical inventory.

82 
 
4. Alan sold goods costing £35,000 to Emerick Co., FOB destination, on December 30. The goods were received at Emerick on January 8. They were not
included in Alan’s physical inventory. (Ownership not passed to the buyer: Emerick; ownership remains at Alan; in transit on FOB destination; goods were
not included in the physical inventory; so add $35,000)

83 
 
5. Alan received goods costing £44,000 on January 2 that were shipped FOB shipping point on December 29. The shipment was a rush order that was supposed
to arrive December 31. This purchase was included in the ending inventory of £297,000.

84 
 
5. Alan received goods costing £44,000 on January 2 that were shipped FOB shipping point on December 29. The shipment was a rush order that was supposed
to arrive December 31. This purchase was included in the ending inventory of £297,000. (Ownership passed to the buyer: Alan; in transit on FOB shipping
point; goods were included in the physical inventory; so no action required)

85 
 
1. Alan sold goods costing £38,000 to Comerico Company, FOB shipping point, on December 28. The goods are not expected to arrive at Comerico until
January 12. The goods were not included in the physical inventory because they were not in the warehouse. (Ownership passed to the buyer: Comerico; in
transit on FOB shipping point; goods were not included in the physical inventory; so no action required)

2. The physical count of the inventory did not include goods costing £91,000 that were shipped to Alan FOB destination on December 27 and were still in
transit at year-end. (Ownership not passed to the buyer: Alan; in transit on FOB destination; goods were not included in the physical inventory; so no action
required)

3. Alan received goods costing £25,000 on January 2. The goods were shipped FOB shipping point on December 26 by Grant Co. The goods were not included
in the physical count. (Ownership passed to the buyer: Alan; in transit on FOB shipping point; goods were not included in the physical inventory; so add
$25,000)

4. Alan sold goods costing £35,000 to Emerick Co., FOB destination, on December 30. The goods were received at Emerick on January 8. They were not
included in Alan’s physical inventory. (Ownership not passed to the buyer: Emerick; ownership remains at Alan; in transit on FOB destination; goods were
not included in the physical inventory; so add $35,000)

5. Alan received goods costing £44,000 on January 2 that were shipped FOB shipping point on December 29. The shipment was a rush order that was supposed
to arrive December 31. This purchase was included in the ending inventory of £297,000. (Ownership passed to the buyer: Alan; in transit on FOB shipping
point; goods were included in the physical inventory; so no action required)

86 
 
Correct inventory amount at Alan is:

a. $297,000

b. $357,000

c. $322,000

d. $332,000

87 
 
Answer: B

$357,000 = $297,000 + $25,000 + $35,000

EXERCISE 6.1

Ending inventory—physical count .................................................................................... £297,000


1. No effect: Title passes to purchaser upon shipment
when terms are FOB shipping point .................................................................... 0
2. No effect: Title does not transfer to Alan until
goods are received ............................................................................................... 0
3. Add to inventory: Title passed to Alan when goods
were shipped ........................................................................................................ 25,000
4. Add to inventory: Title remains with Alan until
purchaser receives goods ..................................................................................... 35,000
5. No effect: Title passes to purchaser upon shipment
when terms are FOB shipping point .......................................................... 0
Correct inventory ............................................................................................................... £357,000

88 
 
P5. Kale Wilson, an auditor with Sneed Chartered Accountants, is performing a review of Platinum Stereos’ inventory account. Platinum did not have a good
year, and top management is under pressure to boost reported income. According to its records, the inventory balance at year-end was £740,000. However, the
following information was not considered when determining that amount.

1. Included in the company’s count were goods with a cost of £250,000 that the company is holding on consignment. The goods belong to Superior Ltd.

2. The company received an order on December 29 that was boxed and sitting on the loading dock awaiting pick-up on December 31. The shipper picked up the
goods on January 1 and delivered them on January 6. The shipping terms were FOB shipping point. The goods had a selling price of £49,000 and a cost of
£33,000. The goods were not included in the count because they were sitting on the dock.

