Springer Anderson Gymnastics prepared its annual financial
statements dated December 31. The company reported its inventory
using the LIFO inventory costing method but did not compare the
cost of its ending inventory to its market value (replacement
cost). The preliminary income statement follows:
Sales Revenue |
|
|
|
|
$ |
128,000 |
|
|
Cost of Goods Sold |
|
|
|
|
|
|
|
|
Beginning Inventory |
$ |
12,000 |
|
|
|
|
|
|
Purchases |
|
85,000
|
|
|
|
|
|
|
Goods Available for Sale |
|
97,000 |
|
|
|
|
|
|
Ending Inventory |
|
21,800 |
|
|
|
|
|
|
Cost of Goods Sold |
|
|
|
|
|
75,200 |
|
|
Gross Profit |
|
|
|
|
|
52,800 |
|
|
Operating Expenses |
|
|
|
|
|
28,000 |
|
|
Income from Operations |
|
|
|
|
|
24,800 |
|
|
Income Tax Expense (30%) |
|
|
|
|
|
7,440 |
|
|
Net Income |
|
|
|
|
$ |
17,360 |
|
|
|
|
Assume that you have been asked to restate the financial
statements to incorporate the LCM/NRV rule. You have developed the
following data relating to the ending inventory:
|
|
Purchase Cost |
|
|
|
|
|
Item |
Quantity |
Per Unit |
|
Total |
|
Replacement
Cost per Unit |
A |
|
2,300 |
|
$ |
2.40 |
|
|
$ |
5,520 |
|
|
$ |
3.40 |
|
B |
|
700 |
|
|
3.00 |
|
|
|
2,100 |
|
|
|
1.40 |
|
C |
|
2,900 |
|
|
1.40 |
|
|
|
4,060 |
|
|
|
0.70 |
|
D |
|
2,300 |
|
|
4.40 |
|
|
|
10,120 |
|
|
|
2.40 |
|
|
|
|
|
|
|
|
|
$ |
21,800 |
|
|
|
|
|
- Restate the income statement to reflect LCM/NRV valuation of
the ending inventory. Apply LCM/NRV on an item-by-item basis.
- Compare the LCM/NRV effect on each amount that was changed in
the preliminary income statement in requirement 1
Complete this question by entering your answers in the
tabs below.
Restate the income statement to reflect LCM/NRV valuation of the
ending inventory. Apply LCM/NRV on an item-by-item basis.
|
|
SPRINGER ANDERSON GYMNASTICS |
Income Statement (LCM/NRV basis) |
For the Year Ended December 31 |
Sales Revenue |
|
$128,000 answer correct |
Cost of Goods Sold: |
|
|
Beginning Inventory |
$12,000 answer correct |
|
Purchases |
85,000 answer correct |
|
Goods Available for Sale |
97,000 answer correct |
|
Ending Inventory |
21,800 answer incorrect |
|
Cost of Goods Sold |
|
75,200 answer incorrect |
Gross Profit |
|
52,800 answer incorrect |
Operating Expenses |
|
28,000 answer correct |
Income from Operations |
|
24,800 answer incorrect |
Income Tax Expense |
|
7,440 answer incorrect |
Net Income |
|
$17,360 answer
incorrect |
|
- Compare the LCM/NRV effect on each amount that was changed in
the preliminary income statement in requirement 1. (Decreases
should be indicated by a minus sign.)
|
|
Item Changed |
LIFO Cost Basis |
LCM/NRV Basis |
Amount of Increase (Decrease) |
Ending Inventory |
$21,800 answer correct |
$21,800 answer incorrect |
$0 answer incorrect |
Cost of Goods Sold |
$75,200 answer correct |
not attempted |
not attempted |
Gross Profit |
$52,800 answer correct |
not attempted |
not attempted |
Income from Operations |
$24,800 answer correct |
not attempted |
not attempted |
Income Tax Expense |
$7,440 answer correct |
not attempted |
not attempted |
Net Income |
$17,360 answer correct |
not attempted |
|
|