In: Accounting
Ida Sidha Karya Company is a family-owned company located on the island of Bali in Indonesia. The company produces a handcrafted Balinese musical instrument called a gamelan that is similar to a xylophone. The gamelans are sold for $910. Selected data for the company’s operations last year follow: Units in beginning inventory 0 Units produced 300 Units sold 265 Units in ending inventory 35 Variable costs per unit: Direct materials $ 115 Direct labor $ 325 Variable manufacturing overhead $ 45 Variable selling and administrative $ 20 Fixed costs: Fixed manufacturing overhead $ 72,000 Fixed selling and administrative $ 34,000 The absorption costing income statement prepared by the company’s accountant for last year appears below: Sales $ 241,150 Cost of goods sold 192,125 Gross margin 49,025 Selling and administrative expense 39,300 Net operating income $ 9,725 Required: 1. Under absorption costing, how much fixed manufacturing overhead cost is included in the company's inventory at the end of last year? 2. Prepare an income statement for last year using variable costing.
Answer:-1) Under Absorption costing, $4125 fixed manufacturing overhead cost is included in the company’s inventory at the end of last year.
Explanation- Fixed manufacturing overhead cost is included in the company’s inventory= Closing inventory* Unit fixed manufacturing overhead cost
= 35 units*$240 per unit
= $8400
Explanation-Unit product cost under Absorption costing:-Direct materials + Direct Labor+ Variable manufacturing overhead + fixed manufacturing overhead
=$115+$325+$45+$240
= $725 per unit
Explanation- Unit fixed manufacturing overhead= fixed manufacturing overhead/No. of units produced
=$72000/300 units
=$240 per unit
2)-
IDA SIDHA KARYA COMPANY | |||
Income statement (Using variable costing approach) | |||
Particulars | Amount | ||
$ | |||
Sales (a) | 265 units*$910 per unit | 241150 | |
Less:- Variable cost of goods sold (b) | |||
Opening inventory | |||
Add:- Variable cost of goods manufactured | 145500 | ||
Direct materials | 300 units*$115 per unit | 34500 | |
Direct labor | 300 units*$325 per unit | 97500 | |
Variable manufacturing overhead | 300 units*$45 per unit | 13500 | |
Variable cost of goods available for sale | 145500 | ||
Less:- Closing inventory | 35 units*$485 per unit | 16975 | 128525 |
Gross contribution margin C= a-b | 112625 | ||
Less:-Variable selling & administrative exp. | 265 units*$20 per unit | 5300 | |
Contribution margin | 107325 | ||
Less:- Fixed costs | |||
Manufacturing overhead | 72000 | ||
Selling & administrative exp. | 34000 | ||
Net Income | 1325 |
Explanation-
Unit product cost under Variable costing:-Direct materials + Direct Labor+ Variable manufacturing overhead
=$115+$325+$45
= $485 per unit