In: Accounting
Springer Anderson Gymnastics prepared its annual financial
statements dated December 31. The company reported its inventory...
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 |
|
$148,000 |
Cost of Goods Sold |
|
|
Beginning Inventory |
17,000 |
|
Purchases |
95,000 |
|
Goods Available for Sale |
112,000 |
|
Ending Inventory |
27,320 |
|
Cost of Goods Sold |
|
84,680 |
Gross Profit |
|
63,320 |
Operating Expenses |
|
33,000 |
Income from Operations |
|
30,320 |
Income Tax Expense 30% |
|
9,096 |
Net Income |
|
21,224 |
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 |
1,700 |
$3.40 |
$5,780 |
$4.40 |
B |
750 |
4.00 |
3,000 |
2.40 |
C |
3,900 |
2.40 |
9,360 |
1.20 |
D |
1,700 |
5.40 |
9,180 |
3.40 |
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 |
|
|
Cost of Goods
Sold: |
|
|
Beginning
Inventory |
|
|
Purchases |
|
|
Goods Available
for Sale |
|
|
Ending
Inventory |
|
|
Cost of Goods
Sold |
|
|
Gross Profit |
|
|
Operating
Expenses |
|
|
Income from
Operations |
|
|
Income Tax
Expense |
|
|
Net
Income |
|
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 |
|
|
|
Cost of Goods
Sold |
|
|
|
Gross Profit |
|
|
|
Income from
Operations |
|
|
|
Income Tax
Expense |
|
|
|
Net
Income |
|