In: Accounting
Chapter 6, question 2
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 $920. Selected data for the company’s operations last year follow:
Units in beginning inventory | 0 | |
Units produced | 275 | |
Units sold | 260 | |
Units in ending inventory | 15 | |
Variable costs per unit: | ||
Direct materials | $ | 110 |
Direct labor | $ | 320 |
Variable manufacturing overhead | $ | 40 |
Variable selling and administrative | $ | 15 |
Fixed costs: | ||
Fixed manufacturing overhead | $ | 77,000 |
Fixed selling and administrative | $ | 33,000 |
The absorption costing income statement prepared by the company’s accountant for last year appears below:
Sales | $ | 239,200 |
Cost of goods sold | 195,000 | |
Gross margin | 44,200 | |
Selling and administrative expense | 36,900 | |
Net operating income | $ | 7,300 |
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.
Calculation of fixed manufacturing cost per unit | |||
Fixed manufacturing cost per unit = Fixed manufacturing overhead/Units produced | |||
Fixed manufacturing cost per unit = 77,000/275 | |||
Fixed manufacturing cost per unit | $280 | ||
Fixed manufacturing cost included in inventory = Ending inventory*Fixed manufacturing cost per unit | |||
Fixed manufacturing cost included in inventory = 15*$280 | |||
Fixed manufacturing cost included in inventory | $4,200 | ||
The fixed manufacturing cost included in inventory is $4,200 | |||
2 | |||
Variable costing income statement | |||
Sales | $239,200 | ||
Less: Variable cost of goods sold | (110+320+40)*260 | $122,200 | |
Variable selling and administrative | 15*260 | $3,900 | |
Contribution margin | $113,100 | ||
Less: Fixed expenses | |||
Fixed manufacturing overhead | 77000 | ||
Fixed selling and administrative | 33000 | $110,000 | |
Net Income | $3,100 | ||