In: Accounting
Shawnee Motors Inc. assembles and sells MP3 players. The company began operations on August 1 and operated at 100% of capacity during the first month. The following data summarize the results for August:
Sales (9,000 units) | $990,000 | ||||
Production costs (12,000 units): | |||||
Direct materials | $488,400 | ||||
Direct labor | 234,000 | ||||
Variable factory overhead | 117,600 | ||||
Fixed factory overhead | 78,000 | 918,000 | |||
Selling and administrative expenses: | |||||
Variable selling and administrative expenses | $142,300 | ||||
Fixed selling and administrative expenses | 55,100 | 197,400 |
If required, round interim per-unit calculations to the nearest cent.
a. Prepare an income statement according to the absorption costing concept.
Shawnee Motors Inc. | |
Absorption Costing Income Statement | |
For the Month Ended August 31 | |
$ | |
$ | |
$ |
b. Prepare an income statement according to the variable costing concept.
Shawnee Motors Inc. | ||
Variable Costing Income Statement | ||
For the Month Ended August 31 | ||
$ | ||
$ | ||
$ | ||
Fixed costs: | ||
$ | ||
$ |
c. What is the reason for the difference in the amount of income from operations reported in (a) and (b)?
Under the method, the fixed manufacturing cost included in the cost of goods sold is matched with the revenues. Under , all of the fixed manufacturing cost is deducted in the period in which it is incurred, regardless of the amount of inventory change. Thus, when inventory increases, the income statement will have a higher income from operations than will the variable costing income statement.
Answer:-a)-
Shawnee Motors Inc. | |||
Contribution Margin statement (Using absorption costing approach) | |||
Particulars | Amount | ||
$ | |||
Sales (a) | 9000 units*$110 per unit | 990000 | |
Less:- Variable cost of goods sold (b) | |||
Opening inventory | |||
Add:- Variable cost of goods manufatured | 840000 | ||
Direct materials | 488400 | ||
Direct labor | 234000 | ||
Variable manufacturing overhead | 117600 | ||
Fixed manufacturing overhead | 78000 | ||
Variable cost of goods available for sale | 918000 | ||
Less:- Closing inventory | 3000 units*$76.50 per unit | 229500 | 688500 |
Gross contribution margin C= a-b | 301500 | ||
Less:-Variable selling & administrative exp. | 142300 | ||
Contribution margin | 159200 | ||
Less:- Fixed costs | |||
Selling & administrative exp. | 142300 | ||
Net Income | 16900 |
b)-
Shawnee Motors Inc. | |||
Contribution Margin statement (Using variable costing approach) | |||
Particulars | Amount | ||
$ | |||
Sales (a) | 9000 units*$110 per unit | 990000 | |
Less:- Variable cost of goods sold (b) | |||
Opening inventory | NIL | ||
Add:- Variable cost of goods manufatured | 840000 | ||
Direct materials | 488400 | ||
Direct labor | 234000 | ||
Variable manufacturing overhead | 117600 | ||
Variable cost of goods available for sale | 840000 | ||
Less:- Closing inventory | 3000 units*$70 per unit | 210000 | 630000 |
Gross contribution margin C= a-b | 360000 | ||
Less:-Variable selling & administrative exp. | 142300 | ||
Contribution margin | 217700 | ||
Less:- Fixed costs | |||
Manufacturing overhead | 78000 | ||
Selling & administrative exp. | 142300 | ||
Net Income | -2600 |
c)-
Reconcilation between net operating income under variable & absorption costing method | ||
Particulars | Amount | |
$ | ||
Net income under variable costing method | -2600 | |
Less:-Fixed manufacturing overheads brought in (opening inventories) | Nil | 0 |
Add:-Fixed manufacturing overheads carried forword in(closing inventories) | 3000 units*$6.50 per unit | 19500 |
Net income under absorption costing method | 16900 |
Explanation:-
Unit product cost under Variable costing:-Direct materials + Direct Labor+ Variable manufacturing overhead
=$840000/12000 units = $70 per unit
Unit product cost under Absorption costing:-Direct materials + Direct Labor+ Variable manufacturing overhead + Fixed manufacturing overhead
=$918000/12000 units = $76.50 per unit