In: Accounting
Gallatin County Motors Inc. assembles and sells snowmobile engines. The company began operations on July 1 and operated at 100% of capacity during the first month. The following data summarize the results for July:
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 |
235,000.00 |
1,485,000.00 |
Required: | |||
a. | Prepare an income statement according to the absorption costing concept.* | ||
b. | Prepare an income statement according to the variable costing concept.* | ||
c. | What is the reason for the difference in the amount of
Operating income reported in (a) and (b)?
|
Working Note- Gallatin County | ||
As per Absorption | As per Variable | |
Variable
Manufacturing cost (4650000+1860000+1162500) |
$7,672,500.00 | $7,672,500.00 |
Fixed Factory overhead | $697,500.00 | |
Cost of Production | $8,370,000.00 | $7,672,500.00 |
The Absorption Costing Income Statement | ||
$ | ||
No. of Unit Sold | 38000 | |
Sales | $9,500,000 | |
Less:
Cost of Goods sold (8370000/46500*38000) |
$6,840,000 | |
Gross Margin | $2,660,000 | |
Less: Other Expense | ||
Variable Selling & Admin Expense | $1,250,000 | |
Fixed Selling & Admin Expense | $235,000 | |
Net operating income | $1,175,000 | |
The Variable Costing Income Statement | ||
$ | ||
No. of Unit Sold | 38000 | |
Sales | $9,500,000 | |
Less: Variable cost | ||
variable Manaufacturing cost (7672500/46500*38000) |
$6,270,000.00 | |
Variable Selling & Admin Expense | $1,250,000 | |
Contribution margin | $1,980,000.00 | |
Fixed expense: | ||
Fixed Factory Overhead | $697,500.00 | |
Fixed Selling & Admin Expense | $235,000 | |
Net operating Income | $1,047,500.00 |
3. The difference in Income as absorption costing and Variable costing is due to Fixed Overhead cost has been deferred in Ending inventory in Absoprtion costing.however, full fixed manufacturign overhead has been charged in variable costing .