Instructions

Prepare a schedule to determine the correct inventory amount. Provide explanations for each item above, saying why you did or did not make an adjustment for
each item.

Correct inventory amount x15


Correct inventory amount x16

89 
 
Correct inventory amount x15 523,000
Correct inventory amount x16 523,000

90 
 
1. Included in the company’s count were goods with a cost of £250,000 that the company is holding on consignment. The goods belong to Superior Ltd.

91 
 
1. Included in the company’s count were goods with a cost of £250,000 that the company is holding on consignment. The goods belong to Superior Ltd.
(Ownership remains at Superior; goods were included in the physical inventory; so $250,000 should be deducted from the physical inventory count)

92 
 
2. The company received an order on December 29 that was boxed and sitting on the loading dock awaiting pick-up on December 31. The shipper picked up the
goods on January 1 and delivered them on January 6. The shipping terms were FOB shipping point. The goods had a selling price of £49,000 and a cost of
£33,000. The goods were not included in the count because they were sitting on the dock.

93 
 
2. The company received an order on December 29 that was boxed and sitting on the loading dock awaiting pick-up on December 31. The shipper picked up the
goods on January 1 and delivered them on January 6. The shipping terms were FOB shipping point. The goods had a selling price of £49,000 and a cost of
£33,000. The goods were not included in the count because they were sitting on the dock. (Ownership remains at Platinum; not in transit yet for FOB
shipping point; goods were not included in the physical inventory; so $33,000 should be included in the physical inventory count)

94 
 
1. Included in the company’s count were goods with a cost of £250,000 that the company is holding on consignment. The goods belong to Superior Ltd.
(Ownership remains at Superior; goods were included in the physical inventory; so $250,000 should be deducted from the physical inventory count)

2. The company received an order on December 29 that was boxed and sitting on the loading dock awaiting pick-up on December 31. The shipper picked up the
goods on January 1 and delivered them on January 6. The shipping terms were FOB shipping point. The goods had a selling price of £49,000 and a cost of
£33,000. The goods were not included in the count because they were sitting on the dock. (Ownership remains at Platinum; not in transit yet for FOB
shipping point; goods were not included in the physical inventory; so $33,000 should be included in the physical inventory count)

95 
 
Correct inventory amount at Plantinum is:

a. $523,000

b. $533,000

c. $543,000

d. $553,000

96 
 
Answer: A

$523,000 = $740,000 - $250,000 + $33,000

EXERCISE 6.2

Ending inventory—as reported .......................................................................................... £740,000


1. Subtract from inventory: The goods belong to
Superior Ltd: Platinum is merely holding
them as a consignee ............................................................................................ (250,000)
2. Add to inventory: The goods belong to Platinum
until they are shipped (Jan. 1) ............................................................................. 33,000
Correct inventory ................................................................................................................ £523,000

97 
 
P6. Anya Clark opened Anya’s Cleaning Service on July 1, 2020. During July, the following transactions were completed.

July 1 Shareholders invested €35,000 cash in the business in exchange for


ordinary shares.

1 Purchased used truck for €12,000, paying €5,000 cash and the balance on
account

3 Purchased cleaning supplies for €2,100 on account.

5 Paid €3,000 cash on a 1-year insurance policy effective July 1.

12 Billed customers €6,500 for cleaning services.

18 Paid €1,500 cash on amount owed on truck and €1,400 on amount owed
on cleaning supplies.

20 Paid €2,800 cash for employee salaries.

21 Collected €3,400 cash from customers billed on July 12

25 Billed customers €6,000 for cleaning services.

31 Paid €350 for the monthly gasoline bill for the truck.

31 Declared and paid a €6,600 cash dividend.

Instructions

a. Journalize and post the July transactions. Use page J1 for the journal and the three-column form of account.

b. Prepare a trial balance at July 31 on a worksheet.

c. Enter the following adjustments on the worksheet and complete the worksheet.
98 
 
1. Unbilled and uncollected revenue for services performed at July 31 were €2,700.

2. Depreciation on equipment for the month was €500.

3. One-twelfth of the insurance expired.

4. An inventory count shows €500 of cleaning supplies on hand at July 31.

5. Accrued but unpaid employee salaries were €1,000.

d. Journalize and post adjusting entries. Use page J2 for the journal.

e. Prepare the income statement and a retained earnings statement for July and a classified statement of financial position at July 31.

