PA7-2 Evaluating the Income Statement and Income Tax Effects of Lower of Cost or Market/Net Realizable Value [LO 7-4) Springer Anderson Gymnastics prepared its annual financial statements dated December 31. The company reported its inve the LIFO Inventory costing method but did not compare the cost of its ending Inventory to its market value (replacement cos preliminary Income statement follows: $156,000 $ 19, eee 99,000 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 (30%) Net Income 118,000 33,580 84,420 71,580 35,000 36,580 10,974 $ 25,606 Assume that you have been asked to restate the financial statements to incorporate the LCM/NRV rule. You have developed following data relating to the ending inventory: Purchase Cost Item A B Quantity 1,900 825 Per Unit $3.80 4.00 Total $ 7,220 3,300 Replacement Cost per Unit $4.80 2.80 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 Replacement Cost per Unit $4.80 Item A Per Unit $3.00 4.00 Quantity 1,900 825 4,300 1,900 B Total $ 7,220 3,300 12,040 11,020 $33,550 2.30 1.40 5.30 3.30 Required: 1. Restate the income statement to reflect LCM/NRV valuation of the ending Inventory. Apply LCM/NRV on an item-by-item basis. 2. Compare the LCM/NRV effect on each amount that was changed in the preliminary income statement in requirement 1. 3 SPRINGER ANDERSON GYMNASTICS Income Statement (LCM/NRV basis) For the Year Ended December 31 Salos 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 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