In: Accounting
Variable and Absorption Costing
Grant Company sells its product for $59 per unit. Variable
manufacturing costs per unit are $36, and fixed manufacturing costs
at the normal operating level of 18,000 units are $90,000. Variable
selling expenses are $7 per unit sold. Fixed administrative
expenses total $155,000. Grant had 7,000 units at a per-unit cost
of $41 in beginning inventory in 2016. During 2016, the company
produced 18,000 units and sold 20,000. Would net income for Grant
Company in 2016 be higher if calculated using variable costing or
using absorption costing?
Calculate reported income using each method.
Do not use negative signs with any answers.
Absorption Costing Income Statement | |||||
---|---|---|---|---|---|
Sales- 1180000 | |||||
Cost of Goods Sold: | |||||
Beginning Inventory- 287000 | |||||
Variable Costs-648000 | |||||
Fixed Costs- 90000 | |||||
Less: Ending Inventory-? | |||||
Cost of Goods Sold-? | |||||
Gross profit- ? | |||||
selling expense-140000 | |||||
Administrative expense- 155000 | |||||
Net Income-? |
Variable Costing Income Statement | |||||
---|---|---|---|---|---|
Sales | |||||
Cost of Goods Sold: | |||||
Beginning Inventory-252000 | |||||
Variable Costs-648000 | |||||
ending inventory-? | |||||
Variable cost of goods sold-? | |||||
Variable selling expense- 140000 | |||||
Contribution margin-? | |||||
Fixed costs: | |||||
Manufacturing cost- 90000 | |||||
Administrative Expense-155000 | |||||
Total Fixed Cost-? | |||||
Net Income? |
the ones with a ? mark are the once I don't know how to get
Absorption Costing | |||
Amount $ | |||
Sales | 1,180,000 | ||
Cost of Goods Sold: | |||
Beginning Inventory- | 287,000 | ||
Variable Costs | 648,000 | ||
Fixed Costs | 90,000 | ||
Less: Ending Inventory | 205,000 | { (287,000 + 648,000 + 90,000 ) x 5,000 } / 25,000 | |
Cost of Goods Sold | 820,000 | { (287,000 + 648,000 + 90,000 ) - 205,000 } | |
Gross profit | 360,000 | ||
Selling expense | 140,000 | ||
Administrative expense | 155,000 | ||
Net Income | 65,000 | ||
Variable Costing | |||
Amount $ | |||
Sales | 1,180,000 | (20,000 x 59 ) | |
Cost of Goods Sold: | |||
Beginning Inventory | 252,000 | ||
Variable Costs | 648,000 | ||
Ending inventory | 180,000 | { (252,000 + 648,000 ) x 5,000 } / 25,000 | |
Variable cost of goods sold | 720,000 | ( 252,000 + 648,000 - 180,000 ) | |
Variable selling expense | 140,000 | ||
Contribution margin | 320,000 | ( 1,180,000 - 720,000 - 140,000 ) | |
Fixed costs: | |||
Manufacturing cost | 90,000 | ||
Administrative Expense | 155,000 | ||
Total Fixed Cost | 245,000 | ||
Net Income | 75,000 | ||