On Trial Balance

Debit total balance x17


Debit total balance x18

On Adjusted Trial Balance

Credit total balance x19


Credit total balance x20

99 
 
On Trial Balance

Debit total balance x17 53,700


Debit total balance x18 53,700

On Adjusted Trial Balance

Credit total balance x19 57,900


Credit total balance x20 57,00

100 
 
Answer:
 
a. Journalize and post the July transactions. Use page J1 for the journal and the three-column form of account.
 
Date Dr. Cr.

1-Jul Cash 35,000


Share capital 35,000

1 Equipment 12,000
Cash 5,000
AP 7,000

3 Supplies 2,100
AP 2,100

5 Prepaid insurance 3,000


Cash 3,000

12 AR 6,500
Service REV 6,500

18 AP 2,900
Cash 2,900

20 Salaries expense 2,800


101 
 
Cash 2,800

21 Cash 3,400
AR 3,400

25 AR 6,000
Service REV 6,000

31 Gas expense 350


Cash 350

31 Dividends 6,600
Cash 6,600
 

102 
 
b. Prepare a trial balance at July 31 on a worksheet.
Trial Balance

Dr. Cr.

ASSET Cash $17,750


AR 9,100
Supplies 2,100
Prepaid 3,000
Equipment 12,000
LIABILITIES AP $6,200
EQUITY Share capital 35,000
Dividends 6,600
INCOME Service REV 12,500
Gas expense 350
Salaries expense 2,800

$53,700 $53,700
 
CASH
Date Dr. Cr. Balance

1 35,000 35,000
1 5,000 30,000
5 3,000 27,000
18 2,900 24,100
103 
 
20 2,800 21,300
21 3,400 24,700
31 350 24,350
31 6,600 17,750

AR
Date Dr. Cr. Balance

12 6,500 6,500
21 3,400 3,100
25 6,000 9,100

Supplies
Date Dr. Cr. Balance

3 2,100 2,100

Prepaid
Date Dr. Cr. Balance

5 3,000 3,000

Equipment

104 
 
Date Dr. Cr. Balance

1 12,000 12,000

AP
Date Dr. Cr. Balance

1 7,000 7,000
3 2,100 9,100
18 2,900 6,200

Share capital
Date Dr. Cr. Balance

1 35,000 35,000

Dividends
Date Dr. Cr. Balance

31 6,600 6,600

Service REV

105 
 
Date Dr. Cr. Balance

12 6,500 6,500
25 6,000 12,500

Gas expense
Date Dr. Cr. Balance

31 350 350

Salaries expense
Date Dr. Cr. Balance

20 2,800 2,800
 

106 
 
c. Enter the following adjustments on the worksheet and complete the worksheet.
1. Unbilled and uncollected revenue for services performed at July 31 were €2,700.
2. Depreciation on equipment for the month was €500.
3. One-twelfth of the insurance expired.
4. An inventory count shows €500 of cleaning supplies on hand at July 31.
5. Accrued but unpaid employee salaries were €1,000.
 
Date Dr. Cr.

31 AR 2,700
Service REV 2,700

31 Dep. Expense 500


Acc. Dep. - Equip. 500

31 Insurance expense 250


Prepaid insurance 250
(1/12 x $3,000 = $250)

31 Supplies expense 1,600


Supplies 1,600
($2,100-$500 = $1,600)

107 
 
31 Salaries expense 1,000
Salaries payable 1,000

108 
 
d. Journalize and post adjusting entries. Use page J2 for the journal.

Trial Balance

Dr. Cr.

