Question

In: Accounting

Shawnee Motors Inc. assembles and sells MP3 players. The company began operations on August 1 and...

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.

Solutions

Expert Solution

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


Related Solutions

Shawnee Motors Inc. assembles and sells MP3 players. The company began operations on August 1 and...
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...
Shawnee Motors Inc. assembles and sells MP3 players. The company began operations on August 1 and...
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 (18,000 units) $2,880,000 Production costs (23,000 units): Direct materials $1,361,600 Direct labor 653,200 Variable factory overhead 326,600 Fixed factory overhead 218,500 2,559,900 Selling and administrative expenses: Variable selling and administrative expenses $396,800 Fixed selling and administrative expenses 153,600 550,400 If required, round interim per-unit calculations to...
Shawnee Motors Inc. assembles and sells MP3 players. The company began operations on August 1 and...
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 (15,500 units) $2,480,000 Production costs (20,000 units): Direct materials $1,184,000 Direct labor 568,000 Variable factory overhead 284,000 Fixed factory overhead 190,000 2,226,000 Selling and administrative expenses: Variable selling and administrative expenses $345,000 Fixed selling and administrative expenses 133,600 478,600 If required, round interim per-unit calculations to...
Shawnee Motors Inc. assembles and sells MP3 players. The company began operations on August 1 and...
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 (20,000 units) $2,000,000 Production costs (26,000 units): Direct materials $962,000 Direct labor 462,800 Variable factory overhead 231,400 Fixed factory overhead 153,400 1,809,600 Selling and administrative expenses: Variable selling and administrative expenses $280,500 Fixed selling and administrative expenses 108,600 389,100 If required, round interim per-unit calculations to...
Shawnee Motors Inc. assembles and sells MP3 players. The company began operations on August 1 and...
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 (14,000 units) $1,960,000 Production costs (18,000 units): Direct materials $932,400 Direct labor 448,200 Variable factory overhead 223,200 Fixed factory overhead 149,400 1,753,200 Selling and administrative expenses: Variable selling and administrative expenses $271,700 Fixed selling and administrative expenses 105,200 376,900 If required, round interim per-unit calculations to...
Johnson Motors Inc. assembles and sells MP3 players. The company began operations on August 1 and...
Johnson 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 (12,000 units) $1,320,000 Production costs (15,000 units): Direct materials $610,500 Direct labor 292,500 Variable factory overhead 147,000 Fixed factory overhead 97,500 1,147,500 Selling and administrative expenses: Variable selling and administrative expenses $177,900 Fixed selling and administrative expenses 68,900 246,800 If required, round interim per-unit calculations to...
Shawnee Motors Inc. assembles and sells snowmobile engines. The company began operations on August 1 and...
Shawnee Motors Inc. assembles and sells snowmobile engines. 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: 1 Sales (33,000 units) $8,250,000.00 2 Production costs (40,500 units): 3 Direct materials $3,240,000.00 4 Direct labor 1,822,500.00 5 Variable factory overhead 1,012,500.00 6 Fixed factory overhead 607,500.00 6,682,500.00 7 Selling and administrative expenses: 8 Variable selling and administrative expenses $1,160,000.00 9 Fixed selling and administrative expenses...
Shawnee Motors Inc. assembles and sells snowmobile engines. The company began operations on August 1 and...
Shawnee Motors Inc. assembles and sells snowmobile engines. 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: 1 Sales (38,000 units) $9,500,000.00 2 Production costs (44,000 units): 3 Direct materials $4,400,000.00 4 Direct labor 1,760,000.00 5 Variable factory overhead 1,100,000.00 6 Fixed factory overhead 660,000.00 7,920,000.00 7 Selling and administrative expenses: 8 Variable selling and administrative expenses $1,170,000.00 9 Fixed selling and administrative expenses...
Shawnee Motors Inc. assembles and sells snowmobile engines. The company began operations on August 1 and...
Shawnee Motors Inc. assembles and sells snowmobile engines. 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: 1 Sales (38,000 units) $9,500,000.00 2 Production costs (44,000 units): 3 Direct materials $4,400,000.00 4 Direct labor 1,760,000.00 5 Variable factory overhead 1,100,000.00 6 Fixed factory overhead 660,000.00 7,920,000.00 7 Selling and administrative expenses: 8 Variable selling and administrative expenses $1,170,000.00 9 Fixed selling and administrative expenses...
Shawnee Motors Inc. assembles and sells snowmobile engines. The company began operations on August 1 and...
Shawnee Motors Inc. assembles and sells snowmobile engines. 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: 1 Sales (38,000 units) $9,500,000.00 2 Production costs (46,500 units): 3 Direct materials $4,650,000.00 4 Direct labor 1,860,000.00 5 Variable factory overhead 1,162,500.00 6 Fixed factory overhead 697,500.00 8,370,000.00 7 Selling and administrative expenses: 8 Variable selling and administrative expenses $1,250,000.00 9 Fixed selling and administrative expenses...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT