|
Application of Dollar Value LIFO
| Date |
Inventory
at base year cost |
Inventory
layers |
Year of
layer |
Inventory
at added year cost |
Inventory
(Dollar Value LIFO) |
| 12/31/2006 |
$811,321
(*1) |
$800,000 |
Base layer |
$800,000 |
|
| |
|
$11,321 |
2006 |
$12,000
(*2) |
$812,000 |
| |
|
|
|
|
|
| 12/31/2007 |
$833,333
(*3) |
$800,000 |
Base layer |
$800,000 |
|
| |
|
$11,321 |
2006 |
$12,000
(*2) |
|
| |
|
$22,013
(*4) |
2007 |
$25,094
(*5) |
$837,094 |
| |
|
|
|
|
|
| 12/31/2008 |
$809,917
(*6) |
$800,000 |
Base layer |
$800,000 |
|
| |
|
$9,917
(*7) |
2006 |
$10,512
(*8) |
$810,512 |
| |
|
|
|
|
|
| 12/31/2009 |
$826,772
(*9) |
$800,000 |
Base layer |
$800,000 |
|
| |
|
$9,917 |
2006 |
$10,512
(*8) |
|
| |
|
$16,854
(*10) |
2009 |
$21,405
(*11) |
$831,937 |
Notes:
(*1) $860,000 x (1.00/1.06) = $811,321
(*2) $11,321 X 1.06 = $12,000
(*3) $950,000 x (1.00/1.14) = $833,333
(*4) $833,333 - $800,000 - $11,321 = $22,013
(*5) $22,013 X 1.14 = $25,094
(*6) $980,000 x (1.00/1.21) = $809,917
(*7) 12/31/2008 inventory decreased from 12/31/2007 by $23,416 at base year cost
($809,917 - $833,333 = -$23,416).
By applying LIFO, $23,416 decrease is
applied to recently added layers first.
--> $22,013 layer added in 2007 is reduced first.
Additional $1,403 (= $23,416 - $22,013) is subtracted from the $11,321 layer
added in 2006.
--> Layer added in 2006 is reduced to $9,917 (= $11,321 - $1,403).
(*8) $9,917 X 1.06 = $10,512
--> Cost index 1.06 is used because $9,917 layer was added in 2006.
(*9) $1,050,000 x (1.00/1.27) = $826,772
(*10) $826,772 - $800,000 - $9,917 = $16,854
(*11) $16,854 X 1.27 = $21,405
|