ASSET Cash $17,750


AR 9,100
Supplies 2,100
Prepaid 3,000
Equipment 12,000
LIABILITIES AP $6,200
EQUITY Share capital 35,000
Dividends 6,600
INCOME Service REV 12,500
Gas expense 350
Salaries expense 2,800

$53,700 $53,700

Dep expense
Acc. Dep - Equip.
Insurance expense
Supplies expense
Salaries payable

109 
 
Adjustments

Dr. Cr.

Cash
AR $2,700
Supplies $1,600
Prepaid 250
Equipment
AP
Share capital
Dividends
Service REV 2,700
Gas expense
Salaries expense 1,000

Dep expense 500


Acc. Dep - Equip. 500
Insurance expense 250
Supplies expense 1,600
Salaries payable 1,000

$6,050 $6,050
110 
 
Adjusted Trial Balance

Dr. Cr.

Cash $17,750
AR 11,800
Supplies 500
Prepaid 2,750
Equipment 12,000
AP $6,200
Share capital 35,000
Dividends 6,600
Service REV 15,200
Gas expense 350
Salaries expense 3,800

Dep expense 500


Acc. Dep - Equip. 500
Insurance expense 250
Supplies expense 1,600
Salaries payable 1,000

$57,900 $57,900

111 
 
Income Statement Statement of Financial Position

Dr. Cr. Dr. Cr.

$17,750
11,800
500
2,750
12,000
$6,200
35,000
6,600
$15,200
$350
3,800

500
500
250
1,600
1,000

6,500 15,200 51,400 42,700

112 
 
8,700 8,700

$15,200 $15,200 $51,400 $51,400

113 
 
e. Prepare the income statement and a retained earnings statement for July and a classified statement of financial position at July 31.
 
Income Statement

Service REV $15,200

Salaries expense $3,800


Supplies expense 1,600
Dep expense 500
Gas expense 350
Insurance expense 250
Total expense 6,500

Net income $8,700

RE statement

RE (begin) $0
Plus: Net income 8,700

Less: dividends 6,600

RE (end) $2,100
 
114 
 
Statement of Financial Position

NON-CURRENT
ASSETS

PP&E
Equipment $12,000
Less: Accu. Dep-Equip. -500 $11,500

CURRENT ASSETS

Prepaid 2,750
Supplies 500
AR 11,800
Cash $17,750 32,800

ASSET TOTAL 44,300

EQUITY

Share capital 35,000


RE $2,100 37,100

CURRENT LIABILITIES

115 
 
AP $6,200
Salaries payable 1,000 $7,200

LIABILITIES & EQUITY TOTAL $44,300

116 
 
f. Journalize and post-closing entries and complete the closing process. Use page J3 for the journal.

Closing Entries

Service REV $15,200


Income Summary $15,200

Income Summary $6,500


Salaries expense $3,800
Supplies expense $1,600
Dep expense $500
Gas expense $350
Insurance expense $250

Income Summary $8,700


RE $8,700

RE 6,600
Dividends 6,600

RE (Balance) $2,100
 

117 
 
g. Prepare a post-closing trial balance at July 31.
Post-Closing Trial Balance

Dr. Cr.

Cash $0
AR 0
Supplies 0
Prepaid 0
Equipment $0
Acc. Dep.-Equip. 0
AP $0
Salaries payable 0
Share capital 0
RE $0

$0 $0
 
 
 
 
 
 
 
 
 
118 
 
Post-Closing Trial Balance

Dr. Cr.

Cash $17,750
AR 11,800
Supplies 500
Prepaid 2,750
Equipment $12,000
Acc. Dep.-Equip. 500
AP $6,200
Salaries payable 1,000
Share capital 35,000
RE $2,100

$44,800 $44,800
 

119 
 
Student#:__________________________ Score: _______________

Signature: __________________________Name:_______________

MC 60 Problem 40

1 21 1
2 22 2

3 23 3
4 24 4

5 25 5

6 26 6
7 27 7

8 28 8
9 29 9

10 30 10

11 11
12 12

13 13
14 14

15 15

16 16
17 17

18 18
19 19

20 20 120 
 

You might also like