Correct Answer

verified
\(\begin{array}{rrrr}
&& \text { FIFO}&&& \text {LIFO}\\
60 & \text { @ } \$100& & \$ 6,000 & 30 \text { @ } \$ 120 &&\$3,600\\
65 & @\$ 115& &7,475 & 90@ \$ 115&&\underline{10,350}\\
\text {Total} &&&\underline{\$13,475}&5@\$100&&\underline{500} \\
&&&&\text {Total}&&\underline{\$14,450}
\end{array}\)
a.1.
\(\begin{array}{c}
\text {FIFO}\\
\text { Income Statement }\\
\begin{array}{lr}
\text { Sales (125 @ \$225) } & \$ 28,125 \\
\text { Cost of goods sold } & 13,475 \\
\text { Gross margin } & 14,650 \\
\text { Selling and administrative expense } & 11,000\\
\text { Net income before taxes } & 3,650 \\
\text { Income taxes } & 1,095 \\
\text { Net income } & \$ 2,555
\end{array}\end{array}\) 2.
\(\begin{array}{c}
\text {FIFO}\\
\text { Income Statement }\\
\begin{array}{lr}
\text { Sales (125 @ \$225) } & \$ 28,125 \\
\text { Cost of goods sold } & 14,450 \\
\text { Gross margin } & 13,675 \\
\text { Selling and administrative expense } & 11,000\\
\text { Net income before taxes } &2,675 \\
\text { Income taxes } & 803 \\
\text { Net income } & \$1,872
\end{array}\end{array}\) b.1.
\(\begin{array}{c}
\text { FIFO}\\
\text { Cash Flow from Operating Activities }\\\begin{array}{lr}
\text { Cash received from sales } & \$ 28,125 \\
\text { Cash payment for inventory } & (13,950) \\
\text { Cash payment for selling and administrative expense } & (11,000) \\
\text { Cash payment for income tax expense } & \underline{(1,095) }\\
\text { cash flow from operating activities } & \underline{ \$ 2,080}
\end{array}\end{array}\) 2.
\(\begin{array}{c}
\text { FIFO}\\
\text { Cash Flow from Operating Activities }\\\begin{array}{lr}
\text { Cash received from sales } & \$ 28,125 \\
\text { Cash payment for inventory } & (13,950) \\
\text { Cash payment for selling and administrative expense } & (11,000) \\
\text { Cash payment for income tax expense } & \underline{(803) }\\
\text { cash flow from operating activities } & \underline{ \$ 2,372}
\end{array}\end{array}\)