In: Accounting
During the first month of operations ended May 31, Big Sky Creations Company produced 55,500 designer cowboy boots, of which 51,350 were sold. Operating data for the month are summarized as follows:
|
1 |
Sales |
$924,300.00 |
|
|
2 |
Manufacturing costs: |
||
|
3 |
Direct materials |
$416,250.00 |
|
|
4 |
Direct labor |
111,000.00 |
|
|
5 |
Variable manufacturing cost |
55,500.00 |
|
|
6 |
Fixed manufacturing cost |
55,500.00 |
638,250.00 |
|
7 |
Selling and administrative expenses: |
||
|
8 |
Variable |
$30,810.00 |
|
|
9 |
Fixed |
25,675.00 |
56,485.00 |
During June, Big Sky Creations produced 47,200 designer cowboy boots and sold 51,350 cowboy boots. Operating data for June are summarized as follows:
|
1 |
Sales |
$924,300.00 |
|
|
2 |
Manufacturing costs: |
||
|
3 |
Direct materials |
$354,000.00 |
|
|
4 |
Direct labor |
94,400.00 |
|
|
5 |
Variable manufacturing cost |
47,200.00 |
|
|
6 |
Fixed manufacturing cost |
55,500.00 |
551,100.00 |
|
7 |
Selling and administrative expenses: |
||
|
8 |
Variable |
$30,810.00 |
|
|
9 |
Fixed |
25,675.00 |
56,485.00 |
| Required: | |||
| 1. | Using the absorption costing concept, prepare income statements for (a) May and (b) June.* | ||
| 2. | Using the variable costing concept, prepare income statements for (a) May and (b) June.* | ||
| 3a. | Explain the reason for the differences in operating income in (1) and (2) for May. | ||
| 3b. | Explain the reason for the differences in operating income in (1) and (2) for June. | ||
| 4. | Based on your answers to (1) and (2), did Big Sky Creations
Company operate more profitably in May or in June? Explain.
|
| Variable costing | Absorption Costing | |||
| Direct Material (416250/55500) | $7.50 | $7.50 | ||
| Direct Labor (111000/55500) | $2.00 | $2.00 | ||
| Variable overhead | $1.00 | $1.00 | ||
| Fixed overhead | $1.00 | (55500/55500) | ||
| Product cost | $10.50 | $11.50 | ||
| Absorption costing | ||||
| For the month ended May & June | May | June | ||
| Sales | $924,300 | 924300 | ||
| Less: Cost of good sold | $590,525 | $590,525 | ||
| (11.5*51350) | (11.5*51350) | |||
| Gross profit | $333,775 | $333,775 | ||
| Variable Selling & adm expenses | 30810 | 30810 | ||
| Fixed Selling & adm expenses | 25675 | 25675 | ||
| Net operating income | $277,290 | $277,290 | ||
| ans 2 | ||||
| Variable Costing | ||||
| For the month ended May & June | May | June | ||
| Sales | $924,300 | $924,300 | ||
| Less: Variable Cost of good sold (51350*10.5) | $539,175 | $539,175 | ||
| Variable Selling & adm expenses | 30810 | 30810 | ||
| Contribution margin | $354,315 | $354,315 | ||
| Fixed manufacturing ovrhead | 55500 | 55500 | ||
| Fixed Selling & adm expenses | 25675 | 25675 | ||
| Net operating income | $273,140 | $273,140 | ||
| ans 3a and 3b Reconcile | May | June | ||
| Income under Variable costing | $273,140 | $273,140 | ||
| Less: Fixed manufacturing overhead in beginning inventory | 4150 | |||
| Add: Fixed manufacturing overhead deferred in ending inventory | 4150 | |||
| (55500-51350)*1 | (55500-51350)*1 | |||
| Income under absorption costing | $277,290 | $277,290 | ||
| ans 4 | ||||
| They were equal as they sold equal units | ||||